SOUTHERN COMMUNITY BANCSHARES INC
SB-2, 1996-09-20
Previous: LASON INC, 8-A12G, 1996-09-20
Next: TICKETMASTER GROUP INC, S-1, 1996-09-20



<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC 20549

                                   FORM SB-2

                             Registration Statement
                                   Under the
                             Securities Act of 1933

                      Southern Community Bancshares, Inc.
- --------------------------------------------------------------------------------
                (Name of Small Business Issuer in Its Charter)

 
    Delaware                              6120                    63-1176408
- --------------------------------------------------------------------------------
  (State or Other                    (Primary Standard       (I.R.S. Employer
Jurisdiction of Incorporation    Industrial Classification   Identification No.)
or Organization)                       Code Number)


        325 Second Street, S.E., Cullman, Alabama 35055, (205) 734-4863
- --------------------------------------------------------------------------------
         (Address and Telephone Number of Principal Executive Offices)

                                        
                325 Second Street, S.E., Cullman, Alabama 35055
- --------------------------------------------------------------------------------
(Address of Principal Place of Business or Intended Principal Place of Business)


            Andrew C. Lynch, Esq., Bayh, Connaughton & Malone, P.C.
    1350 Eye Street, N.W., Suite 200, Washington, D.C. 20005, (202) 289-8660
- --------------------------------------------------------------------------------
           (Name, Address and Telephone Number of Agent for Service)

   Approximate Date 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, check the following
box and list the Securities Act registration statement number of 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. [ ]
<PAGE>
 
                        CALCULATION OF REGISTRATION FEE
                                        
<TABLE> 
<CAPTION> 
================================================================================

 Title of Each                     Proposed    Proposed                  
   Class of            Dollar      Maximum      Maximum                  
  Securities           Amount      Offering    Aggregate     Amount of   
     to be             to be        Price      Offering     Registration 
  Registered         Registered    Per Unit      Price          Fee      
                                        
- --------------------------------------------------------------------------------
<S>                    <C>          <C>       <C>             <C>  
Common Stock, $.01     529,000      $20.00    $10,580,000     $3,649
par value per share

==============================================================================
</TABLE> 
The registrant hereby amends this registration statement on such date or dates
as may be neccessary to delay its effective date until the registrant shall file
a further amendment which specifically states that this registration shall
therefter 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 Securities and Exchange Commission, acting pursuant to said Section 8(a),
may determine.
<PAGE>
 
PROSPECTUS


                      SOUTHERN COMMUNITY BANCSHARES, INC.

                         (Proposed Holding Company for
             First Federal Savings and Loan Association of Cullman)
                                Cullman, Alabama

          Up to 460,000 Common Shares, $20.00 Purchase Price Per Share


        Southern Community Bancshares, Inc., a Delaware corporation (the
"Holding Company"), is offering for sale up to 460,000 common shares, par value
$0.01 (the "Common Shares"), in connection with its acquisition of all of the
capital stock to be issued by First Federal Savings and Loan Association of
Cullman, a federal mutual savings and loan association located in Cullman,
Alabama (the "Association"), upon the conversion of the Association from a
federal mutual savings and loan association to a federal stock savings and loan
association (the "Conversion").  The sale of the Common Shares is subject to the
approval of the Association's Plan of Conversion, as amended (the "Plan"), which
was adopted by the Association's Board of Directors on June 10, 1996, by the
members of the Association at a Special Meeting to be held at ____ a.m., Central
Time, on __________, 1996, at 325 2nd Street, S.E., Cullman, Alabama (the
"Special Meeting").

        Based on an independent appraisal of the pro forma market value of the
Association, as converted, as of July 30, 1996, the aggregate purchase price of
the Common Shares offered in connection with the Conversion ranges from a
minimum of $6,800,000 to a maximum of $9,200,000 (the "Valuation Range"),
resulting in a range of 340,000 to 460,000 Common Shares at $20.00 per share.
Applicable regulations permit the Holding Company to offer additional Common
Shares in an amount not to exceed 15% above the maximum of the Valuation Range,
which would permit the issuance of up to 529,000 Common Shares with an aggregate
purchase price of $10,580,000.  The actual number of Common Shares to be sold in
connection with the Conversion may be adjusted based upon the final valuation of
the Association, as converted, as determined by the independent appraiser upon
the completion of this offering.  See "THE CONVERSION - Pricing and Number of
Common Shares to be Sold."

        AN INVESTMENT IN THE COMMON SHARES OFFERED HEREBY INVOLVES CERTAIN
RISKS.  FOR A DISCUSSION OF SUCH RISKS AND OTHER FACTORS THAT SHOULD BE
CONSIDERED BY PROSPECTIVE PURCHASERS, SEE "RISK FACTORS" BEGINNING ON PAGE 9 OF
THIS PROSPECTUS.

        THE COMMON SHARES OFFERED HEREBY HAVE NOT BEEN APPROVED OR DISAPPROVED
BY THE SECURITIES AND EXCHANGE COMMISSION (THE "SEC"), THE OFFICE OF THRIFT
SUPERVISION (THE "OTS"), THE FEDERAL DEPOSIT INSURANCE CORPORATION (THE "FDIC"),
OR THE SECURITIES COMMISSION OF ANY STATE, NOR HAS THE SEC, THE OTS, THE FDIC,
OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
<PAGE>
 
        THE COMMON SHARES BEING OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
SAVINGS DEPOSITS AND ARE NOT INSURED BY THE FDIC OR ANY OTHER GOVERNMENT AGENCY.

        FOR INFORMATION ON HOW TO SUBSCRIBE, PLEASE CALL THE CONVERSION
INFORMATION CENTER AT THE OFFICES OF THE ASSOCIATION AT (205) 737-8916.

<TABLE>
<CAPTION>
 
================================================================================== 

                                                Estimated Expenses
                                                 and Underwriting    Estimated Net
                                Purchase Price   Commissions (1)     Proceeds (2)
- ----------------------------------------------------------------------------------- 
<S>                          <C>             <C>                 <C>
Per Share(3)................... $     20.00           $   1.27       $     18.73
- ----------------------------------------------------------------------------------- 
Total Minimum.................. $ 6,800,000           $488,000       $ 6,312,000
- ----------------------------------------------------------------------------------- 
Total Mid-point................ $ 8,000,000           $510,000       $ 7,490,000
- ----------------------------------------------------------------------------------- 
Total Maximum.................. $ 9,200,000           $532,000       $ 8,668,000
- ----------------------------------------------------------------------------------- 
Total Maximum, as adjusted (4). $10,580,000           $557,000       $10,023,000
===================================================================================
</TABLE>

(1)   Estimated costs to the Holding Company and the Association arising from
      the Conversion, include $111,120, $133,200, $155,280 and $180,672 in fees
      for marketing services and expense reimbursements (including legal fees)
      to be paid to Trident Securities, Inc. (the "Agent") in connection with
      the Offering (as defined below) if the minimum, midpoint, maximum and 15%
      above the maximum number of shares are sold, respectively . Such sales
      commissions may be deemed to be underwriting fees. See "THE CONVERSION -
      Plan of Distribution." Actual expenses may vary from the estimates. The
      Agent will solicit subscriptions for the Common Shares on a "best efforts"
      basis and have no obligation to purchase any of the Common Shares.

(2)   Includes the net proceeds from purchases intended to be made by the
      Southern Community Bancshares, Inc. Employee Stock Ownership Plan (the
      "ESOP") with funds borrowed by the ESOP from the Holding Company. See "PRO
      FORMA DATA" and "MANAGEMENT - Stock Benefit Plans -- Employee Stock
      Ownership Plan."

(3)   Based on the midpoint of the Valuation Range.  At the minimum, maximum and
      15% above the maximum of the Valuation Range, estimated fees and expenses
      per share would be $1.44, $1.16 and $1.05, respectively, resulting in
      estimated net proceeds per share of $18.56, $18.84 and $18.95,
      respectively.

(4)   Gives effect to the increase in the number of Common Shares sold in
      connection with the Conversion of up to 15% above the maximum of the
      Valuation Range.  Such shares may be offered without the resolicitation of
      persons who subscribe for Common Shares in the Subscription Offering and
      the Community Offering (both of which are defined hereinafter).  See "THE
      CONVERSION -- Pricing and Number of Common Shares to be Sold."


                            TRIDENT SECURITIES, INC.

                The date of this Prospectus is __________, 1996.

                                      ii
<PAGE>
 
        In accordance with the Plan, nontransferable subscription rights to
purchase Common Shares at a price of $20.00 per share are being offered in a
subscription offering (the "Subscription Offering"), subject to the purchase
rights and priorities established by the Plan, to (a) eligible depositors of the
Association as of March 31, 1995, (b) the ESOP, (c) eligible depositors of the
Association as of September 30, 1996, and (d) members of the Association
eligible to vote at the Special Meeting.  All subscription rights to purchase
Common Shares in the Subscription Offering are nontransferable and will expire
at 12:00 noon, Central Time, on __________, 1996, unless extended (the
"Subscription Expiration Date").  See "THE CONVERSION - Subscription Offering."

        A community offering (the "Community Offering"), if one is held, is
expected to begin immediately after the Subscription Expiration Date, but may
begin at any time during the Subscription Offering.  In the Community Offering,
if any, Common Shares will be offered to the general public with a preference
being given to natural persons residing in Cullman County, Alabama (the
"Community Offering").  See "THE CONVERSION - Community Offering."  The Board of
Directors of the Holding Company may terminate the Community Offering, if any,
at any time and in no event will the Community Offering extend beyond
___________, 1996, unless further extended with the consent of the OTS.  See
"THE CONVERSION - Subscription Offering; - Community Offering; and - Plan of
Distribution."

        The Association has engaged the Agent to act as selling agent and to
consult with and advise the Holding Company and the Association with respect to
the Subscription and Community Offering.  Selected dealers may be utilized to
assist in selling stock in the Community Offering in a Syndicated Community
Offering.  The Agent has agreed to use its best efforts to assist the Holding
Company and the Association with the sale of Common Shares in the Subscription
Offering and the Community Offering, if any (including any Syndicated Community
Offering).  Neither  the Agent nor any other broker-dealer is obligated to
purchase Common Shares in the Subscription and Community Offering.

        The Plan and the Board of Directors have established certain
limitations in respect of the minimum and the maximum number of Common Shares
which may be subscribed for or ordered by each purchaser in the Subscription
Offering and the Community Offering (when referred to together, the "Offering").
With the exception of the ESOP, which is expected to purchase 8% of the Common
Shares sold in the Conversion, no person may purchase shares with an aggregate
purchase price of more than $150,000 (or 7,500 shares at $20.00 per share).  No
person or entity, together with Associates (as such term is defined below in
"THE CONVERSION -- Limitations on Purchases of Common Shares") of, or persons
acting in concert with, such person or entity, may purchase shares with an
aggregate purchase price of more than $300,000 (or 15,000 shares at $20.00 per
share).  The purchase limitations may be increased or decreased in the
discretion of the Boards of Directors of the Holding Company and the
Association, subject to certain conditions.  Each person subscribing for Common
Shares in the Subscription or Community Offering must subscribe for at least 25
shares.  See "THE CONVERSION - Limitations on Purchases of Common Shares."

        Common Shares may be subscribed for or ordered in the Subscription
Offering by returning the accompanying order form and certification form (the
"Order Form"), along with full payment of the purchase price per share for all
Common Shares for which a subscription is made or an order is submitted, so that
it is received by the Association no later than the Subscription Expiration Date
(12:00 noon, Central Time, ___________, 1996).  Common Shares may be ordered in
the Community Offering, if one is held, by returning the Order Form, along with
full payment of the purchase price per share for all Common Shares for which an
order is submitted, so that it is received by the Association prior to the
expiration of the Community Offering, which shall be not later than 12:00 noon,
Central Time, ___________, 1996.  See "THE CONVERSION - Procedure for Purchasing
Shares in Subscription and Community Offerings."  

                                      iii
<PAGE>
 
Payment may be made in cash, if delivered in person, or by check or money order
and will be held at the Association in a segregated account insured by the FDIC
up to the applicable limits and earning interest at the Association's then
current passbook savings account rate from the date of receipt until the
completion of the Conversion. Payment may also be made by authorized withdrawal
from an existing deposit account at the Association, the amount of which will
continue to earn interest until completion of the Conversion at the rate
normally in effect from time to time for such accounts. See "THE CONVERSION -
Procedure for Purchasing Shares in Subscription and Community Offerings."

        An executed Order Form, once received by the Holding Company, may not
be modified, amended or rescinded without the consent of the Holding Company,
unless the Community Offering, if any, is not completed within 45 days after the
Subscription Expiration Date.

        THE CONVERSION OF THE ASSOCIATION FROM A FEDERAL MUTUAL SAVINGS AND
LOAN ASSOCIATION TO A FEDERAL STOCK SAVINGS AND LOAN ASSOCIATION IS CONTINGENT
UPON THE APPROVAL OF THE PLAN AND CERTAIN OTHER FACTORS. SEE "THE CONVERSION."

                                      iv
<PAGE>
 
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN


                                CULLMAN, ALABAMA






                                     [MAP]



                                       v
<PAGE>
 
                               PROSPECTUS SUMMARY

        The following information is not complete and is qualified in its
entirety by the detailed information and the financial statements and
accompanying notes appearing elsewhere in this Prospectus.

Southern Community Bancshares, Inc.

        The Holding Company is a Delaware corporation recently organized at
the direction of the Association for the purpose of purchasing all of the
capital stock of the Association to be issued in connection with the Conversion.
The Holding Company has not engaged in business operations to date, other than
business related to the Conversion.  Upon the consummation of the Conversion,
the Holding Company will be a unitary savings and loan holding company, the
principal assets of which initially will consist of the capital stock of the
Association and the investments made with the net proceeds retained from the
sale of Common Shares in connection with the Conversion.  See "USE OF PROCEEDS."
The office of the Holding Company is located at 325 2nd Street, S.E., Cullman,
Alabama and its telephone number is (205) 734-4863.

First Federal Savings and Loan Association of Cullman

        The Association is a mutual savings and loan association which was
organized in 1905.  As a federal savings and loan association, the Association
is subject to supervision and regulation by the OTS.  The Association is a
member of the Federal Home Loan Bank (the "FHLB") of Atlanta, and the deposit
accounts of the Association are insured up to applicable limits by the FDIC in
the Savings Association Insurance Fund (the "SAIF").  See "REGULATION."  The
Association conducts business from its offices in Cullman County, Alabama and
its executive office is located at 325 2nd Street, S.E., Cullman, Alabama.

        The primary business of the Association is the origination of loans
secured by first mortgages on one- to four-family residential real estate
located in Cullman County, Alabama, the Association's primary market area.  The
Association also originates loans secured by multifamily real estate (over four
units) and nonresidential real estate in its market area.  In addition to real
estate lending, the Association originates commercial loans and secured and
unsecured consumer loans.  See "THE BUSINESS OF THE ASSOCIATION - Lending
Activities."  The Association invests in interest-bearing deposits in other
financial institutions, U.S. Government and agency obligations, mortgage-backed
securities and other investments permitted by applicable law.  See "THE BUSINESS
OF THE ASSOCIATION - Investment Activities."  Funds for lending and other
investment activities are obtained primarily from savings deposits, which are
insured up to applicable limits by the FDIC.   See "THE BUSINESS OF THE
ASSOCIATION - Deposits and Borrowings."

The Conversion and the Offerings

        The Plan provides for the Conversion of the Association from a federal
mutual savings and loan association to a federal stock savings and loan
association.  The OTS has approved the Plan, subject to the approval of the Plan
by the Association's voting members at the Special Meeting, and to certain other
conditions.

                                       1
<PAGE>
 
        Pursuant to the Plan, subscription rights to purchase Common Shares at
a price of $20.00 per share are being offered to (a) account holders as of March
31, 1995 with aggregate deposits at the close of business on such date of at
least $50 ("Eligible Account Holders"), (b) the ESOP, (c) account holders as of
September 30, 1996 with aggregate deposits at the close of business on such date
of at least $50 ("Supplemental Eligible Account Holders"), and (d) members of
the Association eligible to vote at the Special Meeting ("Other Members").  See
"THE CONVERSION - Subscription Offering."  Subscription rights received in any
of the foregoing categories will be subordinate to the subscription rights
received by those in a prior category, with the exception that Common Shares
sold in excess of the maximum of the Valuation Range may first be sold to the
ESOP.

        After satisfaction of all subscriptions received in the Subscription
Offering and subject to the availability of shares, Common Shares may be offered
in the Community Offering (including any Syndicated Community Offering).
Preference in the Community Offering is being given to natural persons living in
Cullman County, Alabama.  The Boards of Directors of the Holding Company and the
Association have the right to reject, in whole or in part, any order for Common
Shares submitted in the Community Offering.  See "THE CONVERSION - Community
Offering."

        The Subscription Offering will terminate at, and subscription rights
will expire if not exercised by, the Subscription Expiration Date (12:00 noon,
Central Time, on __________, 1996).  The Community Offering, if any, may
terminate at any time but not later than 12:00 noon, Central Time, on
__________, 1996.  If necessary, the Community Offering may be extended by the
Holding Company and the Association to __________, 1996.  Any extension of the
Community Offering beyond __________, 1996, would require the consent of the
OTS, and persons who have subscribed for or ordered Common Shares in the
Offering would be given notice that they have the right to affirm, increase,
decrease or rescind their subscriptions or orders for Common Shares.  Persons
who do not affirmatively elect to continue their subscriptions or orders or who
elect to rescind their subscriptions or orders during any such extension will
have all of their funds promptly refunded with interest.  Persons who elect to
decrease their subscriptions or orders will have the appropriate portion of
their funds promptly refunded with interest.  See "THE CONVERSION - Pricing and
Number of Common Shares to be Sold."

Restrictions of Transfer of Subscription Rights

        OTS regulations prohibit any person from transferring or entering into
any agreement or understanding before the completion of the Conversion to
transfer the ownership of the subscription rights issued in the Conversion or
the shares to be issued upon the exercise of such subscription rights.  Persons
attempting to violate such provision may lose their rights to purchase Common
Shares in the Conversion and may be subject to penalties imposed by the OTS.
Each person exercising subscription rights will be required to certify that his
or her purchase of Common Shares is solely for the subscriber's own account and
that there is no agreement or understanding regarding the sale or transfer of
such Common Shares.  See "THE CONVERSION - Subscription Offering."

Purchase Limitations

        The Plan limits the number of Common Shares which may be purchased.
No person may purchase shares with an aggregate purchase price of more than
$150,000 (or 7,500 shares at $20.00 per share).  No person, together with his or
her Associates and other persons acting in concert with him or her, may purchase
Common Shares with an aggregate purchase price of more than $300,000 (or 15,000
shares at $20.00 per share).  Such limitation does not apply to the ESOP, which
intends to purchase up to 8% of the Common Shares sold in the Offering.  If the
ESOP is unable to purchase all or part of the Common 

                                       2
<PAGE>
 
Shares for which it subscribes, the ESOP may purchase Common Shares on the open
market or may purchase authorized but unissued Common Shares. If the ESOP
purchases authorized but unissued Common Shares, such purchases could have a
dilutive effect on the interests of the Holding Company's shareholders.

        Subject to applicable regulations, the purchase limitation may be
increased or decreased after the commencement of the Offering in the sole
discretion of the Board of Directors.  See "THE CONVERSION - Limitations on
Purchases of Common Shares" and "RESTRICTIONS ON ACQUISITION OF THE HOLDING
COMPANY AND THE ASSOCIATION."  The sale of Common Shares pursuant to
subscriptions or orders received in the Offering will be subject to the approval
of the Plan by the voting members of the Association at the Special Meeting, to
the sale of the requisite number of Common Shares and to certain other
conditions.  See "THE CONVERSION - Subscription Offering; - Community Offering;
and - Pricing and Number of Common Shares to be Sold."

Benefits of the Conversion to Officers and Directors

        Employee Stock Ownership Plan.  In connection with the Conversion, the
Holding Company has established the ESOP, which intends to use a loan from the
Holding Company to purchase 8% of Common Shares issued in the Conversion.  The
ESOP intends to repay the loan with discretionary contributions made by the
Association or the Holding Company to the ESOP.  As the loan is repaid, the
Common Shares held by the ESOP will be allocated to the accounts of employees of
the Association and the Holding Company, including executive officers.  See "PRO
FORMA DATA" for a discussion of the impact of the ESOP on pro forma earnings per
share.  All full-time employees of the Holding Company and the Association who
meet certain age and years of service criteria will be eligible to participate
in the ESOP.  See "MANAGEMENT - Stock Benefit Plans -- Employee Stock Ownership
Plan."

        Stock Option Plan.  The Holding Company intends to establish the
Southern Community Bancshares, Inc. Stock Option and Incentive Plan and Trust
(the "Stock Option Plan") after the completion of the Conversion.  The Board of
Directors of the Holding Company anticipates that a number of shares equal to
10% of the Common Shares sold in the Offering will be acquired by the Stock
Option Plan from authorized but unissued common shares or open market purchases
and thereafter awarded to directors, officers and employees under the Stock
Option Plan.  Under OTS regulations, no stock options may be awarded during the
first year after the completion of the Conversion, unless the Stock Option Plan
is approved by the shareholders of the Holding Company at the first meeting of
shareholders following the completion of the Conversion, held not sooner than
six months after the completion of the Conversion.  If the Stock Option Plan is
approved by the Holding Company's shareholders at such meeting and implemented
during the first year after the completion of the Conversion, the following
restrictions will apply:  (i) the number of shares which may be subject to
options awarded under the Stock Option Plan to directors who are not full-time
employees of the Holding Company may not exceed 5% per person and 30% in the
aggregate of the available awards, (ii) the number of shares which may be
subject to options awarded under the Stock Option Plan to any individual who is
a full-time employee of the Holding Company or its subsidiaries may not exceed
25% of the shares which may be subject to options awarded under the Stock Option
Plan, (iii) stock options must be awarded with an exercise price at least equal
to the fair market value of common shares of the Holding Company at the time of
the grant, and (iv) stock options will become exercisable at the rate of one-
fifth per year commencing no earlier than one year from the date the Stock
Option Plan is approved by the shareholders, subject to acceleration of vesting
only in the event of the death or disability of a participant.  No decision has
been made as to anticipated awards to individuals under the Stock Option Plan.
See "MANAGEMENT - Stock Benefit Plans -- Stock Option Plan."

                                       3
<PAGE>
 
        Management Recognition Plan.  The Association intends to establish the
First Federal Savings and Loan Association of Cullman Management Recognition
Plan and Trust (the "MRP") after the completion of the Conversion.  The Board of
Directors of the Association anticipates that a number of shares equal to 4% of
the Common Shares will be purchased by, or issued to, the MRP.  Shares held in
the MRP will be available for awards to directors, officers and employees of the
Association.  Under OTS regulations, no award of MRP shares may be made during
the first year after the completion of the Conversion, until after the approval
of the MRP by the shareholders of the Holding Company at the first meeting of
shareholders following the completion of the Conversion, held not sooner than
six months after the completion of the Conversion.  If the MRP is approved by
the Holding Company shareholders at such meeting and implemented during the
first year after the completion of the Conversion, MRP awards will be made in
accordance with OTS regulations.  Such regulations provide that (i) no
individual may receive more than 25% of the shares awarded pursuant to the MRP,
(ii) directors who are not employees of the Holding Company or the Association
may not receive more than 5% of such shares individually or 30% in the
aggregate, and (iii) shares awarded pursuant to the MRP will vest at the rate of
one-fifth per year commencing on the date which is one year from the date of
grant of the award, subject to acceleration of vesting only in the event of the
death or disability of a participant.  No decision has been made as to
anticipated awards to individuals under the MRP.  See "MANAGEMENT - Stock
Benefit Plans -- Management Recognition Plan."

Participation of the Agent in the Offering

        The Agent will assist in soliciting subscriptions in the Subscription
Offering and Community Offering, if any.  Selected dealers may be utilized to
assist in selling stock in the Community Offering in a Syndicated Community
Offering.  Such solicitations will be made on a "best efforts" basis and the
Agent is not obligated to purchase any of the Common Shares.  See "THE
CONVERSION - Plan of Distribution."

Pricing of the Common Shares

        OTS regulations require the aggregate purchase price of the Common
Shares to be issued in the Conversion to be consistent with an independent
appraisal of the estimated pro forma market value of the Common Shares following
the Conversion.  Ferguson & Co., LLP ("Ferguson & Co."), has prepared an
independent valuation of the estimated pro forma market value of the Association
as converted.  Ferguson & Co.'s valuation of the estimated pro forma market
value of the Association, as converted, is $8,000,000 as of July 30, 1996 (the
"Pro Forma Value").  Based on the Pro Forma Value of the Association, the
Valuation Range established in accordance with the Plan is $6,800,000 to
$9,200,000.  The appraisal of the pro forma market value of the Association, as
converted, does not represent Ferguson & Co.'s opinion as to the price at which
the Common Shares may trade.  There can be no assurance that the Common Shares
may later be resold at the price at which they are purchased in connection with
the Conversion.  See "THE CONVERSION - Pricing and Number of Common Shares to be
Sold."

        In the event that Ferguson & Co. determines at the close of the
Offering that the aggregate pro forma value of the Association is higher or
lower than the Pro Forma Value, but is nevertheless equal to or greater than
$6,800,000 or equal to or less than $10,580,000 (15% above the maximum of the
Valuation Range), the Holding Company will make an appropriate adjustment by
raising or lowering the total number of Common Shares to be sold in the
Conversion consistent with the final valuation.  The total number of Common
Shares to be sold in the Conversion will be determined in the discretion of the
Board of Directors consistent with the final valuation.  If, due to changing
market conditions, the final valuation is less than $6,800,000 or more than
$10,580,000 persons who subscribe to or order Common Shares will be given notice
of such final valuation and the right to affirm increase, decrease or rescind
their subscriptions or 

                                       4
<PAGE>
 
orders. Any person who does not affirmatively elect to continue his subscription
or order or elects to rescind his subscription or order before the date
specified in the notice will have all of his funds promptly refunded with
interest. Any person who elects to decrease his subscription or order will have
the appropriate portion of such person's funds promptly refunded with interest.

        Ferguson & Co. was selected by the Board of Directors because Ferguson 
& Co. has extensive experience in the valuation of thrift institutions,
particularly in the mutual-to-stock conversion context.  The Association and
Ferguson & Co. have no relationship which would affect Ferguson & Co.'s
independence.  See "THE CONVERSION - Pricing and Number of Common Shares to be
Sold."

Use of Proceeds

        The Holding Company will retain 50% of the net proceeds from the sale of
the Common Shares, or approximately $3.75 million at the mid-point of the
Valuation Range.  Such proceeds will be used by the Holding Company to lend
funds to the ESOP and for general corporate purposes, which may include payment
of dividends, purchases of Common Shares and acquisitions of other financial
institutions.  The Holding Company presently has no plans to use the proceeds
for any of such purposes, except the loan to the ESOP.  The remainder of the net
proceeds received from the sale of the Common Shares, approximately $3.75
million at the mid-point of the Valuation Range, will be invested by the Holding
Company in the capital stock to be issued by the Association to the Holding
Company as a result of the Conversion.  Such investment will increase the
regulatory capital of the Association and will permit the Association to expand
its lending and investment activities and to enhance customer services.  The
Association anticipates that the net proceeds will initially be invested in
United States Government and agency securities and mortgage-backed securities.
See "USE OF PROCEEDS."

Market for Common Shares

        There is presently no market for the Common Shares.  Following the
Offerings, the Holding Company will request that the Agent undertake to match
offers to buy and offers to sell for the Common Shares and the Agent intends to
list the Common Shares through the National Daily Quotation Service "pink
sheets" published by the National Quotation Bureau, Inc.  In view of the
probable number of purchasers of the Common Shares, however, the development of
an active or liquid market for the Common Shares after the completion of the
Conversion is unlikely.  See "RISK FACTORS - Absence of Market for Common
Shares" and "MARKET FOR COMMON SHARES."

                                       5
<PAGE>
 
Dividend Policy

        Following the Conversion, the Board of Directors of the Holding Company
currently intends to declare cash dividends on the Common Shares at an initial
annual rate of 3.0% of the $20.00 per share purchase price of the Common Shares
($0.60 per share).  However, the declaration and payment of dividends will be
subject to the discretion of the Board of Directors of the Holding Company and
to the earnings and financial condition of the Holding Company.  Further, at the
discretion of the Board of Directors of the Holding Company and based on the
earnings and financial condition of the Holding Company, the Holding Company
may, from time to time, declare a non-recurring special dividend.  If the Board
of Directors of the Holding Company determines in the exercise of its discretion
that the net income, capital and financial condition of the Holding Company and
the general economy do not support the declaration and payment of dividends by
the Holding Company, dividends may not be paid on the Common Shares.
Accordingly, no assurance can be given that dividends will be paid or, if paid,
will be continued.  See "DIVIDEND POLICY" and "REGULATION."

Investment Risks

        An investment in the Common Shares involves certain risks.  Special
attention should be given to the matters discussed under "RISK FACTORS -
Interest Rate Risk; - Return on Equity After Conversion; - Recapitalization of
SAIF and Related Legislative Proposals; - Possible Dilutive Effect of Stock
Option Plan and MRP on Net Income and Shareholders' Equity; - Absence of Market
for Common Shares; - Certain Anti-Takeover Provisions; - Competition; - Possible
Tax Liability Related to Subscription Rights; and - Risk of Delayed Offering."

                                       6
<PAGE>
 
                 SELECTED FINANCIAL INFORMATION AND OTHER DATA

        The following table sets forth certain information concerning the
financial condition, earnings and other data regarding the Association at the
dates and for the periods indicated. Such information should be read in
conjunction with the financial statements and notes thereto appearing elsewhere
herein. The information at June 30, 1996 and 1995 and for the nine months then
ended is derived from unaudited data but, in the opinion of management of the
Association, reflects all adjustments (which comprise only normal recurring
accruals) necessary for a fair presentation of the financial condition and
results of operations. The results of operations for the nine months ended June
30, 1996 are not necessarily indicative of the results of operations for the
full year.

<TABLE>
<CAPTION>
                                          At June 30,      At September 30,
                                        --------------  ----------------------
Selected financial condition and other       1996         1995       1994
 data:                                       ----         ----       ----
 
                                               (Dollars in thousands)
<S>                                       <C>         <C>        <C>
Total amount of:
  Assets                                   $64,381     $62,026    $63,528
  Cash and interest-bearing time             
   deposits in other financial 
   institutions                              4,838       6,108      2,984
  Investment securities(1)                   9,399      10,802     13,181
  Mortgage-backed securities(2)              8,963       5,452      5,676
  Loans receivable-net                      39,869      38,570     39,954
  Deposits                                  58,278      56,008     58,228
  Equity                                     5,853       5,606      4,995
 Number of full-service offices                  1           1          1
 Number of limited-service offices               2           2          3
</TABLE>

- -----------------------------
(1) At June 30, 1996 and September 30, 1995, investment securities included
    $4,147 and $2,610 of investment securities available-for-sale,
    respectively, which are carried at their fair value.

(2) At June 30, 1996 and September 30, 1995, mortgage-backed securities included
    $6,213 and $2,243 of mortgage-backed securities available-for-sale,
    respectively, which are carried at their fair value.

<TABLE>
<CAPTION>
                                 Nine Months Ended        
                                     June 30,              Year Ended September 30,
                               ---------------------      --------------------------
Summary of earnings:              1996       1995             1995          1994
                                  ----       ----             ----          ---- 
                                                                        
                                             (Dollars in thousands)
                                                                        
<S>                            <C>          <C>          <C>           <C>
Interest income                   $3,466       $3,245        $4,399       $3,987
Interest expense                   1,936        1,669         2,300        1,983
                               ----------   ----------    ----------   ----------
Net interest income                1,530        1,576         2,099        2,004
Provision for loan losses             --           --            --           35
                               ----------   ----------    ----------   ----------
Net interest income after                                               
 provision for loan losses         1,530        1,576         2,099        1,969
Noninterest income                   183          219           329           17
Noninterest expense                1,070        1,125         1,496        1,610
                               ----------   ----------    ----------   ----------
Income before income taxes           643          670           932          376
Income tax expense                   223          208           310           98
                               ----------   ----------    ----------   ----------
Net income                          $419         $462          $622         $279
                               ==========   ==========    ==========   ==========
</TABLE>

                                       7
<PAGE>
 
<TABLE>
<CAPTION>
 
                                 Nine Months Ended
                                     June 30,         Year Ended September 30,
                               -------------------- ----------------------------
Selected financial ratios         1996       1995        1995          1994
                               ---------- --------- -------------- -------------
<S>                             <C>        <C>         <C>          <C>
 
Performance ratios:
 Return on average assets(1)       .88%      .98%         .99%           .44%
 Return on average equity(2)      9.65     11.88        11.75           5.80
 Interest rate spread(3)          2.93      3.18         3.20           3.10
 Net interest margin(4)           3.30      3.44         3.45           3.26
 Ratio of non-interest            
  expenses to average             
  assets(5)                       2.25      2.38         2.38           2.52
 Average equity to         
  average assets                  9.14      8.24         8.41           7.54    
Average interest-earning
 assets to average                
   interest-bearing                  
    liabilities                 108.94    107.00       106.86         105.21
 
Assets quality ratios:
 Nonperforming assets to           .35       .63          .34            .51
  total assets(6)
 Nonperforming loans to            .49       .29          .34            .09
  total loans(6)
 Allowance for loan losses        1.54      1.64         1.62           1.58
  to total loans
 Allowance for loan losses      313.85    558.77       302.91       1,755.56
  to non-performing loans(6)
</TABLE>

(1)  Annualized net income divided by average total assets.  Average total
     assets is based on the month-end carrying value of the assets.

(2)  Annualized net income divided by average total equity.  Average equity is
     based on the month-end total equity balance including the unrealized loss 
     on securities available-for-sale.

(3)  Interest rate spread represents the difference between the weighted average
     yield on interest-earning assets and the weighted average rate paid on
     interest-bearing liabilities.

(4)  Net interest margin represents annualized net interest income as a
     percentage of average interest-earning assets.

(5)  Annualized non-interest expense divided by total average assets.

(6)  Non-performing loans consist of non-accrual loans and accruing loans 90
     days or more delinquent and non-performing assets consist of non-performing
     loans and real estate owned.


                                       8
<PAGE>
 
                                  RISK FACTORS

        Investment in the Common Shares involves certain risks.  Before
investing, prospective purchasers should carefully consider the following
matters.

Interest Rate Risk

        The Association's operating results are dependent to a significant
degree on its net interest income, which is the difference between interest
income from loans, interest-bearing deposits in other financial institutions and
investment and mortgage-backed securities, and interest expense on deposits and
borrowings.  Like most thrift institutions, the Association's interest income
and interest expense change as interest rates fluctuate and assets and
liabilities reprice.  Interest rates fluctuate and assets and liabilities
reprice because of a variety of factors, including general economic conditions,
the policies of various regulatory authorities and other factors beyond the
Association's control.  See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS - Asset/Liability Management" and "THE
BUSINESS OF THE ASSOCIATION - Lending Activities; and - Deposits and
Borrowings."

        When interest rates are rising, the interest income earned on assets
may not increase as rapidly as the interest expense paid on the Association's
liabilities.  As a result, the earnings of the Association may be adversely
affected when the cost of the Association's liabilities increases more rapidly
than the income earned on the Association's assets.  The degree to which such
earnings will be adversely affected depends upon the rapidity and extent of the
increase in interest rates.  In addition, rising interest rates may negatively
affect the Association's earnings due to diminished loan demand and the
increased risk of delinquencies due to increased payment amounts as adjustable-
rate loans reprice in a rising interest rate environment.

Return on Equity After Conversion

        Return on equity (net income for a given period divided by average
equity during that period) is a ratio used by many investors to compare the
performance of a particular financial institution to its peers.  The Holding
Company's post-Conversion return on equity will initially be below the average
return on equity for publicly traded thrift institutions and their holding
companies.  See "SELECTED FINANCIAL INFORMATION AND OTHER DATA" for information
regarding the Association's historical return on equity and "CAPITALIZATION" for
a discussion of the Holding Company's estimated pro forma consolidated
capitalization as a result of the Conversion.  In addition, the expenses
associated with the ESOP and the MRP (see "PRO FORMA DATA"), along with other
post-Conversion expenses, are expected to contribute initially to reduced
earnings levels.  The Association intends to deploy the net proceeds of the
Offering to increase earnings per share and book value per share, without
assuming undue risk, with the goal of achieving a return on equity comparable to
the average for publicly traded thrift institutions and their holding companies.
This goal will likely take a number of years to achieve, and no assurances can
be given that this goal can be attained.  Consequently, investors should not
expect a return on equity which will meet or exceed the average return on equity
for publicly traded thrift institutions for the foreseeable future.

Recapitalization of SAIF and Related Legislative Proposals

        The deposits of the Association are currently insured by the SAIF.
Both the SAIF and the Bank Insurance Fund ("BIF"), the federal deposit insurance
fund that covers the deposits of state and national 

                                     9
<PAGE>
 
banks and certain state savings banks, are required by law to attain and
thereafter maintain a reserve ratio of 1.25% of insured deposits. The BIF has
achieved the required reserve rate, and, as discussed below, the FDIC recently
substantially reduced the average deposit insurance premium paid by BIF-insured
banks to a level substantially below the average premium paid by savings
institutions.

        On November 14, 1995, the FDIC approved a final rule regarding deposit
insurance premiums.  The final rule will reduce deposit insurance premiums for
BIF member institutions to zero basis points (subject to a $2,000 minimum) for
institutions in the lowest risk category, while holding deposit insurance
premiums for SAIF members at their current levels (23 basis points for
institutions in the lowest risk category).  The reduction was effective with
respect to the semiannual premium assessment beginning January 1, 1996.
Accordingly, in the absence of further legislative action, SAIF members such as
the Association will be competitively disadvantaged as compared to commercial
banks by the resulting premium differential.

        The U.S. House of Representatives and Senate have actively considered
legislation which would eliminate the premium differential between SAIF-insured
institutions and BIF-insured institutions by recapitalizing the SAIF's reserves
to the required ratio.  The proposed legislation would provide that all SAIF
member institutions pay a special one-time assessment to recapitalize the SAIF,
which in the aggregate would have been sufficient to bring the reserve ratio in
the SAIF to 1.25% of insured deposits.  Based on the current level of reserves
maintained by the SAIF, it was anticipated that the amount of the special
assessment required to recapitalize the SAIF would have been approximately 80 to
85 basis points of the SAIF-assessable deposits.  Recently, the FDIC revised its
estimates of the amount of the special assessment downward to 68 basis points.
It was anticipated that after the recapitalization of the SAIF, premiums paid by
SAIF-insured institutions would be reduced to eventually match those currently
being assessed BIF-insured commercial banks.  The legislation also provided for
the merger of the BIF and the SAIF, with such merger being conditioned upon the
prior elimination of the thrift charter.

        The legislation discussed above had been, for some time, included as
part of a fiscal 1996 federal budget bill, but was eliminated prior to the bill
being enacted on April 26, 1996.  However, the legislation continues to be
considered by Congress.  In light of the uncertainty of the legislative process
generally, management cannot predict whether legislation reducing SAIF premiums
and/or imposing a special one-time assessment will be adopted, or, if adopted,
the amount of the assessment, if any, that would be imposed on the Association.

        If legislation were to be enacted in the future which would assess a
one-time special assessment of 68 or 85 basis points, the Association would
(based upon the Association's SAIF deposits as of June 30, 1996) pay
approximately $249,000 or $312,000, respectively, net of related tax benefits.
In addition, the enactment of such legislation would have the effect of
immediately reducing the Association's capital by such an amount.  Nevertheless,
management does not believe, based upon the foregoing assumptions, that a one-
time assessment of this nature would have a material adverse effect on the
Association's overall financial condition.  Management believes a one-time
special assessment would result in annual insurance premiums payable by the
Association being lower than current premiums for the foreseeable future.

        No assurances can be given that the SAIF recapitalization plan will be
enacted into law or in what form it may be enacted.  The Holding Company can
give no assurances that the disparity between BIF and SAIF assessments will be
eliminated and if the proposed legislation is not enacted, SAIF premiums may
increase and the disparity between BIF and SAIF premiums may become more
pronounced, which would negatively impact the Association.

                                      10
<PAGE>
 
Possible Dilutive Effect of Stock Option Plan and MRP on Net Income and
Shareholders' Equity

        Following the completion of the Conversion, the Holding Company
intends to adopt the Stock Option Plan and the MRP.  Under the MRP, directors,
officers and employees of the Association could be awarded an aggregate amount
of common shares equal to 4% of the shares sold in the Offering.  Under the
Stock Option Plan, directors, officers and employees of the Association may be
granted options to purchase common shares of the Holding Company.  The aggregate
amount of common shares as to which such options might be granted may equal 10%
of the Common Shares at exercise prices equal to the market price of the Holding
Company common shares on the date of grant.  The Holding Company intends to
submit the Stock Option Plan and the MRP to the Holding Company's shareholders
for their approval at the first annual meeting or a special meeting of
shareholders following the completion of the Conversion.  Such meeting will not
be held sooner than six months after the completion of the Conversion.

        The shares issued to participants under the MRP could be newly issued
shares or, subject to regulatory restrictions, shares purchased in the open
market.  In the event the shares issued under the MRP consist of newly issued
common shares, the voting power and economic interests of then existing Holding
Company shareholders would be diluted.  Shares issued upon the exercise of
options granted under the Stock Option Plan are anticipated to be issued from
the Holding Company's authorized but unissued shares (such shares could,
however, be from shares purchased in the open market) and will also dilute the
voting power and may dilute the economic interests of then existing Holding
Company shareholders, depending on the book value per share and fair market
value per share of the common shares on the date of option exercise.  See "PRO
FORMA DATA" and "MANAGEMENT - Stock Benefit Plans."

Absence of Market for Common Shares

        There is presently no market for the Common Shares.  Following the
Offerings, the Holding Company will request that the Agent undertake to match
offers to buy and offers to sell for the Common Shares and the Agent intends to
list the Common Shares through the National Daily Quotation Service "pink
sheets" published by the National Quotation Bureau, Inc.  A public trading
market for the stock of any issuer, including the Holding Company, depends upon
the presence of both willing buyers and sellers at any given time, over which
neither the Holding Company nor any market maker has any control.  In view of
the probable number of purchasers of the Common Shares in this Offering,
however, the development of an active or liquid market for the Common Shares
after the completion of the Conversion is unlikely.  Investors should consider,
therefore, the potentially illiquid and long-term nature of an investment in the
Common Shares.

        The aggregate offering price for the Common Shares is based upon an
independent appraisal of the Association.  The appraisal is not a recommendation
as to the advisability of purchasing the Common Shares.  See "THE CONVERSION -
Pricing and Number of Common Shares to be Sold."  No assurance can be given that
persons purchasing Common Shares will thereafter be able to sell such shares at
a price at or above the offering price.

Certain Anti-Takeover Provisions

        Provisions of Governing Instruments and Governing Law.  The
Certificate of Incorporation and Bylaws of the Holding Company contain certain
provisions that could deter or prohibit non-negotiated changes in the control of
the Holding Company and the Association.  Such provisions include a restriction
on the acquisition, directly or indirectly, of more than 10% of the outstanding
shares of the Holding Company by any person or any persons acting in concert
during the five-year period following the effective 

                                      11
<PAGE>
 
date of the Conversion without prior approval of the Board of Directors, the
ability to issue additional common shares and a super majority voting
requirement for certain transactions. See "DESCRIPTION OF AUTHORIZED SHARES" and
"RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY AND THE ASSOCIATION."

        The Certificate of Incorporation provides that for five years after
the effective date of the Conversion, no person or persons acting in concert,
except the ESOP, may acquire, directly or indirectly, the beneficial ownership
of more than 10% of any class of outstanding equity securities of the Holding
Company.  If such a prohibited acquisition occurs, the securities owned by such
person in excess of the 10% limit may not be voted on any matter submitted to
the shareholders of the Holding Company.  The ability of management or any other
person to solicit revocable proxies from shareholders and vote on behalf of such
shareholders will not be restricted by such 10% limit.

        The Certificate of Incorporation also provides that if the Board of
Directors recommends that shareholders approve certain matters, including
mergers, acquisitions of a majority of the shares of the Holding Company or the
transfer of substantially all of the assets of the Holding Company, the
affirmative vote of the holders of only a majority of the voting shares of the
Holding Company is required to approve such matter.  If, however, the Board of
Directors recommends against the approval of any such matter, the affirmative
vote of the holders of at least 80% of the voting shares of the Holding Company
is required to approve such matters.  The existence of such 80% provision in the
Certificate of Incorporation may have the effect of precluding a corporate
transaction which certain shareholders may deem to be in their best interests.

        The various provisions of the Certificate of Incorporation, may have
the effect of facilitating the perpetuation of current management and
discouraging proxy contests and takeover attempts.  The Boards of Directors of
the Holding Company and the Association believe that such provisions will be in
the best interests of shareholders by encouraging prospective acquirers to
negotiate a proposed acquisition with the directors.  Such provisions could,
however, adversely affect the market value of the Common Shares or deprive
shareholders of the opportunity to sell their shares for premium prices.

        Regulations of the OTS also restrict the ability of any person, or
persons acting in concert, to acquire the beneficial ownership of more than 10%
of any class of voting equity security of the Association or the Holding Company
without the prior written approval of or lack of objection by the OTS.  Such
restrictions could restrict the use of revocable proxies.  Federal and Delaware
law also restrict the acquisition of control of the Holding Company and the
Association.  Any or all of these provisions may facilitate the perpetuation of
current management and discourage proxy contests or takeover attempts not first
negotiated with the Board of Directors.  See "RESTRICTIONS ON ACQUISITION OF THE
HOLDING COMPANY AND THE ASSOCIATION."

        Voting Control of Officers and Directors.  Officers and directors of
the Holding Company and their Associates are expected to purchase approximately
34% of the Common Shares sold in the Offering.  In addition, the ESOP intends to
purchase approximately 8% of the shares sold in the Offering.  The ESOP trustee
will vote shares allocated under the ESOP as directed by the participants to
whom the shares are allocated and will vote unallocated shares in the same
proportion with the vote of participants with respect to allocated shares.
Following approval of the MRP and the Stock Option Plan by the shareholders of
the Holding Company at the first annual meeting or a special meeting of the
shareholders, which will not be held sooner than six months following the
completion of the Conversion, the MRP is expected to acquire Common Shares in
the open market or acquire authorized but unissued common shares from the
Holding Company in an amount equal to up to 4% of the Common Shares sold in the
Offering and the Stock Option 

                                      12
<PAGE>
 
Plan is expected to acquire authorized but unissued common shares from the
Holding Company or acquire Common Shares in the open market in an amount equal
to up to 10% of the Common Shares sold in the Offering. The MRP and the Stock
Option Plan trustees, who are expected to be directors of the Association, will
vote shares awarded but not distributed under the MRP and the Stock Option Plan.
See "MANAGEMENT - Stock Benefit Plans --Employee Stock Ownership Plan; -- Stock
Option Plan; and -- Management Recognition Plan."

        As a result of the proposed purchases of Common Shares by directors
and officers of the Holding Company and the Association and their Associates and
as a result of purchases under the ESOP, the MRP and the Stock Option Plan,
directors and executive officers of the Holding Company and the Association
could acquire the power to vote approximately 55% of total outstanding shares
(including shares owned by the ESOP, the MRP and the Stock Option Plan).  Such
voting control would constitute a majority for purposes of any shareholder vote
and could render it difficult or impossible to approve a stockholder proposal
opposed by the Board of Directors of the Holding Company and management.

Competition

        The Association experiences significant competition in its local
market area in originating loans and attracting deposits.  The most direct
competition comes from commercial banks, thrift institutions and mortgage
banking companies.  Commercial banks and thrift institutions are in an industry
which has experienced increasing consolidation.  In the event of a downturn in
the economy or increased competitive pressures resulting from industry
consolidation, the Association may experience reduced demand for mortgage loans
and may have difficulty attracting deposits.

Possible Tax Liability Related to Subscription Rights

        As part of the Conversion, subscription rights have been granted to
(i) Eligible Account Holders; (ii) the ESOP; (iii) Supplemental Eligible Account
Holders; and (iv) Other Members.  The Association has received an opinion from
Ferguson & Co. to the effect that the subscription rights to be received by
Eligible Account Holders and other eligible subscribers do not have any value
because they are acquired by the recipients without cost, are non-transferable
and of short duration, and afford the recipients a right only to purchase Common
Shares at a price equal to their estimated fair market value, the same price as
the purchase price paid for Common Shares by the general public in the Community
Offering.

        Notwithstanding the opinion from Ferguson & Co., if the subscription
rights are subsequently found to have a fair market value, income may be
recognized by the recipients of the subscription rights (in certain cases,
whether or not the rights are exercised) and the Holding Company and/or the
Association may be taxed on the distribution of such subscription rights.  In
this regard, the subscription rights may be taxed partially or entirely at
ordinary income tax rates.

Risk of Delayed Offering

        The Holding Company and the Association expect to complete the
Conversion by ________, 1996.  It is possible, however, that adverse market,
economic or other factors could delay the completion of the Conversion.  If the
Community Offering, if any, is extended beyond ________, 1996, each subscriber
will be given a notice of such delay and the right to affirm, increase, decrease
or rescind his subscription.  In such event, any person who does not
affirmatively elect to continue his subscription or elects to rescind his
subscription will have all of his funds promptly refunded with interest.  Any
person who elects to decrease his subscription will have the appropriate portion
of his funds promptly refunded with interest.  If the 

                                      13
<PAGE>
 
Community Offering, if any, is extended, the cost of the Conversion could
increase and the valuation of the Association could change.


                      SOUTHERN COMMUNITY BANCSHARES, INC.

        The Holding Company is a Delaware corporation recently organized at
the direction of the Association for the purpose of acquiring all of the capital
stock of the Association to be issued in connection with the Conversion.  The
Holding Company has not engaged in business operations to date, other than
business related to the Conversion.  The office of the Holding Company is
located at 325 2nd Street, S.E., Cullman, Alabama and its telephone number is
(205) 734-4863.

        The Holding Company will have no material assets or liabilities prior
to the consummation of the Conversion.  Upon the consummation of the Conversion,
the only material asset of the Holding Company will be the capital stock of the
Association and that portion of the net proceeds of the Conversion that the
Holding Company retains.  See "USE OF PROCEEDS," for information as to how the
Holding Company plans to invest the net proceeds retained from the Conversion.
Following the Conversion, the Holding Company will be engaged in the business of
managing its investments and directing, planning and coordinating the business
activities of the Association.  In the future, the Holding Company may acquire
or organize other operating subsidiaries, although there are no current plans or
agreements to do so.

        The Holding Company's application to become a savings and loan holding
company under the Home Owners' Loan Act ("HOLA") has been approved by the OTS.
Upon completion of the Conversion, the Holding Company will be subject to
regulation by OTS.  See "REGULATION - Office of Thrift Supervision -- Holding
Company Regulation."


                         FIRST FEDERAL SAVINGS AND LOAN
                             ASSOCIATION OF CULLMAN

        The Association is a mutual savings and loan association which was
organized in 1905.  As a federal savings and loan association, the Association
is subject to supervision and regulation by the OTS.  The Association is a
member of the FHLB of Atlanta, and the deposit accounts of the Association are
insured up to applicable limits by the FDIC in the SAIF.  See "REGULATION."  The
Association conducts business from its offices in Cullman County, Alabama and
its executive office is located at 325 2nd Street, S.E., Cullman, Alabama.

        The primary business of the Association is the origination of loans
secured by first mortgages on one- to four-family residential real estate
located in Cullman County, Alabama, the Association's primary market area.  The
Association also originates loans secured by multifamily real estate (over four
units) and nonresidential real estate in its market area.  In addition to real
estate lending, the Association originates commercial loans and secured and
unsecured consumer loans.  See "THE BUSINESS OF THE ASSOCIATION - Lending
Activities."  The Association invests in interest-bearing deposits in other
financial institutions, U.S. Government and agency obligations, mortgage-backed
securities and other investments permitted by applicable law.  See "THE BUSINESS
OF THE ASSOCIATION - Investment Activities."  Funds for lending and other
investment activities are obtained primarily from savings deposits, which are
insured up to applicable limits by the FDIC, and principal repayments on loans.
See "THE BUSINESS OF THE ASSOCIATION - Deposits and Borrowings."

                                      14
<PAGE>
 
                                USE OF PROCEEDS

        The following table presents the estimated gross and net proceeds from
the sale of the Common Shares, based on the Valuation Range:

<TABLE>
<CAPTION>
                                                                  Maximum, as 
                            Minimum     Mid-point    Maximum       adjusted   
                           ----------  -----------  ----------  ---------------
                                                                 
<S>                        <C>         <C>          <C>         <C>
Gross proceeds             $6,800,000   $8,000,000   $9,200,000   $10,580,000

Less estimated expenses       488,000      510,000      532,000       557,000
                          -----------  -----------  -----------  ------------
Total net proceeds         $6,312,000   $7,490,000   $8,668,000   $10,023,000
                          ===========  ===========  ===========  ============
</TABLE>

        The net proceeds may vary depending upon financial and market
conditions at the time of the completion of the Offering.  See "THE CONVERSION -
Pricing and Number of Common Shares to be Sold."  The expenses detailed above
are estimated.  Estimated expenses include fixed expenses of approximately
$417,000 and estimated sales commissions payable to the Agent.  Sales
commissions have been computed on the basis of the following assumptions: (i)
approximately 34% of the Common Shares sold in the Offering at the Mid-point of
the Valuation Range will be purchased by directors, officers, and employees of
the Association and their Associates; and (ii) 8% of the Common Shares sold in
the Offering will be purchased by the ESOP.  Actual expenses may be more or less
than estimated.  See "THE CONVERSION - Plan of Distribution."

        The Holding Company will retain 50% of the net proceeds from the sale
of the Common Shares, approximately $3.75 million at the mid-point of the
Valuation Range.  Such proceeds will be used by the Holding Company to lend up
to $640,000, at the mid-point of the Valuation Range, to the ESOP to acquire
Common Shares in the Offering and for general corporate purposes, which may
include payment of dividends, purchases of common shares and acquisitions of
other financial institutions.  The Holding Company presently has no specific
plans to use the proceeds for any such purposes, except for the loan to the
ESOP.  See "THE CONVERSION - Restrictions on Repurchase of Common Shares."

        The remainder of the net proceeds received from the sale of the Common
Shares, approximately $3.75 million at the mid-point of the Valuation Range,
will be invested by the Holding Company in the capital stock to be issued by the
Association to the Holding Company as a result of the Conversion.  Such
investment will increase the regulatory capital of the Association and will
permit the Association to expand its lending and investment activities and to
enhance customer services.  A portion of the net proceeds in the amount of
$320,000 are intended to be used to purchase common shares for awards pursuant
to the MRP.  For liquidity purposes, the remainder of the funds will be invested
initially in U.S. Treasury and government agency securities with maturities of
three years or less and short-term interest-bearing deposits.  Eventually, such
funds will be used to originate mortgage loans and possibly nonmortgage loans in
the Association's market area.


                            MARKET FOR COMMON SHARES

        There is presently no market for the Common Shares.  Following the
Offerings, the Holding Company will request that the Agent undertake to match
offers to buy and offers to sell for the Common 

                                      15
<PAGE>
 
Shares and the Agent intends to list the Common Shares through the National
Daily Quotation Service "pink sheets" published by the National Quotation
Bureau, Inc. A public trading market for the stock of any issuer, including the
Holding Company, depends upon the presence of both willing buyers and sellers at
any given time, over which neither the Holding Company nor any market maker has
any control. In view of the probable number of purchasers of the Common Shares,
however, the development of an active or liquid market for the Common Shares
after the completion of the Conversion is unlikely. See "RISK FACTORS - Absence
of Market for the Common Shares."

        The appraisal of the pro forma market value of the Association, as
converted, does not represent Ferguson & Co.'s opinion as to the price at which
the Common Shares may trade.  There can be no assurance that the Common Shares
may later be resold at the price at which they are purchased in connection with
the Conversion.


                                DIVIDEND POLICY

        Following the Conversion, the Board of Directors of the Holding
Company currently intends to declare cash dividends on the Common Shares at an
initial annual rate of 3.0% of the $20.00 per share purchase price of the Common
Shares ($0.60 per share).  However, the declaration and payment of dividends
will be subject to the discretion of the Board of Directors of the Holding
Company and to the earnings and financial condition of the Holding Company.
Further, at the discretion of the Board of Directors of the Holding Company and
based on the earnings and financial condition of the Holding Company, the
Holding Company may, from time to time, declare a non-recurring special
dividend.  If the Board of Directors of the Holding Company determines in the
exercise of its discretion that the net income, capital and financial condition
of the Holding Company and the general economy do not support the declaration
and payment of dividends by the Holding Company, dividends may not be paid on
the Common Shares.  Accordingly, no assurance can be given that dividends will
be paid or, if paid, will be continued.

        Other than earnings on the investment of the proceeds retained by the
Holding Company and interest earned on the loan to the ESOP, the only source of
income of the Holding Company will be dividends periodically declared and paid
by the Board of Directors of the Association on the common shares of the
Association held by the Holding Company.  The declaration and payment of
dividends by the Association to the Holding Company will be subject to the
discretion of the Board of Directors of the Association, to the earnings and
financial condition of the Association, to general economic conditions and to
federal and state restrictions on the payment of dividends by thrift
institutions.  Under regulations of the OTS applicable to converted
associations, the Association will not be permitted to pay a cash dividend on
its capital stock if its regulatory capital would, as a result of the payment of
such dividend, be reduced below the amount required for the liquidation account
or the applicable regulatory capital requirement prescribed by the OTS.  See
"THE CONVERSION - Principal Effects of the Conversion -- Liquidation Account"
and "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS - Capital Resources; and - Liquidity."  The Association may not pay a
dividend unless such dividend also complies with a regulation of the OTS
limiting capital distributions by savings and loan associations generally.
Capital distributions, for purposes of such regulation, include, without
limitation, payments of cash dividends, repurchases and certain other
acquisitions by an association of its shares and payments to stockholders of
another association in an acquisition of such other association.  See
"REGULATION - Office of Thrift Supervision -- Limitations on Capital
Distributions."

                                      16
<PAGE>
 
                         REGULATORY CAPITAL COMPLIANCE

        The following table sets forth the historical and pro forma regulatory
capital of the Association at June 30, 1996, based on the receipt of 50% of the
net proceeds for the number of Common Shares indicated.  Estimated expenses used
in determining the net proceeds are $488,000, $510,000, $532,000 and $557,000 at
the minimum, mid-point, maximum and maximum, as adjusted, respectively, of the
Valuation Range:

<TABLE>
<CAPTION>
                                                     Pro forma capital at June 30, 1996, assuming the sale of:
                                                   ---------------------------------------------------------------------------------

                                                          340,000             400,000             460,000             529,000
                                   Historical at       Common Shares       Common Shares       Common Shares       Common Shares
                                   June 30, 1996     (At $20 per share)  (At $20 per share)  (At $20 per share)  (At $20 per share)
                                  ----------------- -------------------- ------------------- ------------------- -------------------

                                                                        (Dollars in thousands)
                                   Amount   Percent  Amount    Percent   Amount    Percent    Amount   Percent    Amount    Percent
                                   ------   -------  ------    -------   ------    -------    ------   -------    ------    -------
<S>                                <C>     <C>       <C>      <C>        <C>      <C>        <C>      <C>        <C>       <C>
                              
Capital under generally 
accepted accounting  
principles, before
adjustments(1)                     $5,853     9.09%   $8,193     12.18%   $8,638     12.74%   $9,083     13.29%   $ 9,596   $13.91% 
                                 ========   ======= ========   ======== ========   ======== ========   ======== ========= ======== 

Tangible capital:
 Capital level                     $6,070     9.40%   $8,410     12.46%   $8,855     13.02%   $9,300     13.56%   $ 9,813    14.18%
 Requirement(2)                       969     1.50     1,012      1.50     1,020      1.50     1,028      1.50      1,038     1.50
                                 --------   ------- --------   -------- --------   -------- --------   -------- ---------  --------
 Excess                            $5,101     7.90%   $7,398     10.96%   $7,835     11.52%   $8,272     12.06%   $ 8,775    12.68%
                                 ========   ======= ========   ======== ========   ======== ========   ======== =========  ========
Core capital:
 Capital level                     $6,070     9.40%   $8,410     12.46%   $8,855     13.02%   $9,300     13.56%   $ 9,813    14.18%
 Requirement(2)                     1,938     3.00     2,024      3.00     2,040      3.00     2,056      3.00      2,076     3.00
                                 --------   ------- --------   -------- --------   -------- --------   -------- ---------  --------
Excess                             $4,132     6.40%   $6,386      9.46%   $6,815     10.02%   $7,244     10.56%   $ 7,737    11.18%
                                 ========   ======= ========   ======== ========   ======== ========   ======== =========  =======
Risk-based capital:(3)
 Capital level(4)                  $6,480    19.30%   $8,830     25.85%   $9,275     27.07%   $9,720     28.28%   $10,233    29.66%
 Requirement(2)                     2,686     8.00     2,732      8.00     2,741      8.00     2,750      8.00      2,760     8.00
                                 --------  -------- --------   -------- --------   -------- --------   -------- --------- --------
 Excess                            $3,794    11.30%   $6,098     17.85%   $6,534     19.07%   $6,970     20.28%   $ 7,473    21.66%
                                 ========  ======== ========   ======== ========   ======== ========   ======== ========= ========
</TABLE>

___________________

(1) Pro forma amounts reflect a reduction for unearned ESOP and MRP shares
    equal to 8% and 4%, respectively, of the Offering.

(2) Tangible and core capital are shown as a percent of adjusted total assets
    and risk-based capital levels are shown as a percent of risk-weighted
    assets in accordance with OTS regulations. The calculations in the table
    above do not take into account the interest rate risk component added by
    the OTS to its risk-based capital requirements. See "REGULATION - Office of
    Thrift Supervision -- Regulatory Capital Requirements."

(3) Assumes that the net proceeds received by the Association will be invested
    in assets having a risk-weighting of 20%.

(4) Risk-weighted capital includes $410,000 of qualifying general loan loss
    allowances.

                                       17
<PAGE>
 
                                 CAPITALIZATION

        Set forth below is the historical capitalization of the Association at
June 30, 1996, and the pro forma consolidated capitalization of the Holding
Company as adjusted to give effect to the sale of Common Shares based on the
Valuation Range and estimated expenses.  See "USE OF PROCEEDS" and "THE
CONVERSION - Pricing and Number of Common Shares to be Sold."

<TABLE>
<CAPTION>
 
                                            Pro forma capitalization of the Holding Company at June 30, 1996, assuming the sale of
                                            --------------------------------------------------------------------------------------
                                Historical           340,000                 400,000              460,000             529,000
                             Capitalization at      Common Shares        Common Shares        Common Shares         Common Shares
                               June 30, 1996      (At $20 per share)   (At $20 per share)   (At $20 per share)    (At $20 per share)
                             -----------------    -----------------    -----------------    -----------------     ------------------

                                                                    (Dollars in thousands)
<S>                          <C>                 <C>                   <C>                  <C>                  <C>
Deposits(1)                         $58,278               $58,278              $58,278              $58,278             $58,278
Borrowings                               --                    --                   --                   --                  --
                             -----------------    -----------------    -----------------    -----------------     ------------------

Total deposits and borrowings        58,278                58,278               58,278               58,278              58,278
                             =================    =================    =================    =================     ==================

 
Equity:
Preferred Shares, $0.01  par value 
 per share; authorized - 100,000                      
 shares; none issued or outstanding      --                    --                   --                   --                  -- 
                                          
Common Shares, $0.01 par value 
 per share; authorized - 3,000,000                    
 shares; assumed outstanding -                
 as shown(2)                             --                     3                    4                    5                   5  
Paid-in capital                          --                 6,309                7,486                8,663              10,018   
Less Common Shares acquired                                                                                                       
 by the ESOP(3)                          --                  (544)                (640)                (736)               (846)  
Less Common Shares acquired               
 by the MRP(4)                           --                  (272)                (320)                (368)               (423)  
Retained earnings, substantially                           
 restricted(5)                        6,070                 6,070                6,070                6,070               6,070   
Unrealized losses on available-for-
 sale securities, net                  (217)                 (217)                (217)                (217)               (217)  
                             -----------------    -----------------    -----------------    -----------------     ------------------

Total equity                        $ 5,853               $11,349              $12,383              $13,417             $14,607
                             =================    =================    =================    =================     ==================

 
</TABLE>
- ---------------------------
(1) No effect has been given to withdrawals from deposit accounts for the
    purpose of purchasing Common Shares in the Conversion. Any such withdrawals
    will reduce pro forma deposits by the amounts of such withdrawals.

(2) The number of Common Shares to be issued will be determined on the basis of
    the final valuation of the Association. See "THE CONVERSION - Pricing and
    Number of Common Shares to be Sold." Common Shares assumed outstanding does
    not reflect the issuance of any common shares which may be reserved for
    issuance under the Stock Option Plan. See "MANAGEMENT - Stock Benefit 
    Plans -- Stock Option Plan." Reflects receipt of the proceeds from the sale
    of the Common Shares, net of estimated expenses. Estimated expenses include
    fixed expenses of approximately $417,000 and estimated sales commissions
    payable to the Agent. Such sales commission have been computed based on the
    following assumptions: (i) approximately 34% of the Common Shares sold in
    the Offering at the Mid-point of the Valuation Range will be purchased by
    directors, officers and employees of the Association and their Associates;
    and (ii) 8% of the Common Shares sold in the Offering will be purchased by
    the ESOP.

(3) Assumes that 8% of the Common Shares sold in connection with the Conversion
    will be acquired by the ESOP with funds borrowed by the ESOP from the
    Holding Company for a term of ten years at the prime rate of interest. The
    ESOP loan will be secured solely by the Common Shares purchased by the ESOP.
    The Association has agreed, however, to use its best efforts to fund the
    ESOP based on future earnings, which funding will reduce the Association's
    total capital and retained earnings, as reflected in the table. If the ESOP
    is unable to purchase all or part of the Common Shares for which it
    subscribes, the ESOP may purchase common shares on the open market or may
    purchase authorized but unissued shares of the Holding Company. If the ESOP
    purchases authorized but unissued shares from the Holding Company, such
    purchases would have a dilutive effect of approximately 7.4% on the
    ownership interests of the Holding Company's shareholders. See "MANAGEMENT -
    Stock Benefit Plan -- Employee Stock Ownership Plan."

(4) Assumes that 4% of the Common Shares will be acquired in the open market by
    the MRP after the Conversion at a price of $20 per share. There can be no
    assurance that the MRP will be implemented, that a sufficient number of
    shares will be available for purchase by the MRP, that shares could be
    purchased at a price of $20 per share or that the shareholders will approve
    the MRP if it is implemented during the first year after the Conversion. A
    higher price per share, assuming the purchase of the entire 4% of the
    shares, would reduce pro forma net earnings and pro forma shareholders'
    equity. The MRP may purchase shares in the open market or may purchase
    authorized but unissued shares from the Holding Company. If authorized but
    unissued shares are purchased, the ownership interests of existing
    shareholders would be diluted approximately 3.85%. See "MANAGEMENT - Stock
    Benefit Plans -- Management Recognition Plan."

(5) See Note 10 of the Notes to Financial Statements for information regarding
    restrictions on retained earnings. See "THE CONVERSION - Principal Effects
    of the Conversion -- Liquidation Account" for information concerning the
    Liquidation Account to be established in connection with the Conversion and
    "TAXATION - Federal Taxation," for information concerning restricted
    retained earnings for federal tax purpose.

                                       18
<PAGE>
 
                                 PRO FORMA DATA

        Set forth below are the pro forma consolidated net income of the Holding
Company for the periods indicated, and the pro forma consolidated shareholders'
equity as of dates indicated, along with the related pro forma earnings per
share amounts, giving effect to the sale of the Common Shares.  The computations
are based on the assumed issuance of 340,000 Common Shares (minimum of the
Valuation Range), 400,000 Common Shares (mid-point of the Valuation Range),
460,000 Common Shares (maximum of the Valuation Range) and 529,000 Common Shares
(15% above the maximum of the Valuation Range).  See "THE CONVERSION - Pricing
and Number of Common Shares to be Sold."  The pro forma data is based on the
following assumptions: (i) the sale of the Common Shares occurred at the
beginning of the period and yielded the net proceeds indicated; (ii) such net
proceeds were invested at the beginning of the period to yield annualized after-
tax net returns of 3.65% for the periods indicated; and (iii) no withdrawals
from existing deposit accounts were made to purchase the Common Shares.  The
assumed returns are based on the one-year U.S. Treasury bill yield of 5.80% in
effect as of the dates indicated, reduced by combined federal and state income
tax estimated at 37%.  This rate was used as an alternative to the arithmetic
average of the Association's interest-earning assets and interest-bearing
deposits.  Management believes that the U.S. Treasury bill yield is more
indicative of the rate of return that can be achieved on the investment of the
Conversion proceeds.  Actual yields may differ, however, from the assumed
returns.  The pro forma consolidated net income amounts derived from the
assumptions set forth herein should not be considered indicative of the actual
results of operations of the Holding Company that would have been attained for
any period if the Conversion had been actually consummated at the beginning of
such period.

        As the table demonstrates, pro forma consolidated earnings per share and
pro forma consolidated shareholders' equity per share decrease as the amount of
Common Shares sold moves from the minimum of the Valuation Range to the adjusted
maximum of the Valuation Range.  Conversely, the offering price as a multiple of
pro forma earnings per share and as a percent of pro forma shareholders' equity
per share increases as the amount of Common Shares sold moves from the minimum
of the Valuation Range to the adjusted maximum of the Valuation Range.

        THE PRO FORMA DATA AND ACCOMPANYING NOTES SHOULD BE READ IN CONJUNCTION
WITH THE FINANCIAL STATEMENTS AND NOTES THERETO APPEARING ELSEWHERE HEREIN.  THE
PRO FORMA DATA IS PROVIDED FOR INFORMATIONAL PURPOSES ONLY AND DOES NOT PURPORT
TO REPRESENT WHAT THE HOLDING COMPANY'S FINANCIAL POSITION OR RESULTS OF
OPERATIONS ACTUALLY WOULD HAVE BEEN HAD THE AFOREMENTIONED TRANSACTIONS BEEN
COMPLETED AS OF THE DATE OR AT THE BEGINNING OF THE PERIODS INDICATED, OR TO
PROJECT THE HOLDING COMPANY'S FINANCIAL POSITION OR RESULTS OF OPERATIONS AT ANY
FUTURE DATE OR FOR ANY FUTURE PERIOD.   THE STOCKHOLDERS' EQUITY IS NOT INTENDED
TO REPRESENT, THE FAIR MARKET VALUE OF THE COMMON SHARES NOR DOES IT REPRESENT
AMOUNTS THAT WOULD BE AVAILABLE FOR DISTRIBUTION TO SHAREHOLDERS IN THE EVENT OF
LIQUIDATION.

                                       19
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                                             529,000        
                                 340,000                   400,000                   460,000              Common Shares
                              Common Shares             Common Shares             Common Shares          At $20 per share
                             At $20 per share          At $20 per share          At $20 per share          (Maximum, as
                                (Minimum)                 (Midpoint)               (Maximum)               adjusted)(7)
                            ---------------------     ---------------------     ---------------------   ----------------------
                              Nine                      Nine                      Nine                     Nine
                             Months       Year         Months    Year Ended      Months       Year        Months       Year
                              Ended       Ended         Ended      9/30/95        Ended       Ended        Ended       Ended
                             6/30/96     9/30/95       6/30/96   ----------      6/30/96     9/30/95      6/30/96     9/30/95
                            ---------   ---------     ---------                 ---------   ---------    ---------   ---------
                                                     (Dollars in thousands, except per share amounts)
<S>                          <C>          <C>          <C>          <C>          <C>          <C>         <C>         <C> 
Gross proceeds               $  6,800     $ 6,800      $  8,000     $ 8,000      $  9,200     $ 9,200     $ 10,580    $ 10,580
Less offering expenses and         
 commissions                     (488)       (488)         (510)       (510)         (532)       (532)        (557)       (557)
                            ---------   ---------     ---------  ----------     ---------   ---------    ---------   ---------  
  Estimated net conversion        
   proceeds                     6,312       6,312         7,490       7,490         8,668       8,668       10,023      10,023
  Less common stock acquired
   by the ESOP(1)                (544)       (544)         (640)       (640)         (736)       (736)        (846)       (846)
  Less common stock acquired
   by the MRP(2)                 (272)       (272)         (320)       (320)         (368)       (368)        (423)       (423)
                            ---------   ---------     ---------  ----------     ---------   ---------    ---------   ---------
  Estimated proceeds
   available for investment  $  5,496     $ 5,496      $  6,530     $ 6,530      $  7,564     $ 7,564     $  8,754     $ 8,754
                            =========   =========     =========  ==========     =========   =========    =========   =========
 
Net income:
  Historical(3)              $    419     $   622      $    419     $   622      $    419     $   622     $    419     $   622
  Pro forma
   adjustments:
   Net income from          
    proceeds                      151         201           179         239           207         276          240         320
     ESOP                         (26)        (34)          (30)        (40)          (35)        (46)         (40)        (53)
     MRP                          (26)        (34)          (30)        (40)          (35)        (46)         (40)        (53)
                            ---------   ---------     ---------  ----------     ---------   ---------    ---------   ---------
      Pro forma net income   $    518     $   755      $    538     $   781      $    556     $   806     $    579     $   836
                            =========   =========     =========  ==========     =========   =========    =========   =========
 
Per share(4)(8):
  Historical(3)(6)           $   1.33     $  1.97      $   1.13     $  1.68      $   0.98     $  1.46     $   0.85     $  1.27
 Pro forma adjustments:
   Net income from proceeds      0.48        0.64          0.48        0.64          0.49        0.65         0.49        0.65
     ESOP                       (0.08)      (0.11)        (0.08)      (0.11)        (0.08)      (0.11)       (0.08)      (0.11)
     MRP                        (0.08)      (0.11)        (0.08)      (0.11)        (0.08)      (0.11)       (0.08)      (0.11)
                            ---------   ---------     ---------  ----------     ---------   ---------    ---------   ---------
      Pro forma              $   1.64     $  2.39      $   1.45     $  2.10      $   1.30     $  1.89     $   1.18     $  1.70
                            =========   =========     =========  ==========     =========   =========    =========   =========
Stockholders' equity 
 (book value)(5):
  Historical                 $  5,853     $ 5,606      $  5,853     $ 5,606      $  5,853     $ 5,606     $  5,853     $ 5,606
  Estimated net conversion         
   proceeds                     6,312       6,312         7,490       7,490         8,668       8,668       10,023      10,023
  Less common stock acquired
  by:
     ESOP                        (544)       (544)         (640)       (640)         (736)       (736)        (846)       (846)
     MRP                         (272)       (272)         (320)       (320)         (368)       (368)        (423)       (423)
                            ---------   ---------     ---------  ----------     ---------   ---------    ---------   ---------
      Pro forma               $11,349     $11,102       $12,383     $12,136      $ 13,417     $13,170     $ 14,607     $14,360
                            =========   =========     =========  ==========     =========   =========    =========   =========
Per share:
  Historical(6)(8)            $ 17.21     $ 16.49       $ 14.63     $ 14.02      $  12.72     $ 12.19     $  11.06     $ 10.60
  Estimated net conversion      
   proceeds                     18.56       18.56         18.73       18.73         18.84       18.84        18.95       18.95
  Less common stock acquired
   by:
     ESOP                       (1.60)      (1.60)        (1.60)      (1.60)        (1.60)      (1.60)       (1.60)      (1.60)
     MRP                        (0.80)      (0.80)        (0.80)      (0.80)        (0.80)      (0.80)       (0.80)      (0.80)
                            ---------   ---------     ---------  ----------     ---------   ---------    ---------   ---------
      Pro forma              $  33.37     $ 32.65      $  30.96     $ 30.35      $  29.16     $ 28.63     $  27.61     $ 27.14
                            =========   =========     =========  ==========     =========   =========    =========   =========
Pro forma price to book 
 value                          59.92%      61.25%        64.60%      65.92%        68.57%      69.86%       72.43%      73.68%
                            =========   =========     =========  ==========     =========   =========    =========   =========
Pro forma price to earnings     
 (annualized)                    9.13x       8.37x        10.36x       9.52x        11.50x      10.60x       12.72x      11.76x
                            =========   =========     =========  ==========     =========   =========    =========   =========
</TABLE>
NOTE:  Totals may not add due to rounding.

(1) Assumes that 8.0% of the Common Shares sold in connection with the
    Conversion will be purchased by the ESOP and that the funds used to acquire
    such shares will be borrowed by the Association from the Holding Company
    with repayment thereof secured solely by the Common Shares purchased by the
    ESOP. The Association has agreed, however, to use its best efforts to fund
    the ESOP based on future earnings, which will reduce the income on the
    equity raised in connection with the Conversion, as reflected in the table.
    Assumes level amortization of the ESOP loan over a ten-year period with
    interest at the prime rate and assumed tax benefits of 37%. If the ESOP is
    unable to purchase all 

                                       20
<PAGE>
 
    or part of the Common Shares for which it subscribes, the ESOP may purchase
    common shares on the open market or may purchase authorized but unissued
    shares of the Holding Company. If the ESOP purchases authorized but unissued
    shares from the Holding Company, such purchases would have a dilutive effect
    of 7.4% on the ownership interests of the Holding Company's shareholders.
    See "MANAGEMENT - Stock Benefit Plans --Employee Stock Ownership Plan."

(2) Assuming the receipt of shareholder approval at the Holding Company's first
    meeting of shareholders, the Association intends to implement the MRP.
    Assuming such implementation, the MRP will eventually purchase an amount of
    shares equal to 4% of the Common Shares sold in the conversion for issuance
    to directors, officers, and employees of the Holding Company and the
    Association. Such shares may be purchased from authorized but unissued
    shares or on the open market.  The Holding Company currently intends that
    the MRP will purchase the shares on the open market, and the estimated net
    conversion proceeds have been reduced for the purchase of the shares in
    determining estimated proceeds available for investment.   Shares under the
    MRP are assumed to vest at the rate of 20% per year.  The Common Shares to
    be purchased by the MRP represent unearned compensation and are shown as a
    reduction to pro forma shareholders' equity.  As Common Shares granted
    pursuant to the MRP vest, a corresponding  reduction in the charge against
    capital will occur.   In the event that authorized but unissued shares are
    acquired, the interests of existing shareholders will be diluted.  Assuming
    that 400,000 Common Shares are issued in the Conversion and that all awards
    under the MRP are from authorized but unissued shares, the Holding Company
    estimates that the per share book value for the Common Shares would be
    diluted by $.42 per share, or 1.36%, at June 30, 1996, and $.40 per share,
    or 1.32%, at September 30, 1995.  The Holding Company estimates that,  at
    the midpoint, earnings per share would be diluted by $.04 per share, or
    2.76%, for the nine months ended June 30, 1996, and by $.06 per share, or
    2.86% for the year ended September 30, 1995.  See "MANAGEMENT - Stock
    Benefit Plans -- Management Recognition Plan."

(3) No effect has been given to withdrawals from savings accounts for the
    purpose of purchasing Common Shares in the Conversion.

(4) Assuming the receipt of shareholder approval at the Holding Company's first
    meeting of shareholders, the Holding Company intends to implement the Stock
    Option Plan.  Assuming such implementation, common shares in an aggregate
    amount equal to 10% of the shares issued in the Conversion will be reserved
    for issuance by the Holding Company upon the exercise of the stock options
    granted under the Stock Option Plan.  No effect has been given to the common
    shares  reserved for issuance under the Stock Option Plan.  Upon the
    exercise of stock options granted under the Stock Option Plan, the interests
    of existing shareholders will be diluted.  Assuming the issuance of 400,000
    shares in the conversion and the exercise of 40,000 options at an exercise
    price of $20.00 per share, the Holding Company estimates that the per share
    book value for the Common Shares would be diluted by $1.00 per share, or
    3.23%, at June 30, 1996, and $.94 per share, or 3.10%, at September 30,
    1995.  The Holding Company estimates that earnings per share would be
    diluted by $.09 per share, or 6.21%, for the nine months ended June 30,
    1996, and by $.13 per share, or 6.19%, for the year ended September 30,
    1995.   See "MANAGEMENT - Stock Benefit Plans -- Stock Option Plan."

(5) The effect of the Liquidation Account is not included in these computations.
    For additional information concerning the Liquidation Account, see "THE
    CONVERSION - Principal Effects of the Conversion -- Liquidation Account."
    The amounts shown do not reflect the federal income tax consequences of the
    potential restoration of the bad debt reserves to income for tax purposes,
    which would be required in the event of liquidation and is required under
    recent amendments to the Code.  See "TAXATION - Federal Taxation" and
    "REGULATION."

(6) Historical per share amounts have been computed as if the Common Shares
    expected to be issued in the Conversion had been outstanding during the
    period or on the dates shown, but without any adjustment of historical net
    income or historical net equity to reflect the investment of the estimated
    net proceeds of the sale of Common Shares in the Conversion, the additional
    ESOP expense, or the proposed MRP expense as described above.

(7) As adjusted to give effect to an increase in the number of Common Shares
    occurring due to an increase in the Valuation Range of up to 15% to reflect
    changes in market and financial conditions following the commencement of the
    Offering.

(8) Uncommitted ESOP shares are not considered shares outstanding for earnings
    per share calculations, in accordance with accounting standards set forth in
    Statement of Position 93-6. Uncommitted ESOP shares are considered shares
    outstanding for purposes of calculating equity per share. See "MANAGEMENT'S
    DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -
    Impact of New Accounting Standards -- Accounting for ESOP."

                                       21
<PAGE>
 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

        The principal business of the Association consists of accepting
deposits from the general public and investing those funds in loans secured by
one- to four-family residential properties located in the Association's primary
market area.  The Association's securities portfolio consists primarily of U.S.
Treasury notes and government agency securities and mutual funds backed by
mortgage-backed securities.  See "THE BUSINESS OF THE ASSOCIATION -- Investment
Activities" for a description of these investments.

        The Association's earnings are primarily dependent upon its net
interest income, the difference between interest income and interest expense.
Interest income is a function of the balances of loans and investments
outstanding during a given period and the yield earned on such loans and
investments.  Interest expense is a function of the amount of deposits
outstanding during the same period and interest rates paid on such deposits.
The Association's earnings are also affected by provisions for loan losses,
service charges and other non-interest income, operating expenses and income
taxes.

        The Association is significantly affected by prevailing economic
conditions, as well as government policies and regulations concerning, among
other things, monetary and fiscal affairs, housing and financial institutions.
See "REGULATION."  Deposit flows are influenced by a number of factors,
including interest rates paid on competing investments, account maturities and
level of personal income and savings within the Association's market.  In
addition, deposit growth is affected by how customers perceive the stability of
the financial services industry amid various current events such as regulatory
changes, failures of other financial institutions and financing of the deposit
insurance fund.  Lending activities are influenced by the demand for and supply
of housing lenders, the availability and cost of funds and various other items.
Sources of funds for lending activities of the Association include deposits and
income provided from operations.

Asset/Liability Management

        Net interest income, the primary component of the Association's net
income, is determined by the difference or "spread" between the yield earned on
the Association's interest-earning assets and the rates paid on its interest-
bearing liabilities and the relative amounts of such assets and liabilities.
Key components of a successful asset/liability strategy are the monitoring and
managing of interest rate sensitivity on both the interest-earning assets and
interest-bearing liabilities.  The matching of the Association's assets and
liabilities may be analyzed by examining the extent to which its assets and
liabilities are interest rate sensitive and by monitoring the expected effects
of interest rate changes on an institution's net portfolio value.

        An asset or liability is interest rate sensitive within a specific
time period if it will mature or reprice within that time period.  If the
Association's assets mature or reprice more quickly or to a greater extent than
its liabilities, the Association's net portfolio value and net interest income
would tend to increase during periods of rising interest rates but decrease
during periods of falling interest rates.  If the Association's assets mature or
reprice more slowly or to a lesser extent than its liabilities, the
Association's net portfolio value and net interest income would tend to decrease
during periods of rising interest rates but increase during periods of falling
interest rates.

                                       22
<PAGE>
 
        In recent years, the Association has utilized the following strategies
to manage interest rate risk:  (i) emphasizing the origination of one- to four-
family adjustable rate and balloon mortgage loans; (ii) limiting the terms of
certain fixed rate loan originations to 15 years and selling certain longer term
fixed rate one- to four-family residential loans in the secondary market at
origination; (iii) diversifying into other types of lending consisting primarily
of short-term consumer loans (such as indirect auto lending and home equity
lending); (iv) maintaining its investments in short-term (five years or less) or
adjustable rate instruments and limiting the portfolios of certain fixed rate
loans to the amount of the Association's equity and transactions accounts to
achieve non-interest sensitive funding; (v) holding its investments as
available-for sale; (vi) reducing the interest rate sensitivity of its
liabilities by offering attractive rates on longer term certificates of deposit
and implementing programs to attract low cost demand deposits; and (vii)
maintaining a strong capital position, which provides for a favorable level of
interest-earning assets relative to interest-bearing liabilities.

        The Association's interest rate sensitivity is monitored by
management, through the use of a model produced by the OTS, on a quarterly basis
based upon data submitted on the Association's quarterly Thrift Financial
Reports.  The model generates estimates of the change in net portfolio value
("NPV") over a range of interest rate scenarios.  NPV is the difference between
incoming and outgoing discounted cash flows from assets, liabilities and off-
balance sheet contracts.  These computations estimate the effect on the
Association's NPV of sudden and sustained 1% to 4% increases and decreases in
market interest rates.  The table below presents, as of June 30, 1996, an
analysis of the Association's interest rate risk as measured by changes in NPV
for instantaneous and sustained parallel shifts of 100 basis point increments in
market interest rates.  The first column of the table consists of hypothetical
incremental changes in such interest rates.  The second column contains the
policy limits set by the Board of Directors of the Association as the maximum
change in NPV that the Board of Directors deems advisable in the event of
various changes in interest rates.  Such limits have been established with
consideration of the dollar impact of various rate changes and the Association's
strong capital position.  The remaining columns set forth the effect that a
particular change in market interest rates would have on the Association's NPV.

<TABLE>
<CAPTION>
                                                       At June 30, 1996
                                             -----------------------------------
     Change in interest        Board limit        $ change           % change
     rate (basis points)        % change           in NPV             in NPV
    --------------------- ------------------ ----------------   ----------------
                                  (Dollars in thousands)
 
           <S>                    <C>             <C>                   <C>
           +400                   -50%            $(1,801)              (24)%
           +300                   -40              (1,255)              (16)
           +200                   -20                (744)              (10)
           +100                   -10                (305)               (4)
             0                      0
           -100                    10                 144                 2
           -200                    20                 157                 2
           -300                    40                 286                 4
           -400                    50                 601                 8
</TABLE>

        These calculations indicate that the Association would not be deemed to
have more than a normal level of interest rate risk under applicable regulatory
capital requirements. See "REGULATION -- Office of Thrift Supervision --
Regulatory Capital Requirements." Changes in interest rates also may affect the
Association's net interest income, with increases in rates expected to decrease
income and decreases in rates expected to increase income, as the Association's
interest-bearing liabilities would be expected to mature or

                                       23
<PAGE>
 
reprice more quickly than the Association's interest-earning assets. 
"REGULATION -- Office of Thrift Supervision -- Regulatory Capital
Requirements."

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

        The Association's Board of Directors is responsible for reviewing the
Association's asset and liability policies.  On at least a quarterly basis, the
Board reviews interest rate risk and trends, as well as liquidity and capital
ratios and requirements. The Association's management is responsible for
administering the policies and determinations of the Board of Directors with
respect to the Association's asset and liability goals and strategies.
Management expects that the Association's asset and liability policies and
strategies will continue as described above so long as competitive and
regulatory conditions in the financial institution industry and market interest
rates continue as they have in recent years.

Average Balances, Interest and Average Yields and Rates

        The following tables set forth certain information relating to the
Association's average interest-earning assets and interest-bearing liabilities
and reflects the average yield of interest-earning assets and the average cost
of interest-bearing liabilities for the periods and at the dates indicated.
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. Securities include the
aggregate of securities available for sale, held to maturity and trading, as
applicable.  The average balance and average yield on securities is based on the
amortized cost of the securities.  The average balance of loans includes
delinquent loans, which are not considered significant.

        The tables also present information for the periods indicated and at the
dates indicated, with respect to the difference between the weighted average
yield earned on interest-earning assets and the weighted average rate paid on
interest-bearing liabilities, or "interest rate spread," which savings
institutions have traditionally used as an indicator of profitability.  Another
indicator of an institution's net interest income is its "net interest margin,"
which is its net interest income divided by the average balance of interest-
earning assets.  Net interest income is affected by the interest rate spread and
by the relative amounts of interest- earning assets and interest-bearing
liabilities.  Whenever interest-earning assets equal or exceed interest-bearing
liabilities, any positive interest rate spread will generate net interest
income.

                                       24
<PAGE>
 
<TABLE>
<CAPTION>
                                  At June 30,                                         Nine Months Ended June 30,
                             ---------------------  --------------------------------------------------------------------------------
                                     1996                                1996                                    1995
                             ---------------------  -------------------------------------------    ---------------------------------
                                                       Average                                         Average
                                                     outstanding       Interest        Average       outstanding       Interest
                             Balance   Yield/rate      balance       earned/paid      yield/rate       balance       earned/paid
  
                                                                     (Dollars in thousands)
<S>                          <C>             <C>         <C>            <C>              <C>           <C>             <C> 
Interest-earning assets:   
 Interest-bearing deposits 
  in other financial       
  institutions               $ 4,464         5.20%       $ 4,879        $  174           4.76%         $ 2,335         $     63  
 Investment securities and                                                                                                       
  FHLB stock                   9,399         5.65         10,446           440           5.62           13,578              571  
 Mortgage-backed securities    8,963         6.10          7,528           342           6.06            5,394              234  
 Loans receivable             39,869         8.60         38,946         2,510           8.59           39,760            2,376  
                            ----------    ---------    ------------  ------------    -----------     ------------     -----------
    Total interest-earning                                                                                                       
     assets                   62,695         7.56         61,799         3,466           7.48           61,067            3,244  
                            ----------    ---------    ------------  ------------    -----------     ------------     -----------
Non-interest-earning assets    1,686                       1,547                                         1,979                   
                            ----------                 ------------                                  ------------                
    Total assets             $64,381                     $63,346                                       $63,046                   
                            ==========                 ============                                  ============                
Interest-bearing liabilities:                                                                                                    
 NOW accounts                 11,670         2.40         11,107           200           2.40           12,331              208  
 Money market accounts         1,300         3.15          1,411            22           2.08            1,267               28  
 Passbook savings accounts     8,374         2.84          6,840           143           2.79            7,637              166  
 Certificates of deposit      36,934         5.60         37,372         1,571           5.60           35,836            1,267  
                            ----------    ---------    ------------  ------------    -----------     ------------     -----------
    Total deposits            58,278         4.51         56,730         1,936           4.55           57,071            1,669  
 FHLB advances                    --           --             --            --             --               --               --  
                            ----------    ---------    ------------  ------------    -----------     ------------     -----------
    Total interest-bearing                                                                                                       
     liabilities              58,278         4.51         56,730         1,936           4.55           57,071            1,669  
Non-interest-bearing         
 liabilities                     250           --            828            --             --              779
                            ----------                 ------------  ------------    -----------     ------------     
    Total liabilities         58,528                      57,558                                        57,850
                           
Equity                         5,853                       5,788                                         5,196
                            ----------                 ------------                                  ------------                   

    Total liabilities and    
     retained earnings       $64,381                     $63,346                                       $63,046
                            ==========                 ============                                  ============                 
Net interest income                                                   $  1,530                                         $  1,575
                                                                     ============                                     ===========
Interest rate spread                         3.05%                                       2.93%                             
                                          =========                                  ===========
Net interest margin (net   
 interest income as a                                                                        
 percentage of average     
 interest-earning assets)                                                                3.30%
                                                                                     ===========
Average interest-earning   
 assets to average                                                                         
 interest-bearing liabilities                                                          108.94%
                                                                                     ===========
<CAPTION> 
                             Nine Months Ended June 30,
                             --------------------------
                                       1995
                             --------------------------
                             
                                      Average 
                                    yield/rate

<S>                          <C> 
Interest-earning assets:  
 Interest-bearing deposits
  in other financial      
  institutions                          3.60%
 Investment securities and                  
  FHLB stock                            5.61
 Mortgage-backed securities             5.78
 Loans receivable                       7.97
                                    ------------
    Total interest-earning                  
     assets                             7.08
                                    ------------
Non-interest-earning assets                 
                                            
    Total assets                            
                                            
Interest-bearing liabilities:               
 NOW accounts                           2.25
 Money market accounts                  2.95
 Passbook savings accounts              2.90
 Certificates of deposit                4.71
                                    ------------
    Total deposits                      3.90
 FHLB advances                           --  
                                    ------------        
    Total interest-bearing                  
     liabilities                        3.90 
Non-interest-bearing       
 liabilities               
                                    ------------
    Total liabilities      
                          
Equity                     
                           
    Total liabilities and  
     retained earnings     
                           
Net interest income        
                           
Interest rate spread                    3.18%
                                    ============
Net interest margin (net  
 interest income as a      
 percentage of average    
 interest-earning assets)               3.44%
                                    ============
Average interest-earning  
 assets to average         
 interest-bearing liabilities:        107.00%
                                    ============
</TABLE> 

                                       25
<PAGE>
 
<TABLE>
<CAPTION>
                                                                       Year ended September 30,
                                     -----------------------------------------------------------------------------------------------
                                                           1995                                             1994
                                     ---------------------------------------------     ---------------------------------------------
                                         Average                                         Average
                                       outstanding       Interest        Average       outstanding       Interest          Average
                                         balance        earned/paid     yield/rate       balance        earned/paid      yield/rate
                                         -------        -----------     ----------       -------        -----------      ----------
                                                                     (Dollars in thousands)

<S>                                       <C>              <C>           <C>              <C>              <C>             <C>
Interest-earning assets:
 Interest-bearing
  deposits in other                   
   financial institutions                 $ 3,140          $  131          4.17%          $ 3,646          $   99           2.72%
 Investment securities and FHLB stock      12,994             740          5.69            11,245             533           4.74
 Mortgage-backed securities                 5,329             305          5.72             5,612             311           5.54
 Loans receivable                          39,318           3,223          8.20            40,876           3,044           7.45
                                         ----------      ----------    ----------        ----------      ----------     ----------

   Total interest-earning assets           60,781           4,399          7.24            61,379           3,987           6.50
                                         ----------      ----------    ----------        ----------      ----------     ----------
 
Non-interest-earning assets                 2,175                                           2,409
                                         ----------                                      ----------
   Total assets                           $62,956                                         $63,788
                                         ==========                                      ==========
 
Interest-bearing liabilities:
 NOW accounts                              12,872             287          2.23            13,400             316           2.36
 Money market accounts                      1,324              38          2.87             1,535              37           2.41
 Passbook savings accounts                  7,979             229          2.87             8,413             229           2.72
 Certificates of deposit                   34,703           1,746          5.03            34,992           1,401           4.00
                                         ----------      ----------    ----------        ----------      ----------     ----------
   Total deposits                          56,878           2,300          4.04            58,340           1,983           3.40
 FHLB advances                                 --              --            --                --              --             --
                                         ----------      ----------    ----------        ----------      ----------     ----------
   Total interest-bearing liabilities      56,878           2,300          4.04            58,340           1,983           3.40
Non-interest-bearing liabilities              786                                             641
                                         ----------                                      ----------
 
   Total liabilities                       57,664                                          58,981
 
Equity                                      5,292                                           4,807
                                         ----------                                      ----------
   Total liabilities and 
    retained earnings                     $62,956                                         $63,788
                                         ==========                                      ==========
 
Net interest income                                        $2,099                                          $2,004
                                                         ==========                                      ==========
 
Interest rate spread                                                       3.20%                                            3.10%
                                                                       ==========                                       ==========
 
Net interest margin (net interest                                                                                                  
 income as a percentage of average                                                                                                 
 interest-earning assets)                                                  3.45%                                            3.26% 
                                                                       ==========                                       ========== 
Average interest-earning assets                                          
 to average interest-bearing 
 liabilities                                                             106.86%                                          105.21% 
                                                                       ==========                                       ==========
</TABLE>

                                       26
<PAGE>
 
Rate/Volume-Analysis

        The table below sets forth certain information regarding changes in
interest income and interest expense of the Association 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 prior period rate) and (ii) changes in
rates (change in rate multiplied by prior period volume). Changes in rate-volume
(changes in rate multiplied by changes in volume) are allocated proportionately
between changes in volume and changes in rates.

<TABLE>
<CAPTION>
                                                                       Nine Months Ended June 30,        Year Ended September 30,
                                                                              1996 v. 1995                     1995 v. 1994
                                                                       Increase (Decrease) due to       Increase (Decrease) due to
                                                                 --------------------------------  ---------------------------------

                                                                                         Total                              Total
                                                                                        Increase                           Increase
                                                                   Volume     Rate     (Decrease)    Volume       Rate    (Decrease)
                                                                 ---------  --------  -----------  ----------   -------- -----------

                                                                                    (Dollars in thousands)
 
<S>                                                                <C>         <C>        <C>         <C>          <C>        <C>
Interest income attributable to:
 Interest-bearing deposits in other financial institutions         $  77       $ 34       $ 111       $ (11)       $ 43       $ 32
 Investment securities                                              (112)       (19)       (131)         90         117        207
 Mortgage-backed securities                                           96         12         108         (18)         12         (6)
 Loans receivable                                                    (47)       181         134        (106)        285        179
                                                                 ---------  ---------   ---------   ---------   ---------  ---------
   Total interest income                                              14        208         222         (45)        457        412
                                                                 ---------  ---------   ---------   ---------   ---------  ---------

 
Interest expense attributable to:
 NOW accounts                                                        (24)        16          (8)        (12)        (17)       (29)
 Money market accounts                                                 3         (9)         (6)         (3)          4          1
 Passbook savings accounts                                           (17)        (6)        (23)          0           0          0
 Certificates of deposit                                              57        247         304         (12)        357        345
                                                                 ---------  ---------   ---------   ---------   ---------  ---------
   Total deposits                                                     19        248         267         (27)        344        317
                                                                 ---------  ---------   ---------   ---------   ---------  ---------

FHLB advances                                                         --         --          --          --          --         --
                                                                 ---------  ---------   ---------   ---------   ---------  ---------
 
   Total interest expense                                          $  19       $248       $ 267       $ (27)       $344       $317
                                                                 ---------  ---------   ---------   ---------   ---------  ---------
 
Increase (decrease) in net interest
 income                                                                                   $ (45)                              $ 95
                                                                                        =========                          =========

</TABLE>

Comparison of Financial Condition at June 30, 1996 and September 30, 1995

        Total assets remained relatively stable from September 30, 1995 to June
30, 1996, increasing only $2.4 million, or 3.8%, from $62.0 million at September
30, 1995 to $64.4 million at June 30, 1996. This increase was funded primarily
by deposits which increased $2.3 million, or 4.1%, from $56.0 million at
September 30, 1995 to $58.3 million at June 30, 1996.

        Loans receivable increased $1.3 million, or 3.4%, from $38.6 million at
September 30, 1995 to $39.9 million June 30, 1996.  Such growth occurred
primarily in the Association's one to four family residential  portfolio, which
increased $575,000 in response to moderating interest rates.

        The remaining balance sheet growth for the nine month period ended June
30, 1996 occurred in the mortgage-backed securities portfolio of the Association
which increased $3.5 million, or 64.4%, over that period. This growth was, in
part, reflective of the reinvestment of $3.9 million in proceeds from maturing
investment securities during the period.

                                       27
<PAGE>
 
Comparison of Financial Condition at September 30, 1995 and September 30, 1994

        Total assets decreased approximately $1.5 million, or 2.4%, from $63.5
million at September 30, 1994 to $62.0 million at September 30, 1995. The
balance sheet contraction was primarily due to reduction of deposit levels in
response to lower loan demand which resulted from higher market interest rates.
This was reflected in decreased deposits of $2.2 million, or 3.8%, from $58.2
million at September 30, 1994 to $56 million at September 30, 1995.

        The balance of loans receivable fell $1.4 million, or 3.5%, from $40
million at September 30, 1994 to $38.6 million September 30, 1995.  The largest
decline was in the one to four family residential loan portfolio which decreased
$900,000 during fiscal year 1995.

        During fiscal year 1995, the Association elected to remain liquid in
response to the changed rate environment by raising its interest bearing
deposits in banks from the $2.3 million level at September 30, 1994 to $5.6
million at September 30, 1995.

        Also during fiscal year 1995, $6.5 million in maturities of investment
securities reduced the Association's portfolio holdings, offset by $3.5 million
in reinvestments, to $10.8 million.  Also during the year the Association
segmented this portfolio in connection with the adoption of SFAS No. 115,
designating $2.6 million of this portfolio as available-for-sale.  Likewise,
$2.2 million of the Association's mortgage-backed security portfolio was
designated as available-for-sale.  However, the Association's total mortgage-
backed holdings remained relatively stable at September 30, 1995 at $5.4
million, down only 3.9% from the September 30, 1994 level.

Comparison of Results of Operation for the Nine Months Ended June 30, 1996 and
June 30, 1995

        The Association reported net income for the nine months ended June 30,
1996 and 1995 of $419,000 and $463,000, respectively. The decline of $44,000
during such nine month periods was due primarily to a $46,000 decrease in net
interest income.

        Interest Income. Total interest income increased $222,000 from
$3,244,000 for the nine months ended June 30, 1995 to $3,466,000 for the nine
months ended June 30, 1996. This increase was almost totally in response to
higher portfolio yields provided by the Association's loans receivable
portfolio. Higher volumes of mortgage-backed securities and interest-bearing
deposits in other financial institutions also contributed to the increase of
total interest income.

        Interest Expense. Interest expense of the Association consisted totally
of interest paid on customers' deposits, as the Association had no borrowed
funds during the nine months ended June 30, 1996 and 1995 respectively. Interest
expense increased $267,000 from $1,669,000 for the nine months ended June 30,
1995 to $1,936,000 for the nine months ended June 31, 1996. This was due
primarily to higher market interest rates paid on the Association's time
deposits.

        Net Interest Income. Net interest income was $1,530,000 and $1,575,000
for the nine months ended June 30, 1996 and 1995, respectively. The $45,000
decline resulted from deposit funding costs increasing in excess of the
Association's portfolio yields.

                                       28
<PAGE>
 
        Provision for Loan Losses. Provisions for loan losses are based on
management's analysis of the various factors which affect the loan portfolio and
management's desire to maintain the allowance for loan losses at a level
considered adequate to provide for losses. Management determined that no
provisions were necessary for the nine months ended June 30, 1996 and 1995 due
to the Association having experienced a low level of charge-offs during the
periods, the loan portfolio consisting substantially of one-to-four family
residential mortgages and loans secured by other real estate retaining the same
risk characteristics and remaining fairly stable in dollar amount and the
prevailing economic conditions in the Association's market area generally. At
June 30, 1996 the allowance for loan losses provided coverage of 314% of non-
accrual loans and accruing loans 90 days past due. The Association maintains its
allowance for loan losses based on management's quarterly review and
classification of the loan portfolio and analyses of borrower's ability to pay,
historical charge-off experience, risk characteristics of individual loans or
groups of similar loans and underlying collateral, current and prospective
economic conditions, status of non-performing loans and regulatory reviews. In
establishing the allowance for loan losses, management recognizes that a
substantial portion of the Association's loans, including non-accrual loans and
accruing loans 90 days past due, are secured by mortgages on residential real
estate and loans secured by other real estate.

        The Association has been able to maintain high quality asset performance
because of its conservative underwriting standards. Non-performing assets as a
percentage of total assets was .35% at June 30, 1996. See "THE BUSINESS OF THE
ASSOCIATION -- Allowance for Loan Losses" for additional information regarding
the Association's allowance for loan losses and nonperforming assets. Ultimate
losses may vary from management's estimates; however, estimates are reviewed
periodically and, as adjustments become necessary, losses are reported in
earnings in the periods in which they become known. In addition, various
regulatory agencies periodically review the Association's allowance for loan
losses and may require the Association to recognize additions to the allowance
based on judgments about information available to them at the time of their
review.

        Non-interest Income. Non-interest income for the nine months ended June
30, 1996 and 1995 was $183,000 and $220,000, respectively. The $37,000 decline
in the overall level of non-interest income was due primarily to an $84,000
decline in net income from real estate operations from the $85,000 level
experienced through the nine months ended June 30, 1995. The 1995 interim
results were due to the gain on sale of foreclosed real estate which had a
$215,000 valuation allowance. This decline was offset, however, by a $48,000
improvement in service charges on deposit accounts. This increase was a result
of the Association's increasing the pricing of its deposit products subsequent
to an analysis by the Association of local market conditions.

        Non-interest Expense. Non-interest expense for the nine months ended
June 30, 1996 and 1995 totaled $1,070,000 and $1,125,000, respectively. The
$55,000 reduction in non-interest expense was primarily representative of salary
and other operating cost savings which resulted from the closure of the
Association's East branch in December, 1994.

        The Association's operating efficiency ratio (non-interest expense
divided by the total of net interest income and non-interest income) for the
nine months ended June 30, 1996 and 1995 was 62.5% and 62.6%.

        Income Taxes. The Association's effective tax rates for the nine months
ended June 30, 1996 and 1995 were 34.8% and 31.0%, respectively. See Note 9 to
the Association's Financial Statements for further analysis of income tax
levels.

                                       29
<PAGE>
 
Comparison of Results of Operation for the Fiscal Years Ended September 30, 1995
and September 30, 1994

        The Association reported net income of $622,000 for the year ended
September 30, 1995 compared to net income of $279,000 for the year ended
September 30, 1994.  This $343,000 improvement was primarily attributable to
significantly increased levels of non-interest income, including a reduction in
the level of loss from real estate operations, as well as reduced non-interest
expense.

        Interest Income. Interest income totaled $4,399,000 and $3,987,000 for
the years ended September 30, 1995 and 1994, respectively. The $412,000, or
10.3%, increase in interest income was due largely to the impact of increased
market rates which raised portfolio yields on loans and investment securities.
The increase in loan rates offset a volume decline as the average balance of
loans fell from $40.9 million to $39.3 million.

        Interest Expense. For the two-year period ended September 30, 1995, the
Association's interest-bearing liabilities consisted totally of customers'
deposits, as the Association had no borrowed funds during that period. Interest
expense increased $317,000, or 16%, from $1,983,000 for the year ended September
30, 1994 to $2,300,000 for the year ended September 30, 1995. The increase was
due almost entirely to higher market rates paid on the Association's
certificates of deposits, which dramatically offset a slight decrease in volume.

        Net Interest Income. Net interest income was $2,099,000 and $2,004,000
for the years ended September 30, 1995 and 1994. The $95,000 improvement in 1995
was representative of the Association's favorable loan portfolio yields which
exceeded higher costs of certificates of deposits.

        Provision for Loan Losses. The Association's provision for loan losses
was zero in 1995 and $35,000 in 1994. The Association's provisions have been
minimal due to the Association's low level of charge-offs and high asset quality
for each of the two years. See "THE BUSINESS OF THE ASSOCIATION -- Allowance for
Loan Losses," for additional information regarding the Association's allowance
for loan losses and non-performing assets.

        Non-interest Income. Non-interest income for the years ended September
30, 1995 and 1994 was $329,000 and $17,000, respectively. Non-interest income
consists primarily of customer service fees related to customers' deposit
accounts and loan accounts, income or loss from real estate operations and gains
on the sale of premises and equipment. The $312,000 increase in non-interest
income was in large part due to income from real estate operations for 1995 of
$51,000 as compared to 1994's loss from real estate operations of $122,000, a
$173,000 improvement which was the result of the gain on sale of foreclosed real
estate which had a $215,000 valuation allowance. Also contributing to the
increase in non-interest income was a $60,000, or 43.5%, improvement in service
charge income from deposit accounts. This resulted from a repricing of the
Association's deposits consistent with rates in the Association's market area,
and increased collection of service charges.

        Non-interest expense. Non-interest expense for the years ended September
30, 1995 and 1994 was $1,496,000 and $1,610,000, respectively. Compensation and
benefits expense represents the largest component of the Association's non-
interest expense. The $114,000, or 7.1%, reduction in non-interest expense was
primarily representative of salary and other operating cost savings which
resulted from the closure of the Association's East Branch in December, 1994.

                                       30
<PAGE>
 
        The Association's operating efficiency improved with a ratio (non-
interest expense divided by the total of net interest income and non-interest
income) of 61.6% and 79.7% for the years ended September 30, 1995 and 1994,
respectively. The ratio of non-interest expense to average total assets ratio
was 2.38% and 2.56% for the years ended September 30, 1995 and 1994.

        Income Taxes. The Association's effective tax rate remained relatively
stable for each of the two years ended September 30, 1995. A reconciliation of
the difference between provision for income taxes calculated by applying the 34%
statutory federal tax rate is provided in Note 9 of the Consolidated Financial
Statements presented elsewhere herein.

Capital Resources

        The Association has historically maintained substantial levels of
capital. The assessment of capital adequacy is dependent on several factors
including asset quality, earnings trends, liquidity, and economic conditions.
Maintenance of adequate capital levels is integral to provide stability to the
Association. The Association seeks to maintain high levels of regulatory capital
to give it maximum flexibility in the changing regulatory environment and to
respond to changes in the market and economic conditions. These levels of
capital have been achieved through consistent earnings enhanced by low levels of
non-interest expense and have been maintained at those high levels as a result
of its policy of moderate growth generally confined to its market area. Average
equity to average total assets at June 30, 1996 and September 30, 1995 and 1994
was 9.14%, 8.41% and 7.54%, respectively. At June 30, 1996 and September 30,
1995, the Association exceeded all current regulatory capital requirements and
met the definition of a "well-capitalized" institution, the highest of five
regulatory categories. For additional information on the Association's
compliance with its regulatory capital requirements and a reconciliation between
the Association's capital under generally accepted accounting principles and
regulatory capital, see "REGULATORY CAPITAL COMPLIANCE."

        The following table summarizes the Association's regulatory capital and
actual capital at September 30, 1995:

<TABLE>
<CAPTION>
                                                                               Excess of actual
                                                                             capital over current    Applicable
                               Actual capital         Current requirement        requirement         asset total
                           ----------------------   ----------------------  -----------------------  -----------
                            Amount       Percent     Amount       Percent    Amount        Percent  
                           --------     ---------   --------     ---------  --------      ---------

                                                        (Dollars in thousands)
                                                                                                    
<S>                          <C>         <C>         <C>            <C>      <C>           <C>         <C>
Tangible capital             $5,651       9.11%      $  931         1.50%    $4,720         7.61%      $62,026
Core capital                  5,651       9.11        1,861         3.00      3,790         6.11        62,026
Risked-based capital          6,061      18.53        2,616         8.00      3,444        10.53        32,706
</TABLE>

        The Association will, as a result of the Conversion, have substantially
increased capital. Although it is expected that the Association could therefore
pay substantial dividends permitted by the OTS regulations, there can be no
assurance the Holding Company's resources of funds will be sufficient to satisfy
the liquidity needs of the Holding Company in the future. See "SELECTED
FINANCIAL INFORMATION AND OTHER DATA," "CAPITALIZATION," "PRO FORMA DATA,"
"REGULATORY CAPITAL COMPLIANCE" and "REGULATION -- Office of Thrift 
Supervision--Regulatory Capital Requirements."

                                       31
<PAGE>
 
Liquidity

     Following completion of the Conversion, the Holding Company initially will
have no business other than that of the Association. Management expects that the
net proceeds of the Conversion to be retained by the Holding Company, together
with dividends that may be paid from the Association to the Holding Company
following the Conversion, will provide sufficient funds for its initial
operations. The Holding Company's primary sources of liquidity in the future
will be dividends paid by the Association and repayment of the ESOP loan. The
Association will be subject to certain regulatory limitations with respect to
the payment of dividends to the Holding Company. See "DIVIDENDS" and "REGULATION
 -- Office of Thrift Supervision -- Limitations on Capital Distributions."

     The Association is required to maintain minimum levels of liquid assets as
defined by the OTS regulations.  This requirement which may be varied at the
discretion of the OTS depending on economic conditions and deposit outflows, is
based upon a percentage of deposits and short-term borrowings.  Current OTS
regulations require that a savings association maintain liquid assets of not
less than 5% of its average daily balance of net withdrawal deposit accounts and
borrowings payable in one year or less, of which short-term liquid assets must
consist of not less than 1%.  At June 30, 1996, the Association's liquidity, as
measured for regulatory purposes, was 33.3% or $16 million in excess of the
minimum OTS liquidity requirement of 5% and 17.2% or $4 million in excess of the
OTS short term liquidity requirement of 1%.  Management of the Association seeks
to maintain a relatively high level of liquidity in order to retain flexibility
in terms of investment opportunities and deposit pricing and in order to meet
funding needs of deposit outflows and loan commitments.  Historically, the
Association has been able to meet its liquidity demands through internal sources
of funding.

     The Association's most liquid assets are cash and cash equivalents, which
are short-term highly liquid investments with original maturities of less than
three months that are readily convertible to known amounts of cash, and 
interest-bearing deposits in other banks. The levels of these assets are
dependent on the Association's operating, financing and investing activities
during any given period. At June 30, 1996 and September 30, 1995 and 1994, cash
and cash equivalents totaled $4.8 million, $6.1 million and $3.0 million,
respectively.

     The Association's primary source of funds is deposits, proceeds from
principal and interest payments on loans and mortgage-backed securities,
interest payments and maturities of investment securities, and earnings. While
scheduled principal repayments on loans and mortgage-backed securities and
interest payments on investment securities are a relatively predictable source
of funds, deposit flows and loan and mortgage-backed prepayments are greatly
influenced by general interest rates, economic conditions, competition and other
factors. The Association does not solicit deposits outside of its market area
through brokers or other financial institutions.

     The Association has also designated certain securities as available for
sale in order to meet liquidity demands. At June 30, 1996, the Association had
designated securities with a fair value of $10,361,000 as available for sale. In
addition to internal sources of funding, the Association as a member of the FHLB
has substantial borrowing authority with the FHLB. The Association's use of a
particular source of funds is based on need, comparative total costs and
availability.

     Another source of liquidity is the anticipated net proceeds of the
Conversion. Following the completion of the Conversion, the Association will
receive at least half of the net proceeds of the Conversion. These funds are
expected to be used by the Association for its business activities, including
investment in interest-earning assets. See "USE OF PROCEEDS."

                                       32
<PAGE>
 
     For additional information about cash flows from the Association's
operating, investing and financing activities see the consolidated financial
statements presented elsewhere herein.

     At June 30, 1996, the Association had no outstanding commitments to
originate loans. At the same date, the total amount of certificates of deposits
which are scheduled to mature in one year or less was $26.1 million. Management
anticipates that the Association will have adequate resources to meet its
current commitments through internal funding sources described above.
Historically, the Association has been able to retain a significant amount of
its deposits as they mature.

     Management is not aware of any current recommendations by its regulatory
authorities, legislation, competition, trends in interest rate sensitivity, new
accounting guidance or other material events and uncertainties that would have a
material effect on the Association's ability to meet its liquidity demands.

Impact of Inflation and Changing Prices

     The consolidated financial statements and accompanying notes thereto,
presented elsewhere herein, have been prepared in accordance with generally
accepted accounting principles, which require the measurement of financial
position and operating results in terms of historical dollars without
considering the change in the relative purchasing power of money over time due
to inflation.

     Virtually all of the Association's assets and liabilities are monetary in
nature.  As a result, changes in interest rates have a greater impact on the
Association's performance than do the effects of general levels of inflation.
Interest rates do not necessarily move in the same direction or to the same
extent as the price of goods and services.  For additional information, see
"RISK FACTORS -- Interest Rate Risk."

Impact of New Accounting Standards

     The following are recently issued accounting standards which the
Association has yet to adopt. For a discussion of recent accounting standards
which the Association has adopted, see the notes to the consolidated financial
statements, presented elsewhere herein, for the impact of the adoption on the
Association's financial position and results of operations.

     Disclosures of Fair Value of Financial Instruments.  In December 1991, the
Financial Accounting Standards Board ("FASB") issued Statement of Financial
Accounting Standards ("SFAS") No. 107, "Disclosures About Fair Value of
Financial Instruments." SFAS No. 107 requires all entities to disclose the fair
value of financial instruments (both assets and liabilities recognized and not
recognized in the statements of financial condition) for which it is practicable
to estimate the fair value, except those financial instruments specifically
excluded by this statement.  The disclosure shall be either in the body of the
financial statements or in the accompanying notes and shall include the methods
and assumptions used to estimate the fair value of a financial instrument or a
class of financial instruments as well as why it is not practicable to estimate
the fair value.  SFAS No. 107 is effective for entities with assets of less than
$150 million for fiscal years ending after December 15, 1995.

     In October 1994, the FASB issued SFAS No. 119, "Disclosure about Derivative
Financial Instruments and Fair Value of Financial Instruments." SFAS No. 119
requires expanded disclosures regarding derivative financial instruments and is
effective for financial statements issued for fiscal years ending after December
15, 1995 for entities with less than $150 million in total assets.

                                       33
<PAGE>
 
     The Association currently intends to adopt the disclosure requirements of
SFAS No. 107 and 119 for the fiscal year ending September 30, 1996, which would
result in the disclosure of the fair value of financial instruments in a
footnote.

     Accounting for Impairment of Long-Lived Assets. In March 1995, the FASB
issued SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of." SFAS No. 121 establishes accounting
standards for the impairment of long-lived assets, 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. The
statement requires that long-lived assets and certain identifiable intangibles
be reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable. If the review for
recoverability, based on undiscounted expected future cash flows, indicates that
impairment exists, the loss should be measured based on the fair value of the
asset. The fair value of an asset is the amount at which the asset could be
bought or sold in a current transaction between willing parties, that is, other
than in a forced liquidation sale. An entity that recognizes an impairment loss
shall disclose additional information in the financial statements related to the
impaired asset. All long-lived assets and certain identifiable intangibles to be
disposed of and for which management has committed to a plan to dispose of the
assets, whether by sale or abandonment, shall be reported at the lower of the
carrying amount or fair value less cost to sell. Subsequent revisions in
estimates of fair value less cost to sell shall be reported as adjustments to
the carrying amount of assets to be disposed of, provided that the carrying
amount of the asset does not exceed the carrying amount of the asset before an
adjustment was made to reflect the decision to dispose of the asset. This
statement requires additional disclosure in the footnotes regarding assets to be
disposed of.

     The Association will adopt the provisions of the standard on October 1,
1996. Management does not believe that the adoption of SFAS No. 121 will have a
significant impact on the Association's financial position or on the results of
its operations as long-lived assets are not significant, and management has no
plans to dispose of any long-lived assets.

     Accounting for Mortgage Service Rights. In May 1995, the FASB issued SFAS
No. 122 "Accounting for Mortgage Servicing Rights," an amendment to SFAS No. 65
"Accounting for Certain Mortgage Banking Activities." Prior to the issuance of
SFAS No. 122, SFAS No. 65 required separate capitalization of the cost of rights
to service mortgage loans for others when those rights were acquired through a
purchase transaction but prohibited separate capitalization when those rights
were acquired through loan origination activities. As a result, mortgage banking
enterprises often reported losses on the sale of mortgage loans with servicing
rights retained that were acquired through loan origination activities. However,
if the same mortgage loan had been acquired in a purchase transaction, the cost
of the mortgage servicing rights would have been capitalized separately as an
asset and would not have been deducted from the sales price of the mortgage
loans.

     This statement amends certain provisions of SFAS No. 65 to eliminate the
accounting distinction between rights to service mortgage loans for others that
are acquired through loan-origination activities and those acquired through
purchase transactions. When a mortgage banking enterprise purchases or
originates mortgage loans, the cost of acquiring those loans includes the cost
of the related mortgage servicing rights. If the mortgage banking enterprise
sells or securitizes the loans and retains the mortgage service rights, the
enterprise should allocate the total cost of the mortgage loans to the mortgage
servicing rights and the loans without the mortgage servicing rights based on
their relative fair values if it is practicable to estimate those fair values.
If it is not practicable to estimate the fair values of the mortgage servicing
rights and the mortgage loans without the mortgage servicing right, the entire
cost of acquiring the loans should be allocated to the mortgage loans without
the mortgage servicing rights and no cost should be allocated to the 

                                       34
<PAGE>
 
mortgage servicing rights. Any cost allocated to mortgage servicing rights
should be recognized as a separate asset. Mortgage servicing rights should be
amortized in proportion to and over the period of estimated net servicing
income. Mortgage servicing rights capitalized should be assessed for impairment
based on the fair value of those rights. A mortgage banking enterprise should
stratify its mortgage servicing rights that are capitalized based on one or more
of the predominant risk characteristics of the underlying loans. Impairment
should be recognized through a valuation allowance for each impaired stratum.

     This statement applies prospectively in fiscal years beginning after
December 15, 1995, to transactions in which mortgage banking enterprise sells or
securitizes mortgage loans with servicing rights retained and to impairment
evaluations of all amounts capitalized as mortgage servicing rights, including
those purchased before adoption of this statement.

     The Association will adopt the provisions of the Standard on October 1,
1996. Based on the Association's current operating activities, management does
not believe that the adoption of this statement will have a material impact on
the Association's financial condition or results of operations. However, with
the Conversion the Association may increase its mortgage banking activities, and
the statement may have more of an impact on the Association's financial
condition or results of operations.

     Accounting for ESOPs. The Accounting Standards Division of the American
Institute of Certified Public Accountants ("AICPA") approved Statement of
Position ("SOP") 93-6, "Employers' Accounting for Employee Stock Ownership
Plans," which is effective for fiscal years beginning after December 15, 1993,
and which applies to shares of capital stock of sponsoring employers acquired by
ESOPs after December 31, 1992, that have not been committed to be released as of
the beginning of the year in which the ESOP is adopted. This statement will,
among other things, change the measure of compensation recorded by employers
from the cost of ESOP shares.

     In connection with the Conversion, the Association has adopted an ESOP.
Since the fair value of the shares following the Offering cannot be reasonably
predicted, the Association cannot reasonably estimate the impact of SOP 93-6 on
its consolidated financial statements.

     Disclosure of Certain Risks. In December 1994, the Accounting Standards
Division of the AICPA approved SOP 94-6, "Disclosure of Certain Significant
Risks and Uncertainties." SOP 94-6 requires disclosures in the financial
statements beyond those now being required or generally made in the financial
statements about the risk and uncertainties existing as of the date of those
financial statements in the following areas: nature of operations, use of
estimates in the preparation of financial statements, certain significant
estimates, current vulnerability due to certain concentrations. This statement
is effective for financial statements issued for fiscal years ending after
December 15, 1995.

     Accounting for Stock Based Compensation. In October 1995, the FASB issued
SFAS No. 123, "Accounting for Stock-Based Compensation," establishing financial
accounting and reporting standards for stock-based employee compensation plans.
This statement encourages all entities to adopt a new method of accounting to
measure compensation cost of all employee stock compensation plans based on the
estimated fair value of the award at the date it is granted. Companies are,
however, allowed to continue to measure compensation cost for those plans using
the intrinsic value based method of accounting, which generally does not result
in compensation expense recognition for most plans. Companies that elect to
remain with the existing accounting are required to disclose in a footnote to
the financial statements pro forma net income and, if presented, earnings per
share, as if this Statement had been adopted. The accounting requirements of
this Statement are effective for transactions entered into in fiscal years that
begin after 

                                       35
<PAGE>
 
December 15, 1995; however, companies are required to disclose information for
awards granted in their first fiscal year beginning after December 15, 1994.


                      THE BUSINESS OF THE HOLDING COMPANY

General

     The Holding Company was organized at the direction of the Board of
Directors of the Association for the purpose of becoming a holding company to
own all of the outstanding capital stock of the Association. Upon consummation
of the Conversion, the Association will become a wholly-owned subsidiary of the
Holding Company.

Business

     The Holding Company currently is not an operating company. Following the
Conversion, the Holding Company will be primarily engaged in the business of
managing its investments and directing, planning and coordinating the business
activities of the Association. In the future, the Holding 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 Holding Company's operations.

     Initially, the Holding Company will not maintain offices separate from
those of the Association or employ any persons other than its officers who will
not be separately compensated for such service.


                        THE BUSINESS OF THE ASSOCIATION

General

     The Association is a mutual savings and loan association which was
organized in 1905. Subject to supervision and regulation by the OTS and the
FDIC, the Association is a member of the FHLB of Atlanta and the deposits of the
Association are insured up to applicable limits by the FDIC in the SAIF. See
"REGULATION."

     The Association is principally engaged in the business of originating
mortgage loans secured by first mortgages on one- to four-family residential
real estate located in Cullman County, Alabama, the Association's primary market
area. The Association also originates loans for the construction of residential
real estate and construction and permanent mortgage loans secured by multifamily
real estate (over four units) and nonresidential real estate in its primary
market area. In addition to real estate lending, the Association originates a
limited number of commercial loans and secured and unsecured consumer loans. See
"Lending Activities." For liquidity and interest rate risk management purposes,
the Association invests in interest-bearing deposits in other financial
institutions, U.S. Government and agency obligations, mortgage-backed securities
and other investments permitted by applicable law. See "Investment Activities."
Funds for lending and other investment activities are obtained primarily from
savings deposits, which are insured up to applicable limits by the FDIC, and
loan principal repayments. See "Deposits and Borrowings."

                                       36
<PAGE>
 
     Historically, the Association has operated as a traditional savings and
loan association, emphasizing the origination of loans secured by single-family
residences. The Association has recently focused on increasing consumer and
commercial lending and has added a loan officer experienced in the commercial
lending area. The Association has also taken steps to increase its non-interest
income by repricing certain of its deposit products and service charges. See
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS."

     Interest on loans and investments is the Association's primary source of
income. The Association's principal expense is interest paid on deposit
accounts. Operating results are dependent to a significant degree on the net
interest income of the Association, which is the difference between interest
income earned on loans, mortgage-backed securities and other investments and
interest paid on deposits and borrowings. Like most thrift institutions, the
Association's interest income and interest expense are significantly affected by
general economic conditions and by the policies of various regulatory
authorities. See "RISK FACTORS" and "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS."

Market Area

     The Association conducts business from its office in Cullman, Alabama. The
Association's primary market area for lending and deposit activity is Cullman
County, Alabama.

     Cullman County's economy is principally agricultural, light industry, and
manufacturing. Cullman County is among the largest poultry producing counties in
the United States. For the period 1994 to 1999, the population of Cullman County
is projected to grow by 5.20% and the City of Cullman's population is projected
to grow by 7.73%. The projected population growth of 5.20% for the County is
projected to be above that of Alabama at 3.47% and level with the United States
at 5.28%. The projected population growth for the City at 7.73% exceeds the
projections for the United States, Alabama, and Cullman County.

     Cullman County has no single, dominant employer. The largest employer in
the county is the Wal-Mart Distribution Center with approximately 1,500
employees.

     The Association is one of two thrift institutions based in Cullman County
and had a 46% share of the County's thrift deposits and a 8.2% share of all
deposits in the County, as of June 30, 1995.

Lending Activities

     General. The Association's principal lending activity is the origination of
conventional real estate loans, including construction loans, secured by one- to
four-family homes located in the Association's primary market area. Loans
secured by multifamily properties containing five units or more and by
nonresidential real estate and loans for the construction of residences and
other properties are also offered by the Association. In addition to real estate
lending, the Association originates commercial loans and consumer loans,
including loans secured by deposit accounts, automobile loans and a limited
number of other secured and unsecured loans.

                                       37
<PAGE>
 
     Loan Portfolio Composition. The following table presents certain
information in respect of the composition of the Association's loan portfolio at
the dates indicated:

<TABLE>
<CAPTION>
                                                   At June 30,                             At September 30,
                                         ----------------------------- -----------------------------------------------------------
                                                     1996                          1995                          1994
                                         ----------------------------- --------------------------- -------------------------------
                                                         Percent of                    Percent of                    Percent of
                                             Amount      total loans       Amount      total loans      Amount       total loans
                                         -------------- -------------- -------------- -------------- -------------- -------------- 
                                                                            (Dollars in thousands)    
<S>                                      <C>            <C>            <C>            <C>            <C>            <C>
Real estate loans:                                                                            
 One-to four family                          $23,804          59.71%       $23,230          60.23%       $24,124          60.37%
 Multifamily                                   4,105          10.30          4,188          10.86          3,540           8.86
 Nonresidential                                8,671          21.75          8,180          21.21          9,464          23.69
 Construction                                    755           1.89            624           1.62            400           1.00
                                         -------------- -------------- -------------- -------------- -------------- -------------- 
                                                                                                                      
  Total real estate loans                     37,335          93.64         36,222          93.91         37,528          93.92
                                         -------------- -------------- -------------- -------------- -------------- -------------- 

Commercial loans                               1,157           2.90            378            .98             71            .18
                                                                                                                      
Consumer loans:                                                                                                       
 Automobile loans                              1,230           3.09          1,051           2.72          1,252           3.13
 Loans on deposits                               596           1.49            534           1.38            347            .87
 Other consumer loans                            565           1.42          1,396           3.62          1,580           3.95
                                         -------------- -------------- -------------- -------------- -------------- -------------- 
                                                                                                                      
  Total consumer loans                         2,391           6.00          2,981           7.73          3,179           7.96
                                         -------------- -------------- -------------- -------------- -------------- -------------- 

Total loans:                                  40,883         102.54         39,581         102.62         40,778         102.06
                                         -------------- -------------- -------------- -------------- -------------- -------------- 
 Less:                                                                                                                
  Undisbursed portion                                                                                                
  of loans in progress                           247            .62            266            .69             91            .23 
                                                                                                                      
  Unearned and                                                                                                        
  deferred income                                155            .39            121            .31            101            .25
                                                                                                                      
  Allowances for loan losses                     612           1.54            624           1.62            632           1.58
                                         -------------- -------------- -------------- -------------- -------------- -------------- 
                                                                                                                      
   Net Loans                                 $39,869         100.00%       $38,570         100.00%       $39,954         100.00%
                                         ============== ============== ============== ============== ============== ============== 
</TABLE>

     Loan Maturity. The following table sets forth certain information as of
September 30, 1995, regarding the dollar amount of loans maturing in the
Association's portfolio based on their contractual terms to maturity. Demand
loans, home equity loans and other loans having no stated schedule of repayments
or no stated maturity are reported as due in one year or less.

<TABLE>
<CAPTION>       
                                                      
                                       Due during the year        Due         Due          Due       Due more     
                                       ending September 30,    4-5 years  6-10 years  11-15 years    than 15     
                                       ----------------------    after       after        after     years after   
                                        1996    1997    1998    9/30/95     9/30/95      9/30/95      9/30/95     Total 
                                       ------  ------  ------  ---------  ----------  -----------   -----------  --------    
                                                                   (Dollars in thousands)                        
<S>                                    <C>     <C>     <C>     <C>          <C>         <C>         <C>          <C>       
Real estate loans:                                                                                              
 One- to four-family                   $  369  $  126    $449   $  966       $6,561      $ 9,751      $5,008      $23,230
 Multifamily and non-residential          561     370      13      154        2,876        6,525       1,869       12,368       
 Construction                             624      --      --       --           --           --          --          624     
Commercial loans                            0     378      --       --           --           --          --          378    
Consumer loans                          1,184     424     531      665          177           --          --        2,981   
                                       ------  ------    ----   ------       ------      -------      ------      -------  
  Total                                $2,738  $1,298    $993   $1,785       $9,614      $16,276      $6,877      $39,381    
                                       ======  ======    ====   ======       ======      =======      ======      =======    
</TABLE>

                                       38
<PAGE>
 
     The table below sets forth the dollar amount of all loans due after one
year from September 30, 1995, which have predetermined interest rates and have
floating or adjustable interest rates:

<TABLE>
<CAPTION>
                                      Due more than one year
                                              after
                                        September 30, 1995
                                ----------------------------------

                                      (Dollars in thousands)
 
<S>                                            <C>
Fixed rates of interest                        $15,769
Adjustable rates of interest                    21,074
</TABLE>

     Loans Secured by One- to Four-Family Residences. The principal lending
activity of the Association is the origination of conventional loans secured by
first mortgages on one- to four-family residences, primarily single-family
residences located within the Association's primary market area. At June 30,
1996, the Association's one- to four-family residential loans totaled
approximately $23.8 million, or 59.7% of total loans. Of the total of one- to
four-family residential loans, approximately $22.4 million were secured by first
mortgages and approximately $1.4 were secured by second mortgages.

     OTS regulations limit the amount which the Association may lend in
relationship to the appraised value at the time of loan origination of the real
estate and improvements which will secure the loan (the "LTV"). In accordance
with such regulations and laws, and as a matter of policy established by the
Board of Directors of the Association, the Association makes loans secured by
one- to four-family residences for not more than a 85% LTV.

     ARMs are currently offered by the Association for terms of up to 20 years.
On ARMs currently offered by the Association, the interest rate adjustment
periods are one year and rates are adjusted in accordance with the weekly
average yield on United States Treasury securities adjusted to a constant
maturity of one year. The new interest rate at each change date is determined by
adding a margin of 2.75% to the prevailing index. On ARMs currently offered by
the Association, the maximum allowable adjustment at each adjustment date is
2.0% and the maximum allowable adjustment over the term of the loan is 6.0%.

     Although ARMs decrease the Association's interest rate risk, such loans
involve other risks. As interest rates rise, for example, the payment by the
borrower increases to the extent permitted by the terms of the loan. Such
increase in the payment may increase the potential for default. Moreover, the
marketability of the underlying property may be adversely affected by a general
increase in interest rates. The Association believes that such risks have not
had a material adverse effect on the Association to date.

     The Association currently offers fixed rate loans for terms of 15, 20 and
30 years. The fixed-rate loans are competitively priced based on market
conditions and the Association's cost of funds.

     Loans Secured by Multifamily Residences. In addition to loans on one-to
four-family properties, the Association originates loans secured by multifamily
properties which contain more than four units. At June 30, 1996, loans secured
by multifamily residences totaled approximately $4.1 million, or 10.3% of total
loans. At June 30, 1996, the largest single loan secured by a multifamily
residence was $1,447,518 and was performing in accordance with its terms.
Multifamily loans are offered with adjustable or fixed rates for terms of up to
20 years and have LTVs up to 80%.

                                       39
<PAGE>
 
     Multifamily lending is generally considered to involve a higher degree of
risk than one- to four-family residential lending because the borrower typically
depends upon income generated by the project to cover operating expenses and
debt service. The profitability of a project can be affected by economic
conditions, government policies and other factors beyond the control of the
borrower. The Association attempts to reduce the risk associated with
multifamily lending by evaluating the creditworthiness of the borrower and the
projected income from the project and by obtaining personal guarantees on loans
made to corporations and partnerships.

     Loans Secured by Nonresidential Real Estate. The Association also
originates loans for the purchase of nonresidential real estate. At June 30,
1996, approximately $8.7 million, or 21.8%, of the Association's total loans
were secured by mortgages on nonresidential real estate. At such date, the
largest single loan secured by nonresidential real estate was $1,615,000 and was
performing in accordance with its terms. The Association's nonresidential real
estate loans have adjustable rates or fixed rates, terms of up to 30 years and
LTVs of up to 80%. The Association also makes loans for the construction of
nonresidential real estate. See "- Construction Loans."

     Although loans secured by nonresidential real estate have higher interest
rates than one- to four-family residential real estate loans, nonresidential
real estate lending is generally considered to involve a higher degree of risk
than residential lending due to the relatively larger loan amounts and the
effects of general economic conditions on the successful operation of income-
producing properties. The Association has endeavored to reduce such risk by
evaluating the credit history and past performance of the borrower, the location
of the real estate, the financial condition of the borrower, the quality and
characteristics of the income stream generated by the property and appraisals
supporting the property's valuation.

     Construction Loans. The Association makes loans for the construction of
single-family houses, multifamily properties and nonresidential real estate
projects. Of the loans made by the Association for construction of single-family
residences, all are made to owner-occupants or to professional builders.

     Construction loans are offered with adjustable or fixed rates for terms of
up to one year. At June 30, 1996, the Association's loan portfolio included
$750,000 million in construction loans, or 1.9% of total loans. The majority of
construction loans were for construction of residential properties.

     Construction loans, particularly loans involving nonresidential real
estate, generally involve greater underwriting and default risks than do loans
secured by mortgages on existing properties. Loan funds are advanced upon the
security of the project under construction, which is more difficult to value
before the completion of construction. Moreover, because of the uncertainties
inherent in estimating construction costs, it is relatively difficult to
evaluate accurately the LTV and the total loan funds required to complete a
project. In the event a default on a construction loan occurs and foreclosure
follows, the Association would have to take control of the project and attempt
either to arrange for completion of construction or dispose of the unfinished
project.

     All of the Association's construction loans are secured by property in the
Association's primary market area.

     Commercial Loans. The Association makes commercial loans to businesses in
its primary market area. Such loans are typically secured by a security interest
in equipment, nonresidential real estate or other assets of the borrower. At
June 30, 1996, the Association's commercial loan portfolio totaled $1.2 million,
or 2.9% of total loans.

                                       40
<PAGE>
 
     Consumer Loans. The Association makes various types of consumer loans,
including loans made to depositors on the security of their deposit accounts,
automobile loans, home improvement loans and other secured loans and unsecured
personal loans. Consumer loans are made at variable or fixed rates of interest
and for varying terms based on the type of loan. At June 30, 1996, the
Association had approximately $2.4 million, or 6.0% of total loans, invested in
consumer loans.

     Consumer loans, particularly consumer loans which are unsecured or are
secured by depreciating assets such as automobiles, may entail greater risk than
residential real estate loans. Repossessed collateral for a defaulted consumer
loan may not provide an adequate source of repayment of the outstanding loan
balance. The risk of default on consumer loans increases during periods of
recession, high unemployment and other adverse economic conditions.

     Loan Solicitation and Processing. Loan originations are developed from a
number of sources, including continuing business with depositors, other
borrowers and real estate developers, solicitations by the Association's lending
staff and walk-in customers.

     Loan applications for permanent real estate loans are taken by loan
personnel at the Association's office. The Association typically obtains a
credit report, verification of employment and other documentation concerning the
creditworthiness of the borrower. An appraisal of the fair market value of the
real estate which will be given as security for the loan is prepared by an
appraiser approved by the Board of Directors. Upon the completion of the
appraisal and the receipt of information on the credit history of the borrower,
the application for a loan is submitted for review in accordance with the
Association's underwriting guidelines. All real estate loans are approved by the
Loan Committee of the Association (which Loan Committee is comprised of two
members, Mr. Eston Jones and Mr. Daniel Keel). Loans not secured by real estate
may be approved by the President or the Vice President-Lending of the
Association for amounts less than $20,000. Loans not secured by real estate in
amounts in excess of $20,000 require approval of the Loan Committee. Any loan in
an amount in excess of $250,000 requires the approval of the full Board of
Directors of the Association.

     If a mortgage loan application is approved, the Association typically
obtains an attorney's opinion of title. The Association obtains title insurance
on only approximately 5% of its loans secured by real estate. Borrowers are
required to carry satisfactory fire and casualty insurance and flood insurance,
if applicable, and to name the Association as an insured mortgagee.

     The procedure for approval of construction loans is the same as for
permanent real estate loans, except that an appraiser evaluates the building
plans, construction specifications and estimates of construction costs. The
Association also evaluates the feasibility of the proposed construction project
and the experience and record of the builder. Once approved, the construction
loan is disbursed in portions based upon periodic inspections of construction
progress.

     Consumer loans are underwritten on the basis of the borrower's credit
history and an analysis of the borrower's income and expenses, ability to repay
the loan and the value of the collateral, if any.

     Loan Originations. The Association currently originates a variety of
mortgage loans, including adjustable and fixed rate loans. The Association is an
approved seller/servicer for the Federal Home Loan Mortgage Corporation and as
such, originates loans for the various programs of FHLMC. Further, the
Association originates certain first and second mortgage loans secured by single
family dwellings which are non-conforming.

                                       41
<PAGE>
 
     The following table presents the Association's loan origination activity
for the periods indicated:

<TABLE>
<CAPTION>
                                             Nine Months ended
                                                   June 30,            Year ended September 30,
                                          -------------------------    --------------------------
                                             1996          1995           1995           1994
                                          -----------   -----------    -----------    -----------

                                                          (Dollars in thousands)
<S>                                        <C>            <C>           <C>            <C>
Loans originated:
 One- to four-family residential           $  5,699       $ 4,304       $  6,127       $  6,986
 Multifamily residential                         --           693            693            115
 Nonresidential                                 533           180            458            381
 Construction                                 2,083           740          1,036          1,199
 Commercial                                     575           577            823            245
 Consumer                                     1,799         1,407          1,957          2,949
                                          -----------   -----------    -----------    -----------
   Total loans originated                    10,689         7,901         11,094         11,875
                                          -----------   -----------    -----------    -----------

Principal repayments                        (10,138)       (8,967)       (12,665)       (13,889)
                                          -----------   -----------    -----------    -----------
 
Increase (decrease) in other items, net(1)      748           (43)           187           (180)
                                          -----------   -----------    -----------    -----------
 

Net increase (decrease)                    $  1,299       $(1,109)      $ (1,384)      $ (2,194)
                                          ===========   ===========    ===========    ===========
</TABLE>
(1)  Other items consist of deferred loan fees, allowance for loan losses and
     the undisbursed portion of construction loans.

     At June 30, 1996, the Association owns loan participation interests in
eleven loans with an aggregate outstanding balance of approximately $5.3
million.  These loans consist of both adjustable and fixed rate loans.  The
Association is the lead lender on one loan of the eleven, which loan has an
outstanding balance of $306,376 at June 30, 1996.  The remaining ten loans are
serviced by other lending institutions.  All participation loans are performing
and secured by first mortgages.  The participation loans are secured by various
types of properties, including multifamily residences, shopping centers, office
buildings and a country club, some of which are outside of the Association's
primary market area.  The Association does not currently intend to originate or
purchase additional loan participations.

     OTS regulations generally limit the aggregate amount that a savings
association may lend to any one borrower to an amount equal to 15% of the
association's total capital for risk-based purposes plus any loan reserves not
already included in total capital (collectively, "Unimpaired Capital").  A
savings association may lend to one borrower an additional amount not to exceed
10% of the association's Unimpaired Capital if the additional amount is fully
secured by certain forms of "readily marketable collateral."  Real estate is not
considered "readily marketable collateral."  In addition, the regulations
require that loans to certain related or affiliated borrowers be aggregated for
purposes of such limits.  The aggregate amount which the Association could lend
to one borrower as of June 30, 1996 was $972,000.

     The largest amount the Association had outstanding to one borrower and
related persons or entities at June 30, 1996, was $1,615,000, consisting of one
loan.  Such loan is secured by real estate and was performing in accordance with
its terms on June 30, 1996.  Such loan was originated prior to the effective
date of current OTS regulations regarding loans to one borrower and therefore
does not violate such regulations.

                                       42
<PAGE>
 
     Loan Origination and Other Fees.  The Association realizes loan origination
fees and other fee income from its lending activities and also realizes income
from late payment charges, application fees and fees for other miscellaneous
services.

     Loan origination fees and other fees are a volatile source of income,
varying with the volume of lending, loan repayments and general economic
conditions.  All nonrefundable loan origination fees and certain direct loan
origination costs are deferred and recognized in accordance with SFAS No. 91 as
an adjustment to yield over the life of the related loan.

     Delinquent Loans, Nonperforming Assets and Classified Assets.  Payments on
loans made by the Association are due on the first day of the month.  When a
loan payment has not been received by the sixteenth of the month, a late notice
is sent.  If payment is not received by the thirtieth day, a second notice is
sent.  Telephone calls are made to the borrower in connection with both the 15-
and 30-day notices.  Each of the loans bears a late payment penalty which is
assessed as soon as such loan is more than 15 days delinquent.  The late penalty
is 5% of the payment due.

     When a loan secured by real estate becomes more than 90 days delinquent, a
letter is sent to the borrower by the Association to inform the borrower that
foreclosure proceedings will begin if the loan is not brought current within 30
days.  If the loan has not been brought current within such 30-day period, the
Board of Directors normally refers the loan to an attorney to commence
foreclosure proceedings.

     The following table reflects the amount of loans in a delinquent status as
of the dates indicated:

<TABLE>
<CAPTION>
 
                                        At June 30,                                     At September 30,
                                -----------------------------    ----------------------------------------------------------------
                                           1996                              1995                            1994
                                -----------------------------    -----------------------------      -----------------------------
                                                     Percent                          Percent                           Percent 
                                                     of total                         of total                          of total
                                Number    Amount      loans      Number     Amount     loans        Number   Amount      loans  
                                ------    ------     --------    ------     ------    --------      ------   ------    ----------
                                                                      (Dollars in thousands)
<S>                               <C>      <C>        <C>           <C>      <C>        <C>           <C>      <C>        <C>
Loans delinquent for:
 
30-59 days                        31       $581       1.46%         20       $403       1.04%         25       $547       1.37%
60-89 days                         5         66        .17          15        143        .37           9        231        .58
90 days and over                   8        195        .49          21        206        .53           4         36        .09
                                ------    ------     ------      ------     ------     ------       ------    ------      ------
Total                             44       $842       2.11%         56       $752       1.95%         38       $814       2.04% 
                                ======    ======     ======      ======     ======     ======       ======    ======      ======
</TABLE>

     Nonperforming assets include nonaccruing loans, real estate acquired by
foreclosure or by deed-in-lieu thereof, in-substance foreclosures and
repossessed assets.  The Association ceases to accrue interest on real estate
loans if the collateral value is not adequate, in the opinion of management, to
cover the outstanding principal and interest.  The Association reviews loans
which are 90 days or more delinquent and makes a determination, based upon its
estimation of collectibility, whether to continue to accrue, or to cease
accruing, interest on such loan.  See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS."

                                       43
<PAGE>
 
     The following table sets forth information with respect to the accrual and
nonaccrual status of the Association's loans and other nonperforming assets at
the dates indicated:

<TABLE>
<CAPTION>
                                                        At June 30,        At September 30,
                                                       ------------   -------------------------- 
                                                           1996           1995           1994
                                                       ------------   ------------   ----------- 

                                                                 (Dollars in thousands)

<S>                                                    <C>            <C>            <C>
Accruing loans delinquent 90+ days                          $161          $157           $ 14
                                                       ------------   ------------   ----------- 
Loans accounted for on a nonaccrual basis:                                           
 Real estate                                                                         
  One-to four-family                                          34            49             22
  Multifamily                                                 --            --             --
  Nonresidential                                              --            --             --
 Consumer                                                     --            --             --
                                                       ------------   ------------   ----------- 
 Total nonaccrual loans                                       34            49             22
                                                                                     
 Total nonperforming loans                                   195           206             36
                                                       ------------   ------------   ----------- 
                                                                                     
Real estate owned                                             28             5            286
                                                       ------------   ------------   ----------- 
                                                                                     
 Total nonperforming assets                                 $223          $211           $322
                                                       ============   ============   =========== 
                                                                                     
 Allowance for loan losses                                  $612          $624           $632
                                                       ============   ============   =========== 
 Nonperforming assets as a percent of total loans             .56%          .55%           .81%
                                                       ============   ============   =========== 
 Nonperforming loans as a percent of total loans              .49           .53            .09
                                                       ============   ============   =========== 
 Allowance for loan losses as a percent of                                           
  nonperforming loans                                      313.85%       302.91%      1,755.56%
                                                       ============   ============   =========== 
</TABLE>

     Real estate acquired by the Association as a result of foreclosure
proceedings is classified as real estate owned ("REO") until it is sold. When
property is so acquired, such property is recorded by the Association at the
fair value of the real estate, less estimated selling expenses, at the date of
acquisition and any write-down resulting therefrom is charged to the allowance
for loan losses. All costs incurred in maintaining REO property are expenses
from the date the property is acquired. Costs relating to the development and
improvement of the property are capitalized to the extent of fair value. At June
30, 1996, the Association had two REO properties with an aggregate book value of
$27,601.

     The Association classifies its own assets on a quarterly basis in
accordance with federal regulations and Association policy.  Problem assets are
classified as "substandard," "doubtful" or "loss."  "Substandard" assets have
one or more defined weaknesses and are characterized by the distinct possibility
that the Association will sustain some loss if the deficiencies are not
corrected.  "Doubtful" assets have the same weaknesses as "substandard" assets,
with the additional characteristics that (i) the weaknesses make collection or
liquidation in full, on the basis of currently existing facts, conditions and
values, questionable and (ii) there is a high possibility of loss.  An asset
classified "loss" is considered uncollectible and of such little value that its
continuance as an asset of the Association is not warranted.

                                       44
<PAGE>
 
     The aggregate amounts of the Association's classified loans at the dates
indicated were as follows:

<TABLE>
<CAPTION>
                                At June 30,            At September 30,
                              ---------------  --------------------------------
                                   1996             1995             1994
                              ---------------  ---------------  ---------------

                                           (Dollars in thousands)

<S>                           <C>              <C>              <C>
Classified loans:           
 Substandard                      $ 472            $ 771            $ 583
 Doubtful                            --               --               --
 Loss                                98              105              235
                              ---------------  ---------------  ---------------
  Total classified loans          $ 570            $ 876            $ 818
                              ---------------  ---------------  ---------------
</TABLE>

     The Association establishes general allowances for loan losses for any loan
classified as substandard or doubtful. If an asset, or portion thereof, is
classified as loss, the Association establishes specific allowances for losses
in the amount of 100% of the portion of the asset classified loss. See
"Allowance for Loan Losses." Generally, the Association charges off the portion
of any real estate loan deemed to be uncollectible.

     The Association analyzes each classified asset on a quarterly basis to
determine whether changes in the classifications are appropriate under the
circumstances. Such analysis focuses on a variety of factors, including the
amount of any delinquency and the reasons for the delinquency, if any, the use
of the real estate securing the loan, the status of the borrower and the
appraised value of the real estate. As such factors change, the classification
of the asset will change accordingly.

     Allowance for Loan Losses.  Senior management, with oversight by the Board
of Directors, reviews on a quarterly basis the allowance for loan losses as it
relates to a number of relevant factors, including, but not limited to, trends
in the level of delinquent and nonperforming assets and classified loans,
current and anticipated economic conditions in the primary lending area, past
loss experience and possible losses arising from specific problem assets.  To a
lesser extent, management also considers loan concentrations to single borrowers
and changes in the composition of the loan portfolio.  While management believes
that it uses the best information available to determine the allowance for loan
losses, unforeseen market conditions could result in adjustments and net income
could be significantly affected if circumstances differ substantially from the
assumptions used in making the final determination.  The amounts in the
provisions for loan losses shown in the table below for 1994 through 1996 were
determined based upon past loan experience, a review of individual specific
problem loans, if any, the estimated value of the underlying collateral and the
prevailing economic conditions.

                                       45
<PAGE>
 
     The following table sets forth an analysis of the Association's allowance
for loan losses for the periods indicated:

<TABLE>
<CAPTION>
                                    Nine Months ended
                                         June 30           Year ended September 30,
                                 ------------------------  ------------------------
                                    1996         1995         1995         1994
                                 -----------  -----------  -----------  -----------
                             
                                               (Dollars in thousands)
                             
<S>                              <C>          <C>          <C>          <C>
Balance at beginning of period      $624        $632         $632          $756
                                                             
Charge-offs                          (20)         (4)         (17)         (175)
Recoveries                             8           8            9            16
                                 -----------  -----------  -----------  -----------
Net (charge-offs) recoveries         (12)          4           (8)         (159)
                                                             
Provision for loan losses             --          --           --            35
                                 -----------  -----------  -----------  -----------
                                                             
Balance at end of year              $612        $636         $624          $632
                                 -----------  -----------  -----------  -----------
 
Ratio of net (charge-offs) 
recoveries to average loans                                                     
outstanding during the period       (.03)%       .01%        (.02)%        (.38)% 
                                 -----------  -----------  -----------  -----------
 
Ratio of allowance for loan         
losses to total loans               1.54        1.64         1.62          1.58
                                 -----------  -----------  -----------  -----------
</TABLE>

     The following table sets forth the allocation of the Association's
allowance for loan losses by type of loan at the dates indicated:

<TABLE>
<CAPTION>
                                      At June 30,                                At  September 30,
                            -----------------------------  ------------------------------------------------------------
                                        1996                            1995                          1994
                            -----------------------------  -----------------------------  -----------------------------

                                            Percent of                     Percent of                     Percent of          
                                           loans in each                  loans in each                  loans in each 
                                            category of                    category of                    category of 
                               Amount       total loans       Amount       total loans       Amount       total loans
                            ------------  ---------------  ------------  ---------------  ------------  ---------------
 
                                                               (Dollars in Thousands)

<S>                         <C>           <C>              <C>           <C>              <C>           <C>
Balance at year end
 applicable to:
 Real estate loans              $495            95.80%         $502             93.91%        $511             93.92%
 Commercial loans                 54             2.62            54               .98           55               .18
 Consumer loans                   63             6.00            68              7.73           66              7.96
 Unallocated                      --               --            --                --           --                --
                            ------------  ---------------  ------------  ---------------  ------------  ---------------
  Total                         $612           104.42%         $624            102.62%        $632            102.06%
                            ------------  ---------------  ------------  ---------------  ------------  ---------------
</TABLE>

     The allowance for loan losses is based on estimates and is, therefore,
monitored quarterly and adjusted as necessary to provide an adequate allowance.

Investment Activities

     Federal regulations permit the Association to invest in various types of
investments, including interest-bearing deposits in other financial
institutions, U.S. Treasury and agency obligations, mortgage-

                                       46
<PAGE>
 
   backed securities and certain other specified investments. The Board of
   Directors of the Association has adopted an investment policy which
   authorizes management to make investments in U.S. Government and agency
   securities, deposits in the FHLB, certificates of deposit in federally-
   insured financial institutions, mortgage-backed securities and mutual funds
   backed by mortgage-backed securities. William R. Faulk, the Association's
   President, and Beth B. Knight, its Vice President-Finance and Chief Financial
   Officer, have primary responsibility for implementation of the investment
   policy. The Association's investment policy is designed primarily to provide
   and maintain liquidity within regulatory guidelines, to maintain a balance of
   high quality investments to minimize risk and to maximize return without
   sacrificing liquidity and safety.

        The following table sets forth the composition of the Association's
   interest bearing deposits, investment securities and mortgage-backed
   securities at the dates indicated:

<TABLE>
<CAPTION>
                                                 At June 30,                            At September 30,
                                         --------------------------  ------------------------------------------------------
                                                    1996                        1995                        1994
                                         --------------------------  --------------------------  --------------------------
                                           Carrying                    Carrying                    Carrying       
                                            Value       Fair Value      Value       Fair Value      Value       Fair Value
                                         ------------  ------------  ------------  ------------  ------------  ------------

                                                                       (Dollars in thousands)
<S>                                      <C>           <C>           <C>           <C>           <C>           <C>
   Interest-bearing deposits:
      Total interest-bearing deposits       $ 4,464      $ 4,464        $ 5,637       $ 5,637       $ 2,279      $ 2,279
                                                                                                             
   Investment securities:                                                                                    
     U.S. Treasury securities and                                                                            
      obligations of state and                                                                               
      political subdivisions (1)              7,219        7,175          8,696         8,644        11,194       11,004
                                                                                                             
     Mortgage-backed securities (2)           8,963        8,963          5,452         5,422         5,676        5,401
                                                                                                             
   Other Investments                          2,179        2,179          2,106         2,106         1,987        1,987
                                                                                                             
   Total                                    $22,825      $22,781        $21,891       $21,809       $21,136      $20,671
</TABLE>

(1)  At June 30, 1996 and September 30, 1995, U.S. Treasury securities and
     obligations of state and political subdivisions included $1,968 and $503 of
     securities available-for-sale, respectively, which are carried at their
     fair value.

(2)  At June 30, 1996 and September 30, 1995, mortgage-backed securities
     included $6,213 and $2,243 of mortgage-backed securities available-for-
     sale, respectively, which are carried at their fair value.

                                       47
<PAGE>
 
           The maturities of the Association's interest-bearing deposits and
 investment securities at September 30, 1995, are indicated in the following
 table:
<TABLE>
<CAPTION>
                                               At September 30, 1995                                            
                   ------------------------------------------------------------------------------               
                                        After one through   After five through        After ten                 
                    One year or less       five years            ten years              years                   
                   ------------------  ------------------  ------------------  ------------------               
                                                                                                                
                   Carrying  Average   Carrying  Average   Carrying  Average   Carrying  Average                
                    Value     Yield     Value     Yield     Value     Yield     Value     Yield                 
                   --------  --------  --------  --------  --------  --------  --------  --------               
<S>                <C>       <C>       <C>        <C>       <C>      <C>       <C>       <C>                    
                                              (Dollars in thousands)                                            
Interest-bearing                                                                                                
 deposits in                                                                                                    
 other financial                                                                                                
 institutions                                                                                                   
                    $5,637     5.65%   $     --       --%  $    --       --%   $     --       --%               
U.S. Treasury                                                                                                   
 securities and                                                                                                 
 obligations of                                                                                                 
 U.S. Govt.                                                                                                     
 agencies            2,748     6.10       5,948     5.71        --       --          --       --                
 Mortgage-                                                                                                      
  backed                                                                                                        
 securities            118     7.30       4,199     5.92       941     5.51         194     8.00                
Other                                                                                                           
 Investments            --       --          --       --        --       --       2,106     6.37                
                   --------  --------  --------  --------  --------  --------  --------  --------               
                                                                                                                
Total               $8,503     5.81%    $10,147     5.80%     $941     5.51%     $2,300     6.51%               
                   ========  ========  ========  ========  ========  ========  ========  ========               
<CAPTION>  

                  -------------------------------
                               Total                          
                  -------------------------------              
                                         Weighted              
                   Carrying    Fair      Average               
                    Value      Value      Yield                
                  ---------  ---------  ---------             
<S>               <C>        <C>        <C>                   
                                                             
Interest-bearing                                             
 deposits in                                                 
 other financial                                             
 institutions                                                
                   $ 5,637    $ 5,637      5.65%              
U.S. Treasury                                                
 securities and                                              
 obligations of                                              
 U.S. Govt.                                                  
 agencies            8,696      8,644      5.83               
 Mortgage-                                                   
  backed                                                     
 securities          5,452      5,422      5.95               
Other                                                        
 Investments         2,106      2,106      6.37               
                  ---------  ---------  ---------              
                                                             
Total              $21,891    $21,809      5.87%               
                  =========  =========  =========
</TABLE>

Deposits and Borrowings

     General.  Deposits have traditionally been the primary source of the
Association's funds for use in lending and other investment activities.  In
addition to deposits, the Association derives funds from interest payments and
principal repayments on loans and income on earning assets.  See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS."  Loan
payments are a relatively stable source of funds, while deposit inflows and
outflows fluctuate in response to general interest rates and money market
conditions.  The Association has the ability to use FHLB advances as an
alternative source of funds but has not utilized such source in the recent past.

     Deposits.  Deposits are attracted principally from within the Association's
market area through the offering of a broad selection of deposit instruments,
including NOW accounts, demand deposit accounts, money market accounts, regular
passbook savings accounts, term certificate accounts and Individual Retirement
Accounts ("IRAs").  Interest rates paid, maturity terms, service fees and
withdrawal penalties for the various types of accounts are established
periodically by management of the Association based on the Association's
liquidity requirements, growth goals and interest rates paid by competitors.
The Association does not use brokers to attract deposits.  The amount of
deposits from outside the Association's market area is not significant.

     At June 30, 1996, the Association's transactions accounts (NOW accounts,
passbook savings accounts and money market accounts) totaled approximately $21.3
million, or 36.6%, of total deposits.  At June 30, 1996, the Association's
certificates of deposit totaled approximately $36.9 million, or 63.4% of total
deposits.  Of such amount, approximately $28.0 million in certificates of
deposit mature within one year.  Based on past experience and the Association's
prevailing pricing strategies, management believes that a substantial percentage
of such certificates will be renewed with the Association at maturity.  If there

                                       48
<PAGE>
 
is a significant deviation from historical experience, the Association can
utilize borrowings from the FHLB of Atlanta as an alternative source of funds.

     The following table sets forth the dollar amount of deposits in the various
types of accounts offered by the Association at the dates indicated:
<TABLE>
<CAPTION>
 
                                                     At June 30,                              At September 30,                    
                                     ------------------------------------------- -------------------------------------------       
                                              1996                 1995                  1995                  1995               
                                     --------------------- --------------------- --------------------- ---------------------       
                                                 Percent               Percent               Percent               Percent        
                                                 of total              of total              of total              of total       
                                       Amount    deposits   Amount     deposits   Amount     deposits    Amount    deposits       
                                     ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------       
                                                                      (Dollars in thousands)                             
<S>                                    <C>        <C>       <C>         <C>       <C>         <C>        <C>        <C>           
Transaction accounts:                                                                                                             
 NOW accounts(1)                       $11,670     20.0%    $11,953      21.2%    $11,722      20.9%     $13,849     23.8%        
 Passbook savings accounts(2)            8,374     14.4       7,675      13.6       7,471      13.3        8,627     14.8         
 Money market accounts(3)                1,300      2.2       1,325       2.3       1,340       2.5        1,366      2.3
                                     ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------       
 Total transaction accounts             21,344     36.6      20,953      37.1      20,533      36.7       23,842     40.9  
                                     ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------       
Certificates of deposit:                                                                                                          
 4.00% or less                               9       --       2,758       4.9         522        .9       18,950     32.6         
 4.01 - 6.00%                           32,498     55.8      25,566      45.4      27,507      49.1       13,742     23.6         
 6.01 - 8.00%                            4,277      7.3       6,530      11.6       7,030      12.6        1,051      1.8         
 8.01 - 10.00%                             150       .3         588       1.0         416        .7          643      1.1         
                                     ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------       
 Total certificates of deposit(4)       36,934     63.4      35,442      62.9      35,475      63.3       34,386     59.1         
                                     ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------       
 Total deposits                        $58,278    100.0%    $56,395     100.0%    $56,008     100.0%     $58,228    100.0%         
                                     ========== ========== ========== ========== ========== ========== ========== ==========        

</TABLE> 

(1) The weighted average rate on NOW accounts at June 30, 1996 was 2.40%

(2) The weighted average rate on passbook savings accounts at June 30, 1996
    was 2.84%.

(3) The weighted average rate on money market accounts at June 30, 1996 was
    2.84%.

(4) The weighted average rate on all certificates of deposit, including IRA
    accounts, at June 30, 1996 was 5.6%.


     The following table shows rate and maturity information for the
 Association's certificates of deposit at June 30, 1996:
<TABLE>
<CAPTION>
 
                                                                              Amount Due
                                         ------------------------------------------------------------------------------------   
                                                             Over 1 year     Over 2 years
Rate                                      Up to one year     to 2 years      to 3 years      Over 3 years        Total
- ----                                     ---------------- ---------------- ---------------- ---------------- ----------------   

                                                               (Dollars in thousands)
 
<S>                                       <C>             <C>              <C>              <C>              <C>
4.00% or less                                $     9           $  --           $   --           $   --           $     9      
4.01% to 6.00%                                25,614            4,521           1,644              719            32,498      
6.01% to 8.00%                                 2,390              974              71              842             4,277      
8.01% to 10.00%                                   --               --             150               --               150      
                                         ---------------- ---------------- ---------------- ---------------- ----------------   
  Total certificates of deposit              $28,013           $5,495          $1,865           $1,561           $36,934       
                                         ================ ================ ================ ================ ================   
</TABLE>

                                       49
<PAGE>
 
     The following table presents the amount of the Association's certificates
 of deposit of $100,000 or more by the time remaining until maturity at June 30,
 1996:
<TABLE>
<CAPTION>
 
 
                     Maturity                          Amount
           ------------------------------- -------------------------------  
                                               (Dollars in thousands) 
<S>                                        <C> 
 
           Three months or less                         $1,178
           Over 3 months to 6 months                       681                
           Over 6 months to 12 months                    3,064                
           Over 12 months                                  893                
                                           -------------------------------  
                     Total                              $5,816 
                                           ===============================  
</TABLE> 
 

     The following table sets forth the Association's deposit account balance
activity for the periods indicated:


<TABLE> 
<CAPTION> 
                                      Nine months ended June 30,   Year ended September 30,   
                                     ---------------------------- ----------------------------  
                                        1996          1995          1995           1994
                                     -------------  ------------- -------------  -------------    
                                                      (Dollars in thousands)                           

<S>                                    <C>            <C>           <C>            <C> 
Beginning balance                      $56,008        $58,228       $58,228        $58,087
Net increase (decrease) in deposits                                                        
  before interest credited               1,424         (2,518)       (3,173)          (615) 
Interest credited                          846            685           953            756
Ending balance                          58,278         56,395        56,008         58,228
                                     -------------  ------------- -------------  ------------- 
Net increase(decrease)                 $ 2,270        $(1,833)      $(2,200)       $   141 
                                     =============  ============= =============  =============    
</TABLE>

     Borrowings.  The FHLB system functions as a central reserve bank providing
 credit for its member institutions and certain other financial institutions.
 See "REGULATION - Federal Home Loan Banks." As a member in good standing of the
 FHLB of Atlanta, the Association is authorized to apply for advances from the
 FHLB of Atlanta, provided certain standards of creditworthiness have been met.
 Under current regulations, an association must meet certain qualifications to
 be eligible for FHLB advances.  The extent to which an association is eligible
 for such advances will depend upon whether it meets the Qualified Thrift Lender
 Test (the "QTL Test").  See "REGULATION - Office of Thrift Supervision --
 Qualified Thrift Lender Test." If an association meets the QTL Test, the
 Association will be eligible for 100% of the advances it would otherwise be
 eligible to receive.  If an association does not meet the QTL Test, the
 Association will be eligible for such advances only to the extent it holds
 specified QTL Test assets.  At June 30, 1996, the Association was in compliance
 with the QTL Test and had no advances from the FHLB.

 Competition

     The Association competes for deposits with other savings and loan
 associations, savings banks, commercial banks and credit unions and with
 issuers of commercial paper and other securities, including shares in money
 market mutual funds. The primary factors in competition for deposits are
 customer service and convenience of office location. In making loans, the
 Association competes with other savings banks, savings and loan associations,
 commercial banks, mortgage brokers, consumer finance companies, credit unions,
 leasing companies and other lenders. The Association competes for loan
 originations

                                       50
<PAGE>
 
 primarily through the interest rates and loan fees it charges and through the
 efficiency and quality of services it provides to borrowers. Competition is
 intense and is affected by, among other things, the general availability of
 lendable funds, general and local economic conditions, current interest rate
 levels and other factors which are not readily predictable. The Association
 does not offer all of the products and services offered by some of its
 competitors, particularly commercial banks. The Association monitors the
 product offerings of its competitors and adds new products when it can do so
 competitively and cost effectively.

 Properties

     The following table sets forth certain information at June 30, 1996,
 regarding the office facilities of the Association:
<TABLE>
<CAPTION>
 
                                 Owned or     Date      Net book
Location                          Leased    acquired     value  
- -----------------------------  ----------- ----------- ----------- 
<S>                            <C>         <C>         <C>       
                                                                 
325 Second Street SE              Owned         1968     $202,000 
Cullman, AL                                                      
(Main Office)                                                    
                                                                 
1414 Second Ave., NW              Owned         1988     $222,000 
Cullman, AL                                                      
(Branch)                                                         
                                                                 
1602 Second Ave., SW             Leased (2)     1979     $ 13,000  
Cullman, AL
(Branch)
</TABLE>

(1) Cost less accumulated depreciation and amortization at June 30, 1996.
(2) Lease expires March 31, 2000.
 
Employees

     As of June 30, 1996, the Association had 20 full-time employees. The
 Association believes that relations with its employees are excellent. The
 Association offers health and disability benefits and a defined contribution
 pension plan. None of the employees of the Association are represented by a
 collective bargaining unit.

 Legal Proceedings

     The Association is not presently involved in any material legal
 proceedings. From time to time, the Association is a party to legal proceedings
 incidental to its business to enforce its security interest in collateral
 pledged to secure loans made by the Association.

                                       51
<PAGE>
 
                                   MANAGEMENT

 Directors and Executive Officers

           The Holding Company.  The Board of Directors of the Holding Company
 currently consists of nine directors, each of whom is also a director of the
 Association.  The directors of the Holding Company are divided into three
 classes.  Each director is elected for a three-year term and until his
 successor is elected or until his or her earlier resignation, removal from
 office or death.  All of the directors of the Holding Company were initially
 elected to the Board of Directors in 1996.

           The executive officers of the Holding Company are identified below:

           Name                    Position
           ----                    --------

           William R. Faulk        President and Chief Executive Officer
           Beth B. Knight          Secretary and Treasurer
 
           The Association.  The Board of Directors of the Association currently
 consists of nine directors, divided into three classes.  One class of directors
 is elected each year.  Each director serves for a three-year term.  The Board
 of Directors met twelve times during 1995 for regular and special meetings.  No
 director attended fewer than 75% of the aggregate of such meetings and all
 meetings of the committees of which such director was a member.

           The following table presents certain information with respect to the
 present directors of the Association and the executive officers of the
 Association:

<TABLE>
<CAPTION>
 
                                                       Year of
                               Position(s) with     Commencement     Term
Name                     Age    the Association    of directorship  expires
- ---------------------  ------ ------------------  ----------------- ------- 
<S>                       <C> <C>                        <C>          <C>
Finis E. St. John, IV     39  Director, Chairman         1985         1999
William R. Faulk          35  Director, President        1996         1997
Joseph S. Franey          56  Director                   1985         1997
Phillip W. Freeman        45  Director                   1992         1998
Maxie T. Hudson           63  Director                   1980         1999
Eston E. Jones            77  Director                   1976         1999
Daniel W. Keel            61  Director                   1970         1999
Ronald P. Martin          52  Director                   1988         1998
Wells R. Turner           53  Director                   1986         1998
</TABLE>
     Presented below is certain information concerning the directors of the
 Association, including their principal occupations for the past five years:

 Finis E. St. John, IV.  Mr. St. John is a partner in St. John & St. John,
 L.L.P., a law firm located in Cullman.  Mr. St. John is also an executive
 officer of Cullman Environmental, Inc., a waste service concern serving
 Cullman, Alabama.

                                       52
<PAGE>
 
 Mr. William R. Faulk.  Mr. Faulk has a BS in economics and an MBA in finance,
 both from the University of Alabama at Birmingham.  He is a graduate of the
 Stonier School of Banking.  He joined First Federal in 1986 and served in a
 variety of positions before becoming President and Chief Executive Officer in
 1994.

 Joseph S. Franey.  Mr. Franey is a retired trucking company executive.

 Phillip W. Freeman.  Dr. Phillip Freeman is a physician practicing with Cullman
 Internal Medicine Incorporated.  Dr. Freeman is a member of  the Cullman Area
 Chamber of Commerce.

 Maxie T. Hudson.  Mr. Hudson is the immediate past President of the
 Association.  Prior to joining the Association, Mr. Hudson was employed as an
 accountant.

 Eston E. Jones.  Mr. Jones was the President of the Association prior to Mr.
 Hudson.  Mr. Jones currently serves on the Loan Committee of the Board of
 Directors.

 Daniel W. Keel.  Mr. Keel is a retired insurance and real estate executive.
 Mr. Keel currently serves on the Loan Committee of the Board of Directors.

 Ronald P. Martin.  Mr. Martin is a Certified Public Accountant in private
 practice.  Mr. Martin has worked in both public and private accounting during
 his career.  Prior to entering private practice, Mr. Martin was Chief Financial
 Officer of a regional construction company.

 Wells R. Turner.  Mr. Turner is a pharmacist and real estate developer.  Mr.
 Turner currently operates two retail pharmacological sales businesses in
 Cullman, Alabama.  Mr. Turner is a member of the Board of Directors of Hospice
 of Cullman County.

     After the Conversion, each director and executive officer will continue to
 serve the Holding Company and the Association.

 Shares to be Purchased by Management Pursuant to Subscription Rights

     The following table sets forth certain information regarding the
 subscription rights intended to be exercised by the directors and executive
 officers of the Association and their Associates and persons with whom they are
 acting in concert:

                                       53
<PAGE>
 
<TABLE>
<CAPTION>
                                                 Percent of        Aggregate
                                               total offering       purchase
            Name             Total shares(2)        (1)             price(2)
- ------------------------  ------------------- ----------------   ---------------
<S>                              <C>                 <C>             <C>
William R. Faulk                 13,444              3.36%           $268,880
Joseph S. Franey                 13,444              3.36             268,880
Phillip W. Freeman               10,000              2.50             200,000
Maxie T. Hudson                   5,000              1.25             100,000
Eston E. Jones                   13,444              3.36             268,880
Daniel W. Keel                   13,444              3.36             268,880
Ronald P. Martin                 13,444              3.36             268,880
Finis E. St. John, IV            13,444              3.36             268,880
Wells R. Turner                  13,444              3.36             268,880
Beth B. Knight                   13,444              3.36             268,880
Raymond A. Williams              13,444              3.36             268,880
 
All directors and               
executive officers
and their Associates
as a group                      135,996             33.99%         $2,719,920
</TABLE>

(1)  Assumes that 400,000 Common Shares will be sold in connection with the
     Conversion at $20.00 per share and that a sufficient number of Common
     Shares will be available to satisfy the intended purchase by directors and
     executive officers.  See "- Pricing and Number of Shares to be Sold."

(2)  Amounts under "Total Shares" and "Aggregate purchase price" may increase in
     the event that more than 400,000 Common Shares are sold in connection with
     the Conversion.

     All purchases by executive officers and directors of the Association are
 being made for investment purposes only and with no present intent to resell.

 Committees of Directors

     The Board of Directors of the Association has a Loan Committee and an Asset
 Liability Management Committee.  The full Board of Directors serves as a
 nominating committee.

     The members of the Loan Committee are Messrs. Jones and Keel.  The Loan
 Committee reviews and approves all real estate loans made by the Association.
 The Loan Committee reviews and approves all loans not secured by real estate
 made by the Association in an amount greater than $20,000.  All loans made by
 the Association in amounts in excess of $250,000 are reviewed and approved by
 the full Board of Directors.

     The Asset Liability Management Committee is comprised of Messrs. Martin and
 Faulk and Ms. Knight.  The function of the Asset Liability Management Committee
 is to review the interest rate risk of the Association and to report and
 recommend action to the full Board of Directors with regard thereto.  The Asset
 Liability Management Committee met four times during 1995.

                                       54
<PAGE>
 
 Compensation

     Each director of the Association currently receives a fee of $750 per
 meeting of the full Board of Directors attended.  In addition, each member of
 the Loan Committee receives $450 per month.

     During the fiscal year ended September 30, 1995, no executive officer of
 the Association received annual compensation in an amount equal to or greater
 than $100,000.  The following table presents certain information regarding the
 annual compensation received by Mr. Faulk during such period:

 Summary Compensation Table

<TABLE> 
<CAPTION> 
                                             Annual Compensation
                                             -------------------

   Name and Principal Position            Salary    Bonus    Other
   ---------------------------            ------    -----    -----
   <S>                                   <C>       <C>      <C>
   William R. Faulk,                     $52,333   $3,000   $3,808
   President
</TABLE> 
 
 Executive Officers of Association Who Are Not Directors
 
     Presented below is certain information regarding the executive officers of 
the Association who are not directors:

<TABLE> 
<CAPTION> 

   Name                        Age           Position
   ----                        ---           --------
   <S>                         <C>           <C>  
   Beth B. Knight              34            Vice President-Finance and Chief   
                                             Officer Financial
 
   Raymond A. Williams         43            Vice President-Lending and Chief   
                                             Officer Lending
</TABLE>

 Beth B. Knight.  Ms. Knight has a BS in accounting from the University of
 Alabama and she is a Certified Public Accountant.  She joined the Association
 in 1992 and has served in her current capacity since joining the Association.

 Raymond A. Williams.  Mr. Williams worked for a major commercial bank for 15
 years prior to joining the Association in 1995 as chief lending officer.

 Stock Benefit Plans

     Profit Sharing Plan.  The Association currently maintains a defined
 contribution profit sharing plan (the "Profit Sharing Plan") to provide
 employees eligible to participate in the Profit Sharing Plan the opportunity to
 establish tax-favored savings plans.  The Profit Sharing Plan is a qualified
 plan under Section 401(k) of the Code.  William R. Faulk and Finis E. St. John
 IV, as President and Chairman of the Association, respectively, are the co-
 trustees under the Profit Sharing Plan.

     All employees who are age 20 1/2 or older are eligible to participate in
 the Profit Sharing Plan.  An employee may elect to contribute a portion of his
 or her compensation, up to a maximum of 15%, to his or 

                                       55
<PAGE>
 
 her account under the Profit Sharing Plan. Any such contribution defers the
 amount of compensation so contributed, and the participating employee is not
 taxed on that compensation, if at all, until he or she withdraws such amount
 from the Profit Sharing Plan. A participant may not make any other
 contributions to the Profit Sharing Plan.

     The Association may, in its sole discretion, elect to match contributions
 made by employees.  In addition, the Association may, in its sole discretion,
 elect in any year to make a designated qualified nonelective contribution to
 the Profit Sharing Plan for the benefit of "Nonhighly Compensated Employees"
 (as defined in the Profit Sharing Plan).  The Association may also, in its sole
 discretion, make nonelective contributions to the Profit Sharing Plan for the
 benefit of all participants.  The allocation of any such nonelective
 contributions is in proportion to each participant's compensation for the plan
 year in which such contributions are made.  A participant is eligible to
 receive an allocation of a nonelective contribution by the Association if that
 participant is employed by the Association at the end of the plan year in which
 such contribution is made and if that participant had completed at least 501
 hours of service with the Association during that plan year, except that these
 requirements do not apply to any employee whose employment with the Association
 terminates during such plan year by reason of death, disability or retirement
 at the normal retirement age or later.

     Employee Stock Ownership Plan.  The Holding Company has established the
 ESOP for the benefit of employees of the Holding Company and its subsidiaries,
 including the Association, who are age 20 1/2  or older and who have completed
 at least one year of service with the Holding Company and its subsidiaries.
 ESOP participants must have completed 1,000 hours of service during a plan year
 in order to receive an allocation of common shares for that plan year.  The
 Board of Directors of the Holding Company believes that the ESOP will be in the
 best interests of the Holding Company and its shareholders.

     The ESOP trust intends to borrow funds from the Holding Company with which
 to acquire up to 8.0% of the Common Shares sold in the Conversion.  Such loan
 will be secured by the Common Shares purchased with the proceeds and will be
 repaid by the ESOP over a period of up to ten years.  The primary source of
 repayment will be contributions made to the ESOP by the Association.  Common
 Shares purchased with such loan proceeds will be held in a suspense account for
 allocation among ESOP participants as the loan is repaid.  If the ESOP is
 unable to purchase all or part of the Common Shares for which it subscribes,
 the ESOP may purchase common shares on the open market or may purchase
 authorized but unissued common shares.  If the ESOP purchases authorized but
 unissued common shares, such purchases could have a dilutive effect on the
 interests of the Holding Company's shareholders.

     The Holding Company, or a committee appointed by the Board of Directors of
 the Holding Company will administer the ESOP.  The common shares and other ESOP
 funds will be held by a trustee selected and appointed by the Holding Company
 (the "ESOP Trustee").  The ESOP Trustee will vote all common shares of the
 Holding Company held in the ESOP that are allocated to the accounts of ESOP
 participants in accordance with the instructions of such participants.  Common
 shares held by the ESOP that are not directed by participants or which are not
 allocated to participants' accounts will be voted by the ESOP Trustee in the
 same proportion with the vote of participants with respect to allocated shares.

     Contributions will be made to the ESOP by the Association based upon the
 understanding that the ESOP will be a tax-qualified plan under the Code.
 Although no assurances can be given, the Holding Company expects a favorable
 result when the ESOP is submitted to the Internal Revenue Service for a
 determination in respect of such tax qualification.

                                       56
<PAGE>
 
     Stock Option Plan.  After the completion of the Conversion, the Board of
 Directors of the Holding Company intends to adopt the Stock Option Plan,
 subject to approval by the shareholders of the Holding Company.  The purposes
 of the Stock Option Plan include retaining and providing incentives to the
 directors, officers and employees of the Holding Company and its subsidiaries
 by facilitating their purchase of a stock interest in the Holding Company.

     Options granted under the Stock Option Plan may be "incentive stock
 options" within the meaning of Section 422 of the Code (an "ISO") or may not be
 ISOs ("Non-qualified Options").  The option exercise price will be determined
 by the Stock Option Committee at the time of grant.  However, the exercise
 price for an ISO or for any option must not be less than 100% of the fair
 market value of the shares on the date of the grant if the Stock Option Plan is
 implemented by the Holding Company during the first year following the
 completion of the Conversion.  No stock option will be exercisable after the
 expiration of ten years from the date that it is granted.  However, in the case
 of an ISO granted to an employee who owns more than 10% of the Holding
 Company's outstanding common shares at the time an ISO is granted under the
 Stock Option Plan, the exercise price of the ISO may not be less than 110% of
 the fair market value of the shares on the date of the grant and the ISO may
 not be exercisable after the expiration of five years from the date of grant.

     A director who is not a director at the time the Stock Option Plan is
 adopted but is later elected may also be granted options pursuant to the Stock
 Option Plan on or after the date of his or her election.  The Stock Option
 Committee may grant options under the Stock Option Plan to the officers and
 employees of the Holding Company and the Association at such times as they deem
 most beneficial to the Holding Company on the basis of the individual
 participant's responsibility, tenure and future potential.

     An option recipient cannot transfer or assign an option other than by will,
 in accordance with the laws of descent and distribution or pursuant to a
 domestic relations order issued by a court of competent jurisdiction.
 "Termination for cause," as defined in the Stock Option Plan, will result in
 the annulment of any outstanding options.

     The Holding Company will receive no monetary consideration for the granting
 of options under the Stock Option Plan.  Upon the exercise of options, the
 Holding Company will receive payment of cash, common shares of the Holding
 Company or a combination of cash and common shares from option recipients in
 exchange for shares issued.

     A number of shares equal to 10% of the Common Shares sold in the Offering
 is expected to be  acquired by the Stock Option Plan from authorized but
 unissued common shares of the Holding Company (the Holding Company may,
 however, determine to acquire Common Shares in open market purchases to fund
 some or all of the shares subject to the Stock Option Plan), which shares
 thereafter may be acquired upon the exercise of options to be granted to
 certain directors, officers and employees of the Holding Company and its
 subsidiaries from time to time under the Stock Option Plan.  No determination
 has been made regarding the recipients of awards under the Stock Option Plan or
 the number of shares to be awarded to individual recipients.  In accordance
 with OTS regulations, the following restrictions will apply if the Stock Option
 Plan is implemented by the Holding Company during the first year following the
 completion of the Conversion: (i) the Stock Option Plan must be approved by the
 shareholders of the Holding Company at the first annual or a special meeting of
 shareholders, in either case to be held no sooner than six months after the
 completion of the Conversion; (ii) awards to directors who are not full-time
 employees of the Holding Company or the Association may not exceed 

                                       57
<PAGE>
 
 25% per person and 30% in the aggregate of the total number of shares reserved
 for issuance under the plan; (iii) awards to directors or other persons who are
 full-time employees of the Holding Company or the Association may not exceed
 25% per person; and (iv) options will become exercisable at the rate of one-
 fifth per year commencing no earlier than one year from the date the Stock
 Option Plan is approved by the shareholders, subject to acceleration of vesting
 only in the event of the death or disability of a participant.

     The Board of Directors of the Holding Company intends to create a "grantor
 trust" to acquire the common shares to be awarded under the Stock Option Plan.
 For corporate law purposes, such shares shall be deemed to be issued and
 outstanding when acquired by the trust.  Common shares held by the trust will
 be voted by the trustees of the Stock Option Plan who are expected to be
 directors of the Association.  Dividends or distributions payable with respect
 to shares held by the trust shall be allocated to the participants' accounts
 under the Stock Option Plan.  When a participant in the Stock Option Plan
 acquires shares pursuant to the exercise of options, such shares and amounts
 equal to accrued dividends and distributions thereon, shall be released from
 the trust to the participant and the exercise price paid by the participant
 with respect to the options shall be remitted to the Holding Company.

     The Stock Option Plan will be administered by a committee comprised of
 directors of the Holding Company (the "Stock Option Committee").  Persons
 eligible for awards under the Stock Option Plan will consist of directors,
 officers and key employees of the Holding Company or the Association who hold
 positions with significant responsibilities or whose performance or potential
 contribution in the judgment of the Stock Option Committee, will contribute to
 the future success of the Holding Company or the Association.  The Stock Option
 Committee will consider the position, duties and responsibilities of the
 officers and key employees of the Holding Company and the Association, the
 value of their services to the Holding Company and the Association and any
 other factors the Stock Option Committee may deem relevant.

     Management Recognition Plan.  After the completion of the Conversion, the
 Association intends to adopt the MRP.  The purpose of the MRP is to provide
 directors, officers and certain key employees of the Association with an
 ownership interest in the Association in a manner designed to compensate such
 directors, officers and key employees for services to the Association.  The
 Association expects to contribute sufficient funds to enable the MRP to
 purchase up to 4% of the Common Shares sold in the Offering.  Such shares may
 be purchased in the market following the Conversion or may be purchased from
 the authorized but unissued shares of the Holding Company.

     The Board of Directors of the Holding Company intends to create a "grantor
 trust" to acquire the common shares to be awarded under the MRP.  For corporate
 law purposes, such shares shall be deemed to be issued and outstanding when
 acquired by the trust.  Common shares held by the trust will be voted by the
 trustees of the MRP who are expected to be directors of the Association.
 Dividends or distributions payable with respect to shares held by the trust
 shall be allocated to the participants' accounts under the MRP.  When a
 participant in the MRP earns shares pursuant to his or her vesting schedule,
 such shares and amounts equal to accrued dividends and distributions thereon,
 shall be released from the trust to the participant.

     The MRP will be administered by a committee comprised of directors of the
 Association (the "MRP Committee").  In selecting the officers and employees and
 directors to whom awards will be granted and the number of shares covered by
 such awards, the MRP Committee will consider the position, duties and
 responsibilities of such officers and employees or directors, the value of
 their services to the Association and any other factors the MRP Committee may
 deem relevant.  Compensation expense in the amount of the fair market value of
 the MRP shares will be recognized as the shares are earned.  In addition, a
 director who is not a director at the time the MRP is approved but is later
 elected may also be granted common shares pursuant to such formula on or after
 the date of his or her election.

                                       58
<PAGE>
 
     No determination has been made regarding recipients of MRP awards or the
 number of shares to be awarded to individual recipients.  In accordance with
 OTS regulations, the following restrictions will apply if the MRP is
 implemented during the first year following the completion of the Conversion:
 (i) the MRP must be approved by the shareholders of the Holding Company at the
 first annual or a special meeting of shareholders, in either case to be held no
 sooner than six months after the completion of the Conversion; (ii) awards to
 directors who are not full-time employees of the Holding Company or the
 Association may not exceed 5% per person and 30% in the aggregate of the total
 number of shares reserved for issuance under the plan; (iii) awards to
 directors or other persons who are full-time employees of the Holding Company
 or the Association may not exceed 25% per person; and (iv) MRP shares will be
 earned and nonforfeitable at the rate of one-fifth per year on each of the
 first five anniversaries of the award, subject to acceleration only in the
 event of the death or disability of a participant.

 Employment Agreements

     The Association intends to enter into employment agreements with William R.
 Faulk, President of the Association and Ms. Beth B. Knight, Vice-President-
 Finance and Chief Financial Officer of the Association (the "Employment
 Agreements").  The Association currently has no employment agreements with any
 of its officers.  The Employment Agreements will become effective upon the
 completion of the Conversion and will each provide for a term of three years,
 with salary in any year to be not less that the first year of the term and with
 performance and salary review to be undertaken by the Board of Directors not
 less often than annually.  The Employment Agreements will also provide for the
 inclusion of Mr. Faulk and Ms. Knight in any formally established employee
 benefit, bonus, pension and profit-sharing plans for which senior management
 personnel are eligible.

     Each Employment Agreement will be terminable by the Association at any
 time.  In the event of termination by the Association for "just cause," as
 defined in the Employment Agreement, Mr. Faulk and/or Ms. Knight will have no
 right to receive any compensation or other benefits for any period after such
 termination.  In the event of termination by the Association other than for
 just cause, Mr. Faulk and/or Ms. Knight  will be entitled to a continuation of
 salary payments for a period of time equal to the term of the Employment
 Agreement and a continuation of benefits substantially equal to those being
 provided at the date of termination of employment until the earliest to occur
 of the end of the term of the Employment Agreement or the date on which Mr.
 Faulk and/or Ms. Knight becomes employed full-time by another employer.

     Each Employment Agreement also will contain provisions with respect to the
 occurrence within one year of a "change of control" of (1) the termination of
 employment of the employee for any reason other than just cause, retirement or
 termination at the end of the term of the agreement, or (2) a constructive
 termination resulting from change in the capacity or circumstances in which the
 employee is employed or a material reduction in his responsibilities,
 authority, compensation or other benefits provided under the Employment
 Agreement without the employee's written consent.  In the event of any such
 occurrence, the employee will be entitled to payment of an amount equal to (a)
 the amount of compensation to which he would be entitled for the remainder of
 the term of the Employment Agreement, plus (b) the difference between (i) three
 times the employee's average annual compensation for the three taxable years
 immediately preceding the termination of employment less (ii) the amount paid
 to the employee as compensation for the remainder of the employment term.  In
 addition, the employee will be entitled to continued coverage under all benefit
 plans until the earliest of the end of the term of the Employment Agreement or
 the date on which he is included in another employer's benefit plans as a full-
 time employee.  The maximum which the employee may receive, however, is limited
 to an amount which will not result in the imposition of a penalty 

                                       59
<PAGE>
 
 tax pursuant to Section 28OG(b)(3) of the Code. "Change of Control," as defined
 in the Employment Agreement, generally refers to the acquisition by any person
 or entity of the ownership or power to vote 10% or more of the voting stock of
 the Association or the Holding Company, the control of the election of a
 majority of the directors of the Association or the Holding Company or the
 exercise of a controlling influence over the management or policies of the
 Association or the Holding Company.

 Certain Transactions with the Association

           In accordance with the OTS regulations, the Association makes loans
 to executive officers and directors of the Association in the ordinary course
 of business and on the same terms and conditions, including interest rates and
 collateral, as those of comparable loans to other persons.  All outstanding
 loans to executive officers and directors comply with such policy, do not
 involve more than the normal risk of collectibility or present other
 unfavorable features and are current in their payments.  Loans to all directors
 and executive officers of the Association and their related interests totaled
 $689,788 at June 30, 1996.  Any future transactions between the Holding Company
 and the Association or any other affiliate of the Holding Company will be on
 terms no less favorable than could be approved by a majority of the directors
 of the Holding Company including the majority of disinterested directors.

      Finis E. St. John, IV, Chairman of the Association and of the Holding
 Company, serves as general counsel to the Association.  The Association expects
 to continue to engage Mr. St. John in such capacity in the future.


                                   REGULATION

 General

     As a federally chartered savings and loan association, the Association is
 subject to regulation, examination and oversight by the OTS.  Because the
 Association's deposits are insured by the FDIC, the Association also is subject
 to general oversight by the FDIC.  The Association must file periodic reports
 with the OTS and the FDIC concerning its activities and financial condition.
 Examinations are conducted periodically by federal regulators to determine
 whether the Association is in compliance with various regulatory requirements
 and is operating in a safe and sound manner.  The Association is a member of
 the FHLB of Atlanta.

     The Holding Company will be a savings and loan holding company within the
 meaning of the Home Owners Loan Act, as amended (the "HOLA").  Consequently,
 the Holding Company will be subject to regulation, examination and oversight by
 the OTS and will be required to submit periodic reports thereto.  Because the
 Holding Company is a corporation organized under Delaware law, the Holding
 Company is also subject to the provisions of the Delaware General Corporation
 Law applicable to Delaware corporations generally.

     The United States Congress is considering legislation to recapitalize the
 SAIF.  See "- Federal Deposit Insurance Corporation -- Assessments."  In
 connection with such legislation, Congress may eliminate the OTS and may
 require that the Association be regulated under federal law in the same fashion
 as banks.  As a result, the Association may become subject to additional
 regulation, examination and oversight by the FDIC.  In addition, the Holding
 Company might become a bank holding company, subject to examination, regulation
 and oversight by the Board of Governors of the Federal Reserve ("FRB"),
 including greater activity and capital requirements than imposed on it by the
 OTS.

                                       60
<PAGE>
 
 Office of Thrift Supervision

     General.  The OTS is an office in the Department of the Treasury and is
 responsible for the regulation and supervision of all federally chartered
 savings and loan associations and all other savings and loan associations the
 deposits of which are insured by the FDIC.  The OTS issues regulations
 governing the operation of savings and loan associations, regularly examines
 such associations and imposes assessments on savings associations based on
 their asset size to cover the costs of this supervision and examination.  The
 OTS also may initiate enforcement actions against savings and loan associations
 and certain persons affiliated with them for violations of laws or regulations
 or for engaging in unsafe or unsound practices.  If the grounds provided by law
 exist, the OTS may appoint a conservator or receiver for a savings and loan
 association.

     Regulatory Capital Requirements.  The Association is required by OTS
 regulations to meet certain minimum capital requirements.  For information
 regarding the Association's regulatory capital at June 30, 1996, and pro forma
 regulatory capital after giving effect to the Conversion, see "MANAGEMENT'S
 DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -
 Capital Resources; - Liquidity" and "REGULATORY CAPITAL COMPLIANCE."

     Current capital requirements call for tangible capital of 1.5% of adjusted
 total assets, core capital of 3.0% of adjusted total assets and risk-based
 capital of 8.0% of risk-weighted assets (assets, including certain off-balance
 sheet items, are weighted at percentage levels ranging from 0% to 100%
 depending on the relative risk).

     The OTS has proposed to amend the core capital requirement so that those
 associations that do not have the highest examination rating and an acceptable
 level of risk will be required to maintain core capital of from 4% to 5%,
 depending on the association's examination rating and overall risk.  The
 Association does not anticipate that it will be adversely affected if the core
 capital requirement regulation is amended as proposed.

     The OTS has adopted an interest rate risk component to the risk-based
 capital requirement, though the implementation of that component has been
 delayed.  Pursuant to that requirement, a savings association would have to
 measure the effect of an immediate 200 basis point change in interest rates on
 the value of its portfolio as determined under the methodology of the OTS.  If
 the measured interest rate risk is above the level deemed normal under the
 regulation, the association will be required to deduct one-half of such excess
 exposure from its total capital when determining its risk-based capital.  In
 general, an association with less than $300 million in assets and a risk-based
 capital ratio in excess of 12% will not be subject to the interest rate risk
 component, and the Association qualifies for such exemption.  Pending
 implementation of the interest rate risk component, the OTS has the authority
 to impose a higher individualized capital requirement on any savings
 association it deems to have excess interest rate risk.  The OTS also may
 adjust the risk-based capital requirement on an individualized basis to take
 into account risks due to concentrations of credit and non-traditional
 activities.  See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
 AND RESULTS OF OPERATIONS - Asset/Liability Management."

     The OTS has adopted regulations governing prompt corrective action to
 resolve the problems of capital deficient and otherwise troubled savings and
 loan associations.  At each successively lower defined capital category, an
 association is subject to more restrictive and numerous mandatory or
 discretionary regulatory actions or limits, and the OTS has less flexibility in
 determining how to resolve the problems of 

                                       61
<PAGE>
 
 the institution. The OTS has defined these capital levels as follows: (i) well-
 capitalized associations must have total risk-based capital of at least 10%,
 core risk-based capital (consisting only of items that qualify for inclusion in
 core capital) of at least 6% and core capital of at least 5%; (ii) adequately
 capitalized associations are those that meet the regulatory minimum of total
 risk-based capital of 8% core risk-based capital (consisting only of items that
 qualify for inclusion in core capital) of 4%, and core capital of 4% (except
 for associations receiving the highest examination rating, in which case the
 level is 3%) but are not well-capitalized; (iii) undercapitalized associations
 are those that do not meet regulatory limits, but that are not significantly
 undercapitalized; (iv) significantly undercapitalized associations have total
 risk-based capital of less than 6%, core risk-based capital (consisting only of
 items that qualify for inclusion in core capital) of less than 3% or core
 capital of less than 3%; and (v) critically undercapitalized associations are
 those with core capital of less than 2% of total assets. In addition, the OTS
 generally can downgrade an association's capital category, notwithstanding its
 capital level, if, after notice and opportunity for hearing, the association is
 deemed to be engaging in an unsafe or unsound practice because it has not
 corrected deficiencies that resulted in it receiving a less than satisfactory
 examination rating on matters other than capital or it is deemed to be in an
 unsafe or unsound condition. An undercapitalized association must submit a
 capital restoration plan to the OTS within 45 days after it becomes
 undercapitalized. Undercapitalized associations will be subject to increased
 monitoring and asset growth restrictions and will be required to obtain prior
 approval for acquisitions, branching and engaging in new lines of business.
 Critically undercapitalized institutions must be placed in conservatorship or
 receivership within 90 days of reaching that capitalization level, except under
 limited circumstances. The Association's capital at June 30, 1996, meets the
 standards for a well-capitalized institution.

     Federal law prohibits a savings and loan association from making a capital
 distribution to anyone or paying management fees to any person having control
 of the association if, after such distribution or payment, the association
 would be undercapitalized.  In addition, each company controlling an
 undercapitalized association must guarantee that the association will comply
 with its capital plan until the association has been adequately capitalized on
 an average during each of four preceding calendar quarters and must provide
 adequate assurances of performance.  The aggregate liability pursuant to such
 guarantee is limited to the lesser of (i) an amount equal to 5% of the
 association's total assets at the time the association became undercapitalized,
 or (ii) the amount that is necessary to bring the association into compliance
 with all capital standards applicable to such association at the time the
 association fails to comply with its capital restoration plan.

     Liquidity.  OTS regulations require that savings associations maintain an
 average daily balance of liquid assets (cash, certain time deposits, bankers'
 acceptances and specified United States government, state or federal agency
 obligations) equal to a monthly average of not less than 5% of its net
 withdrawable savings deposits plus borrowings payable in one year or less.
 Federal regulations also require each member institution to maintain an average
 daily balance of short-term liquid assets of not less than 1% of the total of
 its net withdrawable savings accounts and borrowings payable in one year or
 less.  Monetary penalties may be imposed upon member institutions failing to
 meet liquidity requirements.  The eligible liquidity of the Association at June
 30, 1996, was approximately 33.3%, which exceeded the 5% liquidity requirement
 by approximately $16 million.  See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
 FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Capital Resources; and -
 Liquidity."

     Qualified Thrift Lender Test.  Savings and loan associations are required
 to maintain a specified level of investments in assets that are designated as
 qualifying thrift investments.  Such investments are generally related to
 domestic residential real estate and manufactured housing and include stock
 issued by any FHLB, the Federal Home Loan Mortgage Corporation or the Federal
 National Mortgage Association.  The QTL test requires that 65% of an
 institution's "portfolio assets" (total assets less goodwill and other

                                       62
<PAGE>
 
 intangibles, property used to conduct business and 20% of liquid assets)
 consist of qualified thrift investments on a monthly average basis in 9 out of
 every 12 months.  The OTS may grant exceptions to the QTL test under certain
 circumstances.  If a savings and loan association fails to meet the QTL Test,
 the association and its holding company will be subject to certain operating
 restrictions.  A savings and loan association that fails to meet the QTL Test
 will not be eligible for new FHLB advances.  See "- Federal Home Loan Banks."
 At June 30, 1996, the Association had QTL investments in excess of 80% of its
 total portfolio assets.

     Lending Limit.  OTS regulations generally limit the aggregate amount that a
 savings association can lend to one borrower or group of related borrowers to
 an amount equal to 15% of the association's unimpaired capital, which is
 defined for this purpose as total capital for regulatory purposes.  At June 30,
 1996, the Association's lending limit was $972,000.  A savings association may
 loan to one borrower an additional amount not to exceed 10% of the
 association's unimpaired capital if the additional amount is fully secured by
 certain forms of "readily marketable collateral." Real estate is not considered
 "readily marketable collateral." Notwithstanding the level of unimpaired
 capital and surplus, a savings association may lend up to $500,000 to any one
 borrower or group of related borrowers.  See "THE BUSINESS OF THE ASSOCIATION -
 Lending Activities -- Loan Originations."

     Transactions with Insiders and Affiliates.  Loans to insiders are also
 subject to Section 22(g) and (h) of the Federal Reserve Act ("FRA"), which
 place restrictions on loans to executive officers, directors and principal
 shareholders and their related interests.  Generally, such loans must conform
 to the lending limit on loans to one borrower, and the total of such loans to
 executive officers, directors, principal shareholders and their related
 interests cannot exceed the association's unimpaired capital and surplus or
 200% of unimpaired capital and surplus for eligible adequately capitalized
 institutions with less than $100 million in assets.  See "- Lending Limit."
 Most loans to directors, executive officers and principal shareholders must be
 approved in advance by a majority of the "disinterested" members of the board
 of directors of the association with any "interested" director not
 participating.  All loans to directors, executive officers and principal
 shareholders must be made on terms substantially the same as offered in
 comparable transactions with the general public.  Loans to executive officers
 are subject to additional limits.  The Association was in compliance with such
 restrictions at June 30, 1996.  See "MANAGEMENT - Certain Transactions with the
 Association."

     Savings associations must comply with Sections 23A and 23B of the FRA,
 pertaining to transactions with affiliates.  An affiliate of a savings
 association is any company or entity that controls, is controlled by or is
 under common control with the savings and loan association.  The Holding
 Company will be an affiliate of the Association.  Generally, Sections 23A and
 23B of the FRA (i) limit the extent to which a savings and loan association 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, (ii)
 limit the aggregate of all such transactions with all affiliates to an amount
 equal to 20% of such capital stock and surplus, and (iii) require that all such
 transactions be on terms substantially the same, or at least as favorable to
 the association, as those provided in transactions with a non-affiliate.  The
 term "covered transaction" includes the making of loans, purchase of assets,
 issuance of a guarantee and other similar types of transactions.  In addition
 to the limits in Sections 23A and 23B, a savings association may not make any
 loan or other extension of credit to an affiliate unless the affiliate is
 engaged only in activities permissible for a bank holding company and may not
 purchase or invest in securities of any affiliate except shares of a
 subsidiary.  The Association was in compliance with these requirements and
 restrictions at June 30, 1996.

     Limitations on Capital Distributions.  The OTS imposes various restrictions
 or requirements on the ability of associations to make capital distributions,
 according to ratings of associations based on their 

                                       63
<PAGE>
 
 capital level and supervisory condition. Capital distributions for purposes of
 such regulation include, without limitation, payments of cash dividends,
 repurchases and certain other acquisitions by an association of its shares and
 payments to stockholders of another association in an acquisition of such other
 association.

     The first rating category is Tier 1, consisting of associations that,
 before and after the proposed capital distribution, meet their fully phased-in
 capital requirement.  Associations in this category may make capital
 distributions during any calendar year equal to the greater of 100% of their
 net income, current year-to-date, plus 50% of the amount by which the lesser of
 such association's tangible, core or risk-based capital exceeds its fully
 phased-in capital requirement for such capital component, as measured at the
 beginning of the calendar year, or the amount authorized for a Tier 2
 association.  The second category, Tier 2, consists of associations that,
 before and after the proposed capital distribution, meet their current minimum,
 but not fully phased-in capital requirement.  Associations in this category may
 make capital distributions up to 75% of their net income over the most recent
 four quarters.  Tier 3 associations do not meet their current minimum capital
 requirement and must obtain OTS approval of any capital distribution.  A Tier 1
 association deemed to be in need of more than normal supervision by the OTS may
 be downgraded to a Tier 2 or Tier 3 association.

     The Association meets the requirements for a Tier 1 association and has not
 been notified of any need for more than normal supervision.  The Association
 will also be prohibited from declaring or paying any dividends or from
 repurchasing any of its stock if, as a result, the net worth of the Association
 would be reduced below the amount required to be maintained for the liquidation
 account established in connection with the Conversion.  In addition, as a
 subsidiary of the Holding Company, the Association will also be required to
 give the OTS 30 day's notice prior to declaring any dividend on its stock.  The
 OTS may object to the dividend during that 30-day period based on safety and
 soundness concerns.  Moreover, the OTS may prohibit any capital distribution
 otherwise permitted by regulation if the OTS determines that such distribution
 would constitute an unsafe or unsound practice.

     In December 1994, the OTS issued a proposal to amend the capital
 distributions limits.  Under that proposal, associations not owned by a holding
 company with a CAMEL examination rating of 1 or 2 could make a capital
 distribution without notice to the OTS, if they remain adequately capitalized,
 as described above, after the distribution is made.  Any other association
 seeking to make a capital distribution that would not cause the association to
 fall below the capital levels to qualify as adequately capitalized or better,
 would have to provide notice to the OTS.  Except under limited circumstances
 and with OTS approval, no capital distributions would be permitted if it caused
 the association to become undercapitalized or worse.

     Holding Company Regulation.  After the Conversion, the Holding Company will
 be a savings and loan holding company within the meaning of the HOLA.  As such,
 the Holding Company will register with the OTS and will be subject to OTS
 regulations, examination, supervision and reporting requirements.  Congress is
 considering legislation which may require that the Holding Company become a
 bank holding company regulated by the FRB.  Bank holding companies with more
 than $150 million in assets are subject to capital requirements similar to
 those imposed on the Association and have more extensive interstate acquisition
 authority than savings and loan holding companies.  They are also subject to
 more restrictive activity and investment limits than savings and loan holding
 companies.  No assurances can be given that such legislation will be enacted,
 and the Holding Company cannot be certain of the legislation's impact on its
 future operations until it is enacted.

                                       64
<PAGE>
 
     The HOLA generally prohibits a savings and loan holding company from
 controlling any other savings and loan association or savings and loan holding
 company, without prior approval of the OTS, or from acquiring or retaining more
 than 5% of the voting shares of a savings and loan association or holding
 company thereof, which is not a subsidiary.  Under certain circumstances, a
 savings and loan holding company is permitted to acquire, with the approval of
 the OTS, up to 15% of the previously unissued voting shares of an
 undercapitalized savings and loan association for cash without such savings and
 loan association being deemed to be controlled by such holding company.  Except
 with the prior approval of the 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 institution, or any other savings and loan
 holding company.

     The Holding Company will be a unitary savings and loan holding company.
 Under current law, there are generally no restrictions on the activities of
 unitary savings and loan holding companies and such companies are the only
 financial institution holding companies which may engage in commercial,
 securities and insurance activities without limitation.  The broad latitude
 under current law is restricted if the 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 and loan association.  The OTS may impose
 such restrictions as deemed necessary to address such risk, including limiting
 (i) payment of dividends by the savings and loan association; (ii) transactions
 between the savings and loan association and its affiliates; and (iii) any
 activities of the savings and loan association that might create a serious risk
 that the liabilities of the holding company and its affiliates may be imposed
 on the savings and loan association.  Notwithstanding the foregoing rules as to
 permissible business activities of a unitary savings and loan holding company,
 if the savings and loan association subsidiary of a holding company fails to
 meet the QTL Test, then such unitary holding company would become subject to
 the activities restrictions applicable to multiple holding companies.  At June
 30, 1996, the Association met the QTL Test.  See "- Qualified Thrift Lender
 Test."

     If the Holding Company were to acquire control of another savings
 institution, other than through a merger or other business combination with the
 Association, the Holding Company would become a multiple savings and loan
 holding company.  Unless the acquisition is an emergency thrift acquisition and
 each subsidiary savings and loan association meets the QTL Test, the activities
 of the Holding Company and any of its subsidiaries (other than the Association
 or other subsidiary savings and loan associations) would thereafter be subject
 to activity restrictions.  The HOLA provides that, among other things, no
 multiple savings and loan holding company or subsidiary thereof that is not a
 savings institution shall commence or continue for a limited period of time
 after becoming a multiple savings and loan holding company or subsidiary
 thereof, any business activity 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 federal regulation as of March 5, 1987 to be engaged in
 by multiple holding companies; or (vii) those activities authorized by the FRB
 as permissible for bank holding companies, unless the OTS by regulation
 prohibits or limits such activities for savings and loan holding companies, and
 which have been approved by the OTS prior to being engaged in by a multiple
 holding company.

     The OTS may approve an acquisition resulting in the formation of a multiple
 savings and loan holding company that controls savings and loan associations in
 more than one state, only if the multiple savings and loan holding company
 involved controls a savings and loan association that operated a home or branch
 office in the state of the association to be acquired as of March 5, 1987, or
 if the laws of the state in 

                                       65
<PAGE>
 
 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). As under prior law, the OTS may approve an acquisition resulting
 in a multiple savings and loan holding company controlling savings and loan
 associations in more than one state in the case of certain emergency thrift
 acquisitions.

     No subsidiary savings and loan association of a savings and loan holding
 company may declare or pay a dividend on its permanent or nonwithdrawable stock
 unless it first, gives the OTS 30 days advance notice of such declaration and
 payment.  Any dividend declared during such period or without the giving of
 such notice shall be invalid.

 Federal Deposit Insurance Corporation

     Deposit Insurance.  The FDIC is an independent federal agency that insures
 the deposits, up to prescribed statutory limits, of banks and thrifts and
 safeguards the safety and soundness of the banking and thrift industries.  The
 FDIC administers two separate insurance funds, the BIF for commercial banks and
 state savings banks and the SAIF for savings associations and banks that have
 acquired deposits from savings associations.  The FDIC is required to maintain
 designated levels of reserves in each fund.  The reserves of the SAIF are
 currently below the level required by law, primarily because a significant
 portion of the assessments paid into the SAIF have been used to pay the cost of
 prior thrift failures while the reserves of the BIF met the level required by
 law in May, 1995.  Thrifts are generally prohibited from converting from one
 insurance fund to the other until the SAIF meets its designated reserve level,
 except with the prior approval of the FDIC in certain limited cases, and
 provided certain fees are paid.  The insurance fund conversion provisions do
 not prohibit a SAIF member from converting to a bank charter or merging with a
 bank during the moratorium as long as the resulting bank continues to pay the
 applicable insurance assessments to the SAIF during such period and as long as
 certain other conditions are met.

     The Association is a member of the SAIF and its deposit accounts are
 insured by the FDIC up to the prescribed limits.  The FDIC has examination
 authority over all insured depository institutions, including the Association,
 and has authority to initiate enforcement actions against federally insured
 savings associations if the FDIC does not believe the OTS has taken appropriate
 action to safeguard safety and soundness and the deposit insurance fund.

     Assessments.  The FDIC is authorized to establish separate annual
 assessment rates for deposit insurance for members of the BIF and members of
 the SAIF.  The FDIC may increase assessment rates for either fund if necessary
 to restore the fund's ratio of reserves to insured deposits to the target level
 within a reasonable time and may decrease such rates if such target level has
 been met.  The FDIC has established a risk-based assessment system for both
 SAIF and BIF members.  Under this system, assessments vary depending on the
 risk the institution poses to its deposit insurance fund.  Such risk level is
 determined based on the institution's capital level and the FDIC's level of
 supervisory concern about the institution.

     Both the SAIF and the BIF are required by law to attain and thereafter
 maintain a reserve ratio of 1.25% of insured deposits.  The BIF has achieved
 the required reserve rate, and, as discussed below, the FDIC recently
 substantially reduced the average deposit insurance premium paid by BIF-insured
 banks to a level substantially below the average premium paid by savings
 institutions.

     On November 14, 1995, the FDIC approved a final rule regarding deposit
 insurance premiums.  The final rule will reduce deposit insurance premiums for
 BIF member institutions to zero basis points 

                                       66
<PAGE>
 
 (subject to a $2,000 minimum) for institutions in the lowest risk category,
 while holding deposit insurance premiums for SAIF members at their current
 levels (23 basis points for institutions in the lowest risk category). The
 reduction was effective with respect to the semiannual premium assessment
 beginning January 1, 1996. Accordingly, in the absence of further legislative
 action, SAIF members such as the Association will be competitively
 disadvantaged as compared to commercial banks by the resulting premium
 differential.

     The U.S. House of Representatives and Senate have actively considered
 legislation which would eliminate the premium differential between SAIF-insured
 institutions and BIF-insured institutions by recapitalizing the SAIF's reserves
 to the required ratio.  The proposed legislation would provide that all SAIF
 member institutions pay a special one-time assessment to recapitalize the SAIF,
 which in the aggregate would have been sufficient to bring the reserve ratio in
 the SAIF to 1.25% of insured deposits.  Based on the current level of reserves
 maintained by the SAIF, it was anticipated that the amount of the special
 assessment required to recapitalize the SAIF would have been approximately 80
 to 85 basis points of the SAIF-assessable deposits.  Recently, the FDIC revised
 its estimates of the amount of the special assessment downward to 68 basis
 points.  It was anticipated that after the recapitalization of the SAIF,
 premiums paid by SAIF-insured institutions would be reduced to match those
 currently being assessed BIF-insured commercial banks.  The legislation also
 provided for the merger of the BIF and the SAIF, with such merger being
 conditioned upon the prior elimination of the thrift charter.

     The legislation discussed above had been, for some time, included as part
 of a fiscal 1996 federal budget bill, but was eliminated prior to the bill
 being enacted on April 26, 1996.  However, the legislation continues to be
 considered by Congress.  In light of the uncertainty of the legislative process
 generally, management cannot predict whether legislation reducing SAIF premiums
 and/or imposing a special one-time assessment will be adopted, or, if adopted,
 the amount of the assessment, if any, that would be imposed on the Association.

     If legislation were to be enacted in the future which would assess a one-
 time special assessment of 68 or 85 basis points, the Association would (based
 upon the Association's SAIF deposits as of June 30, 1996) pay approximately
 $249,000 or $312,000, respectively, net of related tax benefits.  In addition,
 the enactment of such legislation might have the effect of immediately reducing
 the Association's capital by such an amount.  Nevertheless, management does not
 believe, based upon the foregoing assumptions, that a one-time assessment of
 this nature would have a material adverse effect on the Association's overall
 financial condition.
 
     No assurances can be given that the SAIF recapitalization plan will be
 enacted into law or in what form it may be enacted.  The Holding Company can
 give no assurances that the disparity between BIF and SAIF assessments will be
 eliminated and if the proposed legislation is not enacted, SAIF premiums may
 increase and the disparity between BIF and SAIF premiums may become more
 pronounced, which would negatively impact the Association.

 FRB Reserve Requirements

     FRB regulations currently require savings associations to maintain reserves
 of 3% of net transaction accounts (primarily NOW accounts) up to $52.0 million
 in such accounts (subject to an exemption of $4.3 million) and of 10% of net
 transaction accounts over $52.0 million.  At June 30, 1996, the Association was
 in compliance with the FRB's reserve requirements.

                                       67
<PAGE>
 
 Federal Home Loan Banks

     The FHLBs provide credit to their members in the form of advances.  See
 "THE BUSINESS OF THE ASSOCIATION - Deposits and Borrowings."  The Association
 is a member of the FHLB of Atlanta and must maintain an investment in the
 capital stock of the FHLB of Atlanta in an amount equal to the greater of 1% of
 the aggregate outstanding principal amount of the Association's residential
 mortgage loans, home purchase contracts and similar obligations at the
 beginning of each year, and 5% of its advances from the FHLB.  The Association
 is in compliance with this requirement with an investment in stock of the FHLB
 of Atlanta of $429,800 at June 30, 1996.

     FHLB advances to members such as the Association who meet the QTL Test are
 generally limited to the lower of (i) 25% of the member's assets and (ii) 20
 times the member's investment in FHLB stock. The granting of advances is
 subject also to the FHLB's collateral and credit underwriting guidelines.  Upon
 the origination or renewal of a loan or advance, the FHLB of Atlanta is
 required by law to obtain and maintain a security interest in collateral in one
 or more of the following categories: fully disbursed, whole first mortgage
 loans on improved residential property or securities representing a whole
 interest in such loans; securities issued, insured or guaranteed by the U.S.
 Government or an agency thereof; deposits in any FHLB; or other real estate
 related collateral (up to 30% of the member association's capital) acceptable
 to the applicable FHLB, if such collateral has a readily ascertainable value
 and the FHLB can perfect its security interest in the collateral.

     Each FHLB is required to establish standards of community investment or
 service that its members must maintain for continued access to long-term
 advances from the FHLBs.  The standards take into account a member's
 performance under the Community Reinvestment Act and its record of lending to
 first-time home buyers.  All long-term advances by each FHLB must be made only
 to provide funds for residential housing finance.  The FHLBs have established
 an "Affordable Housing Program" to subsidize the interest rate of advances to
 member associations engaged in lending for long-term, low- and moderate-income,
 owner-occupied and affordable rental housing at subsidized rates.  The FHLB of
 Atlanta reviews and accepts proposals for subsidies under that program twice a
 year.  The Association has not participated in such program.


                                    TAXATION

 Federal Taxation

     The Holding Company is subject to the federal tax laws that apply to
 corporations generally.  With certain exceptions, the Association is also
 subject to the federal tax laws and regulations which apply to corporations
 generally.

     One such exception is related to special bad debt reserve deductions that
 have in the past been available to thrift institutions such as the Association.
 Under Section 593 of the Code, thrift institutions meeting certain definitional
 tests primarily relating to their assets and the nature of their business, have
 been permitted to establish a tax reserve for bad debts and to make annual
 additions thereto, which additions could, within specified limitations, be
 deducted in arriving at their taxable income.  Under Section 593, for purposes
 of the bad debt reserve deduction, loans were categorized as "qualifying real
 property loans," which generally included loans secured by improved real
 estate, and "nonqualifying loans," which included all other types of loans.
 The amount of the bad debt reserve deduction for "nonqualifying loans" was
 computed using an amount based on the Association's actual loss experience (the
 "experience method").  A thrift institution could elect annually to compute its
 allowable addition to its bad debt reserves 

                                       68
<PAGE>
 
 for qualifying loans under either the experience method or based on a
 percentage equal to 8.0% of the institution's taxable income (the "percentage
 of taxable income method").

     The Association used the percentage of taxable income method for its fiscal
 year ending September 30, 1995 and was allowed a bad-debt reduction of $54,000.
 The Association has accumulated $1.8 million in its tax bad debt reserves as of
 September 30, 1995.

     The prior availability of the percentage of taxable income method permitted
 qualifying thrift institutions to be taxed at a lower effective federal income
 tax rate than that applicable to corporations generally.  The Small Business
 Job Protection Act of 1995 eliminates the lower effective federal income tax
 rate for thrift institutions such as the Association.

     In August, 1996 Congress enacted, and the President signed into law, the
 Small Business Job Protection Act.  Under the Small Business Job Protection
 Act, Section 593 of the Code and the percentage of taxable income method are
 repealed and the Association will hereafter be permitted to use only the
 experience method of computing additions to its bad debt reserve.  In addition,
 the Association will be required to recapture (i.e., take into income) over a
 six-year period the excess of the balance of its bad debt reserves as of
 December 31, 1995 over the balance of such reserves as of December 31, 1987.
 However, under the legislation, such recapture requirements would be suspended
 for each of two successive taxable years beginning January 1, 1996, in which
 the Association originates a minimum amount of certain residential loans based
 upon the average of the principal amounts of such loans made by the Association
 during its six taxable years preceding 1996.  The Association is expected to
 recapture approximately $32,000 of its tax bad debt reserves.  The recapture
 will not have an effect on the Association's financial statements because the
 related tax expense has previously been accrued.

     In addition to the regular income tax, the Association is subject to a
 minimum tax.  An alternative minimum tax is imposed at a minimum tax rate of
 20% on "alternative minimum taxable income" (which is the sum of a
 corporation's regular taxable income, with certain adjustments and tax
 preference items), less any available exemption.  Such tax preference items
 include (i) 100% of the excess of a thrift institution's bad debt deduction
 over the amount that would have been allowable based on actual experience and
 (ii) interest on certain tax-exempt bonds issued after August 7, 1986.  In
 addition, 75% of the amount by which a corporation's "adjusted current
 earnings" exceeds its alternative minimum taxable income computed without
 regard to this preference item and prior to reduction by net operating losses,
 is included in alternative minimum taxable income.  Net operating losses can
 offset no more than 90% of alternative minimum taxable income.  The alternative
 minimum tax is imposed to the extent it exceeds the corporation's regular
 income tax.  Payments of alternative minimum tax may be used as credits against
 regular tax liabilities in future years.

     If the Association distributes cash or property to its stockholders, and
 the distribution is treated as being from its accumulated bad debt reserves,
 the distribution will cause the Association to have additional taxable income.
 A distribution is deemed to have been made from accumulated bad debt reserves
 to the extent that (a) the reserves exceed the amount that would have been
 accumulated on the basis of actual loss experience, and (b) the distribution is
 a "non-qualified distribution."  A distribution with respect to stock is a non-
 qualified distribution to the extent that, for federal income tax  purposes,
 (i) it is in redemption of shares, (ii) it is pursuant to a liquidation of the
 institution, or (iii) in the case of a current distribution, together with all
 other such distributions during the taxable year, it exceeds the institution's
 current and post-1951 accumulated earnings and profits.  The amount of
 additional taxable income created by a non-qualified distribution is an amount
 that when reduced by the tax attributable to it is equal to the amount of the
 distribution.

                                       69
<PAGE>
 
     The tax returns of the Association have been closed by statute or audited
 through 1992.  In the opinion of management, any examination of open returns
 would not result in a deficiency which could have a material adverse effect on
 the financial condition of the Association.

 State Taxation

     The State of Alabama imposes a 6.0% excise tax on the earnings of financial
 institutions such as the Association.  The 6.0% excise tax also would apply to
 the Holding Company.  In addition to the excise taxes, the State of Alabama
 imposes an annual state franchise tax for domestic and foreign corporations.  A
 domestic corporation, including a federally chartered stock savings bank
 domiciled in Alabama, is assessed a domestic franchise tax of approximately
 1.0% based on the par value of its common stock.  Foreign corporations, such as
 the Holding Company which is incorporated in Delaware, are assessed a foreign
 franchise tax of 0.3% based on a total of capital (as determined by statute)
 deemed to be employed in the state of Alabama.  The foreign corporation's
 investment in the capital of an Alabama corporation is excluded from the
 taxable base.  The Holding Company will also be subject to the Delaware
 franchise tax.


                                 THE CONVERSION

     THE OTS HAS APPROVED THE PLAN, SUBJECT TO THE APPROVAL OF THE PLAN BY THE
 MEMBERS OF THE ASSOCIATION ENTITLED TO VOTE ON THE PLAN AND SUBJECT TO THE
 SATISFACTION OF CERTAIN OTHER CONDITIONS IMPOSED BY THE OTS.  OTS APPROVAL DOES
 NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE PLAN.

 General

     On June 10, 1996, the Board of Directors of the Association unanimously
 adopted the Plan pursuant to which the Association will be converted from a
 federal mutual savings and loan association to a federal stock savings and loan
 association.  The Plan was amended on September 16, 1996.

     The Plan provides generally that the Holding Company and the Association
 will offer Common Shares for sale in the Subscription Offering to Eligible
 Account Holders, the ESOP, Supplemental Eligible Account Holders and Other
 Members.  The Holding Company may offer the Common Shares not subscribed for in
 the Subscription Offering in a Community Offering to certain members of the
 general public.  See "- Community Offering."  The Association and the Holding
 Company have the right in their sole discretion to accept or reject, in whole
 in or part, any orders to purchase shares of the Common Shares received in the
 Community Offering.

     The aggregate price of the shares of Common Shares to be issued in the
 Conversion within the Valuation Range, currently estimated to be between
 $6,800,000 and $9,200,000, will be determined based upon an independent
 appraisal of the estimated pro forma market value of the Common Shares of the
 Association.  All shares of Common Shares to be issued and sold in the
 Conversion will be sold at the same price.  The independent appraisal will be
 affirmed or, if necessary, updated at the completion of the Subscription and
 Community Offerings, if all shares are subscribed for, or at the completion of
 the Syndicated Community Offering.  The appraisal has been performed by
 Ferguson & Co., an independent consulting firm experienced in the valuation and
 appraisal of savings institutions.  See "- Pricing and 

                                       70
<PAGE>
 
 Number of Common Shares to be Sold" for more information as to the
 determination of the estimated pro forma market value of the Common Shares.

     The following is a brief summary of pertinent aspects of the Conversion.
 The summary is qualified in its entirety by reference to the provisions of the
 Plan.  A copy of the Plan is available for inspection at each branch of the
 Association and at the offices of the OTS, 1700 G Street, N.W., Washington,
 D.C. 20552 and 1475 Peachtree Street, N.E., Atlanta, Georgia  30348.  See
 "ADDITIONAL INFORMATION."

 Reasons for the Conversion

     As a mutual institution, the Association does not have shareholders and has
 no authority to issue capital stock.  The Board of Directors of the Association
 believes that the ability to issue and sell stock will provide additional
 capital for investment, increase the Association's operational flexibility and
 enable the Association to operate in the form used by commercial banks, most
 business corporations and an increasing number of thrift institutions.  The
 formation of the Holding Company will provide greater flexibility than the
 Association would have alone for growth and diversification of business
 activities.  The Conversion also will enable the Association to utilize stock-
 related incentive programs, which the Board of Directors believes will benefit
 the Association and its shareholders by enabling it to attract and retain well-
 qualified directors, management and staff.

     In adopting the Plan, the Board of Directors of the Association determined
 that the Association will derive substantial benefits from the Conversion and
 that the Conversion is in the best interests of the Association and its
 members.  The net proceeds from the sale of shares of stock will increase the
 Association's regulatory capital and thereby enable further growth, with the
 result that additional funds will be available for lending and other investment
 purposes.

     The Conversion will also give members of the Association, at their option,
 the opportunity to become shareholders of the Holding Company.  No member of
 the Association will be obligated to subscribe or not to subscribe for Common
 Shares by voting on the Plan, nor will any member's savings account be
 converted into Common Shares by such vote.

 Principal Effects of the Conversion

     Continuity.  During and after completion of the Conversion, the Association
 will continue to provide the services presently offered to depositors and
 borrowers, will maintain its existing offices and will retain its existing
 management and employees.  The Association will continue to be subject to
 regulation by the OTS and FDIC.

     Voting Rights.  Savings account holders who are members of the Association
 in its mutual form will have no voting rights in the Association as converted
 and will not participate, therefore, in the election of directors or otherwise
 control the Association's affairs.  Voting rights in the Holding Company will
 be held exclusively by its shareholders, and voting rights in the Association
 will be held exclusively by the Holding Company.  Each holder of the Holding
 Company's common shares will be entitled to one vote for each share owned on
 any matter to be considered by the Holding Company's shareholders.  See
 "DESCRIPTION OF AUTHORIZED SHARES."

     Effect on Savings Accounts and Loans.  Savings accounts in the Association,
 as converted, will be equivalent in amount, interest rate and other terms to
 the present savings accounts in the Association, 

                                       71
<PAGE>
 
 and the existing FDIC insurance on such deposits will not be affected by the
 Conversion. The Conversion will not affect the terms of loan accounts or the
 rights and obligations of borrowers under their individual contractual
 arrangements with the Association.

     Tax Consequences.  The consummation of the Conversion is expressly
 conditioned on receipt by the Association of a private letter ruling from the
 Internal Revenue Service or an opinion of counsel to the effect that the
 Conversion will constitute a tax-free reorganization as defined in Section
 368(a) of the Code.  The Association intends to proceed with the Conversion
 based upon an opinion rendered by its special counsel, Bayh, Connaughton &
 Malone, P.C., to the following effect:  (1) The Conversion constitutes a
 reorganization within the meaning of Section 368(a)(1)(F) of the Code, and no
 gain or loss will be recognized by the Association in its mutual form or in its
 stock form as a result of the Conversion; (2) No gain or loss will be
 recognized by the Association upon the receipt of money from the Holding
 Company in exchange for the capital stock of the Association, as converted;
 (3) The basis of the assets of the Association will be the same immediately
 after the Conversion as the basis in the Association's hands immediately prior
 to the Conversion;  (4)  The holding period of the assets of the Association
 after the Conversion will include the period during which the assets were held
 by the Association before the Conversion;  (5) No gain or loss will be
 recognized by the deposit account holders of the Association upon the
 constructive issuance to them, in exchange for their respective withdrawable
 deposit accounts in the Association immediately prior to the Conversion, of
 withdrawable deposit accounts of equal dollar amount in the Association
 immediately after the Conversion, plus, in the case of Eligible Account Holders
 and Supplemental Eligible Account Holders, the interests in the Liquidation
 Account of the Association, as described below; (6) The basis of the deposit
 accounts in the Association held by its deposit account holders immediately
 after the Conversion will be the same as the basis of their deposit accounts in
 the Association immediately prior to the Conversion; (7) The basis of the
 interests in the Liquidation Account received by the Eligible Account Holders
 and Supplemental Eligible Account Holders will be zero and the basis of the
 nontransferable subscription rights received by Eligible Account Holders,
 Supplemental Eligible Account Holders and Other Members will be zero (assuming
 that at distribution such rights have no ascertainable fair market value); (8)
 No gain or loss will be recognized by Eligible Account Holders, Supplemental
 Eligible Account Holders or Other Members upon the issuance to them of
 nontransferable subscription rights to purchase Common Shares (assuming that at
 issuance such rights have no ascertainable fair market value), and no taxable
 income will be realized by such Eligible Account Holders, Supplemental Eligible
 Account Holders or Other Members as a result of their exercise of such
 nontransferable subscription rights; (9) The basis of the Common Shares to its
 shareholders will be the actual purchase price ($20.00) thereof (assuming that
 subscription rights of such shareholder, if any, have no ascertainable fair
 market value) and the holding period of such shares will commence on the day
 after the date of the purchase; (10) Immediately, after the Conversion, the
 Association in its stock form will succeed to and take into account the tax
 attributes of the Association in its mutual form immediately prior to the
 Conversion, including the Association's earnings and profits or deficit in
 earnings and profits; and (11) The Association in its stock form will succeed
 to and take into account the dollar amounts of those accounts of the
 Association in its mutual form which represent bad debt reserves in respect of
 which the Association in its mutual form has taken a bad debt deduction for
 taxable years ending on or before the Conversion.

     The Association has also received the opinion of Miller, Hamilton, Snider &
 Odom, L.L.C., that no gain or loss will be recognized by the Association as a
 result of the Conversion for purposes of Alabama tax law.  Miller, Hamilton,
 Snider & Odom, L.L.C. is counsel for the Agent in the offering, however, as
 Alabama counsel experienced in tax matters, the firm has been retained by the
 Association, with the consent of the Agent, for the limited purpose of giving
 the Alabama tax opinion.

                                       72
<PAGE>
 
     The Association has received an opinion from Ferguson & Co. to the effect
 that the subscription rights have no ascertainable fair market value because
 the rights are received by specified persons at no cost, may not be transferred
 and are of short duration.  The IRS could challenge the assumption that the
 subscription rights have no ascertainable fair market value.

     Liquidation Account.  In the unlikely event of a complete liquidation of
 the Association in its present mutual form, each depositor in the Association
 would receive a pro rata share of any assets of the Association remaining after
 payment of the claims of all creditors, including the claims of all depositors
 to the withdrawable value of their savings accounts.  A depositor's pro rata
 share of such remaining assets would be the same proportion of such assets as
 the value of such depositor's savings deposits bears to the total aggregate
 value of all savings deposits in the Association at the time of liquidation.

     In the event of a complete liquidation of the Association in its stock form
 after the Conversion, each savings depositor would have a claim of the same
 general priority as the claims of all other general creditors of the
 Association.  Except as described below, each depositor's claim would be solely
 in the amount of the balance in such depositor's savings account plus accrued
 interest.  The depositor would have no interest in the assets of the
 Association above that amount.  Such assets would be distributed to the
 shareholders of the Association.

     For the purpose of granting a limited priority claim to the assets of the
 Association in the event of a complete liquidation thereof to Eligible Account
 Holders and Supplemental Eligible Account Holders who continue to maintain
 savings accounts at the Association after the Conversion, the Association will,
 at the time of Conversion, establish the Liquidation Account in an amount equal
 to the regulatory capital of the Association as of June 30, 1996.  The function
 of the Liquidation Account is to establish a priority on liquidation, and the
 existence of the Liquidation Account shall not operate to restrict the use or
 application of any of the net worth accounts of the Association.

     The Liquidation Account shall be maintained by the Association subsequent
 to Conversion for the benefit of Eligible Account Holders and Supplemental
 Eligible Account Holders who retain their savings accounts in the Association.
 Each Eligible Account Holder and Supplemental Eligible Account Holder shall,
 with respect to each savings account held, have a related inchoate interest in
 a portion of the Liquidation Account (referred to herein as the "subaccount
 balance").

     The initial subaccount balance for a savings account held by an Eligible
 Account Holder and/or a Supplemental Eligible Account Holder shall be
 determined by multiplying the opening balance in the Liquidation Account by a
 fraction of which the numerator is the amount of the Qualifying Deposit in the
 related savings account and the denominator is the total amount of the
 Qualifying Deposits of all Eligible Account Holders and Supplemental Eligible
 Account Holders in the Association.  Such initial subaccount balance shall not
 be increased but shall be subject to downward adjustment as provided below.

     If the deposit balance in any savings account of an Eligible Account Holder
 or Supplemental Eligible Account Holder to which the subaccount relates at the
 close of business on the last day of any fiscal year of the Association
 subsequent to the Eligibility Record Date or Supplemental Eligibility Record
 Date is less than the lesser of (i) the deposit balance in such savings account
 at the close of business on the last day of the fiscal year of the Association
 subsequent to the Eligibility Record Date or the Supplemental Eligibility
 Record Date, or (ii) the amount of the Qualifying Deposit in such savings
 account on the Eligibility Record Date or the Supplemental Eligibility Record
 Date, then the subaccount balance for such savings account shall be adjusted by
 reducing such subaccount balance in an amount proportionate to the reduction in
 such deposit balance. In the event of a downward adjustment, the subaccount
 balance shall not 

                                       73
<PAGE>
 
 be subsequently increased, notwithstanding any increase in the deposit balance
 of the related savings account. If any such savings account is closed, the
 related subaccount balance shall be reduced to zero. The subaccount of an
 account holder will be maintained for so long as the account holder maintains
 an account with the same Social Security or taxpayer identification number.

     In the event of a complete liquidation of the Association (and only in such
 event), each Eligible Account Holder and Supplemental Eligible Account Holder
 shall be entitled to receive a liquidation distribution from the Liquidation
 Account in the amount of the then-current adjusted subaccount balances for
 savings accounts then held before any liquidation distribution may be made to
 shareholders of the Association.  A merger, consolidation, sale of bulk assets
 or similar combination or transaction with another institution insured by the
 Federal Deposit Insurance Corporation would not be considered to be a complete
 liquidation for these purposes.  In such transactions, the Liquidation Account
 would be assumed by the surviving institution.

     Common Shares.  SHARES ISSUED UNDER THE PLAN CANNOT AND WILL NOT BE INSURED
 BY THE FDIC.  For a description of the characteristics of the Common Shares,
 see "DESCRIPTION OF AUTHORIZED SHARES."

 Subscription Offering

     The Subscription Offering will expire  on the Subscription Expiration Date
 (12:00 noon, Central Time, on ________, 1996) unless extended.  Subscription
 rights not exercised before the Subscription Expiration Date will be void,
 whether or not the Association has been able to locate each person entitled to
 such subscription rights.

     Nontransferable subscription rights to purchase Common Shares are being
 issued at no cost to all eligible persons and entities in accordance with the
 preference categories established by the Plan, as described below.  Each
 subscription right may be exercised only by the person to whom it is issued and
 only for his or her own account.  Each person subscribing for Common Shares
 must represent to the Association that he or she is purchasing the Common
 Shares for his or her own account and that he or she has no agreement or
 understanding with any other person for the sale or transfer of the Common
 Shares.  The Association will not honor stock orders known by it to involve the
 transfer of subscription rights or to contain false or misleading information.
 Any person who attempts to transfer his or her subscription rights may be
 subject to penalties and sanctions, including loss of the subscription rights.

     The number of Common Shares which a person who has subscription rights may
 purchase will be determined, in part, by the total number of Common Shares to
 be issued and the availability of Common Shares for purchase under the
 preference categories set forth in the Plan and certain other limitations.  See
 "- Limitations on Purchases of Common Shares."  The sale of any Common Shares
 pursuant to subscriptions received is contingent upon approval of the Plan by
 the voting members of the Association at the Special Meeting.

     The preference categories and purchase limitations which have been
 established by the Plan, in accordance with applicable regulations, for the
 allocation of Common Shares are as follows:

     (a) Subscription Rights of Eligible Account Holders.  Eligible Account
 Holders shall have the following rights to subscribe for and purchase Common
 Shares:

                                       74
<PAGE>
 
     (i)    Each Eligible Account Holder shall receive, without payment,
 nontransferable Subscription Rights to purchase Common Shares in an amount
 equal to the greater of (a) $150,000 or (b) 15 times the product (rounded down
 to the next whole number) obtained by multiplying the total number of Common
 Shares 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 on the Eligibility Record Date.

     (ii)   In the event of an oversubscription for Common Shares by Eligible
 Account Holders, Common Shares shall be allocated among subscribing Eligible
 Account Holders so as to permit each such Eligible Account Holder, to the
 extent possible, to purchase a number of Common Shares sufficient to make his
 or her total allocation equal to 100 shares or the total amount of his or her
 subscription, whichever is less.  Any shares not so allocated shall be
 allocated among the subscribing Eligible Account Holders on an equitable basis,
 in proportion to the amounts of their respective aggregate Qualifying Deposits,
 as compared to the total aggregate Qualifying Deposits of all subscribing
 Eligible Account Holders, in each case on the Eligibility Record Date.

     (iii)  Subscription Rights to purchase Common Shares received by Officers
 and directors of the Association and any Associate thereof, based on increased
 deposits of such person in the Association in the one year period preceding the
 Eligibility Record Date shall be subordinate to the Subscription Rights of all
 other Eligible Account Holders.

     (b)    Subscription Rights of the ESOP.  The ESOP shall receive, without
 payment, nontransferable Subscription Rights to purchase up to 10% of the
 Common Shares issued in the Conversion.  Subscription rights of the ESOP shall
 be subordinated to the Subscription Rights received by Eligible Account Holders
 pursuant to paragraph (a) above, provided that Common Shares, if any, sold in
 excess of the high end of the valuation range may be first sold to the ESOP.
 Although the Plan and OTS regulations permit the ESOP to purchase up to 10% of
 the Common Shares, the Holding Company anticipates that the ESOP will purchase
 8% of the Common Shares.  If the ESOP is unable to purchase all or part of the
 Common Shares for which it subscribes, the ESOP may purchase Common Shares on
 the open market or may purchase authorized but unissued Common Shares.  If the
 ESOP purchases authorized but unissued Common Shares, such purchases could have
 a dilutive effect on the interests of the Holding Company's shareholders.

     (c)    Subscription Rights of Supplemental Eligible Account Holders.
 Supplemental Eligible Account Holders shall have the following rights to
 subscribe for and purchase Common Shares:

     (i)    Each Supplemental Eligible Account Holder shall receive, without
 payment,  nontransferable Subscription Rights to purchase Common Shares in an
 amount equal to the greater of (a) $150,000 or (b) 15 times the product
 (rounded down to the next whole number) obtained by multiplying the total
 number of the Common Shares 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 the Qualifying Deposits of
 all Supplemental Eligible Account Holders, in each case on the Supplemental
 Eligibility Record Date.

     (ii)   Subscription Rights of Supplemental Eligible Account Holders shall
 be subordinate to the Subscription Rights received by the Eligible Account
 Holders and by the ESOP pursuant to paragraphs (a) and (b) above.

                                       75
<PAGE>
 
     (iii)  Subscription Rights to purchase shares received by an Eligible
 Account Holder in accordance with paragraph (a) above shall reduce to the
 extent thereof, the Subscription Rights to be distributed to such Eligible
 Account Holder pursuant to this paragraph (c).

     (iv)   In the event of an oversubscription for Common Shares from
 Supplemental Eligible Account Holders, Common Shares shall be allocated among
 the subscribing Supplemental Eligible Account Holders so as to permit each such
 Supplemental Eligible Account Holder, to the extent possible, to purchase a
 number of Common Shares sufficient to make his or her total allocation
 (including the number of Common Shares, if any, allocated in accordance with
 paragraph (a) above) equal to 100 Common Shares or the total amount of his or
 her subscription, whichever is less.  Any shares not so allocated shall be
 allocated among the subscribing Supplemental Eligible Account Holders on an
 equitable basis, in proportion to the amounts of their respective aggregate
 Qualifying Deposits as compared to the total aggregate Qualifying Deposits of
 all subscribing Supplemental Eligible Account Holders, in each case on the
 Supplemental Eligibility Record Date.

     (d)    Subscription Rights of Other Members.  Other Members shall have the
 following rights to subscribe for and purchase Common Shares:

     (i)    Each Other Member shall receive, without payment, nontransferable
 Subscription Rights to purchase Common Shares in an amount equal to $150,000.

     (ii)   Subscription Rights of Other Members shall be subordinate to the
 Subscription Rights of Eligible Account Holders, Tax-Qualified Employee Stock
 Benefit Plans and Supplemental Eligible Account Holders pursuant to Sections
 5(a), 5(b) and 5(c) of the Plan.

     (iii)  In the event of an oversubscription for Common Shares of Other
 Members, the Common Shares available shall be allocated among subscribing Other
 Members so as to permit each subscribing Other Member, to the extent possible,
 to purchase a number of shares sufficient to make his or her total allocation
 of Common Shares equal to 100 shares or the number of shares subscribed for by
 the Other Member, whichever is less.  The shares remaining thereafter will be
 allocated among subscribing Other Members whose subscriptions remain
 unsatisfied on an equitable basis as determined by the Board of Directors.

 Community Offering

     Common Shares may be offered in the Community Offering to the extent such
 shares remain available after the satisfaction of all subscriptions received in
 the Subscription Offering.  The Community Offering, if any, is expected to
 begin immediately after the Subscription Expiration Date, but may commence at
 any time after the beginning of the Subscription Offering.

     The Community Offering, if one is held, may be terminated at any time, but
 shall terminate not later than 12:00 noon, Central Time, __________, 1996,
 unless extended with the consent of the OTS.

     If subscriptions are received in the Subscription Offering for up to
 340,000 Common Shares, Common Shares may not be available in the Community
 Offering.  In the event shares are available for the Community Offering, each
 person may purchase up to 7,500 Common Shares, subject to the limitation that
 no person, together with such person's Associates and other persons acting in
 concert with such person, may purchase more than 15,000 of the Common Shares
 sold in connection with the Conversion.  If an 

                                       76
<PAGE>
 
 insufficient number of Common Shares is available to fill all of the orders
 received in the Community Offering, the available Common Shares will be
 allocated in a manner to be determined by the Boards of Directors of the
 Holding Company and the Association, subject to the following:

     (i)    Preference will be given to natural persons who are residents of
 Cullman County, Alabama, the county in which the main office of the Association
 is located;

     (ii)   Orders received in the Community Offering will first be filled up to
 2% of the total number of Common Shares offered, with any remaining shares
 allocated on an equal number of shares per order basis until all orders have
 been filled; and

     (iii)  The right of any person to purchase Common Shares in the Community
 Offering is subject to the right of the Holding Company and the Association to
 accept or reject such purchases in whole or in part.

     The term "resident," as used herein with respect to the Community Offering,
 means any natural person who, on the date of submission of an Order Form,
 maintains a bona fide residence within Cullman County, Alabama.

 Persons in Nonqualified States or Foreign Countries

     The Association and the Holding Company will make reasonable efforts to
 comply with the securities laws of all jurisdictions in the United States in
 which Eligible Account Holders, Supplemental Eligible Account Holders and Other
 Members reside.  However, no person will be offered or sold any Common Shares
 if such person resides in a foreign country or in a jurisdiction of the United
 States with respect to which: (a) a small number of persons otherwise eligible
 to subscribe for Common Shares reside in such foreign country or jurisdiction,
 (b) the granting of Subscription Rights or the offer or sale of Common Shares
 to such person would require the Holding Company or the Association or their
 employees to register under the securities laws of such foreign country or
 jurisdiction, as a broker, dealer, salesman or agent or to register or
 otherwise qualify its securities for sale in such foreign country or
 jurisdiction, or (c) the Association determines such registration or
 qualification would be impracticable or burdensome for reasons of cost or
 otherwise.

 Plan of Distribution

     The offering of the Common Shares is made only pursuant to this Prospectus,
 copies of which are available at the office of the Association.  Officers and
 directors of the Association will be available to answer questions about the
 Conversion and may also hold informational meetings for interested persons.
 Such officers and directors will not be permitted to make statements about the
 Holding Company or the Association unless such information is also set forth in
 this Prospectus, nor will they render investment advice.

     To assist the Holding Company and the Association in marketing the Common
 Shares, the Association has retained the services of the Agent, a broker-dealer
 registered with the SEC and a member of the National Association of Securities
 Dealers ("NASD").  The Agent will assist the Association in (1) training and
 educating the Association's employees regarding the mechanics and regulatory
 requirements of the conversion process; (2) conducting information meetings for
 subscribers and other potential purchasers; (3) keeping records of all stock
 subscriptions; and (4) obtaining proxies from the Association's members with
 respect to the Special Meeting.  For providing these services, the Association
 has agreed to pay the 

                                       77
<PAGE>
 
 Agent a marketing fee of 2.0% of the aggregate dollar amount of Common Shares
 sold in the Subscription Offering and the Community Offering, excluding shares
 sold by Selected Brokers (as defined below), if any, and shares purchased by
 the ESOP and directors, officers, and employees (and members of their immediate
 families) of the Association. The Agent is not obligated to purchase any Common
 Shares. It is anticipated that the Agent will act as a market maker in the
 Common Shares following the Conversion.

     The Association has also agreed to reimburse the Agent for its out-of-
 pocket expenses and legal fees and disbursements in an amount not to exceed
 $40,000 without the Association's consent.  The Association and the Holding
 Company have also agreed to indemnify the Agent, under certain circumstances,
 against liabilities and expenses (including legal fees) arising out of or based
 upon untrue statements or omissions contained in the materials used in the
 Offering or in various documents submitted to regulatory authorities in respect
 of the Conversion, including liabilities under the Securities Act of 1933 (the
 "Act").

 Selected Dealers

     If Common Shares remain available after the Subscription Offering, the
 Agent may enter into an agreement with certain dealers (the "Selected Dealers")
 to assist in the sale of shares in the Community Offering.  If Selected Dealers
 are used, the Agent shall receive commissions of no more than 5.5% of the
 aggregate purchase price of the Common Shares sold in the Community Offering
 and will pay to the Selected Dealers a portion of the 5.5% commissions pursuant
 to selected dealer agreements.  During the Community Offering, Selected Dealers
 may only solicit indications of interest from their customers to place orders
 in the Association as of a certain date (the "Order Date") for the purchase of
 Common Shares. When and if the Association believes that enough indications of
 interest and orders have been received in the Community Offering to consummate
 the Conversion, the Agent will request, as of the Order Date, Selected Dealers
 to submit orders to purchase shares for which they have previously received
 indications of interest from the customers.  Selected Dealers will send
 confirmations of the orders to such customers on the next business day after
 the Order Date.  Selected Dealers will debit the accounts of their customers on
 the date which will be three business days from the Order Date (the "Settlement
 Date").  On the Settlement Date, funds received by Selected Dealers will be
 remitted to the Association.  It is anticipated that the Conversion will be
 consummated on the Settlement Date.  However, if consummation is delayed after
 payment has been received by the Association from Selected Dealers, funds will
 earn interest at the passbook rate.

 Limitations on Purchases of Common Shares

     The Plan provides for certain additional limitations to be placed upon the
 purchase of Common Shares.  No person may purchase fewer than 25 Common Shares
 in the Conversion, to the extent such shares are available.

     Officers and directors of the Association and the Holding Company, and
 Associates thereof, may not purchase in the aggregate more than 34% of the
 Common Shares issued in the Conversion.  An "Associate" of any person means (a)
 any corporation or organization (other than the Association, the Holding
 Company or a majority-owned subsidiary of the Association or the Holding
 Company) of which such person is an officer or partner or is, directly or
 indirectly, the beneficial owner of 10% or more of any class of equity
 securities, (b) any trust or other estate in which such person has a
 substantial beneficial interest or as to which such person serves as trustee or
 in a similar fiduciary capacity, except that such term shall not include the
 ESOP, and (c) any relative or spouse of such person, or any relative of such
 spouse, who has the same home as such person or who is a director or Officer of
 the Association or the Holding Company, or any of their subsidiaries.

                                       78
<PAGE>
 
     No person may purchase Common Shares with an aggregate purchase price of
 more than $150,000 (or 7,500 shares at $20.00 per share).  Purchases of Common
 Shares in the Conversion by any person, when aggregated with purchases by any
 Associate of that person, or a group of persons Acting in Concert, shall not
 exceed $300,000 of the Common Shares (or 15,000 shares at $20.00 per share),
 except that the ESOP may purchase up to 10% of the total Common Shares to be
 issued in the Conversion.  Shares purchased by the ESOP and attributable to a
 person shall not be aggregated with shares purchased directly by or otherwise
 attributable to such person.  Directors of the Holding Company and the
 Association shall not be deemed to be Associates or a group Acting in Concert
 with other directors solely as a result of membership on the Board of Directors
 of the Holding Company or the Association or any of their subsidiaries.  For
 purposes of the Conversion, "Acting in Concert" means (a) knowing participation
 in a joint activity or interdependent conscious parallel action towards a
 common goal whether or not pursuant to an express agreement, or (b) a
 combination or pooling of voting or other interests in the securities of an
 issuer for a common purpose pursuant to any contract, understanding,
 relationship, agreement or other arrangement, whether written or otherwise.

     Subject to any required regulatory approval and applicable laws and
 regulations, the Holding Company and the Association may increase or decrease
 any of the purchase limitation amounts at any time. If such amount is increased
 after commencement of the Subscription Offering, any person who subscribed for
 the maximum number of Common Shares shall be permitted to purchase an
 additional number of shares up to the then maximum number of shares permitted
 to be subscribed for by such person, subject to the rights and preferences of
 any person who has priority Subscription Rights.  In the event that the
 purchase limitation amount is decreased after commencement of the Subscription
 Offering, the orders of any person who subscribed for the maximum number of
 Common Shares shall be decreased by the minimum amount necessary so that such
 person shall be in compliance with the then maximum number of shares permitted
 to be subscribed for by such person.

     The Subscription Rights granted under the Plan are nontransferable.  Each
 Subscription Right may be exercised only by the person to whom issued and only
 for such person's own account.  The Association and the Holding Company shall
 have the right to take such action as they may, in their sole discretion, deem
 necessary, appropriate or advisable in order to monitor and enforce the terms,
 conditions, limitations and restrictions set forth herein, in the Plan and the
 Order Form, including, without limitation, the right to reject, limit or revoke
 acceptance of any subscription or order and to delay, terminate or refuse to
 consummate any sale of Common Shares believed to violate or circumvent the
 Plan.

     Purchases of Common Shares in the Offering are also subject to the change
 in control regulations which restrict direct and indirect purchases of 10% or
 more of the stock of any savings association by any person or group of persons
 acting in concert, under certain circumstances.  See "RESTRICTIONS ON
 ACQUISITION OF THE HOLDING COMPANY AND THE ASSOCIATION - Federal Law and
 Regulation."

     After the Conversion, Common Shares, except for shares purchased by
 affiliates of the Association, will be freely transferable, subject to OTS
 regulations.

 Procedure for Purchasing Shares in Subscription and Community Offerings

     Subscriptions for Common Shares in the Subscription Offering and orders for
 Common Shares in the Community Offering may be made only by completing and
 submitting an Order Form.  Any person who desires to subscribe for Common
 Shares in the Subscription Offering must do so by delivering to the

                                       79
<PAGE>
 
 Association, by mail or in person, prior to the Subscription Expiration Date
 (12:00 noon, Central Time, on ________, 1996), a properly executed and
 completed Order Form, together with full payment of the subscription price of
 $20.00 for each Common Share for which subscription is made.  Any person who
 desires to purchase Common Shares in the Community Offering, if one is held,
 must do so by delivering to the Association, by mail or in person, prior to the
 termination of the Community offering which shall be not later than 12:00 noon,
 Central Time, on ________, 1996, a properly executed and completed Order Form,
 together with full payment of the subscription price of  $20.00 for each Common
 Share for which order is made.  Any Order Form which is not received by the
 Association prior to the expiration of the Subscription Expiration Date or the
 termination date of the Community Offering, as applicable, or for which full
 payment has not been received by the Association prior to such time, will not
 be accepted.  Subscription rights not exercised before the Subscription
 Expiration Date will be void, whether or not the Association has been able to
 locate each person entitled to such subscription rights.  The Holding Company
 may, but will not be required to, waive any irregularity relating to any Order
 Form or require the submission of a corrected Order Form.

     An executed Order Form, once received by the Holding Company, may not be
 modified, amended or rescinded without the consent of the Holding Company,
 unless the Community Offering, if any, is not completed within 45 days after
 the Subscription Expiration Date, in which case persons who have subscribed for
 Common Shares in the Subscription Offering or ordered Common Shares in the
 Community Offering will receive written notice that they have a right to
 affirm, increase, decrease or rescind their subscriptions or orders at any time
 prior to 20 days before the end of the extension period. Any person who does
 not affirmatively elect to continue his subscription or order or elects to
 rescind his subscription or order during any such extension will have all of
 his funds promptly refunded with interest.  Any person who elects to decrease
 his subscription or order during any such extension will have the appropriate
 portion of his funds promptly refunded with interest.

     Payment for all Common Shares subscribed for in the Subscription Offering
 and the Community Offering, if any, must be received in full by the Association
 or the Holding Company, together with properly completed and executed Order
 Forms, on or prior to the expiration date specified on the Order Form, unless
 such date is extended by the Holding Company and the Association.  Payment for
 all Common Shares may be made (i) in cash (delivered in person), (ii) by check
 or money order, or (iii) if the subscriber has a savings account in the
 Association (including a certificate of deposit), the subscriber may authorize
 the Association to charge the subscriber's savings account for the purchase
 amount.  The Association may also elect to receive payment by wire transfer.
 The Association shall pay interest at the passbook rate on all amounts paid in
 cash or by check or money order to purchase Common Shares from the date payment
 is received until the Conversion is completed or terminated.

     If a person authorizes the Association to charge his or her savings
 account, the funds will remain in the person's savings account and will
 continue to earn interest, but may not be used by such person until all Common
 Shares have been sold or the Conversion is terminated, whichever is earlier.
 The withdrawal will be given effect concurrently with Conversion and to the
 extent necessary to satisfy the subscription at a price equal to the purchase
 price of $20.00 per share.  The Association will allow persons to purchase
 Common Shares by withdrawing funds from certificate accounts without the
 assessment of early withdrawal penalties.  In the case of early withdrawal of
 only a portion of such account, the certificate evidencing such account shall
 be canceled if the remaining balance of the account is less than the applicable
 minimum balance requirement and in such event, the remaining balance will earn
 interest at the passbook rate.  The waiver of the early withdrawal penalty is
 applicable only to withdrawals made in connection with the purchase of Common
 Shares under the Plan.

                                       80
<PAGE>
 
     The ESOP may subscribe for shares by submitting an Order Form, together
 with evidence of a loan commitment from the Holding Company or an unrelated
 financial institution for the purchase of the Common Shares, during the
 Subscription Offering and by making payment for the Common Shares on the date
 of the closing of the Conversion.

     The Association shall not knowingly loan funds or otherwise extend credit
 to any person for the purpose of purchasing Common Shares.

     In order to utilize funds in an IRA maintained at the Association, the
 funds must be transferred to a self-directed IRA that permits the funds to be
 invested in stock.  The beneficial owner of the IRA must direct the trustee of
 the account to use funds from such account to purchase Common Shares in
 connection with the Conversion.  This cannot be done through the mail.  Persons
 who are interested in utilizing IRAs at the Association to subscribe for Common
 Shares should contact the Conversion Information Center at the offices of the
 Association at (205) 737-8916  for instructions and assistance.

     Subscriptions and orders will not be filled by the Association until
 subscriptions and orders have been received in the Offering for up to 340,000
 Common Shares, the minimum point of the Valuation Range.  If the Conversion is
 terminated, all funds delivered to the Association for the purchase of Common
 Shares will be returned with interest, and all charges to savings accounts will
 be rescinded.  If subscriptions and orders are received for at least 340,000
 Common Shares, subscribers and other purchasers will be notified by mail,
 promptly on completion of the sale of the Common Shares, of the number of
 shares for which their subscriptions or orders have been accepted.  The funds
 on deposit with the Association for the purchase of Common Shares will be
 withdrawn and paid to the Holding Company in exchange for the Common Shares.
 Certificates representing Common Shares will be delivered promptly thereafter.
 The Common Shares will not be insured by the FDIC.

 Pricing and Number of Common Shares to be Sold

     The aggregate offering price of the Common Shares will be based on the pro
 forma market value of the shares as determined by an independent appraisal of
 the Association.  Ferguson & Co., a firm which evaluates and appraises
 financial institutions, was retained by the Association to prepare an appraisal
 of the estimated pro forma market value of the Association as converted.
 Ferguson & Co. will receive a fee of $30,000 for its appraisal and any updates.
 Such amount includes out-of-pocket expenses.

     Ferguson & Co. was selected by the Board of Directors of the Association
 because Ferguson & Co. has extensive experience in the valuation of thrift
 institutions, particularly in the mutual-to-stock conversion context.  The
 Association and Ferguson & Co. have no relationships which would affect
 Ferguson & Co.'s independence.

     The appraisal was prepared by Ferguson & Co. in reliance upon the
 information contained herein.  Ferguson & Co. also considered the following
 factors, among others: the present and projected operating results and
 financial condition of the Association and the economic and demographic
 conditions in the Association's existing market area; certain historical
 financial and other information relating to the Association; a comparative
 evaluation of the operating and financial statistics of the Association with
 those of other thrift institutions; the aggregate size of the Offering; the
 impact of the Conversion on the Association's regulatory capital and earnings
 potential; the trading market for stock of comparable thrift institutions and
 thrift holding companies; and general conditions in the markets for such
 stocks.

                                       81
<PAGE>
 
     The Pro Forma Value of the Association, as converted, determined by
 Ferguson & Co., is $8,000,000 as of June 30, 1996.  The Valuation Range
 established in accordance with the Plan is $6,800,000 to $9,200,000, which,
 based upon a per share offering price of $20.00, will result in the sale of
 between 340,000 and 460,000 Common Shares.  The total number of Common Shares
 sold in the Conversion will be determined in the discretion of the Board of
 Directors, based on the Valuation Range.  Pro forma shareholders' equity per
 share and pro forma earnings per share decrease moving from the low end to the
 high end of the Valuation Range.  See "PRO FORMA DATA."

     In the event that Ferguson & Co. determines at the close of the Conversion
 that the aggregate pro forma value of the Association is higher or lower than
 the Pro Forma Value, but is nevertheless within the Valuation Range, or is not
 more than 15% above the maximum of the Valuation Range, the Holding Company
 will make an appropriate adjustment by raising or lowering the total number of
 Common Shares sold in the Conversion consistent with the final Valuation Range.
 The total number of Common Shares sold in the Conversion will be determined in
 the discretion of the Board of Directors consistent with the Valuation Range.
 If, due to changing market conditions, the final valuation is not between the
 minimum of the Valuation Range and 15% above the maximum of the Valuation
 Range, subscribers will be given a notice of such final valuation and the right
 to affirm, increase, decrease or rescind their subscriptions.  Any person who
 does not affirmatively elect to continue his subscription or elects to rescind
 his subscription before the date specified in the notice will have all of his
 funds promptly refunded with interest.  Any person who elects to decrease his
 subscription will have the appropriate portion of his funds promptly refunded
 with interest.

     The appraisal by Ferguson & Co. is not intended, and must not be construed,
 as a recommendation of any kind as to the advisability of purchasing Common
 Shares or voting to approve the Conversion.  In preparing the valuation,
 Ferguson & Co. has relied upon and assumed the accuracy and completeness of the
 audited financial statements and statistical information provided by the
 Association.  Ferguson & Co. did not independently verify the financial
 statements and other information provided by the Association, nor did Ferguson
 & Co. value independently the assets or liabilities of the Association.  The
 valuation considers the Association only as a going concern and should not be
 considered as an indication of the liquidation value of the Association.
 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 Common Shares
 will thereafter be able to sell such shares at the Conversion purchase price.

     A copy of the complete appraisal is on file and open for inspection at the
 offices of the OTS, 1700 G Street, N.W., Washington, D.C. 20552; at the
 Southeast Regional Office of the OTS, 1475 Peachtree Street, N.E., Atlanta,
 Georgia  30348; and at the offices of the Association.

 Restrictions on Repurchase of Common Shares

     OTS regulations generally prohibit the Holding Company from repurchasing
 any of its capital stock for three years following the date of completion of
 the Conversion, except as part of an open-market stock repurchase program
 during the second and third years following the Conversion involving no more
 than 5% of the outstanding capital stock during a twelve-month period.  The OTS
 has recently indicated, however, that it would permit repurchases beginning
 after six months following the completion of the Conversion.  In addition,
 after such a repurchase, the Association's regulatory capital must equal or
 exceed all regulatory capital requirements.  Before the commencement of a
 repurchase program, the Holding Company must provide notice to the OTS, and the
 OTS may disapprove the program if the OTS determines that it would adversely
 affect the financial condition of the Association or if it determines that

                                       82
<PAGE>
 
 there is no valid business purpose for such repurchase.  Such repurchase
 restrictions would not prohibit the ESOP or the MRP from purchasing Common
 Shares during the first year following Conversion.

 Restrictions on Transfer of Common Shares by Directors and Officers

     Common Shares purchased by directors and executive officers of the Holding
 Company will be subject to the restriction that such shares may not be sold for
 a period of one year following completion of the Conversion, except in the
 event of the death of the shareholder.  Common Shares issued by the Holding
 Company to directors and executive officers will bear a legend giving notice of
 the restriction on transfer.  In addition, the Holding Company will give
 appropriate instructions to the transfer agent (if any) for the Holding
 Company's common shares in respect of the applicable restriction on transfer of
 any restricted shares.  Any shares issued as a stock dividend, stock split or
 otherwise in respect of restricted shares will be subject to the same
 restrictions.

     Subject to certain exceptions, for a period of three years following the
 Conversion, no director or officer of the Holding Company or the Association,
 or any of their Associates, may purchase any common shares of the Holding
 Company without the prior written approval of the OTS, except through a broker-
 dealer registered with the SEC.  This restriction will not apply, however, to
 negotiated transactions involving more than 1% of a class of outstanding common
 shares of the Holding Company or shares acquired by any stock benefit plan of
 the Holding Company or the Association.

 Interpretation and Amendment of the Plan

     To the extent permitted by law, all interpretations of the Plan by the
 Boards of Directors of the Holding Company and the Association will be final.
 The Plan may be amended by the Boards of Directors of the Holding Company and
 the Association at any time with the concurrence of the OTS.  If the
 Association determines, upon advice of counsel and after consultation with the
 OTS, that any such amendment is material, subscribers will be notified of the
 amendment and will be provided the opportunity to affirm, increase, decrease or
 cancel their subscriptions.

 Conditions and Termination

     The completion of the Conversion requires the approval of the Plan by the
 voting members of the Association at the Special Meeting and the sale of the
 requisite amount of Common Shares within 24 months following the date of such
 approval.  If these conditions are not satisfied, the Plan will automatically
 terminate and the Association will continue its business in the mutual form of
 organization.  The Plan may be terminated by the Board of Directors in its sole
 discretion at any time before the Special Meeting and at any time thereafter
 with the approval of the OTS.


                         RESTRICTIONS ON ACQUISITION OF
                    THE HOLDING COMPANY AND THE ASSOCIATION

 General

     Federal law and regulations, Delaware law, the Certificate of Incorporation
 and Bylaws of the Holding Company, and certain employee benefit plans to be
 adopted by the Holding Company and the Association contain certain provisions
 which may deter or prohibit a change of control of the Holding Company and the
 Association.  Such provisions are intended to encourage any acquirer to
 negotiate the 

                                       83
<PAGE>
 
 terms of an acquisition with the Board of Directors of the Holding Company,
 thereby reducing the vulnerability of the Holding Company to takeover attempts
 and certain other transactions which have not been negotiated with and approved
 by the Board of Directors.

     Anti-takeover devices and provisions may, however, have the effect of
 discouraging sudden and other hostile takeover attempts which are not approved
 by the Board of Directors, even under circumstances in which shareholders may
 deem such takeovers to be in their best interests or in which certain
 shareholders may receive a substantial premium for their shares over then-
 current market prices.  As a result, shareholders who might desire to
 participate in such a transaction may not have an opportunity to participate by
 virtue of such devices and provisions.  Such provisions may also benefit
 management by discouraging changes of control in which incumbent management
 would be removed from office.  The following is a summary of certain provisions
 of such laws, regulations and documents.

 Federal Law and Regulation

     Federal Deposit Insurance Act.  The FDIA provides that no person, acting
 directly or indirectly or in concert with one or more persons, shall acquire
 control of any insured savings and loan, association or holding company unless
 60 days' prior written notice has been given to the OTS, and the OTS has not
 issued a notice disapproving the proposed acquisition.  Control, for purposes
 of the FDIA, means the power, directly or indirectly, to direct the management
 or policies of an insured institution or to vote 25% or more of any class of
 securities of such institution.  This provision of the FDIA is implemented by
 the OTS in accordance with the Regulations for Acquisition of Control of an
 Insured Institution, 12 C.F.R. Part 574 (the "Control Regulations").  Control,
 for purposes of the Control Regulations, exists in situations in which the
 acquiring party has direct or indirect voting control of at least 25% of the
 institution's voting shares or controls in any manner the election of a
 majority of the directors of such institution or the Director of the OTS
 determines that such person exercises a controlling influence over the
 management or policies of such institution.  In addition, control is presumed
 to exist, subject to rebuttal, if the acquiring party (which includes a group
 "acting in concert") has voting control of at least 10% of the institution's
 voting stock and any of eight control factors specified in the Control
 Regulations exists.  There are also rebuttable presumptions in the Control
 Regulations concerning whether a group "acting in concert" exists, including
 presumed action in concert among members of an "immediate family." The Control
 Regulations apply to acquisitions of Common Shares in connection with the
 Conversion and to acquisitions after the Conversion.

     Change in Control of Converted Associations.  A regulation of the OTS
 provides that, for a period of three years after the date of the completion of
 the Conversion, no person shall, directly or indirectly, offer to acquire or
 acquire beneficial ownership of more than 10% of any class of equity security
 of the Holding Company or the Association without the prior written approval of
 the OTS.  In addition to the actual ownership of more than 10% of a class of
 equity securities, a person shall be deemed to have acquired beneficial
 ownership of more than 10% of the equity securities of the Holding Company or
 the Association if the person holds any combination of stock and revocable
 and/or irrevocable proxies of the Holding Company under circumstances that give
 rise to a conclusive control determination or rebuttable control determination
 under the Control Regulations.  Such circumstances include (i) holding any
 combination of voting shares and revocable and/or irrevocable proxies
 representing more than 25% of any class of voting stock of the Holding Company
 enabling the acquirer (a) to elect one-third or more of the directors, (b) to
 cause the Holding Company or the Association's shareholders to approve the
 acquisition or corporate reorganization of the Holding Company, or (c) to exert
 a controlling influence on a material aspect of the business operations of the
 Holding Company or the Association, and (ii) acquiring any 

                                       84
<PAGE>
 
 combination of voting shares and irrevocable proxies representing more than 25%
 of any class of voting shares.

     Such three-year restriction does not apply (i) to any offer with a view
 toward public resale made exclusively to the Holding Company or the
 Association, or any underwriter or selling group acting on behalf of the
 Holding Company or the Association, (ii) unless made applicable by the OTS by
 prior written advice, to any offer or announcement of an offer which, if
 consummated, would result in the acquisition by any person, together with all
 other acquisitions by any such person of the same class of securities during
 the preceding 12-month period, of not more than 1% of the class of securities,
 or (iii) to any offer to acquire or the acquisition of beneficial ownership of
 more than 10% of any class of equity security of the Holding Company or the
 Association by a corporation whose ownership is or will be substantially the
 same as the ownership of the Holding Company or the Association if made more
 than one year following the date of the Conversion.  The foregoing restriction
 does not apply to the acquisition of the capital stock of the Holding Company
 or the Association by one or more tax-qualified employee stock benefit plans,
 provided that the plan or plans do not have the beneficial ownership in the
 aggregate of more than 25% of any class of equity security of the Holding
 Company or the Association.

     Holding Company Restrictions.  Federal law generally prohibits a savings
 and loan holding company, without prior approval of the Director of the OTS,
 from (i) acquiring control of any other savings and loan association or savings
 and loan holding company, (ii) acquiring substantially all of the assets of a
 savings and loan association or holding company thereof, or (iii) acquiring or
 retaining more than 5% of the voting shares of a savings and loan association
 or holding company thereof which is not a subsidiary.

     Under certain circumstances, a savings and loan holding company is
 permitted to acquire, with the approval of the Director of the OTS, up to 15%
 of the previously unissued voting shares of an undercapitalized savings and
 loan association for cash without such savings and loan association being
 deemed to be controlled by the Holding Company.  Except with the prior approval
 of the Director of the OTS, no director or officer of the savings and loan
 holding company or person owning or controlling by proxy or otherwise more than
 25% of such company's voting shares may acquire control of any savings
 institution, other than a subsidiary institution or any other savings and loan
 holding company.

                                       85
<PAGE>
 
 Delaware Law

     The Delaware General Corporation Law contains a statute designed to provide
 Delaware corporations with additional protection against hostile takeovers.
 Section 203 of the Delaware General Corporation Law, among other things,
 prohibits the Holding Company from engaging in certain business combinations
 (including a merger) with a person who is the beneficial owner of 15% or more
 of the Holding Company's outstanding voting-stock (an "interested stockholder")
 during the three-year period following the date such person became an
 interested stockholder.  This restriction does not apply if: (1) before such
 person became an interested stockholder, the Board of Directors approved the
 transaction in which the interested stockholder became an interested
 stockholder or approved the business combination; or (2) upon consummation of
 the transaction which resulted in the stockholder's becoming an interested
 stockholder, the interested stockholder owned at least 85% of the voting stock
 of the Holding Company outstanding at the time the transaction commenced,
 excluding for purposes of determining the number of shares outstanding certain
 shares owned by insiders of the corporation; or (3) on or subsequent to the
 date such person became an interested stockholder, the business combination is
 approved by the Board of Directors and authorized at an annual or special
 meeting of stockholders by the affirmative vote of at least two-thirds of the
 outstanding voting stock which is not owned by the interested stockholder.

 Provisions of the Holding Company's Certificate of Incorporation and Bylaws

     Directors.  Certain provisions in the Certificate of Incorporation and
 Bylaws will impede changes in majority control of the Board of Directors of the
 Holding Company.  The Certificate of Incorporation provides that the Board of
 Directors of the Holding Company will be divided into three classes, with
 directors in each class elected for three-year staggered terms.  Therefore, it
 would take two annual elections to replace a majority of the Holding Company's
 Board.

     The Certificate of Incorporation also provides that the size of the Board
 of Directors shall range between five and ten directors, with the exact number
 of directors to be fixed from time to time in accordance with the Bylaws of the
 Holding Company.

     The Certificate of Incorporation provides that any vacancy occurring in the
 Board of Directors, including a vacancy created by an increase in the number of
 directors, shall be filled for the remainder of the unexpired term only by a
 two-thirds vote of the directors then in office.  Finally, the Certificate of
 Incorporation and the Bylaws impose certain notice and information requirements
 in connection with the nomination by shareholders of candidates for election to
 the Board of Directors or the proposal by shareholders of business to be acted
 upon at an annual meeting of shareholders.

     The Certificate of Incorporation provides that a director or the entire
 Board of Directors may be removed only for cause and only by the affirmative
 vote of at least 80% of the shares eligible to vote generally in the election
 of directors.

     Restrictions on Call of Special Meetings.  The Certificate of Incorporation
 provides that a special meeting of shareholders may be called only by the
 Chairman of the Holding Company or pursuant to a resolution adopted by a
 majority of the total number of directors of the Holding Company.  Shareholders
 are not authorized to call a special meeting.

     No Cumulative Voting.  The Certificate of Incorporation provides that there
 shall be no cumulative voting rights in the election of directors.

                                       86
<PAGE>
 
     Authorization of Preferred Stock.  The Certificate of Incorporation
 authorizes 100,000 shares of preferred stock, $0.01 par value per share.  The
 Holding Company is authorized to issue preferred stock from time to time in one
 or more series subject to applicable provisions of law, and the Board of
 Directors is authorized to fix the designation, powers, preferences and
 relative participating, optional and other special rights of such shares,
 including voting rights (if any and which could be as a separate class) and
 conversion rights.  In the event of a proposed merger, tender offer or other
 attempt to gain control of the Holding Company not approved by the Board of
 Directors, it may be possible for the Board of Directors to authorize the
 issuance of a series of a preferred stock with rights and preferences that
 would impede the completion of such a transaction.  An effect of the possible
 issuance of preferred stock, therefore, may be to deter a future takeover
 attempt.  The Board of Directors has no present plans or understanding for the
 issuance of any preferred stock and does not intend to issue any preferred
 stock except on terms which the Board of Directors deems to be in the best
 interests of the Holding Company and its shareholders.

     Limitations on 10% Shareholders.  The Certificate of Incorporation provides
 that for a period of five years from the Conversion:  (i) no person shall
 directly or indirectly offer to acquire or acquire the beneficial ownership of
 more than 10% of any class of equity security of the Holding Company without
 the prior approval of the Board of Directors (provided that such limitation
 shall not apply to the acquisition of equity securities by any one or more tax-
 qualified employee stock benefit plans maintained by the Holding Company); and
 that (ii) shares beneficially owned in violation of the stock ownership
 restriction described above shall not be entitled to vote and shall not be
 voted by any person or counted as voting stock in connection with any matter
 submitted to a vote of shareholders.

     Evaluation of Offers.  The Certificate of Incorporation provides that the
 Board of Directors of the Holding Company, when determining to take or refrain
 from taking corporate action on any matter, including making or declining to
 make any recommendation to the Holding Company's shareholders, may, in
 connection with the exercise of its judgment in determining what is in the best
 interest of the Holding Company, the Association and the shareholders of the
 Holding Company, give due consideration to all relevant factors, including,
 without limitation, the social and economic effects of acceptance of such offer
 on the Holding Company's customers and the Association's present and future
 account holders, borrowers, employees and suppliers; the effect on the
 communities in which the Holding Company and the Association operate or are
 located; and the effect on the ability of the Holding Company to fulfill the
 objectives of a bank holding company and of the Association or future savings
 association subsidiaries to fulfill the objectives of a stock savings bank
 under applicable statutes and regulations.  The Certificate of Incorporation
 also authorizes the Board of Directors to take certain actions to encourage a
 person to negotiate for a change of control of the Holding Company or to oppose
 such a transaction deemed undesirable by the Board of Directors including the
 adoption of so-called shareholder rights plans.  By having these standards and
 provisions in the Certificate of Incorporation, the Board of Directors may be
 in a stronger position to oppose such a transaction if the Board concludes that
 the transaction would not be in the best interest of the Holding Company, even
 if the price offered is significantly greater than the then market price of any
 equity security of the Holding Company.

     Procedures for Certain Business Combinations.  The Certificate of
 Incorporation requires that certain business combinations between the Holding
 Company and a 10% or greater shareholder, if not approved by the Board of
 Directors of the Holding Company, must be either approved (i) by at least 80%
 of the total number of outstanding voting shares of the Holding Company or (ii)
 by a majority of the outstanding shares entitled to vote unaffiliated with such
 10% or greater shareholder.

     Amendments to Certificate of Incorporation and Bylaws.  Amendments to the
 Certificate of Incorporation must be approved by a two-thirds vote of the
 Holding Company's Board of Directors and 

 

                                       87
<PAGE>
 
 also by a majority of the shares of the Holding Company voting at a
 shareholders meeting; provided, however, that approval by at least 80% of the
 outstanding voting shares is required for certain provisions (i.e., provisions
 relating to calling of special shareholder meetings; shareholder nominations
 and proposals; the number, classification, and removal of directors;
 acquisition of capital stock; approval for certain business combinations;
 criteria for evaluating certain offers; directors' liability and
 indemnification; amendment of the Bylaws; and amendments to provisions of the
 Certificate of Incorporation relating to the foregoing).

     The Bylaws may be amended only by a two-thirds vote of the Board of
 Directors of the Holding Company or by the vote of at least 80% of the
 outstanding voting shares of the Holding Company.

     Purpose and Effects of the Anti-Takeover Provisions of the Holding
 Company's Certificate of Incorporation and Bylaws.  The Holding Company's Board
 of Directors believes that the provisions described above are prudent and will
 reduce the Holding Company's vulnerability to takeover attempts and certain
 other transactions which have not been negotiated with and approved by its
 Board of Directors.  These provisions will also assist in the orderly
 deployment of the Conversion proceeds into productive assets during the initial
 period after the Conversion.  The Board of Directors believes these provisions
 are in the best interest of the Association and the Holding Company and its
 shareholders.  In the judgment of the Board of Directors, the Holding Company's
 Board of Directors will be in the best position to determine the true value of
 the Holding Company and to negotiate more effectively for what may be in the
 best interests of the Holding Company and its shareholders.  The Board of
 Directors believes that these provisions will encourage potential acquirers to
 negotiate directly with the Board of Directors of the Holding Company and
 discourage hostile takeover attempts.  It is also the view of the Board of
 Directors that these provisions should not discourage persons from proposing a
 merger or other transactions at prices reflecting the true value of the Holding
 Company and which is in the best interests of all shareholders.

     Attempts to take over financial institutions and their holding companies
 have recently increased.  Takeover attempts that have not been negotiated with
 and approved by the Board of Directors present to shareholders the risk of a
 takeover on terms that may be less favorable than might otherwise be available.
 A transaction that is negotiated and approved by the Board of Directors, on the
 other hand, can be carefully planned and undertaken at an opportune time to
 obtain maximum value for the Holding Company and its shareholders, with due
 consideration given to matters such as the management and business of the
 acquiring corporation and maximum strategic development of the Holding
 Company's assets.

     An unsolicited takeover proposal can seriously disrupt the business and
 management of a corporation and cause it to undertake defensive measures at a
 great expense.  Although a tender offer or other takeover attempt may be made
 at a price substantially above then market prices, such offers are sometimes
 made for less than all of the outstanding shares of a target company.  As a
 result, shareholders may be presented with the alternative of partially
 liquidating their investment at a time that may be disadvantageous, or
 retaining their investment in an enterprise which is under different management
 and whose objective may not be similar to that of the remaining shareholders.
 The concentration of control, which could result from a tender offer or other
 takeover attempt, could also deprive the Holding Company's remaining
 shareholders of the benefits of certain protective provisions of the 1934 Act,
 if the number of beneficial owners becomes less than the 300 required for
 continued registration under the 1934 Act.

     Despite the belief of the Holding Company's Board of Directors in the
 benefits to shareholders of the foregoing provisions, the provisions may also
 have the effect of discouraging future takeover attempts which would not be
 approved by the Board of Directors, but which certain shareholders might deem
 to be in their best interest or pursuant to which shareholders might receive a
 substantial premium for their shares 

                                       88
<PAGE>
 
 over then current market prices. As a result, shareholders who might desire to
 participate in such a transaction may not have an opportunity to do so. These
 provisions will also render the removal of the incumbent Board of Directors and
 of management more difficult. The Board of Directors has, however, concluded
 that the potential benefits of these restrictive provisions outweigh the
 possible disadvantages.

     The Holding Company's Certificate of Incorporation also provides that there
 will be no cumulative voting by stockholders for the election of the Holding
 Company's directors.  The absence of cumulative voting rights effectively means
 that the holders of a majority of the shares voted at a meeting of stockholders
 may, if they so chose, elect all directors of the Holding Company to be
 selected at that meeting, thus precluding minority stockholder representation
 on the Holding Company's Board of Directors.

 Employee Benefit Plans

     The Stock Option Plan, the ESOP and the MRP also may be deemed to have
 certain anti-takeover effects.  The ESOP may become the owner of a sufficient
 percentage of the total outstanding common shares of the Holding Company that
 the decision whether to tender the shares held by the ESOP to a potential
 acquirer may prevent a takeover.  In addition the acquisition by the directors
 and executive officers of the Holding Company of common shares of the Holding
 Company upon grants under the MRP or upon the exercise of options granted under
 the Stock Option Plan will have the effect of giving the directors and
 executive officers greater influence in votes on proposed takeover attempts and
 proxy contests.  See "DESCRIPTION OF AUTHORIZED SHARES" and "MANAGEMENT Stock
 Benefit Plans -- Employee Stock Ownership Plan; -- Stock Option Plan; and --
 Management Recognition Plan."


                        DESCRIPTION OF AUTHORIZED SHARES

 General

     The Certificate of Incorporation of the Holding Company authorizes the
 issuance of 3,000,000 common shares, par value $0.01 per share, and 100,000
 preferred shares, par value $0.01 per share.  The Holding Company currently
 expects to issue 400,000 Common Shares at the midpoint of the Valuation Range
 and no shares of preferred stock in the Conversion.  Upon receipt by the
 Holding Company of the purchase price therefor and subsequent issuance thereof,
 each Common Share issued in the Conversion will be fully paid and
 nonassessable.  The Common Shares will represent nonwithdrawable capital and
 will not be insured by the FDIC.  Each Common Share will have the same relative
 rights and will be identical in all respects to every other Common Share.

     The Common Shares will represent nonwithdrawable capital, will not be an
 account of an insurable type, and will not be insured by the FDIC or any other
 governmental agency.

     The following is a summary description of the rights of the common shares
 of the Holding Company, including the material express terms of such shares as
 set forth in the Holding Company's Certificate of Incorporation.

 Liquidation Rights

     In the event of the complete liquidation or dissolution of the Holding
 Company, the holders of the Common Shares will be entitled to receive all
 assets of the Holding Company available for distribution, in 

                                       89
<PAGE>
 
 cash or in kind, after payment or provision for payment of (i) all debts and
 liabilities of the Holding Company, (ii) any accrued dividend claims, and (iii)
 any interests in the Liquidation Account payable as a result of a liquidation
 of the Association. See "THE CONVERSION - Principal Effects of the 
 Conversion -- Liquidation Account."

 Voting Rights

     Except as may otherwise be required by law or by the Certificate of
 Incorporation of the Holding Company, each holder of Common Shares will be
 entitled to one vote for each share held of record on all matters submitted to
 a vote of holders of common shares.  See "RESTRICTIONS ON ACQUISITION OF THE
 HOLDING COMPANY AND THE ASSOCIATION - Provisions of the Holding Company's
 Certificate of Incorporation and Bylaws."

 Dividends

     The holders of the Common Shares will be entitled to the payment of
 dividends when, as and if declared by the Board of Directors and paid out of
 funds, if any, available under applicable laws and regulations for the payment
 of dividends.  The payment of dividends is subject to federal and state
 statutory and regulatory restrictions and to the preferential dividend rights
 of any outstanding preferred shares.  See "DIVIDEND POLICY," "REGULATION -
 Office of Thrift Supervision -- Limitations on Capital Distributions" and
 "TAXATION - Federal Taxation" for a description of restrictions on the payment
 of cash dividends.

 Preemptive Rights

 After the consummation of the Conversion, no shareholder of the Holding Company
 will have, as a matter of right the preemptive right to purchase or subscribe
 for shares of any class, now or hereafter authorized, or to purchase or
 subscribe for securities or other obligations convertible into or exchangeable
 for such shares or which by warrants or otherwise entitle the holders thereof
 to subscribe for or purchase any such share.

 Restrictions on Alienability

     See "THE CONVERSION - Restrictions on Transfer of Common Shares by
 Directors and Officers" for a description of certain restrictions on the
 transferability of Common Shares purchased by officers and directors; and
 "RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY AND THE ASSOCIATION" for
 information regarding regulatory restrictions on acquiring Common Shares.


                           REGISTRATION REQUIREMENTS

     The Holding Company will register its Common Shares pursuant to Section
 12(g) of the Securities Exchange Act of 1934 (the "Exchange Act") upon the
 completion of the Conversion.  The proxy and tender offer rules, insider
 trading restrictions, annual and periodic reporting and other requirements of
 the Exchange Act will apply to the Holding Company.  Under the Plan, the
 Holding Company has undertaken that it will not terminate such registration for
 a period of at least three years following the Conversion.

                                       90
<PAGE>
 
                                 LEGAL MATTERS

     Certain legal matters pertaining to the Common Shares and the federal tax
 consequences of the Conversion will be passed upon for the Holding Company and
 the Association by Bayh, Connaughton & Malone, P.C., Washington, D.C.  Certain
 legal matters are being passed upon for the Agent by Miller, Hamilton, Snider &
 Odom, L.L.C., Mobile, Alabama, and such firm is providing an opinion to the
 Association regarding the tax consequences of the Conversion under Alabama law.


                                    EXPERTS

     Ferguson & Co. has consented to the publication herein of the summary of
 its letter to the Association setting forth its opinion as to the estimated pro
 forma market value of the Association as converted and to the use of its name
 and statements with respect to it appearing herein.

     The audited financial statements as of September 30, 1995 and 1994, and for
 each of the years in the two-year period ended September 30, 1995 included in
 this prospectus have been audited by Arthur Andersen LLP, independent public
 accountants, as indicated in their report with respect thereto, and are
 included upon the authority of said firm as experts in giving such reports.


                             ADDITIONAL INFORMATION

     The Association has filed an Application for Conversion (the "Application")
 with the OTS.  This document omits certain information contained in the
 Application.  The Application may be inspected at the offices of the OTS, 1700
 G Street, N.W., Washington, D.C. 20552 and at the Southeast Regional Office of
 the OTS, 1475 Peachtree Street, N.E., Atlanta, Georgia  30348.

                                       91
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To First Federal Savings and Loan Association 
of Cullman:

We have audited the accompanying statements of financial condition of FIRST
FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN (a federally chartered
association) as of September 30, 1995 and 1994, and the related statements of
income, equity, and cash flows for the years then ended.  These financial
statements are the responsibility of the Association's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of First Federal Savings and Loan
Association of Cullman as of September 30, 1995 and 1994, and the results of
their operations and cash flows for the years then ended in conformity with
generally accepted accounting principles.

As discussed in Note 1 to the financial statements, effective October 1, 1994,
the Association changed its method of accounting for investment and mortgage-
backed securities.


                                            /s/ Arthur Andersen LLP
                                            -----------------------
                                            Arthur Andersen LLP

Birmingham, Alabama
July 18, 1996

                                      F-1
<PAGE>
 
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN


                       STATEMENTS OF FINANCIAL CONDITION



                                    ASSETS


<TABLE>
<CAPTION>
                                                                  June 30,           September 30,        September 30, 
                                                                    1996                  1995                1994     
                                                            --------------------   ------------------  --------------------
                                                                (Unaudited)                           
<S>                                                         <C>                    <C>                 <C>           
CASH AND DUE FROM BANKS                                         $   373,261            $   471,425         $   705,003 
                                                                                                                       
INTEREST BEARING DEPOSITS IN BANKS                                4,464,332              5,636,672           2,279,000 
                                                                                                                       
INVESTMENT SECURITIES                                            
 AVAILABLE-FOR-SALE, AT FAIR VALUE                                4,147,055              2,608,814                   0
                                                                                                                       
MORTGAGE-BACKED SECURITIES                                       
 AVAILABLE-FOR-SALE, AT FAIR VALUE                                6,213,484              2,243,430                   0 
                                                                                                                       
INVESTMENT SECURITIES HELD-TO-MATURITY,FAIR                                                                                 
VALUE OF $5,207,429,  $8,141,165,                                
 AND $12,990,989, RESPECTIVELY                                    5,251,476              8,193,122          13,180,710 
                                                                                                                       
MORTGAGE-BACKED SECURITIES HELD-TO-MATURITY,                                                                           
 FAIR VALUE OF $2,749,113, $3,178,942, AND       
 $5,400,596, RESPECTIVELY                                         2,749,049              3,208,648           5,676,248 
                                                                                                                       
LOANS RECEIVABLE, NET                                            39,869,009             38,570,233          39,954,414 
                                                                                                                       
ACCRUED INTEREST RECEIVABLE                                         431,256                383,981             345,468 
                                                                                                                       
PREMISES AND EQUIPMENT, NET                                         621,699                600,988             787,519 
                                                                                                                       
INCOME TAXES RECEIVABLE                                             179,910                      0             165,197 
                                                                                                                       
FORECLOSED REAL ESTATE                                               27,601                  5,444             286,815 
                                                                                                                       
OTHER ASSETS                                                         53,142                103,427             148,063 
                                                              -----------------      ----------------    ----------------       
               Total assets                                     $64,381,274            $62,026,184         $63,528,437 
                                                              =================      ================    ================
                                                                                                                       
                                                      LIABILITIES AND EQUITY
                                                                                                                       
DEPOSITS                                                        $58,277,887            $56,007,970         $58,227,772 
                                                                                                                       
INCOME TAXES PAYABLE                                                      0                 63,505                  0 
                                                                                                                       
ACCRUED INTEREST PAYABLE                                            111,881                113,278             48,016 
                                                                                                                       
ACCRUED EXPENSES AND OTHER LIABILITIES                              138,860                235,844            257,504 
                                                              -----------------     -----------------   -----------------  
               Total liabilities                                 58,528,628             56,420,597         58,533,292 
                                                              -----------------     -----------------   ----------------- 
RETAINED EARNINGS, SUBSTANTIALLY RESTRICTED                       6,069,950              5,650,521          5,028,971 
                                                                                                                       
UNREALIZED DEPRECIATION ON CERTAIN  MARKETABLE                                                                         
 EQUITY SECURITIES                                                        0                      0            (33,826)
                                                                                                                       
                                                                                                                       
UNREALIZED LOSS ON AVAILABLE-FOR-SALE                                                                                  
 SECURITIES, net of deferred taxes                                 (217,304)               (44,934)                 0 
                                                              -----------------      -----------------    -----------------
               Total equity                                       5,852,646              5,605,587          4,995,145 
                                                              -----------------      -----------------   -----------------
               Total liabilities and equity                     $64,381,274            $62,026,184        $63,528,437  
                                                              =================      =================   =================  
</TABLE>


       The accompanying notes are an integral part of these statements.

                                      F-2
<PAGE>
 
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN


                             STATEMENTS OF INCOME



<TABLE>
<CAPTION>
                                                                 For the Nine Months           For the Year      
                                                                    Ended June 30,          Ended September 30,  
                                                              ------------------------- ---------------------------
                                                                 1996        1995          1995        1994    
                                                              ------------ ------------ ----------- ---------------
                                                                     (Unaudited)                                     
<S>                                                           <C>          <C>          <C>         <C>
INTEREST INCOME:                                                                                                     
 Interest and fees on loans                                    $2,509,826   $2,376,181   $3,222,506    $3,044,167 
 Interest and dividends on investment securities                  439,941      570,759      740,396       533,116 
 Interest on mortgage-backed and related securities               341,911      233,950      305,470       310,920 
                                                                                                                     
 Other interest income                                            174,308       63,731      130,907        98,954 
                                                              ------------ ------------ ----------- ---------------
          Total interest income                                 3,465,986    3,244,621    4,399,279     3,987,157 
                                                              ------------ ------------ ----------- ---------------
INTEREST EXPENSE--DEPOSITS                                      1,936,152    1,668,472    2,300,245     1,982,803 
                                                              ------------ ------------ ------------- -------------
         Net interest income before provision                                                       
           for loan losses                                      1,529,834    1,576,149    2,099,034     2,004,354 
                                                                                                                     
PROVISION FOR LOAN LOSSES                                               0            0            0        35,000 
                                                             ------------- ------------ ------------- -------------
         Net interest income after provision for                                                                           
           loan losses                                          1,529,834    1,576,149    2,099,034     1,969,354    
                                                             ------------- ------------ ------------- -------------
NONINTEREST INCOME:                                          
  Service charges on deposit accounts                             179,499      131,786      198,193       138,149 
  Income (loss) from real estate                                      837       85,048       50,815      (122,443)
  operations, net                                                                                                     
  Gain on sale of premises and equipment                            1,500            0       73,702           772 
  Other                                                               855        2,726        6,040           374 
                                                             ------------- ------------ ------------- -------------
           Total noninterest income                               182,691      219,560      328,750        16,852 
                                                             ------------- ------------ ------------- -------------
NONINTEREST EXPENSE:                                                         
 Compensation and benefits                                        549,712      576,354      758,415       824,909 
 Occupancy and equipment                                          136,812      137,740      189,158       206,222 
 SAIF deposit insurance premium                                    96,513       99,584      131,666       133,744 
 Data processing                                                   89,085       87,065      114,486       119,952 
 Professional fees                                                 37,022       62,522       76,358        87,552 
 Other                                                            160,503      162,010      225,895       237,366 
                                                             ------------- ------------ ------------- -------------
          Total noninterest expense                             1,069,647    1,125,275    1,495,978     1,609,745 
                                                             ------------- ------------ ------------- -------------
          Income before income taxes                              642,878      670,434      931,806       376,461 
                                                                                                                     
INCOME TAX EXPENSE                                                223,449      207,834      310,256        97,732 
                                                             ------------- ------------ ------------- -------------
          Net income                                          $   419,429   $  462,600   $  621,550    $  278,729  
                                                             ============= ============ ============= ============= 
</TABLE>


        The accompanying notes are an integral part of these statements.

                                      F-3
<PAGE>
 
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN


                             STATEMENTS OF EQUITY

<TABLE>
<CAPTION>
                                                               UNREALIZED           UNREALIZED
                                                              DEPRECIATION            LOSS ON
                                                               ON CERTAIN          AVAILABLE FOR
                                                RETAINED       MARKETABLE         SALE SECURITIES,
                                                EARNINGS    EQUITY SECURITIES           NET              TOTAL
                                               ----------  -------------------   ------------------   -----------
<S>                                            <C>         <C>                   <C>                  <C>
BALANCE, SEPTEMBER 30, 1993                    $4,750,242       $      0             $       0        $4,750,242
                                                                                                
  Net income                                      278,729              0                     0           278,729
  Net unrealized depreciation on certain                                                        
    marketable equity securities                        0        (33,826)                    0           (33,826)
                                               ----------  -------------------   ------------------   -----------
BALANCE, SEPTEMBER 30, 1994                     5,028,971        (33,826)                    0         4,995,145
                                                                                                
  Net income                                      621,550              0                     0           621,550
  Adoption of SFAS No. 115                              0         33,826              (121,784)          (87,958)
  Change in net unrealized loss on                                                              
    securities available-for-sale                       0              0              76. ,850            76,850
                                               ----------  -------------------   ------------------   -----------
BALANCE, SEPTEMBER 30, 1995                     5,650,521              0               (44,934)        5,605,587
                                                                                                
  Net income (unaudited)                          419,429              0                     0           419,429
  Change in net unrealized loss on                                                              
    securities available-for-sale                                                               
    (unaudited)                                         0              0              (172,370)         (172,370)
                                               ----------  -------------------   ------------------   -----------
BALANCE, JUNE 30, 1996 (UNAUDITED)             $6,069,950        $     0             $(217,304)       $5,852,646
                                               ==========  ===================   ==================   ===========
</TABLE>


       The accompanying notes are an integral part of these statements.

                                      F-4
<PAGE>
 
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN


                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                       For the Nine Months          For the Year Ended
                                                          Ended June 30,              September 30,
                                                    -------------------------   -------------------------             
                                                       1996           1995          1995          1994
                                                    -----------   -----------   -----------   -----------
                                                           (Unaudited)
<S>                                                 <C>           <C>           <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                        $   419,429   $   462,600   $   621,550   $   278,729    
  Adjustments to reconcile net income to                                                                     
     net cash provided by operating activities:                                                                          
        Depreciation                                     61,792        61,259        81,679        80,492    
        Amortization and accretion on securities        (58,615)      (54,901)      (73,200)       (9,921)   
        Amortization of net deferred loan                
         origination fees                               (25,871)      (23,002)      (30,669)      (30,048)   
        Provision for loan loss                               0             0             0        35,000    
        Provision (benefit) for deferred income             
         taxes                                            6,619        49,736        66,314        56,271 
        Provision for write-down of foreclosed               
         real estate                                          0             0             0       120,000  
        Gain on sale of foreclosed real estate,          
         net                                             (1,405)      (75,761)      (43,040)      (17,284)   
        Gain on sale of premises and equipment,          
         net                                             (1,500)            0       (73,702)         (772)  
        Gain on sale of securities, net                       0             0             0          (854)   
        Change in assets and liabilities:                                                                    
          Increase (decrease) in income taxes           
           receivable/payable                          (148,310)      169,176       188,288        (7,289)
          Increase in accrued interest receivable       (47,275)      (32,760)      (38,513)      (37,535)   
          Decrease (increase) in other assets            50,285        39,427        44,636       (25,642)   
          Increase (decrease) in accrued interest         
           payable                                       (1,397)       29,608        65,262        (9,548) 
          Increase (decrease) in accrued expenses          
           and other liabilities                        (96,984)      (41,658)      (21,660)       33,013 
                                                    -----------   -----------   -----------   -----------
              Total adjustments                        (262,661)      121,124       165,395       185,883    
                                                    -----------   -----------   -----------   -----------
              Net cash provided by operating          
               activities                               156,768       583,724       786,945       464,612     
                                                    -----------   -----------   -----------   -----------
CASH FLOWS FROM INVESTING ACTIVITIES:                                                                        
  Proceeds from maturities/calls of                     
   investment securities available-for-sale           1,000,000             0             0             0  
  Proceeds from maturities/calls of                   
   investment securities held-to-maturity             2,950,000     4,750,000     6,550,000     4,639,500    
  Purchases of investment securities                   
   available-for-sale                                (2,576,581)      (65,387)     (597,769)            0 
  Purchases of investment securities                   
   held-to-maturity                                           0    (3,236,991)   (3,448,595)   (8,344,197) 
  Net loan repayments (originations)                 (1,311,676)    1,009,059     1,409,406     1,828,694    
  Proceeds from sales of investment                      
   securities                                                 0             0             0     1,533,077 
  Proceeds from maturities of                                                                                
   mortgage-backed securities                            
   available-for-sale                                   353,100        95,019                     498,922 
                                                                                                             
  Proceeds from maturities of                            
   mortgage-backed securities held to                                                                        
   maturity                                             443,072       303,414       126,578     1,464,279    
  Purchases of mortgage-backed securities             
   available-for-sale                                (4,492,120)            0      (490,000)   (2,773,344) 
  Capital expenditures                                  (82,503)            0       (23,512)      (88,224)   
  Proceeds from sale of foreclosed real                     
   estate                                                18,019        80,761       329,855       372,117  
  Proceeds from sale of fixed assets                      1,500       120,792       202,066        17,750    
                                                    -----------   -----------   -----------   -----------
              Net cash provided by (used in)           
                 investing activities                (3,697,189)    3,056,667     4,556,951    (1,350,348)
CASH FLOWS FROM FINANCING ACTIVITIES:                                                                        
  Increase (decrease) in deposits                     2,269,917    (1,832,427)   (2,219,802)      140,852    
                                                    -----------   -----------   -----------   -----------
              Net cash provided by (used in)            
                 financing activities                 2,269,917    (1,832,427)   (2,219,802)      140,852  
                                                    -----------   -----------   -----------   -----------
NET INCREASE (DECREASE) IN CASH AND                  (1,270,504)    1,807,964     3,124,094      (744,884)   
 CASH EQUIVALENTS                                                                                            
CASH AND CASH EQUIVALENTS AT BEGINNING                 
 OF YEAR                                              6,108,097     2,984,003     2,984,003     3,728,887  
                                                    -----------   -----------   -----------   -----------
CASH AND CASH EQUIVALENTS AT END OF YEAR            $ 4,837,593   $ 4,791,967   $ 6,108,097   $ 2,984,003    
                                                    ===========   ===========   ===========   ===========
SUPPLEMENTAL DISCLOSURES:                                                                                    
Cash paid for:                                                                                               
Interest on deposits                                $ 1,937,549   $ 1,638,864   $ 2,234,983   $ 1,989,406    
Income taxes                                            356,734           838        57,800       106,285    
Transfers from loans to real estate                      38,771             0         5,444       359,834    
 acquired through foreclosure                                                                                
Change in unrealized net loss on                                                                             
 securities available for sale, net of             
 deferred taxes                                     $   172,370   $    23,831   $                  44,934 
                                                                                                             
Change in unrealized depreciation on                                                                         
 certain marketable equity securities                         0             0                     (33,826)    
                                                    ===========   ===========   ===========   =========== 
 </TABLE>

       The accompanying notes are an integral part of these statements.

                                      F-5
<PAGE>
 
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN


                         NOTES TO FINANCIAL STATEMENTS

                          SEPTEMBER 30, 1995 AND 1994

                         AND FOR THE YEARS THEN ENDED

             (INFORMATION AT JUNE 30, 1996 AND FOR THE NINE MONTHS
                  ENDED JUNE 30, 1996 AND 1995 IS UNAUDITED)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   DESCRIPTION OF BUSINESS

   First Federal Savings and Loan Association of Cullman (the "Association") is
   a mutual savings and loan association which was organized in 1905. Its
   principal business consists of accepting deposits and residential mortgage
   loan originations in its primary market area of Cullman County, Alabama. The
   Association is subject to the regulations of certain federal agencies and
   undergoes periodic examinations by those regulatory authorities.

   UNAUDITED INTERIM FINANCIAL STATEMENTS

   In the opinion of management, the unaudited statement of financial condition
   as of June 30, 1996 and the unaudited statements of income and cash flows for
   the nine-month periods ended June 30, 1996 and 1995 reflect all adjustments
   (which include only normal recurring adjustments) necessary to present fairly
   the information set forth therein. The results of operations for the interim
   periods are not necessarily indicative of the results for the full year.

   BASIS OF FINANCIAL STATEMENT PRESENTATION

   The accounting principles and reporting policies of the Association, and the
   methods of applying these principles, conform with generally accepted
   accounting principles ("GAAP") and with general practices within the thrift
   industry. In preparing the financial statements, management is required to
   make estimates and assumptions that affect the reported amounts of assets and
   liabilities as of the date of the balance sheet and revenues and expenses for
   the period. Actual results could differ significantly from those estimates.

   Material estimates that are particularly susceptible to significant changes
   in the near-term relate to the determination of the allowance for loan losses
   and the valuation of real estate acquired in connection with foreclosures or
   in satisfaction of loans. In connection with the determination of the
   allowances for loan losses and real estate owned, management obtains
   independent appraisals for significant properties, evaluates the overall
   portfolio characteristics and delinquencies and monitors economic conditions.

                                      F-6
<PAGE>
 
   A substantial portion of the Association's loans are secured by real estate
   in its primary market area. Accordingly, the ultimate collectibility of a
   substantial portion of the Association's loan portfolio and the recovery of a
   portion of the carrying amount of foreclosed real estate are susceptible to
   changes in economic conditions in the Association's primary market areas.

   CASH AND CASH EQUIVALENTS

   For purposes of the statements of cash flows and presentation of the
   statements of financial condition, the Association considers cash, due from
   banks and interest bearing deposits in banks as cash and cash equivalents.

   INVESTMENT AND MORTGAGE-BACKED SECURITIES

   Securities classified as held-to-maturity are stated at cost, adjusted for
   amortization of premiums and accretion of discounts on the constant effective
   yield method. The Association has the positive intent and ability to hold
   these securities to maturity. Available-for-sale securities are carried at
   fair value and include all debt and equity securities not classified as held-
   to-maturity or trading. Trading securities are those held principally for the
   purpose of selling in the near future and are carried at fair value. The
   Association does not currently have any trading securities.

   Unrealized holding gains and losses for trading securities are included in
   earnings. Unrealized holding gains and losses for available-for-sale
   securities are excluded from earnings and reported, net of any income tax
   effect, as a separate component of equity. Realized gains and losses for
   securities classified as either available-for-sale or held-to-maturity are
   reported in earnings based on the adjusted cost of the specific security
   sold.

   Effective October 1, 1994, the Association adopted the provisions of
   Statement of Financial Accounting Standards ("SFAS") No. 115, Accounting for
   Certain Investments in Debt and Equity Securities. At the time of adoption,
   the Association recognized a net reduction of equity of $87,958, representing
   the unrealized loss on investment and mortgage-backed securities. Prior to
   adoption of SFAS 115, all investment securities were stated at cost, adjusted
   for amortization of premiums and accretion of discounts, similar to the held-
   to-maturity category under the provisions of SFAS 115. Securities to be held
   for indefinite periods of time would have been reported as held for sale and
   carried at the lower of cost or fair value with adjustments reflected in the
   statement of income prior to the implementation of SFAS 115. Additionally,
   certain marketable equity securities were previously carried at the lower of
   cost or market with unrealized losses shown as a reduction of equity.

   LOANS RECEIVABLE

   Loans receivable are stated at unpaid principal balances, less the allowance
   for loan losses and net deferred loan origination fees and discounts.

   The Association ceases accrual of interest on substantially all loans when
   payment on a loan is in excess of 90 days past due. An allowance is
   established by a charge to interest income equal to all interest previously
   accrued. Interest income is subsequently recognized only to the extent that
   cash payments are received until, in management's judgment, the borrower's
   ability to make periodic interest and principal payments is in accordance
   with the terms of the loan agreement; in which case the loan is returned to
   accrual status.

                                      F-7
<PAGE>
 
   The allowance for loan losses is increased by charges to income and decreased
   by loan charge-offs, net of recoveries. The allowance for loan losses is
   maintained at a level which management considers adequate to absorb losses
   inherent in the loan portfolio at each reporting date. Management's
   estimation of this amount includes a review of all loans for which full
   collectibility is not reasonably assured and considers, among other factors,
   prior years' loss experience, economic conditions, distribution of portfolio
   loans by risk class, and the estimated value of the underlying collateral.
   Though management believes the allowance for loan losses to be adequate,
   ultimate losses may vary from their estimates. However, estimates are
   reviewed periodically, and as adjustments become necessary, they are reported
   in earnings in periods in which they become known. In addition, various
   regulatory agencies, as an integral part of their examination process
   periodically review the Association's allowance for losses on loans and the
   carrying value of foreclosed real estate. Such agencies may require the
   Association to recognize additions to the allowances based on their judgments
   about information available to them at the time of their examinations.

   The Association adopted SFAS No. 114, Accounting by Creditors for Impairment
   of a Loan, and SFAS No. 118, Accounting by Creditors for Impairment of a 
   Loan--Income Recognition and Disclosures, as of October 1, 1995. SFAS No. 114
   requires that 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 Association 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 October 1, 1995. Based on the
   Association's loan portfolio composition, which primarily consists of one-to-
   four family residential mortgages and consumer installment loans, which are
   exempt from SFAS No. 114 when evaluated collectively for impairment as is
   done by the Association, the Association had no loans designated as impaired
   under the provisions of SFAS No. 114 at October 1, 1995.

   LOAN ORIGINATION FEES AND RELATED COSTS

   Loan origination fees and certain direct origination costs are capitalized
   and recognized as an adjustment of the yield of the related loan.

   LOAN SERVICING INCOME

   Loan servicing income represents fees earned in connection with the servicing
   of real estate mortgage loans for investors. Such income is recognized
   concurrent with the receipt of the related mortgage payments and is based
   generally on the outstanding principal balances of the loans serviced.

   GAINS ON SALES OF LOAN

   Gains or losses on sales of mortgages are recognized based upon the
   difference between the selling price and the carrying value of the related
   mortgage loans sold. Such gains and losses are adjusted by the amount of
   excess servicing fees recorded.

                                      F-8
<PAGE>
 
   FORECLOSED REAL ESTATE

   Real estate acquired through, or in lieu of, loan foreclosure is initially
   recorded at fair value at the date of foreclosure, establishing a new cost
   basis.  Costs to maintain or hold the property are expensed and amounts
   incurred to improve the property, to the extent that fair value is not
   exceeded, are capitalized.  Valuations are periodically performed by
   management, and an allowance for losses is established by a charge to income
   if the carrying value of a property exceeds its fair value less the estimated
   costs to sell.

   PREMISES AND EQUIPMENT

   Land is carried at cost.  Buildings, leasehold improvements, and furniture,
   fixtures and equipment are carried at cost, less accumulated depreciation and
   amortization.  Depreciation is provided using the straight-line and
   accelerated methods over the estimated useful lives of the assets.  The cost
   of leasehold improvements is amortized using the straight-line method over
   the life of the lease.

   INCOME TAXES

   The Association accounts for income taxes through the use of the asset and
   liability method for accounting for deferred income taxes.  Under the asset
   and liability method, deferred taxes are recognized for the tax consequences
   of temporary differences by applying enacted statutory rates applicable to
   future years to differences between the financial statement carrying amounts
   and the tax bases of existing assets and liabilities.  The effect on deferred
   taxes of a change in tax rates would be recognized in income in the period
   that includes the enactment date.

   PENDING ACCOUNTING STANDARDS

   In December 1991, the Financial Accounting Standards Board ("FASB") issued
   SFAS No. 107,  Disclosures About Fair Values of Financial Instruments.  This
   standard requires disclosure of the fair value of financial instruments, both
   assets and liabilities recognized and not recognized in the statement of
   financial condition.  Adoption of this standard is required by the
   Association for fiscal years ending after December 31, 1995.  The Association
   will adopt the provisions of this standard as of September 30, 1996.

   In March 1995, the FASB issued SFAS No. 121, Accounting for the Impairment of
   Long-Lived Assets and for Long-Lived Assets to Be Disposed Of.  SFAS No. 121
   establishes accounting standards for the impairment of long-lived assets,
   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 Standard requires that long-lived assets and certain
   identifiable intangibles to be held and used be reviewed for impairment
   whenever events or changes in circumstances indicate that the carrying amount
   of an asset may not be recoverable.  If the review for recoverability, based
   on undiscounted expected future cash flows, indicates that impairment exists,
   the loss should be measured based on the fair value of the asset.  The
   Association will adopt the provisions of the Standard on October 1, 1996 and
   anticipates that the impact will not be significant.

   In May 1995, the FASB issued SFAS No. 122, Accounting for Mortgage Servicing
   Rights, an amendment to SFAS No. 65.  This Standard amends certain provisions
   of SFAS No. 65 to eliminate 

                                      F-9
<PAGE>
 
   the accounting distinction between rights to service mortgage loans for
   others that are acquired through loan origination activities and those
   acquired through purchase transactions. This Standard applies prospectively
   for fiscal years beginning after December 15, 1995 to transactions in which a
   mortgage banking enterprise sells or securitizes mortgage loans with
   servicing rights retained and to impairment evaluations of all amounts
   capitalized as mortgage servicing rights, including those purchased before
   adoption of this Standard. Management will adopt the provisions of this
   Standard on October 1, 1996. Based on the Association's current operating
   activities, management does not believe that the adoption of this Standard
   will have a material impact on the Association's financial condition or
   results of operations.

 2. INVESTMENT AND MORTGAGE-BACKED SECURITIES

    Details of securities are as follows:

<TABLE> 
<CAPTION> 
                                                                               June 30, 1996                             
                                                             ------------------------------------------------------------
                                                                                Gross          Gross                     
                                                                Amortized     Unrealized     Unrealized       Estimated  
                                                                  Cost          Gains          Losses         Fair Value 
                                                             -------------   ------------   -------------   -------------
                                                                                      (Unaudited)                        
   <S>                                                       <C>             <C>            <C>             <C>   
   Available-for-sale:
     U.S.Treasury and federal agencies                        $ 2,022,591     $      0       $  (54,861)     $  1,967,730
     Mutual funds                                               1,764,127            0          (14,602)        1,749,525
     Federal Home Loan Bank stock                                 429,800            0                0           429,800
                                                             -------------   ------------   -------------   -------------- 
     Investment securities                                      4,216,518            0          (69,463)        4,147,055
     Mortgage-backed securities                                 6,488,950            0         (275,466)        6,213,484
                                                             -------------   ------------   -------------   --------------
          Total                                               $10,705,468     $      0       $ (344,929)     $ 10,360,539
                                                             =============   ============   =============   ==============

   Held-to-maturity:
     U.S. Treasury and federal agencies                       $ 5,091,576     $      0       $  (53,606)     $  5,037,970
     Obligations of state and political subdivisions              159,900        9,559                0           169,459
                                                             -------------   ------------   -------------   --------------
     Investment securities                                      5,251,476        9,559          (53,606)        5,207,429
     Mortgage-backed securities                                 2,749,049           64                0         2,749,113
                                                             -------------   ------------   -------------   --------------
          Total                                               $ 8,000,525       $9,623       $  (53,606)     $  7,956,542
                                                             =============   ============   =============   ==============
</TABLE> 

                                      F-10
<PAGE>

<TABLE> 
<CAPTION> 
                                                                                  September 30,1995                       
                                                             ------------------------------------------------------------ 
                                                                                Gross          Gross                      
                                                                Amortized     Unrealized     Unrealized       Estimated   
                                                                  Cost          Gains          Losses         Fair Value  
                                                             -------------   ------------   -------------   ------------- 
                                                                                      (Unaudited)                         
   <S>                                                       <C>             <C>            <C>             <C>            
   Available-for-sale:                  
     U.S.Treasury and federal agencies                        $   501,963     $    617       $        0      $   502,580 
     Mutual funds                                               1,689,141            0          (12,707)       1,676,434  
     Federal Home Loan Bank stock                                 429,800            0                0          429,800 
                                                             -------------   ------------   -------------   -------------
     Investment securities                                      2,620,904          617          (12,707)       2,608,814    
     Mortgage-backed securities                                 2,302,174            0          (58,744)       2,243,430
                                                             -------------   ------------   -------------   ------------- 
          Total                                               $ 4,923,078     $    617       $  (71,451)     $ 4,852,244
                                                             =============   ============   =============   =============
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                                  September 30,1995                       
                                                             ------------------------------------------------------------ 
                                                                                Gross          Gross                     
                                                                Amortized     Unrealized     Unrealized       Estimated   
                                                                  Cost          Gains          Losses         Fair Value  
                                                             -------------   ------------   -------------   -------------  
                                                                                      (Unaudited)                         
<S>                                                           <C>              <C>            <C>            <C>            
U.S. Treasury and federal agencies                            $11,034,148      $  1,168       $(200,060)     $10,835,256
Obligations of state and political subdivisions                   159,698         9,171               0          168,869
Mutual funds                                                    1,590,890             0               0        1,590,890
Unrealized depreciation on certain marketing equity                                                          
   securities                                                     (33,800)            0               0          (33,826)
Federal Home Loans Bank stock                                     429,800             0               0          429,800
                                                             -------------   ------------   -------------   -------------  
Investment Securities                                          13,180,710        10,339        (200,060)      12,990,989
Morgage-backed securities                                       5,676,248         8,144        (200,060)       5,400,596
                                                             -------------   ------------   -------------   -------------  
          Total                                               $18,856,958      $ 18,483       $(483,856)     $18,391,585
                                                             =============   ============   =============   =============
</TABLE> 

                                     F-11
<PAGE>
 
The amortized cost and estimated fair value of securities, by contractual
maturity, are shown below. Expected maturities will differ from contractual
maturity because borrowers may have the right to call or prepay obligations:

<TABLE> 
<CAPTION> 
                                                                       June 30, 1996                                              
                                                      -------------------------------------------------------                     
                                                           Available for Sale          Held-to-Maturity                           
                                                      --------------------------  ---------------------------                     
                                                         Amortized                   Amortized                                    
                                                           Cost      Fair Value        Cost      Fair Value                       
                                                      ------------  ------------  ------------  -------------                     
                                                                            (Unaudited)                                           
<S>                                                   <C>           <C>           <C>           <C>                               
Due in one year or less                                $        0    $        0    $ 3,754,486   $3,746,498                       
Due after one year through five years                   1,260,690     1,232,030      1,496,990    1,460,931                       
Due after five years through ten years                    761,901       735,700              0            0                       
Due after ten years                                     2,193,927     2,179,325              0            0                       
                                                      ------------  ------------  ------------  -------------                     
                                                        4,216,518     4,147,055      5,251,476    5,207,429                       
Mortgage-backed securities                              6,488,950     6,213,484      2,749,049    2,749,113                       
                                                      ------------  ------------  ------------  -------------                     
          Total                                       $10,705,468   $10,360,539     $8,000,525   $7,956,542                       
                                                      ============  ============  ============  =============                     
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                       June 30, 1996                                         
                                                      -------------------------------------------------------                
                                                           Available for Sale          Held-to-Maturity                      
                                                      --------------------------  ---------------------------                
                                                         Amortized                   Amortized                               
                                                           Cost      Fair Value        Cost      Fair Value                  
                                                      ------------  ------------  ------------  -------------                 
<S>                                                   <C>           <C>           <C>           <C>                          
Due in one year or less                                $        0    $        0    $ 2,747,450   $ 2,755,905
Due after one year through five years                     501,963       502,580      5,445,672     5,385,260
Due after five years through ten years                          0             0              0             0
Due after ten years                                     2,118,941     2,106,234              0             0  
                                                      ------------  ------------  ------------  -------------
                                                        2,620,904     2,608,234      8,193,122     8,141,165
Mortgage-backed securities                              2,302,174     2,243,430      3,208,648     3,178,942
                                                      ------------  ------------  ------------  -------------
          Total                                        $4,923,078    $4,852,244    $11,401,770   $11,320,107 
                                                      ============  ============  ============  =============                 
</TABLE> 

There were no sales of securities during the years ended September 30, 1995 and 
the interim period ended June, 1996. Proceeds from sales of securities during 
fiscal 1994, prior to adoption of SFAS No. 115, were $1,533,077 with gross gains
of $854 on those sales.

                                     F-12
<PAGE>
 
3. LOANS RECEIVABLE, NET

   Loans receivable are summarized as
   follows:
<TABLE> 
<CAPTION> 
                                                     June 30,     September 30,    September 30,
                                                       1996           1995             1994
                                                  -------------  ---------------  --------------
                                                   (Unaudited)
   <S>                                            <C>            <C>              <C>
   Mortgage loans:
     Principal balances:
        Secured by 1-4 family residences              $23,804,276     $23,230,366     $24,123,939
        Secured by nonresidential properties            8,670,198       8,180,276       9,463,817
        Secured by multifamily properties               4,105,323       4,187,709       3,540,035
        Construction loans                                755,035         624,000         400,110
                                                    -------------  ---------------  --------------
                                                       37,334,832      36,222,351      37,527,901
        Less:
        Undisbursed portion of mortgage loans            (246,191)       (265,804)        (91,435)
        Net deferred loan origination fees               (154,950)       (121,257)       (100,624)
                                                    -------------  ---------------  --------------
        Total mortgage loans                           36,933,691      35,835,290      37,335,842
   Commercial loans                                     1,157,402         378,126          70,877
   Consumer loans:
     Principal balances:
     Loans secured by automobiles                       1,230,415       1,050,545       1,252,061
     Loans secured by savings accounts                    595,526         534,017         346,526
     Other                                                563,572       1,395,893       1,581,316
                                                    -------------  ---------------  --------------
         Total consumer loans                           2,389,513       2,980,455       3,179,903
                                                    -------------  ---------------  --------------
         Total loans                                   40,480,606      39,193,871      40,586,622
     Less allowance for loan losses                       611,597         623,638         632,208
                                                    -------------  ---------------  --------------
   Loans receivable, net                              $39,869,009     $38,570,233     $39,954,414
                                                   ==============  ===============  ==============
</TABLE>

   In the ordinary course of business, the Bank makes loans to officers,
   directors, employees, and other related parties of the Bank. These loans are
   made on substantially the same terms as those prevailing for comparable
   transactions with others. Such loans do not involve more than normal risk of
   collectibility nor do they present other unfavorable features. The amounts of
   such related party loans and commitments at September 30, 1994, September 30,
   1995 and June 30, 1996 were $680,000, $689,000, and $912,000, respectively.
   During the year ended September 30, 1995, new loans totaled $69,000 and
   repayments were $60,000. During the interim period ended June 30, 1996, new
   loans totaled $376,000 and repayments were $153,000.

   Activity in the allowance for loan losses is summarized as follows:

<TABLE>
<CAPTION>
                                                    For the Nine Months      For the Years Ended
                                                       Ended June 30,           September 30,
                                                   ----------------------  -----------------------
                                                      1996        1995        1995        1994
                                                   ----------  ----------  ----------  -----------
                                                      (Unaudited)
<S>                                                <C>         <C>         <C>         <C>
Balance at beginning of year                         $623,638    $632,208    $632,208    $ 756,628
Provision charged to income                                 0           0           0       35,000
Net loan recoveries (charge-offs)                     (12,041)      4,152      (8,570)    (159,420)
                                                   ----------- ----------  ----------  -----------
              Balance at end of year                 $611,597    $636,360    $623,638    $ 632,208
                                                   =========== ==========  ==========  ===========
</TABLE>

                                     F-13
<PAGE>
 
   The Association had loans on nonaccrual status of approximately $49,000 and
   $22,000 at September 30, 1995 and 1994, respectively. Interest income
   foregone on these nonaccrual loans was not significant for fiscal years 1995
   and 1994. The Association had loans on nonaccrual status of approximately
   $34,000 at June 30, 1996 (unaudited). Interest income foregone on these
   nonaccrual loans was not significant for the nine months ended June 30, 1996
   (unaudited).
 
4. LOAN SERVICING

   The Association originates and services mortgage loans for Federal Home Loan
   Mortgage Corporation ("Freddie Mac"). Mortgage loans serviced for Freddie Mac
   are not included in the accompanying statements of financial condition.
   Unpaid principal balances of serviced loans totaled $750,391 at June 30, 1996
   (unaudited), $900,246 at September 30, 1995, and $240,474 at September 30,
   1994.

5. ACCRUED INTEREST RECEIVABLE

   Accrued interest receivable at September 30, 1995 is summarized as follows:

<TABLE>
<CAPTION>
                                       June 30,       September 30,   September 30,
                                         1996             1995            1994
                                     -------------   --------------   -------------
                                      (Unaudited)
        <S>                          <C>             <C>              <C>
        Investment securities           $105,482        $ 97,352       $120,556
        Mortgage-backed securities        48,542          28,965         29,563
        Loans receivable                 277,232         257,664        195,349
                                     -------------   --------------  -------------
                 Total                  $431,256        $383,981       $345,468
                                     =============   ==============  =============
</TABLE>

 6. FORECLOSED REAL ESTATE

    Activity in the allowance for losses on foreclosed real estate is 
summarized as follows:

<TABLE> 
<CAPTION> 
                                      June 30,        September 30,   September 30,
                                        1996              1995            1994
                                     -------------   --------------  ------------- 
                                      (Unaudited)
        <S>                          <C>             <C>             <C>
        Balance at beginning of year       $   0       $ 214,609       $ 94,609
        Provision charged to income            0               0        120,000
        Charge-offs                            0        (214,609)             0
                                     -------------   --------------  -------------
              Balance at end of year       $   0       $       0       $214,609
                                     =============   ==============  =============
</TABLE>

                                     F-14
<PAGE>
 
7. PREMISES AND EQUIPMENT

   A summary of premises and equipment is as follows:

<TABLE>
<CAPTION>
                                           June 30,        September 30,   September 30,
                                             1996              1995            1994
                                          -------------    -------------   --------------
                                           (Unaudited)
   <S>                                    <C>              <C>             <C>
   Land                                     $  163,082       $  163,081      $  201,082
   Buildings and improvements                  751,408          727,144         864,202
   Leasehold improvements                       30,166           30,166          21,854
   Furniture, fixtures, and equipment          726,324          682,904         680,488
                                          -------------    -------------   --------------
                                             1,670,980        1,603,295       1,767,626
   Less accumulated depreciation and         1,049,281        1,002,307         980,107
   amortization                           -------------    -------------   --------------
            Net premises and equipment      $  621,699       $  600,988      $  787,519
                                          =============    =============   ==============      
</TABLE> 
 
8. DEPOSITS

<TABLE>
<CAPTION>
   Deposits are summarized as follows:
                                             June 30, 1996                     September 30, 1995             September 30, 1994
                                       --------------------------       -------------------------------   --------------------------
                                          Weighted                          Weighted
                                           Average                           Average
                                            Rate       Amount     Percent     Rate        Amount     Percent    Amount     Percent
                                       ------------ ------------- ---------  -------- -------------  -------- ----------- ----------
                                                     (Unaudited
<S>                                    <C>          <C>           <C>        <C>      <C>            <C>      <C>         <C> 
Demand and NOW accounts, including
 noninterest-
 bearing deposits of $113,594
 in 1996 and $90,205 in 1995                  2.40%  $11,670,291     20.0%      2.43%  $11,721,404     20.9%  $13,848,994     23.8%
 
Money market accounts                         3.15     1,300,033      2.2       3.15     1,339,759      2.4     1,365,561      2.3
Passbook savings                              2.84     8,373,587     14.4       3.10     7,471,270     13.3     8,626,621     14.8
                                       ------------ -------------  --------   ------- -------------  ------- -------------  --------
                                                      21,343,911     36.6               20,532,433     36.6    23,841,176     40.9
Certificates of deposit, rates from
   3.15% to 6.41% in 1996 and 5.12% to
   6.78% in 1995                              5.60    36,933,976     63.4       5.62    35,475,537     63.4    34,386,596     59.1
                                       ------------ -------------  --------   ------- -------------  ------- -------------  --------
       Total                                  4.51%  $58,277,887    100.0%      4.56%  $56,007,970    100.0%  $58,227,772    100.0%
                                       ============ =============  ========   ======= =============  ======= =============  ========
</TABLE>

   The aggregate amount of jumbo certificates of deposit with a minimum
   denomination of $100,000 was approximately $5,815,582 at June 30, 1996
   (unaudited) and $4,910,558 at September 30, 1995.

                                     F-15
<PAGE>
 
     Scheduled maturities of certificates of deposit at September 30, 1995 are
     as follows:

<TABLE>
<CAPTION>
                    YEARS ENDING                 WEIGHTED
                    SEPTEMBER 30               AVERAGE RATE          AMOUNT
                  ----------------          -----------------   ----------------   
                    <S>                        <C>                <C>
                        1996                   5.47%              $26,185,400
                        1997                   5.91                 6,112,602
                        1998                   5.96                 1,667,904
                        1999                   6.91                 1,456,683
                        2000                   6.69                    52,948
                                                                ----------------
                                                                  $35,475,537
                                                                ----------------
</TABLE> 
     Interest expense on deposits are
     summarized as follows:
<TABLE> 
<CAPTION> 
                                 June 30,        June 30,     September 30,   September 30,          
                                   1996            1995          1995             1994                                       
                               --------------   -----------  --------------  ----------------                                
                                       (Unaudited)                                                                           
<S>                             <C>            <C>            <C>              <C>                                           
NOW accounts                    $  199,621     $  208,163     $   286,845      $  316,846                                    
Money market accounts               22,237         27,648          37,731          37,444                                    
Passbook savings                   143,230        166,224         229,105         228,676                                    
Certificates of deposit          1,572,635      1,269,300       1,754,606       1,401,551                                    
Withdrawal penalties                (1,571)        (2,863)         (8,042)         (1,714)                                   
                              --------------  ------------  --------------  ----------------                                 
      Total                     $1,936,152     $1,668,472     $ 2,300,245      $1,982,803                                    
                              ==============  ============  ==============  ================                                 
</TABLE>            

     The Association has pledged U.S. government and government agency
     obligations totaling $1,120,000 at June 30, 1996 (unaudited) and September
     30, 1995 as collateral against certain large deposits.
 
                                     F-16
<PAGE>
 
9.   INCOME TAXES

     The provisions for income taxes for the periods indicated are as follows:

<TABLE>
<CAPTION>
                                         For the Nine                    For the Years
                                         Months Ended                       Ended
                                           June 30,                      September 30,
                                ----------------------------      -------------------------    
                                    1996           1995              1995           1994
                                -----------      -----------      ----------      ---------
                                         (Unaudited)
         <S>                    <C>              <C>              <C>             <C>
         Current:
            Federal               $189,305         $137,566        $212,262        $30,535
            State                   27,525           20,532          31,680         10,926
                                -----------      -----------      ----------      --------- 
                                   216,830          158,098         243,942         41,461
         Deferred:
            Federal                  5,732           48,631          64,841         53,934
            State                      887            1,105           1,473          2,337
                                -----------      -----------      ----------      ---------
                                     6,619           49,736          66,314         56,271
                                -----------      -----------      ----------      ---------
                   Total          $223,449         $207,834        $310,256        $97,732
                                ===========      ===========      ==========      =========
</TABLE>

     The differences between the provision for income taxes and the amount
     computed by applying the statutory federal income tax rate of 34% to income
     before income taxes were as follows:

<TABLE>
<CAPTION>
                                                   For the Nine Months      For the Years Ended
                                                      Ended June 30,           September 30,
                                                 ------------------------ -----------------------
                                                       1996       1995        1995       1994
                                                 -------------  ----------- ----------- ---------
                                                          (Unaudited)
     <S>                                         <C>            <C>         <C>         <C>
     Expected income tax expense at
        statutory federal tax rate                $218,579    $227,948     $316,814    $127,997

     Increase (decrease) resulting from:
        State income tax, net of federal benefit
                                                    17,670      14,280       21,882       8,754
        Tax-exempt interest income                 (12,000)    (24,000)     (28,000)    (38,419)
        Other, net                                    (800)    (10,394)        (440)       (600)
                                                 ----------- ------------ ----------- -----------
                                                  $223,449    $207,834     $310,256    $ 97,732
                                                 =========== ============ =========== ===========

     Effective rate                                     35%         31%         33%         26%
                                                 =========== ============ =========== ===========
</TABLE>

                                     F-17
<PAGE>
 
     Temporary differences between the financial statement carrying amounts and
     tax bases of assets and liabilities that give rise to significant portions
     of the net deferred tax asset relate to the following:

<TABLE>
<CAPTION>
                                                               June 30,            September 30,          September 30,   
                                                                 1996                 1995                    1994
                                                       ----------------------   ------------------   ------------------------
                                                              (Unaudited)
<S>                                                    <C>                      <C>                  <C>
Deferred loan fees, net                                        $  12,499             $  16,665               $  20,831

Allowance for 
loan losses for financial report                                 226,291               230,746                 233,917
Unrealized loss on securities available
for sale                                                         127,624                25,900                       0

Unrealized depreciation on certain 
  marketable equity securities                                         0                     0                  13,531
Other                                                             22,316                25,205                  12,004
                                                       ----------------------   ------------------   ------------------------
Deferred tax asset                                               388,730               298,516                 280,283
Allowance for loan losses for the tax
reserve in excess of base year                                   (45,852)              (32,130)                (12,044)  
Depreciation                                                     (53,443)              (50,049)                (44,251)
Other                                                            (40,788)              (62,795)                (16,501)
                                                       ----------------------   ------------------   ------------------------
Deferred tax liability                                          (140,083)             (144,974)                (72,796)
                                                       ----------------------   ------------------   ------------------------
Net deferred tax asset                                          $248,647              $153,542                $207,487
                                                       ======================   ==================   ========================
</TABLE>


     Thrift institutions, in determining taxable income, have historically been
     allowed special bad debt deductions based on specified experience formulae
     or on a percentage of taxable income before such deductions. The bad debt
     deduction based on the latter has been gradually reduced to 8%. On August
     2, 1996, Congress passed the Small Business Job Protection Act that, will
     among other things, repeal the tax bad debt reserve method for thrifts
     effective for taxable years beginning after December 31, 1995. As a result,
     thrifts must recapture into taxable income the amount of their post-1987
     tax bad debt reserves over a six-year period beginning after 1995. This
     recapture can be deferred for up to two years if the thrift satisfies a
     residential loan portfolio test. The Bank is expected to recapture
     approximately $32,000 of its tax bad debt reserves into taxable income over
     six years as a result of this new law. The recapture will not have any
     effect on the Association's net income because the related tax expense has
     already been accrued.

     Because of such repeal, thrifts such as the Association may only use the
     same tax bad debt reserve that is allowed for banks. Accordingly, a thrift
     with assets of $500 million or less may only add to its tax bad debt
     reserves based upon its moving six-year average experience of actual loan
     losses (i.e., the experience method). A thrift with assets greater than
     $500 million can no longer use the experience method and may only deduct
     loan losses as they actually arise (i.e., the specific charge-off method).
     The Association expects to continue to use the experience method.

     The portion of a thrift's tax bad debt reserve that is not recaptured under
     this new law is only subject to recapture at a later date under certain
     circumstances. These include stock repurchases by the thrift or if the
     thrift converts to a type of institution (such as a credit union) that is
     not considered a bank for tax purposes. However, no further recapture would
     be allowed if the thrift converted to a commercial bank charter or was
     acquired by a bank. The Association does not
                                     F-18
<PAGE>
 
     anticipate engaging in any transactions at this time that would require the
     recapture of its remaining tax bad debt reserves.

10.  EQUITY

     Under regulations promulgated by the Association's primary regulator, the
     Office of Thrift Supervision ("OTS"), the Association is required to
     maintain capital sufficient to meet three requirements, as defined: (1) a
     tangible capital requirement equal to 1.5% of adjusted total assets; (2) a
     core capital (leverage) requirement of 3% of adjusted total assets, though
     it is anticipated that most institutions will be required by regulators to
     maintain capital of an additional 100 to 200 basis points; and (3) a risk-
     based capital requirement equal to 8% of risk-weighted assets, which were
     approximately $32,705,865 at September 30, 1995. Under the risk-based
     capital regulations, assets and off-balance sheet commitments are assigned
     a credit-risk weighting based upon their relative risk ranging from 0% for
     assets backed by the full faith and credit of the United States government
     or that pose no credit risk to the Association to 100% for such assets as
     commercial loans and delinquent or repossessed assets.

     The following is a reconciliation of the Association's equity under
     generally accepted accounting principles ("GAAP") to the Association's
     tangible, leverage, and risk-based capital available to meet its regulatory
     requirements:

<TABLE> 
<CAPTION> 
                                                                                           SEPTEMBER 30, 
                                                                                              1995
                                                                                          ---------------   
          <S>                                                                             <C> 
          Total equity, per financial statements                                            $5,605,587    
          Unrealized losses on available-for-sale securities 
            allowed to be added back                                                            44,934 
          Intangible assets required to be deducted                                                  0         
                                                                                          --------------- 
          Tangible capital                                                                   5,650,521 
          Required deductions                                                                        0
                                                                                          --------------- 
          Core capital                                                                       5,650,521
          General allowance for loan losses*                                                   410,000
                                                                                          ---------------
          Risk-based capital                                                                $6,060,521
                                                                                          ===============
          *Limited to a maximum of 1.25% of gross risk weighted assets
</TABLE>
 
                                     F-19

<PAGE>
 
     At September 30, 1995, the Association was in compliance with all capital
     requirements, as set forth in the following table:

<TABLE> 
<CAPTION> 
                                                                                             AMOUNT         PERCENTAGE
                                                                                           ------------- ---------------  
                                         <S>                                               <C>           <C>      
                                         Tangible capital, as defined                       $5,650,521        9.11%
                                         Required minimum                                      930,393        1.50
                                                                                           ------------- ---------------   
                                                   Excess                                   $4,720,128        7.61%
                                                                                           ============= ===============  

                                         Core capital, as defined                           $5,650,521        9.11%
                                         Required minimum                                    1,860,786        3.00
                                                                                           ------------- ---------------  
                                                   Excess                                   $3,789,735        6.11%
                                                                                           ------------- ---------------

                                         Risk-based capital                                 $6,060,521       18.53%
                                         Required minimum                                    2,616,469        8.00
                                                                                           ------------- ---------------- 
                                                   Excess                                   $3,444,052       10.53%
                                                                                           ============= ================
</TABLE> 

     Core and risk-based capital elements continue to be under study by the OTS.
     Management continues to monitor these and contemplated regulatory changes
     and believes that the Association will continue to exceed its regulatory
     minimums.

     Effective December 1992, the capital standards under the Federal Deposit
     Insurance Corporation Improvement Act became effective. These regulations
     established capital standards in five categories ranging from "critically
     undercapitalized" to "well capitalized" and defined "well capitalized" as
     at least 5% for leverage capital and at least 10% for risk-based capital.
     Institutions with a leverage capital less than 4% or risk-based capital
     less than 8% are considered "undercapitalized" and are subject to
     increasingly stringent prompt corrective action measures.

11.  COMMITMENTS AND CONTINGENCIES
     
     LEASE COMMITMENT

     The Association leases property utilized as a branch office under a long-
     term lease expiring March 31, 2000, at an annual rental of $15,409 plus
     taxes and maintenance. The Association has three 5-year options to renew
     with rentals adjusted to the consumer price index. Rent expense under this
     lease totaled $15,661 for the year ended September 30, 1995.

     At September 30, 1995, projected minimum lease payments for years ending
     September 30 are as follows:
<TABLE> 
<CAPTION> 
                       <S>                          <C> 
                       1996                         $15,409
                       1997                          15,409
                       1998                          15,409
                       1999                          15,409
                       2000                           7,705
                                                  -----------  
                                   Total            $69,341
                                                  -----------
</TABLE> 

                                     F-20
<PAGE>
 
     Financial Instruments With Off-Balance-Sheet Risk

     The Association does not engage in transactions involving options, standby
     letters of credit, financial guarantees, interest-rate swaps, and forward
     and future contracts. Further, the Association does not routinely issue
     loan commitments and had none outstanding at September 30, 1995.

     Significant Group Concentrations of Credit Risk

     The majority of the Association's business activity is with customers
     located in Cullman County and surrounding areas. While this area is heavily
     involved in agribusiness activities, there is significant diversified
     industry with no heavy concentration in any one industry.

     FDIC Assessment

     The Association's savings deposits are insured by the Savings Association
     Insurance Fund ("SAIF"), which is administered by the Federal Deposit
     Insurance Corporation ("FDIC"). The assessment rate is currently 0.23% of
     deposits for well capitalized institutions, though proposed legislation
     would reduce such assessment from $.23 to $.04, a level consistent with
     that charged to members of the Bank Insurance Fund. However, if enacted,
     such legislation would likely require a one-time assessment which the
     Association believes, under terms of legislative proposals most frequently
     discussed, would approximate $475,000. Such an assessment will be
     recognized by a charge to income if and when such legislation is enacted.

     Litigation

     The Company is a defendant in certain claims and legal actions arising in
     the ordinary course of business. In the opinion of management, after
     consultation with legal counsel, the ultimate disposition of these matters
     is not expected to have a material adverse effect on the financial position
     of the Company.

12.  PROFIT SHARING PLAN

     The Association maintains a defined contribution profit-sharing plan
     covering all full-time employees who meet certain eligibility requirements.
     Contributions to the Plan are at the discretion of the Board of Directors
     and are determined on a calendar-year basis. For the plan year ended
     December 31, 1995 management made a contribution of approximately $20,000,
     of which $15,000 had been accrued at September 30, 1995. For the year ended
     December 31, 1994 management made a contribution of $40,076 of which
     $30,057 had been accrued at September 30, 1994.

13.  STOCK CONVERSION

     On June 10, 1996, the Board of Directors approved a plan (the "Stock
     Conversion Plan") to convert the Association from the mutual form of
     organization to the stock form of organization. A newly formed corporation
     will become the holding company of the Association and would offer and
     issue shares of stock to members of the Association, certain benefit plans
     of the Association, and the public in a subscription and community
     offering.

                                     F-21
<PAGE>
 
     The Stock Conversion Plan provides for the issuance of shares of capital
     stock at a price which conforms to an independently apprised pro forma
     market value of the Association. The estimated net proceeds to be received
     from the offering will be based upon the appraisal to be performed.

     The costs associated with the offering are expected to be deducted from the
     proceeds of the sale of stock. In the event the conversion is not
     consummated, all conversion costs incurred will be charged against current
     earnings.

     Consummation of the offering is contingent upon regulatory approval.

                                     F-22
<PAGE>
 
================================================================================

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
Holding Company, the Association or Trident Securities, Inc.  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
to 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 has been no change in the affairs of the Holding Company or the
Association since any of the dates as of which information is furnished herein
or since the date hereof.

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

                               TABLE OF CONTENTS
                                                                            Page
                                                                            ----
Prospectus Summary...........................................................  1
Selected Financial Information
  and Other Data.............................................................  7
Risk Factors.................................................................  9
Southern Community Bancshares, Inc..........................................  14
First Federal Savings and Loan Association of Cullman.......................  14
Use of Proceeds.............................................................  15
Market for the Common Shares................................................  15
Dividend Policy.............................................................  16
Regulatory Capital Compliance...............................................  17
Capitalization..............................................................  18
Pro Forma Data..............................................................  19
Management's Discussion and Analysis of Financial
  Condition and Results of Operations.......................................  22
The Business of the Holding Company.........................................  36
The Business of the Association.............................................  36
Management..................................................................  52
Regulation..................................................................  60
Taxation....................................................................  68
The Conversion..............................................................  70
Restrictions on Acquisition of the Holding Company
  and the Association.......................................................  83
Description of Authorized Shares............................................  89
Registration Requirements...................................................  90
Legal Matters...............................................................  91
Experts.....................................................................  91
Additional Information......................................................  91
Index to Financial Statements...............................................  92


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

     Until __________________, all dealers effecting transactions in the
registered securities, whether or not participating in this distribution, may be
required to deliver a prospectus.  This is an addition to the obligation of
dealers to deliver a prospectus when acting as underwriters and with respect to
their unsold allotments or subscriptions.

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

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




                              SOUTHERN COMMUNITY
                               BANCSHARES, INC.



                             (Holding Company for
                          FIRST FEDERAL SAVINGS AND 
                         LOAN ASSOCIATION OF CULLMAN)






                             Up to 460,000 Shares

                                 Common Stock



                             ---------------------  
                
                                  PROSPECTUS
                                        
                             ---------------------  









                           TRIDENT SECURITIES, INC.

                            ________________, 1996
                                        
================================================================================
<PAGE>
 
PART II:  INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.  Indemnification of Directors and Officers of First Federal Savings and
          Loan Association of Cullman

     As a federal savings and loan association, First Federal Savings and Loan
Association of Cullman (the "Association") is subject to federal regulations
which provide that any person against whom any action, suit or other judicial or
administrative proceeding, or threatened proceeding, whether civil, criminal, or
otherwise, including any appeal or other proceeding for review (an "Action"), is
brought by reason of the fact that such person is or was a director, officer or
employee of the Association shall be indemnified by the Association for the
following:

     (i)     Reasonable costs and expenses, including reasonable attorney's fees
      actually paid or incurred by such person in connection with proceedings
      related to the defense or settlement of an Action:

     (ii)    Any amount for which such person becomes liable by reason of any
     judgment in an Action; and

     (iii)   Reasonable costs and expenses, including reasonable attorney's
     fees, actually paid or incurred in any Action to enforce his rights under
     this section if the person attains a final judgment in favor of such person
     in such Action.

     Such indemnification shall be made to such officer, director or employee
only if the following requirements are met:

     (i)     The Association shall make the indemnification in connection with
     any Action which results in a final judgment on the merits in favor of such
     director, officer or employee; and

     (ii)    The Association shall make the indemnification in case of (A)
     settlement of any Action, (B) final judgment against such director,
     officer, or employee, or (C) final judgment in favor of such director,
     officer or employee other than on the merits, only if a majority of the
     directors of the Association that such director, officer or employee was
     acting in good faith within what he or she reasonably believed under the
     circumstances was the scope of his or her employment or authority and for a
     purpose which he or she reasonably believed under the circumstances was in
     the best interest of the Association.

     The Association may authorize payment of reasonable costs and expenses,
including reasonable attorney's fees arising from the defense or settlement of
any Action, to any director, officer or employee if a majority of the directors
of the Association conclude that such person may become entitled to
indemnification.  The directors of the Association may impose conditions on such
payment, and, before making an advance payment, the Association shall obtain an
agreement from such person that the Association will be repaid if the person on
whose behalf payment is made is later determined not to be entitled to such
indemnification.

     The Association intends to obtain a directors' and officers' liability
policy providing for insurance of directors and officers for liability incurred
in connection with performance of their duties as directors and officers. Such
policy will not, however, provide insurance for losses resulting from willful or
criminal misconduct.
<PAGE>
 
     Indemnification of Directors and Officers of First Federal Savings and Loan
     Association of Cullman

     Article XVI of the Southern Community Bancshares, Inc., Certificate of
Incorporation provides for the indemnification of officers and directors as
follows:

     Article XVI. Indemnification: The Corporation shall, to the fullest extent
                  --------------- 
permitted by the provisions of Section 145 of the General Corporate Law of the
State of Delaware, as the same may be amended and supplemented, indemnify any
and all persons whom it shall have the power to indemnify under said section
from and against any and all of the expenses, liabilities or other matters
referred to in or covered by said section, and the indemnification provided for
herein shall not be deemed exclusive of any other rights to which those
indemnified may be entitled under any Bylaw, agreement, vote of stockholders or
disinterested directors or otherwise, both as to action in his official capacity
and as to action in another capacity while holding such office, and shall
continue as to a person who has ceased to be a director, officer, employee or
agent and shall inure to the benefit of the heirs, executors and administrators
of such a person.


Item 25.  Other Expenses of Issuance and Distribution

<TABLE>
<CAPTION>
 
                                                     Amount
<S>   <C>                                           <C>
 
*     Legal Fees and Expenses.....................  $100,000
*     Printing, Postage and Mailing...............    60,000
*     Appraisal and Business Plan Fees and Expense    30,000
*     Accounting Fees and Expenses................    95,000
*     Blue Sky Filing Fees and Expenses
      (including counsel fees)....................    10,000
      Conversion Agent and Proxy Solicitation Fees     7,000
**    Marketing Agent Fees and Expenses...........   103,200
*     Marketing Agent Counsel Fees................    30,000
*     Filing Fees (NASD, OTS and SEC).............    25,000
      Stock transfer agent & certificates.........     7,500
*     Other Expenses..............................    42,300
                                                    --------
 
*     Total.......................................  $510,000
                                                    ========
 
</TABLE>
 
- --------------------
*     Estimated

**    Southern Community Bancshares, Inc. has retained Trident Securities, Inc.
      ("Trident Securities") to assist in the sale of common stock on a best
      efforts basis in the Offerings. Trident Securities will receive payments
      for fees and expenses of approximately $103,200, including estimated
      expenses of $10,000.
<PAGE>
 
Item 26.  Recent Sales of Unregistered Securities

       Not Applicable.

Item 27.  Exhibits:

       The exhibits filed as part of this registration statement are as follows:

1.1    Engagement Letter between the Association Savings and Loan Association of
       Cullman and Trident Securities, Inc.

1.2    Form of Agency Agreement among Southern Community Bancshares, Inc., the
       Association Savings and Loan Association of Cullman and Trident
       Securities, Inc.*

2      Plan of Conversion

3.1    Certificate of Incorporation of Southern Community Bancshares, Inc.

3.2    Bylaws of Southern Community Bancshares, Inc.

3.3    Charter of First Federal Savings and Loan Association of Cullman

3.4    Bylaws of First Federal Savings and Loan Association of Cullman

4      Form of Common Stock Certificate of Southern Community Bancshares, Inc.

5      Opinion of Bayh, Connaughton & Malone, P.C., regarding legality of
       securities being registered

8.1    Federal Tax Opinion of Bayh, Connaughton & Malone, P.C.

8.2    State Tax Opinion of Miller, Hamilton, Snider & Odom, L.L.C.

8.3    Proposed Opinion of Ferguson & Co., L.L.C., with respect to Subscription 
       Rights

10.1   Proposed Stock Option Plan and Incentive Plan 

10.2   Proposed Management Recognition Plan and Trust Agreement

10.3   Proposed Employment Agreement for William R. Faulk and Beth B. Knight

10.4   Proposed Employee Stock Ownership Plan

23.1   Consent of Bayh, Connaughton & Malone, P.C.

23.2   Consent of Arthur Andersen LLP

23.3   Consent of Ferguson & Co., L.L.P.

23.4   Consent of Miller, Hamilton, Snider & Odom, L.L.C.

24     Power of Attorney (set forth on signature page)
<PAGE>
 
27.1   EDGAR Financial Data Schedule

99.1   Appraisal Agreement between First Federal Savings and Loan Association of
       Cullman and Ferguson & Co., L.L.P.

99.2   Appraisal Report of Ferguson & Co., L.L.P.

99.3   Proxy Statement

99.4   Marketing Materials

99.5   Order and Acknowledgment Form

 

- ------------------------
*      To be filed supplementally or by amendment.
<PAGE>
 
Item 28.       Undertakings

       The undersigned Registrant hereby undertakes to:

       (1)   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;

             (ii)   Reflect in the prospectus any facts or events arising after
             the effective date of the registration statement (or the most
             recent post-effective amendment thereof) which, individually or in
             the aggregate, represent a fundamental change in the information
             set forth in the registration statement. Notwithstanding the
             foregoing, any increase or decrease in volume of securities offered
             (if the total dollar value of securities offered would not exceed
             that which was registered) and any duration from the low or high
             and 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 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 
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.

       The small business issuer will provide to the underwriter at the closing
specified in the Underwriting Agreement certificates in such documentation 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 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 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
questions whether such indemnification by it is against public policy as
expressed in the Act and will be governed by the final adjudication of such
issue.
<PAGE>
 
                                  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 of filing on Form SB-2 and authorized this registration
statement to be signed on its behalf by the undersigned, in the City of Cullman,
State of Alabama, on September 20, 1996.

                         Southern Community Bancshares, Inc.



                         By:  /s/ William R. Faulk
                            --------------------
                            William R. Faulk
                            President and Chief Executive Officer and Director
                            (Duly Authorized Representative)



                               POWER OF ATTORNEY

     We, the undersigned directors and officers of Southern Community
Bancshares, Inc. (the "Company"), hereby severally constitute and appoint Andrew
C. Lynch as our true and lawful attorney and agent, to do any and all things in
our names in the capacities indicated below which said Andrew C. Lynch may deem
necessary or advisable to enable the Company to comply with the Securities Act
of 1933, and any rules, regulations and requirements of the Securities and
Exchange Commission, in connection with the registration statement on Form SB-2
relating to the offering of the Company's 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 approve, ratify and
confirm all that said Andrew C. Lynch shall do or cause to be done by virtue
thereof.

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

<TABLE> 
<CAPTION> 
Name                         Title                                       Date              
<S>                          <C>                                         <C>               
                                                                                           
/s/  Beth B. Knight          Vice President-Chief Financial Officer      September 20, 1996
- ---------------------------                                                                
/s/  Finis E. St. John       Director                                    September 20, 1996
- ---------------------------                                                                
/s/  Joseph S. Franey        Director                                    September 20, 1996
- ---------------------------                                                                
/s/  Phillip W. Freeman      Director                                    September 20, 1996
- ---------------------------                                                                
/s/  Maxie T. Hudson         Director                                    September 20, 1996
- ---------------------------                                                                
/s/  Eston E. Jones          Director                                    September 20, 1996
- ---------------------------                                                                
/s/  Daniel W. Keel          Director                                    September 20, 1996
- ---------------------------                                                                
/s/  Ronald P. Martin        Director                                    September 20, 1996
- ---------------------------                                                                
/s/  Wells R. Turner         Director                                    September 20, 1996 
- ---------------------------
</TABLE> 
 
<PAGE>
 
                                 EXHIBIT INDEX

1.1      Engagement Letter between the Association Savings and Loan Association
         of Cullman and Trident Securities, Inc.

1.2      Form of Agency Agreement among Southern Community Bancshares, Inc., the
         Association Savings and Loan Association of Cullman and Trident
         Securities, Inc.*

2        Plan of Conversion

3.1      Certificate of Incorporation of Southern Community Bancshares, Inc.

3.2      Bylaws of Southern Community Bancshares, Inc.

3.3      Charter of First Federal Savings and Loan Association of Cullman

3.4      Bylaws of First Federal Savings and Loan Association of Cullman

4        Form of Common Stock Certificate of Southern Community Bancshares, Inc.

5        Opinion of Bayh, Connaughton & Malone, P.C., regarding legality of
         securities being registered

8.1      Federal Tax Opinion of Bayh, Connaughton & Malone, P.C.

8.2      State Tax Opinion of Miller, Hamilton, Snider & Odom, L.L.C.

8.3      Proposed Opinion of Ferguson & Co., L.L.C., with respect to
         Subscription Rights

10.1     Proposed Stock Option Plan and Incentive Plan 

10.2     Proposed Management Recognition Plan and Trust Agreement

10.3     Proposed Employment Agreement for William R. Faulk and Beth B. Knight

10.4     Proposed Employee Stock Ownership Plan

23.1     Consent of Bayh, Connaughton & Malone, P.C.

23.2     Consent of Arthur Andersen LLP

23.3     Consent of Ferguson & Co., L.L.P.

23.4     Consent of Miller, Hamilton, Snider & Odom, L.L.C.

24       Power of Attorney (set forth on signature page)

27.1     EDGAR Financial Data Schedule

99.1     Appraisal Agreement between First Federal Savings and Loan Association
         of Cullman and Ferguson & Co., L.L.P.
<PAGE>
 
99.2     Appraisal Report of Ferguson & Co., L.L.P.

99.3     Proxy Statement

99.4     Marketing Materials

99.5     Order and Acknowledgment Form

 

- ----------------------
*    To be filed supplementally or by amendment.

<PAGE>
 
                    [LETTERHEAD OF TRIDENT SECUITIES, INC.]

                                 May 14, 1996


Board of Directors
First Federal Savings and Loan Association
325 2nd Street, SE
Cullman, Alabama  35056

RE:  Conversion Stock Marketing Services

Gentlemen:

This letter sets forth the terms of the proposed engagement between Trident
Securities, Inc. ("Trident") and First Federal Savings and Loan Association,
Cullman, Alabama (the "Association") concerning our investment banking services
in connection with the conversion of the Association from a mutual to a capital
stock form of organization.

Trident is prepared to assist the Association in connection with the offering of
its shares of common stock during the subscription offering and community
offering as such terms are defined in the Association's Plan of Conversion. The
specific terms of the services contemplated hereunder shall be set forth in a
definitive sales agency agreement (the "Agreement") between Trident and the
Association to be executed on the date the offering circular/prospectus is
declared effective by the appropriate regulatory authorities. The price of the
shares during the subscription offering and community offering will be the price
established by the Association's Board of Directors, based upon an independent
appraisal as approved by the appropriate regulatory authorities, provided such
price is mutually acceptable to Trident and the Association.

In connection with the subscription offering and community offering, Trident
will act as financial advisor and exercise its best efforts to assist the
Association in the sale of its common stock during the subscription offering and
community offering. Additionally, Trident may enter into agreements with other
National Association of Securities Dealers, Inc., ("NASD") member firms to act
as selected dealers, assisting in the sale of the common stock. Trident and the
Association will determine the selected dealers to assist the Association during
the community offering. At the appropriate time, Trident in conjunction with its
counsel, will conduct an examination of the relevant documents and records of
the Association as Trident deems necessary and appropriate. The Association will
make all documents, records and other information deemed necessary by Trident or
its counsel available to them upon request.

For its services hereunder, Trident will receive the following compensation and
reimbursement from the Association:
<PAGE>
 
Board of Directors
May 14, 1996
Page 2

     1.   A commission equal to two percent (2.0%) of the aggregate dollar
          amount of capital stock sold in the subscription and community
          offerings, excluding any shares of conversion stock sold to the
          Association's directors, executive officers and the employee stock
          ownership plan. Additionally, commissions will be excluded on those
          shares sold to "associates" of the Association's directors and
          executive officers. The term "associates" as used herein shall have
          the same meaning as that found in the Association's Plan of
          Conversion.

     2.   For stock sold by other NASD member firms under selected dealer's
          agreements, the commission shall not exceed a fee to be agreed upon
          jointly by Trident and the Association to reflect market requirements
          at the time of the stock allocation in a Syndicated Community
          Offering.

     3.   The foregoing fees and commissions are to be payable to Trident at
          closing as defined in the Agreement to be entered into between the
          Association and Trident.

     4.   Trident shall be reimbursed for allocable expenses incurred by them,
          including legal fees, whether or not the Agreement is consummated.
          Trident's out-of-pocket expenses will not exceed $10,000 and its legal
          fees will not exceed $30,000. The Association will forward to Trident
          a check in the amount of $10,000 as an advance payment to defray the
          allocable expenses of Trident.

It further is understood that the Association will pay all other expenses of the
conversion including but not limited to its attorneys' fees, NASD filing fees,
and filing and registration fees and fees of either Trident's attorneys or the
attorneys relating to any required state securities law filings, telephone
charges, air freight, rental equipment, supplies, transfer agent charges, fees
relating to auditing and accounting and costs of printing all documents
necessary in connection with the foregoing.

For purposes of Trident's obligation to file certain documents and to make
certain representations to the NASD in connection with the conversion, the
Association warrants that: (a) the Association has not privately placed any
securities within the last 18 months; (b) there have been no material dealings
within the last 12 months between the Association and any NASD member or any
person related to or associated with any such member; (c) none of the officers
or directors of the Association has any affiliation with the NASD; (d) except as
contemplated by this engagement letter with Trident, the Association has no
financial or management consulting contracts outstanding with any other person;
(e) the Association has not granted Trident a right of first refusal with
respect to the underwriting of any future offering of the Association stock; and
(f) there has been no intermediary between Trident and the Association in
connection with the public offering of the Association's shares, and no person
is being compensated in any manner for providing such service.

The Association agrees to indemnify and hold harmless Trident and each person,
if any, who controls the firm against all losses, claims, damages or
liabilities, joint or several and all legal or other expenses reasonably
incurred by them in connection with the investigation or defense thereof
(collectively, "Losses"), to which they may become subject under the securities
laws or
<PAGE>
 
Board of Directors
May 14, 1996
Page 3

under the common law, that arise out of or are based upon the conversion or the
engagement hereunder of Trident unless it is determined by final judgment of a
court having jurisdiction over the matter that such Losses are primarily a
result of Trident's willful misconduct or gross negligence. If the foregoing
indemnification is unavailable for any reason, the Association agrees to
contribute to such Losses in the proportion that its financial interest in the
conversion bears to that of the indemnified parties. If the Agreement is entered
into with respect to the common stock to be issued in the conversion, the
Agreement will provide for indemnification, which will be in addition to any
rights that Trident or any other indemnified party may have at common law or
otherwise. The indemnification provision of this paragraph will be superseded by
the indemnification provisions of the Agreement entered into by the Association
and Trident.

This letter is merely a statement of intent and is not a binding legal agreement
except as to paragraph (4) above with regard to the obligation to reimburse
Trident for allocable expenses to be incurred prior to the execution of the
Agreement and the indemnity described in the preceding paragraph. While Trident
and the Association agree in principle to the contents hereof and propose to
proceed promptly, and in good faith, to work out the arrangements with respect
to the proposed offering, any legal obligations between Trident and the
Association shall be only as set forth in a duly executed Agreement. Such
Agreement shall be in form and content satisfactory to Trident and the
Association, as well as their counsel, and Trident's obligations thereunder
shall be subject to, among other things, there being in Trident's opinion no
material adverse change in the condition or obligations of the Association or no
market conditions which might render the sale of the shares by the Association
hereby contemplated inadvisable.

Please acknowledge your agreement to the foregoing by signing below and
returning to Trident one copy of this letter along with the advance payment of
$10,000. This proposal is open for your acceptance for a period of thirty (30)
days from the date hereof.

                                             Yours very truly,                 
                                                                                
                                             TRIDENT SECURITIES, INC.          
                                                                                
                                                                                
                                             By:   /s/ William M. Moore, Jr.    
                                                   ---------------------------  
                                                   William M. Moore, Jr.        
                                                   Managing Director 
Agreed and accepted to this 11th day
                            ----
of June, 1996
   ----

FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION

By:   /s/ Wiliam R. Faulk
      -----------------------
      William R. Faulk
      President

3-6-2

<PAGE>
 
                    AMENDED AND RESTATED PLAN OF CONVERSION

                                      OF

             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN
<PAGE>
 
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN

                    AMENED AND RESTATED PLAN OF CONVERSION

                               TABLE OF CONTENTS
                               -----------------
<TABLE>
<CAPTION>
<S> <C>                                                                 <C>
1.  Introduction........................................................1
 
2.  Definitions.........................................................1
 
3.  Procedures for Conversion...........................................4
 
4.  Purchase Price of Common Shares and Numbers of Shares
    to be Offered.......................................................5
 
5.  Subscription Offering...............................................6
 
6.  Community Offering..................................................8 

7.  Broker..............................................................9
 
8.  Payment for Common Shares...........................................9
 
9.  Limitations on Purchases...........................................10
 
10. Additional Procedures for Subscription and
    Community Offering.................................................11
 
11. Compliance with Securities Laws....................................12
 
12. Voting Rights......................................................12
 
13. Establishment of Liquidation Account...............................12
 
14. Savings Accounts in the Association................................13
 
15. Restrictions on Purchases or Sales of Common
    Shares by Officers and Directors...................................14
 
16. Restrictions on Acquisition of the Holding Company.................14
 
17. Repurchases and Dividends..........................................15
</TABLE>

                                       i
<PAGE>
 
<TABLE>
<CAPTION> 
<S> <C>                                                                <C>
18. Charter and By-laws................................................16

19. Registration and Market Making.....................................16
 
20. Stock Benefit Plans................................................16
 
21. Tax Ruling or Opinion..............................................16
 
22. Expenses of Conversion.............................................16
 
23. Interpretation, Amendment or Termination of the Plan...............16
</TABLE>

                                      ii
<PAGE>
 
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN

                    AMENDED AND RESTATED PLAN OF CONVERSION

1.  INTRODUCTION.  On June 10, 1996, the Board of Directors of First Federal
    ------------                                                            
Savings and Loan Association of Cullman (the "Association") adopted this Plan of
Conversion (as amended as described below, the "Plan"), which provides for the
conversion of the Association from a federal mutual savings and loan association
to a federal capital stock savings and loan association and the issuance of the
capital stock of the Association to a holding company to be formed at the
direction of the Association (the "Conversion").  The Conversion is being
undertaken to provide the Association with additional capital, to expand lending
and investment activities, to enhance customer services and to fund future
growth of the Association.  The Conversion is intended to further enhance the
Association's capabilities to serve the borrowing and other financial needs of
the local community.

     Subsequent to the Conversion, savings accounts in the Association will be
equivalent in amount, interest rate and other terms to the savings accounts in
the Association prior to the Conversion and will continue to be insured by the
Federal Deposit Insurance Corporation to the maximum amount permitted by law.
The Association, as converted, will succeed to all rights, interests, duties and
obligation of the present Association, including all rights and interests in its
assets and properties, both real and personal.

     The Conversion is subject to prior approval of the Office of Thrift
Supervision of the United States Department of the Treasury and must be adopted
by the affirmative vote of a majority of the total outstanding votes entitled to
be cast by the members of the Association.

     The Plan was amended on September 16, 1996 by the unanimous agreement of
the Board.

2.  DEFINITIONS.  Capitalized terms used in this Plan shall have the following
    -----------                                                               
meanings:

     Acting in Concert means (a) knowing participation in a joint activity or
     -----------------                                                       
interdependent conscious parallel action towards a common goal whether or not
pursuant to an express agreement, or (b) a combination or pooling of voting or
other interests in the securities of an issuer for a common purpose pursuant to
any contract, understanding, relationship, agreement or other arrangement,
whether written or otherwise.

     Application means the Application for Conversion on Form AC to be submitted
     -----------                                                                
to the OTS pursuant to 12 CFR Part 563b.

     Associate, when used to indicate a relationship with any Person, means (a)
     ---------
any corporation or organization (other than the Association, the Holding Company
or a majority-owned subsidiary of the Association or the Holding Company) of
which such Person is an officer or partner or is, directly or indirectly, the
beneficial owner of 10% or more of any class of equity securities, (b) any trust
or other estate in which such Person has a substantial beneficial interest or as
to which such
<PAGE>
 
Person serves as trustee or in a similar fiduciary capacity, except that such
term shall not include a Tax-Qualified Employee Stock Benefit Plan, and (c) any
relative or spouse of such Person, or any relative of such spouse, who has the
same home as such Person or who is a director or Officer of the Association or
the Holding Company, or any of their subsidiaries.

     Association means First Federal Savings and Loan Association of Cullman
     -----------                                                             
in its mutual form or its stock form, as appropriate to the contextual reference
made in this Plan.

     Broker means any Person engaged in the business of effecting transactions
     ------                                                                   
in securities for the account of others.

     Common Shares means the shares of common stock of the Holding Company to be
     -------------
offered and sold by the Holding Company pursuant to the Plan.

     Community Offering means the offering of Common Shares to the general
     ------------------
public by the Holding Company concurrently with or after the completion of the
Subscription Offering, giving preference to natural persons and trusts of
natural persons who are permanent residents of the Association's Local
Community.

     Conversion means (a) the amendment of the Association's federal mutual
     ----------                                                            
charter and bylaws to authorize issuance of shares of capital stock by the
Association and to conform to the requirements of a federal capital stock
savings and loan association under the laws of the United States and applicable
regulations, (b) the issuance and sale of Common Shares by the Holding Company
in the Subscription and Community Offerings, and (c) the purchase by the Holding
Company of all the capital stock of the Association to be issued by the
Association in connection with the conversion from mutual to stock form.

     Eligibility Record Date means the close of business on March 31, 1995,
     -----------------------                                               
the record date set by the Association for determining Eligible Account Holders.

     Eligible Account Holder means an Person holding a Qualifying Deposits in
     -----------------------
the Association on the Eligibility Record Date.

     Holding Company means a corporation to be incorporated under state law
     ---------------                                                       
for the purpose of becoming a holding company for the Association through the
acquisition of all of the capital stock of the Association to be issued in
connection with the Conversion.

     Independent Appraiser means the firm retained by the Association to prepare
     ---------------------                                                      
an appraisal of the estimated pro forma market value of the Association, which
will be used as the basis for determining the Purchase Price of the Common
Stock.

     Local Community means Cullman County, Alabama.
     ---------------                               

                                       2
<PAGE>
 
     Member means any Person who qualifies as a member of the Association
     ------                                                              
under its federal mutual charter and bylaws.

     Officer means an executive officer of the Holding Company or the
     -------
Association, including the Chairman of the Board, President, Vice Presidents,
Secretary, Treasurer, principal financial officer, comptroller or principal
accounting officer, and any other person performing similar functions.

     Order Form means the form that will be sent to Persons having
     ----------                                                   
Subscription Rights to enable exercise of such Subscription Rights and that may
be sent to others in the Community Offering.

     Other Member means any Person, other than an Eligible Account Holder or a
     ------------                                                             
Supplemental Eligible Account Holder, who is a Member as of the Voting Record
Date.

     OTS means the Office of Thrift Supervision of the United States Department
     ---
of the Treasury or any successor agency.

     Person means an individual, a corporation, a partnership, an association, a
     ------                                                                     
joint-stock company, a trust, any unincoroporated organization, or a government
or political subdivision thereof.

     Plan means this Plan of Conversion as adopted by the Board of Directors
     ----                                                                   
of the Association as it may be amended in accordance with the terms hereof.

     Prospectus means the document used in the offering of the Common Shares
     ----------                                                             
containing a detailed description of the terms and conditions of the offering of
the Common Shares and of the business and affairs of the Association.

     Proxy means the form of authorization by which a Person is, or may be
     -----                                                                
deemed to be, designated to act for a Member in the exercise of his or her
voting rights in the affairs of the Association.

     Proxy Materials means the Notice of Special Meeting, the Proxy Statement
     ---------------                                                         
and the form of Proxy used in connection with soliciting Proxies from members
for use at the Special Meeting.

     Purchase Price means the actual uniform price per share at which Common
     --------------                                                         
Shares will be sold, which price shall be based upon the appraised estimated pro
forma market value of such Common Shares, determined in accordance with Section
4 of this Plan.

     Qualifying Deposit means each savings balance in any Savings Account in the
     ------------------                                                         
Association as of the close of business on the Eligibility Record Date or the
Supplemental Eligibility Record Date, as applicable, which is equal to or
greater than $50.00.

     Savings Account means a withdrawable deposit in the Association.
     ---------------                                                 

                                       3
<PAGE>
 
     SEC means the Securities and Exchange Commission or any successor agency.
     ---                                                                      

     Special Meeting means the special meeting of Members called for the purpose
     --------------- 
of submitting the Plan to the Members for approval.

     Subscription Offering means the offering of Common Shares to the holders
     ---------------------                                                   
of Subscription Rights.

     Subscription Rights means nontransferable rights of Eligible Account
     ------------------- 
Holders, Tax-Qualified Employee Stock Benefit Plans, Supplemental Eligible
Account Holders and Other Members to purchase Common Shares offered under the
Plan.

     Supplemental Eligibility Record Date means the record date used for
     ------------------------------------                               
determining Supplemental Eligible Account Holders.  Such date shall be the last
day of the calendar quarter preceding the approval of the Application by the
OTS.

     Supplemental Eligible Account Holder means any Person holding a
     ------------------------------------                           
Qualifying Deposit in the Association (other than Officers and directors of the
Association and their Associates) on the Supplemental Eligibility Record Date.

     Tax-Qualified Employee Stock Benefit Plan means any defined benefit plan
     -----------------------------------------                               
or defined contribution plan of the Association or the Holding Company, such as
an employee stock ownership plan, stock bonus plan, profit sharing plan or other
plan, which, with its related trust, meets the requirements to be "qualified"
under section 401 of the Internal Revenue Code of 1986, as amended.  "Non-Tax-
Qualified Employee Stock Benefit Plan" means any defined benefit plan or defined
contribution plan which is not so qualified.

     Voting Record Date means the date fixed by the Board of Directors of the
     ------------------                                                      
Association to determine Members of the Association entitled to vote at the
Special Meeting.

3.  PROCEDURES FOR CONVERSION.  The following procedures shall be followed to
    -------------------------                                                
effect the Conversion:

     (a)  The Board of Directors shall adopt the Plan by not less than a two-
thirds vote.

     (b)  Promptly after adoption of the Plan by the Board of Directors, the
Association shall notify its Members of the adoption of the Plan by publishing a
statement in a newspaper having a general circulation in each community in which
the Association maintains an office and/or by mailing a letter to each of its
Members. Copies of the Plan shall be made available for inspection by Members at
the office of the Association.

     (c)  The Association shall submit the Application to the OTS. Upon receipt
of advice from the regulatory authorities that the Application has been received
and is in the prescribed form, the

                                       4
<PAGE>
 
Association shall publish a notice to the effect that the Association has filed
the Application in a newspaper having a general circulation in each community in
which the Association maintains an office. The Association also shall
prominently display a copy of such notice in each of its offices.

     (d)  The Association shall cause the Holding Company to be incorporated
under state law, after which the Board of Directors of the Holding Company shall
concur in the Plan by at least a two-thirds vote. The Holding Company shall
submit such applications as may be required for approval of the Holding
Company's acquisition of the Association and shall submit a registration
statement to the SEC. The Holding Company shall publish notice of the filing of
the above application in accordance with applicable regulations.

     (e)  After OTS approves the Application, the Association will mail Proxy
Materials to each of the Members at their last known addresses appearing on the
records of the Association for the purpose of soliciting the Proxies of Members
for use at the Special meeting. The approval of this Plan will require the
affirmative vote, cast in person or by Proxy, of a majority to the total
outstanding votes entitled to be cast at the Special Meeting.

     (f)  Subject to the approval of this Plan by the Members at the Special
Meeting, Common Shares will be offered simultaneously to Eligible Account
Holders, Tax-Qualified Employee Stock Benefit Plans, Supplemental Eligible
Account Holders and Other Members in the priorities set forth in Section 5 of
this Plan. The Association and the Holding Company, in their sole discretion,
may commence the Subscription Offering concurrently with or at any time after
the mailing to the members of the Proxy Materials and may complete the
Subscription Offering before the Special Meeting if the completion of the offer
and sale of the Common Shares is conditioned upon the approval of this Plan by
the Members.

     (g)  Concurrently with, at any time after the commencement of, or after the
completion of the Subscription Offering, the Association may also offer Common
Shares in the Community Offering, subject to the prior satisfaction
subscriptions received from Persons having Subscription Rights.

     (h)  All other steps considered necessary or desirable by the Boards of
Directors of the Association and the Holding Company will be taken pursuant to
applicable laws and regulations to effect the Conversion.



                                       5
<PAGE>
 
4.  PURCHASE PRICE OF COMMON SHARES AND NUMBER OF SHARES TO BE OFFERED.
    ------------------------------------------------------------------ 

     (a)  The aggregate value of all Common Shares to be offered and sold in the
Conversion will be determined by the Boards of Directors of the Association and
Holding Company on the basis of the estimated pro forma market value of the
Association, as converted. The estimated pro forma market value of the
Association, as converted, will be determined for such purpose by an Independent
Appraiser, on the basis of such factors as the Independent Appraiser deems
appropriate and as are consistent with applicable regulations. The Purchase
Price for Common Shares shall be established by the Boards of Directors of the
Association and the Holding Company and shall be not less than $5 per share nor
more than $50 per share. The number of shares to be issued in the Conversion
will be determined by dividing the pro form market value of the Association by
the Purchase Price per share.

     (b)  Prior to the Subscription and Community Offerings, a valuation range
for the Common Shares to be offered and sold in the Conversion will be
established. The maximum of such valuation range shall be 15% above the
estimated pro forma market value of the Association as determined by the
Independent Appraiser. The minimum of such valuation range shall be 15% below
the pro forma market value of the Association as determined by the Independent
Appraiser. Subsequent to the commencement of the Subscription and Community
Offering, the Independent Appraiser will review its valuation, from time to time
as appropriate, or as required by law or regulation, to determine whether the
estimated pro forma market value of the Association, as converted, should be
revised. No resolicitation will be required so long as the pro forma market
value as determined by the Independent Appraiser as of the date of completion of
the Community Offering, is within the valuation range.

5.  SUBSCRIPTION OFFERING.  The manner, terms and basis of offering of Common
    ---------------------                                                    
Shares in the Subscription Offering shall be as follows:

     (a)  SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS.  Eligible Account
Holders shall have the following rights to subscribe for and purchase Common
Shares:

          (i)   Each Eligible Account Holder shall receive, without payment,
     nontransferable Subscription Rights to purchase Common Shares in an amount
     equal to the greater of (a) $150,000, (b) one-tenth of one percent of the
     total offering of Common Shares, or (c) 15 times the product (rounded down
     to the next whole number) obtained by multiplying the total number of
     Common Shares 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 on the Eligibility Record Date.

          (ii)  In the event of an oversubscription for Common Shares by
     Eligible Account Holders, Common Shares shall be allocated among
     subscribing Eligible Account Holders so as to permit each such Eligible
     Account Holder, to the extent possible, to purchase a number

                                       6
<PAGE>
 
     of Common Shares sufficient to make his or her total allocation equal to 50
     shares or the total amount of his or her subscription, whichever is less.
     Any shares not so allocated shall be allocated among the subscribing
     Eligible Account Holders on an equitable basis, in proportion to the
     amounts of their respective aggregate Qualifying Deposits, as compared to
     the total aggregate Qualifying Deposits of all subscribing Eligible Account
     Holders, in each case on the Eligibility Record Date.

          (iii) Subscription Rights to purchase Common Shares received by
     Officers and directors of the Association and any Associate thereof, based
     on increased deposits of such Person in the Association in the one year
     period preceding the Eligibility Record Date shall be subordinate to the
     Subscription Rights of all other Eligible Account Holders.

     (b)  SUBSCRIPTION RIGHTS OF TAX-QUALIFIED EMPLOYEE STOCK BENEFIT PLANS. 
Tax-Qualified Employee Stock Benefit Plans of the Association shall receive, 
without payment, nontransferable Subscription Rights to purchase up to 10% of
the Common Shares issued in the Conversion. Subscription rights of Tax-Qualified
Employee Stock Benefit Plans shall be subordinated to the Subscription Rights
received by Eligible Account Holders pursuant to Section 5(a) of this Plan,
provided that Common Shares, if any, sold in excess of the high end of the
valuation range may be first sold to Tax-Qualified Employee Stock Benefit Plans.

     (c)  SUBSCRIPTION RIGHTS OF SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS.
Supplemental Eligible Account Holders shall have the following rights to
subscribe for and purchase Common Shares:

          (i)   In the event that the Eligibility Record Date is more than 15
     months prior to the date of the latest amendment of the Application filed
     prior to OTS approval, each Supplemental Eligible Account Holder shall
     receive, without payment, nontransferable Subscription Rights to purchase
     Common Shares in an amount equal to the greater of (a) $150,000, (b) one-
     tenth of one percent of the total offering of Common Shares, or (c) 15
     times the product (rounded down to the next whole number) obtained by
     multiplying the total number of the Common Shares 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 the Qualifying Deposits of all Supplemental Eligible Account
     Holders, in each case on the Supplemental Eligibility Record Date.

          (ii)  Subscription Rights of Supplemental Eligible Account Holders
     shall be subordinate to the Subscription Rights received by the Eligible
     Account Holders and by Tax-Qualified Employee Stock Benefit Plans pursuant
     to Sections 5(a) and 5(b) of this Plan.

          (iii) Subscription Rights to purchase shares received by an Eligible
     Account Holder in accordance with Section 5(a) of this Plan shall reduce to
     the extent thereof, the Subscription Rights to be distributed to such
     Eligible Account Holder pursuant to this Section 5(c).

                                       7
<PAGE>
 
          (iv)  In the event of an oversubscription for Common Shares from
     Supplemental Eligible Account Holders, Common Shares shall be allocated
     among the subscribing Supplemental Eligible Account Holders so as to permit
     each such Supplemental Eligible Account Holder, to the extent possible, to
     purchase a number of Common Shares sufficient to make his or her total
     allocation (including the number of Common Shares, if any, allocated in
     accordance with Section 5(a) of this Plan) equal to 50 Common Shares or the
     total amount of his or her subscription, whichever is less. Any shares not
     so allocated shall be allocated among the subscribing Supplemental Eligible
     Account Holders on an equitable basis, in proportion to the amounts of
     their respective aggregate Qualifying Deposits as compared to the total
     aggregate Qualifying Deposits of all subscribing Supplemental Eligible
     Account Holders, in each case on the Supplemental Eligibility Record Date.

     (d)  SUBSCRIPTION RIGHTS OF OTHER MEMBERS.  Other Members shall have the
following rights to subscribe for and purchase Common Shares:

          (i)   Each Other Member shall receive, without payment,
     nontransferable Subscription Rights to purchase Common Shares in an amount
     equal to the greater of $150,000 or one-tenth of one percent of the total
     offering of Common Shares.

          (ii)  Subscription Rights of Other Members shall be subordinate to
     the Subscription Rights of Eligible Account Holders, Tax-Qualified Employee
     Stock Benefit Plans and Supplemental Eligible Account Holders pursuant to
     Sections 5(a), 5(b) and 5(c) of this Plan.

          (iii) In the event of an oversubscription for Common Shares of Other
     Members, the Common Shares available shall be allocated among subscribing
     Other Members so as to permit each subscribing Other Member, to the extent
     possible, to purchase a number of shares sufficient to make his or her
     total allocation of Common Shares equal to 50 shares or the number of
     shares subscribed for by the Other Member, whichever is less.  The shares
     remaining thereafter will be allocated among subscribing Other Members
     whose subscriptions remain unsatisfied on an equitable basis as determined
     by the Board of Directors.

6.  COMMUNITY OFFERING.  Concurrently with, at any time after the commencement
    ------------------                                                        
of, or after the completion of the Subscription Offering, the Association may
offer Common Shares in the Community Offering in accordance with the following
procedures and conditions:

     (a)  Any Common Shares not purchased through the exercise of Subscription
Rights in the Subscription Offering may be sold in a Community Offering. Common
Shares will be offered in the Community Offering to the general public, giving
preference to natural persons and the trusts of natural persons who are
permanent residents of the Local Community.

     (b)  Orders accepted in the Community Offering shall be filled up to a
maximum of 2% of the Common Shares, and thereafter remaining shares shall be
allocated on an equal number of shares basis per order until all orders have
been filled.


                                       8
<PAGE>
 
     (c)  The Common Shares to be offered in the Community Offering will be
offered and sold in a manner that will achieve the widest distribution of the
Common Shares.

     (d)  Persons holding Subscription Rights may purchase Common Shares in the
Community Offering.

     (e)  The Holding Company reserves the right reject, in whole or in part,
any order to purchase Common Shares from any Person in the Community Offering.

7. BROKER.  The Association may retain a Broker to assist in marketing the
   ------                                                                 
Common Shares in the Subscription Offering and the Community Offering.

8. PAYMENT FOR COMMON SHARES.
   ------------------------- 

     (a)  Payment for all Common Shares subscribed for in the Subscription and
Community Offerings must be received in full by the Association or the Holding
Company, together with properly completed and executed Order Forms, on or prior
to the expiration date specified on the Order Form, unless such date is extended
by the Holding Company and the Association.

     (b)  Payment for all Common Shares may be made (i) in cash (delivered in
person), (ii) by check or money order, or (iii) if the subscriber has a Savings
Account in the Association (including a certificate of deposit), the subscriber
may authorize the Association to charge the subscriber's Savings Account for the
purchase amount. The Association may also elect to receive payment by wire
transfer.

     (c)  The Association shall pay interest at the passbook rate or such higher
rate as may be determined by the Association on all amounts paid in cash or by
check or money order to purchase Common Shares from the date payment is received
until the Conversion is completed or terminated.

     (d)  The Association shall not knowingly loan funds or otherwise extend
credit to any Person for the purpose of purchasing Common Shares.

     (e)  If a Person authorizes the Association to charge his or her Savings
Account, the funds will remain in the Person's Savings Account and will continue
to earn interest, but may not be used by such Person until all Common Shares
have been sold or the Conversion is terminated, whichever is earlier. The
withdrawal will be given effect concurrently with Conversion and to the extent
necessary to satisfy the subscription at a price equal to the Purchase Price.
The Association will allow Persons to purchase Common Shares by withdrawing
funds from certificate accounts without the assessment of early withdrawal
penalties. In the case of early withdrawal of only a portion of such account,
the certificate evidencing such account shall be canceled if the remaining
balance of the account is less than the applicable minimum balance requirement
and in such event, the remaining balance will earn interest at the passbook
rate. The waiver of the early withdrawal penalty is

                                       9
<PAGE>
 
applicable only to withdrawals made in connection with the purchase of Common
Shares under the Plan.

     (f)  Tax-Qualified Employee Stock Benefit Plans may subscribe for shares by
submitting an Order From, and in the case of an employee stock ownership plan,
together with evidence of a loan commitment from the Holding Company or an
unrelated financial institution for the purchase of the Common Shares, during
the Subscription Offering and by making payment for the Common Shares on the
date of the closing of the Conversion.

9. LIMITATIONS ON PURCHASES.  The following limitations shall apply to all
   ------------------------                                               
subscriptions for and purchases of Common Shares:

     (a)  No Person may purchase fewer than 25 Common Shares in the Conversion,
to the extent such shares are available; provided, that if the Purchase Price is
greater than $20 per share, the minimum number of shares shall be adjusted to
that the aggregate Purchase Price required to be paid for such minimum shares
does not exceed $500.

     (b)  Officers and directors of the Association and the Holding Company, and
Associates thereof, may not purchase in the aggregate more than 34% of the
Common Shares issued in the Conversion.

     (c)  Purchases of Common Shares in the Conversion by any Person, when
aggregated with purchases by any Associate of that Person, or a group of Persons
Acting in Concert, shall not exceed $300,000 of the Common Shares, except that
Tax-Qualified Employee Stock Benefit Plans may purchase up to 10% of the total
Common Shares to be issued in the Conversion. Shares purchased by the Tax-
Qualified Employee Stock Benefit Plans and attributable to a Person shall not be
aggregated with shares purchased directly by or otherwise attributable to such
Person.

     (d)  Directors of the Holding Company and the Association shall not be
deemed to be Associates or a group Acting in Concert with other directors solely
as a result of membership on the Board of Directors of the Holding Company or
the Association or any of their subsidiaries.

     (e)  Subject to any required regulatory approval and applicable laws and
regulations, the Holding Company and the Association may increase or decrease
any of the purchase limitation amounts set forth herein at any time. If such
amount is increased after commencement of the Subscription and Community
Offerings, any Person who subscribed for the maximum number of Common Shares
shall be permitted to purchase an additional number of shares up to the then
maximum number of shares permitted to be subscribed for by such Person, subject
to the rights and preferences of any Person who has priority Subscription
Rights. In the event that the purchase limitation amount is decreased after
commencement of the Subscription and Community Offerings, the orders of any
Person who subscribed for the maximum number of Common Shares shall be decreased
by the minimum amount necessary so that such Person shall be in compliance with
the then maximum number of shares permitted to be subscribed for by such Person.


                                      10
<PAGE>
 
     (f)  The Subscription Rights granted under this Plan are nontransferable.
Each Subscription Right may be exercised only by the Person to whom issued and
only for such Person's own account. The Association and the Holding Company
shall have the right to take such action as they may, in their sole discretion,
deem necessary, appropriate or advisable in order to monitor and enforce the
terms, conditions, limitations and restrictions contained in this Section, the
Plan and the Order Form, including, without limitation, the right to reject,
limit or revoke acceptance of any subscription or order and to delay, terminate
or refuse to consummate any sale of Common Shares believed to violate or
circumvent the Plan.

10. ADDITIONAL PROCEDURES FOR SUBSCRIPTION OFFERING AND COMMUNITY OFFERING.
    ---------------------------------------------------------------------- 

     (a)  Prior to commencement of the Subscription Offering, the Holding
Company shall file a registration statement with the SEC pursuant to the
Securities Act of 1933, as amended. The Holding Company shall not distribute the
Prospectus until the registration statement containing the same has been
declared effective by the SEC and regulatory approvals have be obtained from the
OTS.

     (b)  The Association and the Holding Company, in their sole discretion, may
commence the Subscription Offering concurrently with or at any time after the
mailing to the members of the Proxy Materials and may complete the Subscription
Offering before the Special Meeting if the completion of the offer and sale of
the Common Shares is conditioned upon the approval of this Plan by the Members.

     (c)  The recipient of an Order Form will be provided not less than 20 days
nor more than 45 days from the date of mailing to complete, execute and return
properly the Order Form to the Holding Company or the Association.  The Holding
Company and the Association may extend such period for a reasonable period of
time.  The failure of any Person to return a properly completed and executed
Order Form within the prescribed time limits shall waive any Subscription Rights
of such Person.

     (d)  In the event an Order Form (i) is not delivered and is returned to the
Holding Company or the Association by the United States Postal Service (or the
Holding Company or the Association is unable to locate the addressee), (ii) is
not received by the Holding Company or the Association, or is received by the
Holding Company or the Association after termination of the date specified
thereon, (iii) is defectively completed or executed, or (iv) is not accompanied
by the total required payment for the Common Shares subscribed for (including
cases in which the subscribers' Savings Accounts are insufficient to cover the
authorized withdrawal for the required payment), the Subscription Rights of the
Person will lapse as though such Person failed to return the completed Order
Form within the time period specified therein.

     (e)  The Holding Company or the Association may, but will not be required
to, waive any irregularity relating to any Order Form or require the submission
of a corrected Order Form or the 


                                      11
<PAGE>
 
remittance of full payment for subscribed Common Shares by such date as the
Holding Company or the Association may specify. Subscription orders, once
tendered, cannot be revoked.

     (f)  The sale of all Common Shares offered pursuant to the Plan must be
completed within 24 months after approval of the Plan at the Special Meeting.

     (g)  The sale of all Common Shares shall be completed within 45 days after
the last day of the Subscription Offering unless extended by the Holding Company
and the Association with the approval of the OTS.

11. COMPLIANCE WITH SECURITIES LAWS.  The Association and the Holding Company
    -------------------------------                                          
will make reasonable efforts to comply with the securities laws of all
jurisdictions in the United States in which Eligible Account Holders,
Supplemental Eligible Account Holders and Other Members reside.  However, no
Person will be offered or sold any Common Shares under this Plan if such Person
resides in a foreign country or in a jurisdiction of the United States with
respect to which: (a) a small number of Persons otherwise eligible to subscribe
for Common Shares under this Plan reside in such foreign country or
jurisdiction, (b) the granting of Subscription Rights or the offer or sale of
Common Shares to such Person would require the Holding Company or the
Association or their employees to register under the securities laws of such
foreign country or jurisdiction, as a broker, dealer, salesman or agent or to
register or otherwise qualify its securities for sale in such foreign country or
jurisdiction, or (c) the Association determines such registration or
qualification would be impracticable or burdensome for reasons of cost or
otherwise.

12. VOTING RIGHTS.  After the Conversion, exclusive voting rights with respect
    -------------                                                             
to the Holding Company shall be vested in the holders of stock of the Holding
Company.   The Holding Company will have exclusive voting rights with respect to
the capital stock of the Association.  After the Conversion, neither holders of
Savings Accounts nor borrowers of the Association will have voting rights in the
Association on the basis of such Savings Account or borrowings.

13. ESTABLISHMENT OF LIQUIDATION ACCOUNT.
    ------------------------------------ 

     (a)  The Association shall, at the time of the Conversion, establish a
Liquidation Account in an amount equal to its regulatory capital as of the date
of the latest statement of financial condition contained in the Prospectus.  The
function of the Liquidation Account is to establish a priority on liquidation,
and the existence of the Liquidation Account shall not operate to restrict the
use or application of any of the net worth accounts of the Association.

     (b)  The Liquidation Account shall be maintained by the Association
subsequent to Conversion for the benefit of Eligible Account Holders and
Supplemental Eligible Account Holders who retain their Savings Accounts in the
Association. Each Eligible Account Holder and Supplemental Eligible Account
Holder shall, with respect to each Savings Account held, have a related inchoate
interest in a portion of the Liquidation Account (referred to herein as the
"subaccount balance").


                                      12
<PAGE>
 
     (c)  The initial subaccount balance for a Savings Account held by an
Eligible Account Holder and/or a Supplemental Eligible Account Holder shall be
determined by multiplying the opening balance in the Liquidation Account by a
fraction of which the numerator is the amount of the Qualifying Deposit in the
related Savings Account and the denominator is the total amount of the
Qualifying Deposits of all Eligible Account Holders and Supplemental Eligible
Account Holders in the Association. Such initial subaccount balance shall not be
increased but shall be subject to downward adjustment as provided below.

     (d)  If the deposit balance in any Savings Account of an Eligible Account
Holder or Supplemental Eligible Account Holder to which the subaccount relates
at the close of business on the last day of any fiscal year of the Association
subsequent to the Eligibility Record Date or Supplemental Eligibility Record
Date is less than the lesser of (i) the deposit balance in such Savings Account
at the close of business on the last day of the fiscal year of the Association
subsequent to the Eligibility Record Date or the Supplemental Eligibility Record
Date, or (ii) the amount of the Qualifying Deposit in such Savings Account on
the Eligibility Record Date or the Supplemental Eligibility Record Date, then
the subaccount balance for such Savings Account shall be adjusted by reducing
such subaccount balance in an amount proportionate to the reduction in such
deposit balance. In the event of a downward adjustment, the subaccount balance
shall not be subsequently increased, notwithstanding any increase in the deposit
balance of the related Savings Account. If any such Savings Account is closed,
the related subaccount balance shall be reduced to zero. The subaccount of an
account holder will be maintained for so long as the account holder maintains an
account with the same Social Security or taxpayer identification number.

     (e)  In the event of a complete liquidation of the Association (and only in
such event), each Eligible Account Holder and Supplemental Eligible Account
Holder shall be entitled to receive a liquidation distribution from the
Liquidation Account in the amount of the then-current adjusted subaccount
balances for Savings Accounts then held before any liquidation distribution may
be made to shareholders. A merger, consolidation, sale of bulk assets or similar
combination or transaction with another institution insured by the Federal
Deposit Insurance Corporation shall not be considered to be a complete
liquidation for these purposes. In such transactions, the Liquidation Account
shall be assumed by the surviving institution.

14. SAVINGS ACCOUNTS IN THE ASSOCIATION.  Each Savings Account in the
    -----------------------------------                              
Association at the time of the Conversion shall become, without further action
by the account holder, a Savings Account in the Association as converted, equal
in dollar amount (subject to any withdrawal made for the purchase of Common
Shares), and on the same terms and conditions (except as to voting and
liquidation rights) as in effect prior to Conversion. After the Conversion,
neither holders of Savings Accounts nor borrowers of the Association will have
voting rights in the Association on the basis of such Savings Account or
borrowings.

15. RESTRICTIONS ON PURCHASE OR SALE OF COMMON SHARES BY OFFICERS AND
    -----------------------------------------------------------------
DIRECTORS.
- ---------


                                      13
<PAGE>
 
     (a)  Common Shares purchased by such directors or Officers may not be sold
for a period of one year from the date of Conversion, except in the event of the
death of such Person or pursuant to a merger or acquisition approved by the
applicable regulatory authorities.

     (b)  With respect to Common Shares subject to restrictions on transfer as
described in Subsection (a) above, the following shall apply:

          (i)   The Common Shares issued to such directors and Officers shall
     bear the following legend giving notice of the restriction on transfer:

     "The shares evidenced by this Certificate are restricted as to transfer for
     a period of one year from the date of this Certificate pursuant to
     applicable regulations of the Office of Thrift Supervision of the United
     States Department of the Treasury.  The shares represented by this
     Certificate may not be sold prior thereto without a legal opinion of
     counsel for the company that said sale is permissible under the provisions
     of applicable laws and regulations."

          (ii)  The Holding Company shall give appropriate instructions to its
     transfer agent with respect to the applicable restrictions relating to the
     transfer of restricted shares; and

          (iii) Any shares of stock of the Holding Company subsequently issued
     as a stock dividend, stock split or otherwise, with respect to any such
     restricted shares, shall be subject to the same holding period restrictions
     for such directors and Officers as may be then applicable to such
     restricted shares.

     (c)  For a period of three years following completion of the Conversion,
Officers and directors of the Association or the Holding Company, and their
Associates, are prohibited, without the prior approval of the OTS, from
purchasing outstanding shares of the Holding Company, except from a broker or
dealer registered with the SEC.  This prohibition shall not apply to (i)
negotiated transactions involving more than 1% of the total outstanding shares
of the Holding Company and (ii) purchases of shares made by or held by a Tax-
Qualified Employee Stock Benefit Plan or Non-Tax-Qualified Employee Stock
Benefit Plan which may be attributable to Officers or directors.

16. RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY.
    -------------------------------------------------- 

     (a)  Present OTS regulations provide that for a period of three years
following completion of the Conversion, no Person shall directly, or indirectly,
offer to purchase or actually acquire the beneficial ownership of more than 10%
of any class of stock of the Holding Company, without the prior approval of the
OTS.  However, approval is not required for purchases directly from the Holding
Company or underwriters or a selling group acting on its behalf with a view
towards public resale, or for purchases not exceeding 1% per annum of the shares
outstanding, or for the acquisition of securities by one or more Tax-Qualified
Employee Stock Benefit Plans of the Holding Company or the Association, provided
that the plan or plans do not have beneficial ownership in the aggregate of more
than 25% of any class of stock of the Holding Company.  Civil penalties may be
imposed by 


                                      14
<PAGE>
 
the OTS for willful violation or assistance of any violation. Where any Person,
directly or indirectly, acquires beneficial ownership of more than 10% of any
class of stock of the Holding Company within such three-year period, without the
prior approval of the OTS, stock of the Holding Company beneficially owned by
such Person in excess of 10% shall not be counted as shares entitled to vote and
shall not be voted by any Person or counted as voting shares in connection with
any matter submitted to the shareholders for a vote.

     (b)  The Holding Company may provide in its Articles of Incorporation that,
for a period of five years following the completion of the Conversion, no Person
shall directly or indirectly offer to acquire or actually acquire the beneficial
ownership of more than 10% of any class of stock of the Holding Company except
with respect to purchases by one or more Tax-Qualified Employee Stock Benefit
Plans of the Holding Company or Association. The Holding Company may provide in
its Articles of Incorporation for such other provisions affecting the
acquisition of stock of the Holding Company as shall be determined by its Board
of Directors.

17.  REPURCHASES AND DIVIDENDS.
     ------------------------- 

     (a)  Present OTS regulations provide that the Holding Company may not, for
a period of three years from the date of Conversion, repurchase stock of the
Holding Company from any Person, with the exception of (i) repurchases on a pro
rata basis pursuant to offers approved by the OTS and made to all shareholders,
or (ii) repurchases of qualifying shares of directors.

     (b)  With respect to repurchases by the Holding Company other than as
described in clauses (i), (ii) or (iii) of Subsection (a) above, and except as
otherwise permitted by the OTS, (i) no repurchases may occur in the first year
following the Conversion, (ii) any repurchases in the second and third years
following the Conversion must be part of an open-market stock repurchase program
that allows no more than 5% of the outstanding stock of the Holding Company to
be purchased during any 12 month period, and (iii) any repurchases within the
first three years following the Conversion shall not cause the Association to
become undercapitalized. Any such repurchase shall be undertaken only upon 10
days' written notification to the OTS Regional Director for the Association and
such Regional Director shall not have disapproved such repurchase.

     (c)  Present regulations also provide that the Association may not declare
or pay a cash dividend on or repurchase any of its capital stock if the result
thereof would be to reduce the regulatory capital of the Association below the
amount required for the Liquidation Account. Further, any dividend declared or
paid on, or repurchase of, the capital stock shall be in compliance with the
Rules and Regulations of the OTS, or other applicable regulations.

18. CHARTER AND BYLAWS.  As part of the Conversion, a federal stock charter and
    ------------------                                                         
bylaws will be adopted to authorize the Association to operate as a federal
capital stock savings and loan association. By approving the Plan, the Members
of the Association will thereby approve amending the Association's existing
federal mutual charter and bylaws to read in the form of a federal stock charter
and bylaws.

                                      15
<PAGE>
 
19. REGISTRATION AND MARKET MAKING.  In connection with the Conversion, the
    ------------------------------                                         
Holding Company shall register its common stock with the SEC pursuant to the
Securities Exchange Act of 1934, as amended, and shall not to deregister such
stock for a period of three years thereafter.  The Holding Company shall use its
best efforts to encourage and assist a market maker to establish and maintain a
market for its common stock and shall also use its best efforts to have such
stock quoted on the National Association of Securities Dealers, Inc. Automated
Quotation System or listed on a national or regional securities exchange.

20. STOCK BENEFIT PLANS.  The Holding Company and the Association are
    -------------------                                              
authorized to adopt the Tax-Qualified Employee Stock Benefit Plan in connection
with the Conversion.  The Holding Company and the Association may make scheduled
or discretionary contributions to the Tax-Qualified Employee Stock Benefit Plans
and the Non-Tax-Qualified Employee Stock Benefit Plans maintained by the Holding
Company or the Association, provided such contributions do not cause the
Association to fail to meet its regulatory capital requirements.

21. TAX RULING OR OPINION.  The Association shall obtain an opinion of its tax
    ---------------------                                                     
advisors or a favorable ruling from the United States Internal Revenue Service
which shall state that the Conversion will not result in a taxable
reorganization for federal income tax purposes to the Association.

22. EXPENSES OF CONVERSION.  The Holding Company and the Association will use
    ----------------------                                                   
their best efforts to assure that expenses incurred in connection with the
Conversion shall be reasonable.

23. INTERPRETATION, AMENDMENT OR TERMINATION OF THE PLAN.
    ---------------------------------------------------- 

     (a)  The Association's Board of Directors shall have the sole discretion to
interpret and apply the provisions of this Plan, subject to the authority of the
OTS.

     (b)  If deemed necessary or desirable by the Board of Directors of the
Association, the Plan may be amended, as a result of comments from regulatory
authorities or otherwise, at any time prior to the solicitation of proxies from
Members to vote on the Plan and at any time thereafter with the concurrence of
the OTS.

     (c)  The Conversion pursuant to this Plan may be terminated by the Board of
Directors of the Association in its sole discretion at any time prior to the
Special Meeting and at any time thereafter with the concurrence of the OTS.


                                      16

<PAGE>
 
                         CERTIFICATE OF INCORPORATION

                                      OF

                      SOUTHERN COMMUNITY BANCSHARES, INC.

                                   ARTICLE I

                                     NAME

     The name of the corporation is Southern Community Bancshares, Inc. (herein
the "Corporation").

                                  ARTICLE II

                               REGISTERED OFFICE

     The address of the Corporation's registered Office in the State of Delaware
is 1013 Centre Road, Wilmington, Delaware 19805, City of Wilmington, County of
New Castle. The name of the Corporation's registered agent at such address is
Corporation Service Company.

                                  ARTICLE III

                                    POWERS

     The purpose of the Corporation is to operate as a bank holding company and
to engage in any lawful act or activity for which corporations may be
incorporated pursuant to the laws of the State of Delaware.

                                  ARTICLE IV

                                 INCORPORATOR

     The name and mailing address of the incorporator are Finis E. St. John, IV,
325 Second Street, S.E., Cullman, Alabama 35055.

                                   ARTICLE V

                               INITIAL DIRECTORS

     The number of directors constituting the initial board of directors of the
Corporation is nine (9), and the names and addresses of the persons who are to
serve as directors until their successors are elected and qualified are:


<PAGE>
 
Name                          Address
- ----                          -------

Finis E. St. John, IV         325 Second Street, S.E
                              Cullman, Alabama  35055

William R. Faulk              325 Second Street, S.E.
                              Cullman, Alabama  35055

Joseph S. Franey              325 Second Street, S.E. 
                              Cullman, Alabama  35055

Phillip W. Freeman            325 Second Street, S.E.
                              Cullman, Alabama  35055

Maxie T. Hudson               325 Second Street, S.E.
                              Cullman, Alabama  35055

Eston E. Jones                325 Second Street, S.E.
                              Cullman, Alabama  35055

Daniel W. Keel                325 Second Street, S.E.
                              Cullman, Alabama  35055

Ronald P. Martin              325 Second Street, S.E.
                              Cullman, Alabama  35055

Wells R. Turner               325 Second Street, S.E.
                              Cullman, Alabama  35055


                                  ARTICLE VI

                                 CAPITAL STOCK

     The aggregate number of shares of all classes of capital stock which the
Corporation has authority to issue is 3,000,000 of common stock, $.01 par value
per share and 100,000 shares of preferred stock, $.01 par value per share. The
shares of authorized capital stock may be issued by the Corporation from time to
time pursuant to resolutions adopted by the board of directors of the
Corporation.

     A.   Common Stock.  Except as provided in this Certificate, the holders of
          ------------                                                         
the common stock shall exclusively possess all voting power and shall be
entitled to one vote for each share held by such holder.

                                       2
<PAGE>
 
     In the event of any liquidation, dissolution or winding up of the
Corporation, after payment or provision for payment of all debts and liabilities
of the Corporation and after there shall have been paid, or declared and set
aside for payment, to the holders of the outstanding shares of any class having
preference over the common stock the full preferential amounts to which they are
entitled, the holders of the common stock shall be entitled to receive the
remaining assets of the Corporation available for distribution, in cash or in
kind.

     Each share of common stock shall have the same relative powers, preferences
and rights as, and shall be identical in all respects with, all the other shares
of common stock of the Corporation, except as otherwise expressly set forth in
this Certificate.

     B.   Preferred Stock.  The board of directors of the Corporation is
          ---------------                                               
authorized, by resolution from time to time adopted, to provide for the issuance
of preferred stock in one or more series and to fix and state the powers,
designations, preferences and other rights of the shares of each such series.
The powers, designations, preferences and other rights of any series of
preferred stock may include any of the following: (i) the series designation and
the number of shares constituting such series; (ii) the dividend rights of such
shares; (iii) the voting powers, if any, of the shares; (iv) whether the shares
shall be redeemable and the terms and conditions upon which such shares may be
redeemed; (v) the amount or amounts payable upon the shares in the event of
voluntary or involuntary liquidation, dissolution or winding up of the
Corporation and the rights and preferences of such shares; (vi) whether the
shares shall be entitled to the benefits of a sinking or retirement fund and the
terms and conditions thereof; (vii) whether the shares shall be convertible
into, or exchangeable for, shares of any other class of capital stock of the
Corporation and the conversion price or prices, or the rate or rates of
exchange, and the adjustments thereof, if any, at which such conversion or
exchange may be made, and any other terms and conditions of such conversion or
exchange; (viii) the price and form of consideration for which the shares shall
be issued; and (ix) such other rights as may be set forth in the authorizing
resolution and as may be permitted by law.

     Each share of each series of preferred stock shall have the same relative
powers, preferences and rights as, and shall be identical in all respects with,
all the other shares of the Corporation of the same series, except as otherwise
expressly set forth in this Certificate.

                                  ARTICLE VII

                             NO PREEMPTIVE RIGHTS

     No holder of the capital stock of the Corporation shall be entitled to any
preemptive right to purchase or subscribe to additional shares of capital stock
issued by the Corporation or to any securities of the Corporation convertible
into capital stock.

                                       3
<PAGE>
 
                                 ARTICLE VIII

                             REPURCHASE OF SHARES

     The Corporation may from time to time, pursuant to authorization by the
board of directors of the Corporation and without action by the stockholders,
purchase or otherwise acquire shares of capital stock of the Corporation and
other securities of the Corporation in the manner, on the terms, and in the
amounts as the board of directors shall determine.

                                  ARTICLE IX

                  MEETINGS OF STOCKHOLDERS; CUMULATIVE VOTING

     Meetings of stockholders may be held at the place provided in the bylaws.

     Notwithstanding any other provision of this Certificate or the bylaws of
the Corporation, no action required to be taken or which may be taken at any
annual or special meeting of stockholders of the Corporation may be taken
without a meeting, and stockholders may not consent to any action in writing,
without a meeting. Special meetings of the stockholders of the Corporation for
any purpose or purposes may be called by the Chairman, by resolution of the
board of directors or as otherwise provided in the bylaws of the Corporation,
and may not be called by any other person or persons.

     There shall be no cumulative voting by stockholders of any class or series
in the election of directors of the Corporation.

                                   ARTICLE X

                     NOTICE FOR NOMINATIONS AND PROPOSALS

     A.   Nominations.  Nominations for the election of directors and
          -----------                                                
proposals for any new business to be taken up at any annual or special meeting
of stockholders may be made by the board of directors of the Corporation or by
any stockholder of the Corporation entitled to vote generally in the election of
directors. In order for a stockholder of the Corporation to make a nomination or
proposal, he shall give notice thereof in writing, delivered or mailed by first
class United States mail, postage prepaid, to the Secretary of the Corporation
not less than thirty days nor more than sixty days prior to the date of any such
meeting; provided, however, that if less than forty days' notice of the meeting
is given to stockholders, such written notice shall be delivered or mailed, as
prescribed, to the Secretary of the Corporation not later than the close of
business on the tenth day following the day on which notice of the meeting was
mailed to stockholders. Each such notice given by a stockholder with respect to
nominations for the election of directors shall set forth: (i) the name, age,
business address and, if known, residence address of each nominee proposed in
such notice; (ii) the principal occupation or employment of each such nominee;

                                       4
<PAGE>
 
and (iii) the number of shares of stock of the Corporation which are
beneficially owned by each such nominee. In addition, the stockholder making
such nomination shall promptly provide any other information reasonably
requested by the Corporation.

     B.   Proposals.  Each such notice given by a stockholder to the
          ---------                                                 
Secretary with respect to business proposals to be brought before a meeting
shall set forth in writing as to each matter: (i) a brief description of the
business desired to be brought before the meeting and the reasons for conducting
such business at the meeting; (ii) the name and address, as they appear on the
Corporation's books, of the stockholder making such business proposal; (iii) the
class and number of shares of the Corporation which are beneficially owned by
the stockholder; and (iv) any material interest of the stockholder in such
business proposal. No new business shall be conducted at the meeting except in
accordance with the procedures set forth in this Article.

     C.   Defective Nominations or Proposals.  The Chairman of the annual or
          ----------------------------------                                
special meeting of stockholders may, if the facts warrant, determine and declare
to such meeting that a nomination or proposal was not made in accordance with
the foregoing procedure, and, if he should so determine, he shall so declare to
the meeting and the defective nomination or proposal shall be disregarded and
laid over for action at the next succeeding special or annual meeting of the
stockholders taking place thirty days or more thereafter. This provision shall
not require the holding of any adjourned or special meeting of stockholders for
the purpose of considering such defective nomination or proposal.

                                  ARTICLE XI

                                   DIRECTORS

     A.   Number; Vacancies.  The number of directors of the Corporation
          -----------------                                             
shall be such number, not less than five nor more than ten, as shall be set
forth from time to time in the bylaws. Vacancies in the board of directors of
the Corporation, however caused, and newly created directorships shall be filled
by a vote of two-thirds of the directors then in office, whether or not a
quorum, and any director so chosen shall hold office for a term expiring at the
annual meeting of stockholders at which the term of the class to which the
director has been chosen expires and when the director's successor is elected
and qualified.

     B.   Classified Board.  The board of directors of the Corporation shall
          ----------------                                                  
be divided into three classes of directors, which shall be designated Class I,
Class II and Class III. The members of each class shall be elected for a term of
three years and until their successors are elected and qualified. Such classes
shall be as nearly equal in number as the then total number of directors
constituting the entire board of directors shall permit, with the terms of
office of all members of one class expiring each year. Subject to the provisions
of this Article XI, should the number of directors not be equally divisible by
three, the excess director or directors shall be assigned first to Class I and
then to Class II. At the first annual meeting of stockholders, directors of
Class I shall be elected to hold office for a term

                                       5
<PAGE>
 
expiring at the third succeeding annual meeting thereafter. At the second annual
meeting of stockholders, directors of Class II shall be elected to hold office
for a term expiring at the third succeeding annual meeting thereafter. At the
third annual meeting of stockholders, directors of Class III shall be elected to
hold office for a term expiring at the third succeeding annual meeting
thereafter. Thereafter, at each succeeding annual meeting, directors of each
Class who are standing for election shall be elected for three year terms.
Notwithstanding the foregoing, any director whose term shall expire at any
annual meeting shall continue to serve until such time as his or her successor
shall have been duly elected and shall have qualified.

                                  ARTICLE XII

                             REMOVAL OF DIRECTORS

     Notwithstanding any other provision of this Certificate or the bylaws of
the Corporation, any director or the entire board of directors of the
Corporation may be removed at any time, but only for cause and only by the
affirmative vote of the holders of at least 80% of the outstanding shares of
capital stock of the Corporation entitled to vote generally in the election of
directors (considered for this purpose as one class) cast at a meeting of the
stockholders called for the purpose of removing directors.

                                 ARTICLE XIII

                         ACQUISITION OF CAPITAL STOCK

     A.   Certain Prohibitions on Acquisition of Capital Stock.  For a period
          ----------------------------------------------------        
of five years from the date of issue of the initial capital stock of the
Corporation, no Person (or group of Persons Acting in Concert) shall directly or
indirectly offer to acquire or acquire the Beneficial Ownership of more than 10%
of the common stock of the Corporation, unless such offer or acquisition shall
have been approved in advance by a two-thirds vote of the Continuing Directors
(as defined in Article XIV). In the event any Person (or group of Persons Acting
in Concert) acquires ownership of common stock of the Corporation in violation
of the above prohibition, the common stock owned in excess of 10% shall not be
entitled to vote and shall not be voted by any Person (or group of Persons
Acting in Concert) and shall not be counted as outstanding for purposes of
determining a quorum or the affirmative vote necessary to approve any matter
submitted to the stockholders for a vote.

     B.   Certain Defined Terms.  For purposes of this Article XIII and this
          ---------------------                                             
Certificate, the following terms shall have the following meanings:

     "Person" means an individual, a corporation, a partnership, an association,
a joint-stock company, a trust, any unincorporated organization, or a government
or political subdivision thereof.

                                       6
<PAGE>
 
     "Acting in Concert" includes (a) knowing participation in a joint activity
or conscious parallel action towards a common goal whether or not pursuant to an
express agreement, and (b) a combination or pooling of voting or other interest
in the Corporation's outstanding shares for a common purpose, pursuant to any
contract, understanding, relationship, agreement or other arrangement, whether
written or otherwise.

     "Beneficial Owner" means any Person who in respect of common stock of the
Corporation, directly or indirectly, through any contract, arrangement,
understanding, relationship or otherwise, has or shares or has the right to
acquire: (i) voting power which includes the power to vote, or direct the voting
of, common stock of the Corporation or (ii) investment power which includes the
power to dispose, or to direct the disposition of, common stock of the
Corporation.

     C.   Exceptions to Prohibitions and Restrictions.  The prohibitions and
          -------------------------------------------                       
restrictions contained in this Article XIII shall not apply to any proxy granted
to one or more Continuing Directors by a stockholder of the Corporation pursuant
to a proxy solicitation of the Corporation or any employee benefit plan of the
Corporation. Directors and officers of the Corporation or its subsidiaries, and
plans or trusts owning shares on behalf of such directors or officers, shall not
be deemed to be acting in concert solely as a result of such status.

                                  ARTICLE XIV

                   APPROVAL OF CERTAIN BUSINESS COMBINATIONS

     The stockholder vote required to approve Business Combinations (as
hereinafter defined) shall be as set forth in this section.

     A.   Stockholder Vote.  Except as otherwise expressly provided in this
          ----------------                                                 
Article XIV, the affirmative vote of the holders of (i) at least 80% of the
outstanding shares entitled to vote thereon (and, if any class or series of
shares is entitled to vote thereon separately, the affirmative vote of the
holders of at least 80% of the outstanding shares of each such class or series),
and (ii) at least a majority of the outstanding shares entitled to vote thereon,
not including shares deemed Beneficially Owned by a Related Person (as
hereinafter defined), shall be required in order to authorize any of the
following:

          (a)  any merger or consolidation of the Corporation with or into a
     Related Person;

          (b)  any sale, lease, exchange, transfer or other disposition,
     including without limitation, a mortgage, or any other capital device, of
     all or any substantial part of the assets of the Corporation (including
     without limitation any voting securities of a subsidiary) or of a
     subsidiary, to a Related Person;

                                       7
<PAGE>
 
          (c)  any merger or consolidation of a Related Person with or into the
     Corporation or a subsidiary of the Corporation;

          (d)  any sale, lease, exchange, transfer or other disposition of all
     or any substantial part of the assets of a Related Person to the
     Corporation or a subsidiary of the Corporation;

          (e)  the issuance of any securities of the Corporation or a subsidiary
     of the Corporation to a Related Person;

          (f)  the acquisition by the Corporation or a subsidiary of the
     Corporation of any securities of a Related Person;

          (g)  any reclassification of the common stock of the Corporation, or
     any recapitalization involving the common stock of the Corporation; and

          (h) any agreement, contract or other arrangement providing for any of
     the transactions described in this Article.

Any event or transaction described in subparagraph (a) through subparagraph (h)
is termed a "Business Combination." The affirmative vote specified under
paragraph A. above shall be required notwithstanding any other provision of this
Certificate, any provision of law, or any rule or regulation of, or agreement
with, any regulatory agency or national securities exchange which might
otherwise permit a lesser vote or no vote.

     B.   Approval by Continuing Directors.  The provisions of paragraph A.
          --------------------------------                                 
shall not be applicable to any particular Business Combination, and such
Business Combination shall require only such affirmative vote as is required by
any other provision of this Certificate, if the Business Combination shall have
been approved by a two-thirds vote of the Continuing Directors.

     C.   Certain Defined Terms.  For purposes of this Article XIV and this
          ---------------------                                            
Certificate, the following terms shall have the following meanings:

     "Related Person" means and includes any Person who, together with his
Affiliates, is the Beneficial Owner of 10% or more of the outstanding shares of
the common stock of the Corporation and any Affiliate of such Person.

     "Affiliate" means with respect to any Person, a Person that directly, or
indirectly through one or more intermediaries, controls, or is controlled by, or
is under common control, with such Person.

     "Continuing Director" means any member of the board of directors of the
Corporation who is unaffiliated with the Related Person and was a member of the
board 

                                       8
<PAGE>
 
prior to the time that the Related Person became a Related Person.

                                  ARTICLE XV

                      EVALUATION OF BUSINESS COMBINATIONS

     The board of directors of the Corporation, when determining to take or
refrain from taking corporate action on any matter, including making or
declining to make any recommendation to the Corporation's shareholders, may, in
connection with the exercise of its judgment in determining what is in the best
interest of the Corporation, its subsidiaries and the shareholders of the
Corporation, give due consideration to all relevant factors, including, without
limitation, the social and economic effects of acceptance of such offer on the
customers and the present and future account holders, borrowers, employees and
suppliers of the Corporation's subsidiaries; the effect on the communities in
which the Corporation and its subsidiaries operate or are located; and the
effect on the ability of the Corporation to fulfill the objectives of a bank
holding company and of its subsidiaries to fulfill the objectives of a savings
association or other financial institution under applicable statutes and
regulations.

                                  ARTICLE XVI

                                INDEMNIFICATION

     The Corporation shall, to the fullest extent permitted by the provisions of
Section 145 of the General Corporation Law of the State of Delaware, as the same
may be amended and supplemented, indemnify any and all persons whom it shall
have power to indemnify under said section from and against any and all of the
expenses, liabilities or other matters referred to in or covered by said
section, and the indemnification provided for herein shall not be deemed
exclusive of any other rights to which those indemnified may be entitled under
any Bylaw, agreement, vote of stockholders or disinterested directors or
otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office, and shall continue as to a person
who has ceased to be a director, officer, employee or agent and shall inure to
the benefit of the heirs, executors and administrators of such a person.

                                 ARTICLE XVII

                      LIMITATIONS ON DIRECTORS' LIABILITY

     The personal liability of the directors of the corporation is hereby
eliminated to the fullest extent permitted by the provisions of paragraph (7) of
subsection (b) of Section 102 of the General Corporation Law of the State of
Delaware, as the same may be amended and supplemented.

                                       9
<PAGE>
 
                                 ARTICLE XVIII

                              AMENDMENT OF BYLAWS

     The board of directors of the Corporation is authorized to adopt, repeal,
alter, amend and rescind the bylaws of the Corporation by a vote of two-thirds
of the board of directors. Notwithstanding any other provision of this
Certificate or the bylaws of the Corporation, the bylaws may not be adopted,
repealed, altered, amended or rescinded by the stockholders of the Corporation
except by the vote of the holders of not less than 80% of the outstanding shares
of capital stock of the Corporation entitled to vote generally in the election
of directors (considered for this purpose as one class) cast at a meeting of the
stockholders called for that purpose, or as set forth above, by the board of
directors.

                                  ARTICLE XIX

                   AMENDMENT OF CERTIFICATE OF INCORPORATION

     From time to time the provisions of this Certificate may be amended,
altered or repealed in accordance with the laws of the State of Delaware and all
rights at any time conferred upon the stockholders of the Corporation by this
Certificate are granted subject to the provisions of this Article.

     Notwithstanding the foregoing, the provisions set forth in Articles IX
through XIX may not be amended, altered or repealed without the approval by the
affirmative vote of the holders of not less than 80% of the outstanding shares
of capital stock of the Corporation entitled to vote generally in the election
of directors (considered for this purpose as a single class) cast at a meeting
of the stockholders called for the purpose of considering such amendment,
alteration or repeal; except that such amendment, alteration or repeal may be
approved by the affirmative vote of the holders of a majority of the outstanding
shares of capital stock of the Corporation entitled to vote generally in the
election of directors (considered for this purpose as a single class) if the
same is first approved by a majority of the Continuing Directors.


                                         ______________________________________
                                         Incorporator

                                       10

<PAGE>
 
                                    BYLAWS

                                      OF

                      SOUTHERN COMMUNITY BANCSHARES, INC.


                                   ARTICLE I

                                    OFFICES

     The principal business office of the Corporation shall be at 325 2nd
Street, S.E., Cullman, Alabama.

     The Corporation may also have offices at such other places, both within and
without the State of Alabama, as may from time to time be designated by the
Board of Directors.

                                  ARTICLE II

                                     BOOKS

     The books and records of the Corporation shall be kept at the principal
business office of the Corporation and at such place or places as may from time
to time be designated by the Board of Directors.

                                  ARTICLE III

                                 STOCKHOLDERS

     Section 3.1. Annual Meetings.  The annual meeting of the stockholders of
                  ---------------                                            
the Corporation for the election of Directors and the transaction of such other
business as may properly come before said meeting shall be held at the principal
business office of the Corporation or at such other place or places either
within or without the State of Alabama as may be designated by the Board of
Directors and stated in the notice of the meeting.

     Section 3.2. Special Meetings.  Special meetings of the stockholders of
                  ----------------                                          
the Corporation shall be called by resolution of the Board of Directors or by
the Chairman. Any such special meeting of stockholders may be held at the
principal business office of the Corporation or at such other place or places,
either within or without the State of Alabama, as may be stated in the notice of
the meeting.

     Section 3.3. Notice of Meeting.  Written notice of the day, hour and place
                  -----------------                                            
designated for any meeting of the stockholders of the Corporation shall be
delivered personally or mailed to each stockholder entitled to vote thereat not
less than ten (10) and not more than sixty (60) days prior to said meeting. If
mailed, said notice shall be directed to each stockholder at his address as the
<PAGE>
 
same appears on the records of the Corporation unless he shall have filed with
the Secretary of the Corporation a written request that notices intended for him
be mailed to some other address, in which case it shall be mailed to the address
designated in such request.

     Section 3.4. List of Stockholders.  The officer of the Corporation who
                  --------------------                                     
shall have charge of the stock ledger of the Corporation shall prepare and make,
at least ten (10) days before any meeting of stockholders, a complete list of
the stockholders entitled to vote at said meeting, arranged in alphabetical
order and showing the address of each stockholder and the number of shares
registered in the name of each stockholder. Such list shall be open to the
examination of any stockholder, for any purpose germane to the meeting, during
ordinary business hours for a period of at least ten (10) days prior to the
meeting, either at a place within the city where the meeting is to be held,
which place shall be specified in the notice of the meeting, or, if not so
specified, at the place where the meeting is to be held. The list shall also be
produced and kept at the time and place of the meeting during the whole time
thereof, and may be inspected by any stockholder who is present.

     Section 3.5.  Quorum.  At any meeting of the stockholders of the
                   ------                                            
Corporation, except as otherwise expressly provided by the laws of the State of
Delaware, the Certificate of Incorporation, or these Bylaws, there must be
present, either in person or by proxy, in order to constitute a quorum,
stockholders owning one-third or more of the issued and outstanding shares of
the capital stock of the Corporation entitled to vote at said meeting. At any
meeting of stockholders at which a quorum is not present, the holders of, or
proxies for, a majority of the stock which is represented at such meeting shall
have power to adjourn the meeting from time to time, without notice other than
announcement at the meeting, until a quorum shall be present or represented. At
such adjourned meeting at which a quorum shall be present or represented, any
business may be transacted which might have been transacted at the meeting as
originally noticed. If the adjournment is for more than thirty (30) days, or if
after the adjournment a new record date is fixed for the adjourned meeting, a
notice of the adjourned meeting shall be given to each stockholder of record
entitled to vote at the meeting.

     Section 3.6. Conduct of Meeting.  The Chairman of the Board or President
                  ------------------                                         
shall call to order meetings of the stockholders and shall act as chairman of
such meetings. The Board of Directors may appoint any Director or officer of the
Corporation to act as chairman of any meeting in the absence of the Chairman of
the Board or the President.
 
The Secretary of the Corporation shall act as secretary of all meetings of the
stockholders, but in the absence of the Secretary the presiding officer may
appoint any other person to act as secretary of any meeting.

     Section 3.7. Voting.  Except as otherwise provided in the Certificate of
                  ------                                                     
Incorporation or these Bylaws, each stockholder of record of the Corporation
shall, at every meeting of the stockholders of the Corporation, be entitled to
one (1) vote for each share of stock standing in his name on the books of the
Corporation on any matter on which he is entitled to vote, and such

                                       2
<PAGE>
 
votes may be cast either in person or by proxy, appointed by an instrument in
writing, subscribed by such stockholder or by his duly authorized attorney, and
filed with the Secretary before being voted on, provided that no proxy shall be
voted after three (3) years from its date, unless said proxy provides for a
longer period.

     The vote on all elections of Directors and on any other questions before
the meeting need not be by ballot, except upon demand of any stockholder.

     When a quorum is present at any meeting of the stockholders of the
Corporation, the vote of the majority of the votes cast shall decide any
question brought before such meeting, unless the question is one upon which,
under any provision of the laws of the State of Delaware or of the Certificate
of Incorporation or these Bylaws, a different vote is required, in which case
such provision shall govern and control the decision of such question.

     Section 3.8. Consent.  Except as otherwise provided by the Certificate of
                  -------                                                     
Incorporation, whenever the vote of the stockholders at a meeting thereof is
required or permitted to be taken in connection with any corporate action by any
provision of the laws of the State of Delaware or of the Certificate of
Incorporation, such corporate action may be taken without a meeting, without
prior notice and without a vote, if a consent in writing, setting forth the
action so taken, shall be signed by the holders of outstanding capital stock of
the Corporation having not less than the minimum number of votes that would be
necessary by these Bylaws or by law if a greater number be required, to
authorize or take such action at a meeting at which all shares entitled to vote
thereon were present and voted. Prompt notice of the taking of the corporate
action without a meeting by less than unanimous written consent shall be given
to those stockholders who have not consented thereto in writing.

                                  ARTICLE IV

                                   DIRECTORS

     Section 4.1. Number, Election and Term of Office.  The business and affairs
                  -----------------------------------      
of the Corporation shall be managed by the Board of Directors. The Board of
Directors shall initially consist of nine members and shall be divided into
three classes as nearly equal in number as possible. The members of each class
shall be elected for a term of three years and until their successors are
elected or qualified. The Board of Directors shall be classified in accordance
with the provisions of the Corporation's Certificate of Incorporation. Directors
need not be stockholders. Directors shall be elected at the annual meeting of
the stockholders of the Corporation, except as provided in Section 4.2, to serve
until their respective successors are duly elected and have qualified. Directors
shall be elected by a plurality of the votes cast in the election. 

                                       3
<PAGE>
 
     In addition to the powers by these Bylaws expressly conferred upon them,
the Board may exercise all such powers of the Corporation as are not by the laws
of the State of Delaware, the Certificate of Incorporation, or these Bylaws
required to be exercised or done by the stockholders.

     Section 4.2. Vacancies and Newly Created Directorships.  Vacancies in the
                  -----------------------------------------
Board of Directors of the Corporation, however caused, and newly created
directorships shall be filled by a vote of two-thirds of the Directors then in
office, whether or not a quorum, and any Director so chosen shall hold office
for a term expiring at the annual meeting of stockholders at which the term of
the class to which the Director has been chosen expires and when the Director's
successor is elected and qualified.

     Section 4.3. Removal.  Any Director or the entire Board of Directors may be
                  --------
removed only in accordance with the provisions of the Corporation's Certificate
of Incorporation.

     Section 4.4. Regular Meetings.  Regular meetings of the Board of Directors
                  ----------------
may be held without notice at such time and place as shall from time to time be
determined by resolution of the Board.

     Section 4.5. Special Meetings.  Special meetings of the Board of Directors
                  ----------------
may be called by the Chairman, the President or one-third of the Directors on
notice given to each Director. Any such special meetings shall be held at the
principal business office of the Corporation or at such other place or places as
shall be specified in the notice thereof.

     Section 4.6. Notice.  Notice of any meeting of the Board of Directors
                  ------
requiring notice shall be given to each Director by mailing the same at least
seven days, or by telegraphing the same at least forty-eight (48) hours, before
the time fixed for the meeting. Attendance of a Director at a meeting shall
constitute waiver of notice of such meeting, except when such Director attends
such meeting for the express purpose of objecting, at the beginning of such
meeting, to the transaction of any business because such meeting is not lawfully
called or convened.

     Section 4.7. Quorum.  At all meetings of the Board of Directors, the
                  ------
presence of a majority or more of the Directors constituting the Board (but in
no event less than one Director) shall constitute a quorum for the transaction
of business. Except as may be otherwise specifically provided by the laws of the
State of Delaware, the Certificate of Incorporation or these Bylaws, the
affirmative vote of a majority of the Directors present at the time of such vote
shall be the act of the Board of Directors if a quorum is present. If a quorum
shall not be present at any meeting of the Board of Directors, the Directors
present thereat may adjourn the meeting from time to time, without notice other
than announcement at the meeting, until a quorum shall be present.

     Section 4.8. Consent.  Unless otherwise restrict Incorporation or these
                  -------
Bylaws, any action required or permitted to be taken at any meeting of the Board
of Directors may be taken without a meeting, if all members of the Board consent
thereto in writing, and the writings are filed with the minutes or proceedings
of the Board.

                                       4
<PAGE>
 
     Section 4.9. Telephonic Meetings.  Unless otherwise restricted by the
                  -------------------
Certificate of Incorporation or these Bylaws, members of the Board of Directors
may participate in a meeting of the Board by means of conference telephone or
similar communications equipment by means of which all persons participating in
such meeting can hear each other, and participation in a meeting pursuant to
this Section 4.9 shall constitute presence in person at such meeting.

Section 4.10.  Compensation of Directors.  Directors may receive compensation
               -------------------------
for service on the Board of Directors as fixed by the Board of Directors.
Members of either standing or special committees may be allowed such
compensation as the Board of Directors may determine.

     Section 4.11. Resignations.  Any Director of the Corporation may resign at
                   ------------
any time by giving written notice to the Board of Directors or to the President
or the Secretary of the Corporation. Any such resignation shall take effect at
the time specified therein, or, if the time be not specified, upon receipt
thereof; and unless otherwise specified therein, acceptance of such resignation
shall not be necessary to make it effective.

     Section 4.12. Committees of the Board of Directors.  The Board of Directors
                   ------------------------------------
may designate one or more committees, as the Board may determine to be necessary
or appropriate for the conduct of the business of the Corporation and may
prescribe the duties, constitution and procedures thereof. Each committee shall
consist of one or more Directors of the Corporation. The Board may designate one
or more Directors as alternate members of any committee, who may replace any
absent or disqualified member at any meeting of the committee.

     The Board shall have power at any time to change the members of, to fill
vacancies in, and to discharge any committee of the Board. Any member of any
such committee may resign at any time by giving notice in accordance with
Section 4.11 above. Any member of any committee may be removed at any time,
eithe r with or without cause, by action of the Board of Directors.

     Section 4.13. Qualifications.  Each Director of the Corporation shall be
                   --------------
the owner of not less than 1000 shares of capital stock of the Corporation.

                                   ARTICLE V

                                   OFFICERS

     Section 5.1. Positions and Duties.  The officers of the Corporation shall
                  --------------------
be a President, a Treasurer, and a Secretary, and may at the discretion of the
Board of Directors include one or more Vice Presidents and one or more Assistant
Treasurers and Assistant Secretaries. The officers shall have such authority and
perform such duties as the Board of Directors may from time to time authorize or
determine. In the absence of action by the Board of Directors, the officers
shall have such powers and duties as generally pertain to their respective
offices.

                                       5
<PAGE>
 
     Section 5.2. Election and Term of Office.  The officers of the Corporation
                  ---------------------------
shall be elected annually by the Board of Directors at its first meeting held
after the annual meeting of the stockholders, and shall hold their respective
offices until their successors are duly elected and have qualified. Except as
provided by law, any number of offices may be held by the same person. The Board
of Directors may from time to time appoint such other officers and agents as the
interest of the Corporation may require and may fix their duties and terms of
office.

     Section 5.3. Vacancies.  If the Office of President, Vice President,
                  ---------
Secretary, or Treasurer, or of any other officer or agent becomes vacant for any
reason, the Board of Directors may choose a successor to hold office for the
unexpired term.

     Section 5.4. Removals.  At any meeting of the Board of Directors called for
                  --------
the purpose, any officer of the Corporation may be removed from office by the
affirmative vote of a two-thirds majority of the entire Board of Directors.

     Section 5.5. Compensation of Officers.  The officers shall receive such
                  ------------------------
salary or compensation as may be determined by the Board of Directors.

     Section 5.6. Resignations.  Any officer or agent of the corporation may
                  ------------
resign at any time by giving written notice to the Board of Directors or to the
President or the Secretary of the Corporation. Any such resignation shall take
effect at the time specified therein or, if the time be not specified, upon
receipt thereof; and unless otherwise specified therein, acceptance of such
resignation shall not be necessary to make it effective.

                                  ARTICLE VI

                          CONTRACTS, CHECKS AND NOTES

     Section 6.1. Contracts.  Unless the Board of Directors shall otherwise
                  ---------
specifically direct, all contracts of the Corporation shall be executed in the
name of the Corporation by the President or the Treasurer.

     Section 6.2. Checks and Notes.  All checks, drafts, bills of exchange and
                  ----------------
promissory notes and other negotiable instruments of the Corporation shall be
signed by such officers or agents of the Corporation as may be designated the
Board of Directors.

                                  ARTICLE VII

                                     STOCK

     Section 7.1. Issuance of Stock.  Shares of capital stock of any class now
                  -----------------
or hereafter authorized, securities convertible into or exchangeable for such
stock, or options or other rights 

                                       6
<PAGE>
 
to purchase such stock or securities may be issued or granted in accordance with
authority granted by resolution of the Board of Directors.

     Section 7.2. Stock Certificates.  Certificates for shares of the capital
                  ------------------
stock of the Corporation shall be in the form adopted by the Board of Directors,
shall be signed by the Chairman of the Board and by the Secretary, and may be
sealed with the seal of the Corporation. The signature of any corporate officer
upon such certificate may be a facsimile, engraved or printed. All such
certificates shall be numbered consecutively, and the name of the person owning
the shares represented thereby, with the number of such shares and the date of
issue, shall be entered on the books of the Corporation.

     Section 7.3. Transfer of Stock.  Shares of capital stock of the Corporation
                  -----------------
shall be transferred only on the books of the Corporation, by the holder of
record in person or by the holder's duly authorized representative, upon
surrender to the Corporation of the certificate for such shares duly endorsed
for transfer, together with such other documents (if any) as may be required to
effect such transfer.

     Section 7.4. Lost, Stolen, Destroyed, or Mutilated Certificates.  New stock
                  --------------------------------------------------           
certificates may be issued to replace certificates alleged to have been lost,
stolen, destroyed, or mutilated, upon such terms and conditions, including proof
of loss or destruction, and the giving of a satisfactory bond of indemnity, as
the Board of Directors from time to time may determine.

     Section 7.5. Regulations.  The Board of Directors shall have power and
                  -----------
authority to make all such rules and regulations not inconsistent with these
Bylaws as it may deem expedient concerning the issue, transfer, and registration
of shares of capital stock of the Corporation.

     Section 7.6. Holders of Record.  The Corporation shall be entitled to treat
                  -----------------                         
the holder of record of any share or shares of capital stock of the Corporation
as the holder and owner in fact thereof for all purposes and shall not be bound
to recognize any equitable or other claim to, or right, title, or interest in,
such share or shares on the part of any other person, whether or not the
Corporation shall have express or other notice thereof, except as otherwise
provided by the laws of the State of Delaware.

     Section 7.7. Restriction on Transfer.  A restriction on the hypothecation,
                  -----------------------
transfer or registration of transfer of shares of the Corporation may be imposed
either by these Bylaws or by an agreement among any number of stockholders or
such holders and the Corporation. No restriction so imposed shall be binding
with respect to those securities issued prior to the adoption of the restriction
unless the holders of such securities are parties to an agreement or voted in
favor of the restriction.

                                 ARTICLE VIII

                                  RECORD DATE

                                       7
<PAGE>
 
     In order that the Corporation may determine the stockholders entitled to
notice of or to vote at any meeting of stockholders or any adjournment thereof,
or to express consent to corporate action in writing without a meeting, or to
receive payment of any dividend or other distribution or allotment of any
rights, or to exercise any rights in respect of any change, conversion, or
exchange of stock or for the purpose of any other lawful action, the Board of
Directors may fix, in advance, a record date, which shall not be more than sixty
(60) nor less than ten (10) days before the date of such meeting, nor more than
sixty (60) days prior to any other action. A determination of stockholders of
record entitled to notice of or to vote at a meeting of stockholders shall apply
to any adjournment of the meeting; provided, however, that the Board of
Directors may fix a new record date for the adjourned meeting.

                                  ARTICLE IX

                                   DIVIDENDS

     Dividends upon the stock of the Corporation, subject to the provisions of
the Certificate of Incorporation if any, may be declared by the Board of
Directors at any regular or special meeting, pursuant to law. Dividends may be
paid in cash, in property or in the Corporation's own stock.

                                   ARTICLE X

                               WAIVER OF NOTICE

     Whenever any notice is required to be given by statute or under the
provisions of the Certificate of Incorporation or these Bylaws, a waiver thereof
in writing signed by the person or persons entitled to said notice, whether
before or after the time stated therein, shall be equivalent thereto.

                                  ARTICLE XI

                                     SEAL

     The corporate seal of the Corporation shall have inscribed thereon the name
of the Corporation, the year of its organization, and the words "Corporation
Seal, Delaware."

                                  ARTICLE XII

                                  AMENDMENTS

     These Bylaws may be adopted, repealed, altered, amended and rescinded by a
vote of two-thirds of the Board of Directors. Notwithstanding any other
provision of the Certificate of Incorporation or the Bylaws of the Corporation,
the Bylaws may not be adopted, repealed, altered, 

                                       8
<PAGE>
 
amended or rescinded by the stockholders of the Corporation except by
the vote of the holders of not less than 80% of the outstanding shares of
capital stock of the Corporation entitled to vote generally in the election of
directors (considered for this purpose as one class) cast at a meeting of the
stockholders called for that purpose, or as set forth above, by the Board of
Directors.

                                       9

<PAGE>
 
                 FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN

                             FEDERAL STOCK CHARTER

     SECTION 1. CORPORATE TITLE.  The full corporate title of the association is
First Federal Savings and Loan Association of Cullman.

     SECTION 2. OFFICE.  The home office shall be located in Cullman, Alabama.

     SECTION 3. DURATION.  The duration of the association is perpetual.

     SECTION 4. PURPOSE AND POWERS.  The purpose of the association is to pursue
any or all of the lawful objectives of a Federal savings association chartered
under Section 5 of the Home Owners' Loan Act and to exercise all of the express,
implied, and incidental powers conferred thereby and by all acts amendatory
thereof and supplemental thereto, subject to the Constitution and laws of the
United States as they are now in effect, or as they may hereafter be amended,
and subject to all lawful and applicable rules, regulations, and orders of the
Office of Thrift Supervision ("Office").

     SECTION 5. CAPITAL VALUE STOCK.  The total number of shares of all classes
of the capital stock which the association has authority to issue is 1,000,000
all of which shall be common stock of par of $0.01 per share.  The shares may be
issued from time to time as authorized by the board of directors without the
approval of its shareholders except as otherwise provided in this Section 5 or
to the extent that such approval is required by governing law, rule, or
regulation.  The consideration for the issuance of the shares shall be paid in
full before their issuance and shall not be less than the par value.  Neither
promissory notes nor future services shall constitute payment or part payment
for the issuance of shares of the association.  The consideration for the shares
shall be cash, tangible or intangible property (to the extent direct investment
in such property would be permitted), labor or services actually performed for
the association, or any combination of the foregoing.  In the absence of actual
fraud in the transaction, the value of such property, labor, or services, as
determined by the board of directors of the association, shall be conclusive.
Upon payment of such consideration, such shares shall be deemed to be fully paid
and nonassessable.  In the case of a stock dividend, that part of the surplus of
the association which is transferred to stated capital upon the issuance of
shares as a share dividend shall be deemed to be the consideration for their
issuance.

     Except for shares issuable in connection with the conversion of the
association from the mutual to the stock form of capitalization, no shares of
capital stock (including shares issuable upon conversion, exchange or exercise
of other securities) shall be issued, directly or indirectly, to officers,
directors, or controlling persons of the association other than as part of a
general public offering or as qualifying shares to a director, unless the
issuance or the plan under which they would be issued has been approved by a
majority of the total votes eligible to be cast at a legal meeting.

     The holders of common stock shall exclusively possess all voting power.
Each holder of shares of common stock shall be entitled to one vote for each
share held by such holder, except as to the cumulation of votes for the election
of directors.  Subject to any provision for a liquidation account, in the event
of any liquidation, dissolution, or winding up of the association, the holders
of
<PAGE>
 
the common stock shall be entitled, after payment or provision for payment of
all debts and liabilities of the association, to receive the remaining assets of
the association available for distribution, in cash or in kind.  Each share of
common stock shall have the same relative rights as and be identical in all
respects with all the other shares of common stock.

     SECTION 6. PREEMPTIVE RIGHTS.  Holders of the capital stock of the
association shall not be entitled to preemptive rights with respect to any
shares of the association which may be issued.

     SECTION 7. LIQUIDATION ACCOUNT.  Pursuant to the requirements of the
Office's regulations (12 C.F.R. Subchapter D), the association shall establish
and maintain a liquidation account for the benefit of its savings account
holders as of March 31, 1995 and September 30, 1996 (collectively "eligible
savers").  In the event of a complete liquidation of the association, it shall
comply with such regulations with respect to the amount and the priorities on
liquidation of each of the association's eligible saver's inchoate interest in
the liquidation account, to the extent it is still in existence; provided that
an eligible saver's inchoate interest in the liquidation account shall not
entitle such eligible saver to any voting rights at meetings of the
association's shareholders.

     SECTION 8. DIRECTORS.  The association shall be under the direction of a
board of directors.  The authorized number of directors, as stated in the
association's bylaws, shall not be fewer than five or more than fifteen except
when a greater number is approved by the Director of the Office.

     SECTION 9. AMENDMENT OF CHARTER.  Except as provided in Section 5, no
amendment, addition, alteration, change, or repeal of this charter shall be
made, unless such is first proposed by the board of directors of the
association, then preliminarily approved by the Office, which preliminary
approval may be granted by the Office pursuant to regulations specifying
preapproved charter amendments, and thereafter approved by the shareholders by a
majority of the total votes eligible to be cast at a legal meeting.  Any
amendment, addition, alteration, change, or repeal so acted upon shall be
effective upon filing with the Office in accordance with regulatory procedures
or on such other date as the Office may specify in its preliminary approval.

                                       2
<PAGE>
 
Attest:_________________        ________________________________
         Secretary                  President and Chief
                                    Executive Officer



Attest:_________________        By:  ___________________________
                                    Its:  ______________________



Declared effective as of______________

                                       3



<PAGE>
 
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN

                                    BYLAWS

                            ARTICLE I - HOME OFFICE

     The home office of First Federal Savings and Loan Association of Cullman
shall be located at 325 2nd Street, Cullman, Alabama 35055.


                           ARTICLE II - SHAREHOLDERS

     SECTION 1. PLACE OF MEETINGS.  All annual and special meetings of
shareholders shall be held at the home office of the association or at such
other place in the State of Alabama as the board of directors may determine.

     SECTION 2. ANNUAL MEETING.  A meeting of the shareholders of the
association for the election of directors and for the transaction of any other
business of the association shall be held annually within 120 days after the end
of the association's fiscal year.

     SECTION 3. SPECIAL MEETINGS.  Special meetings of the shareholders for any
purpose or purposes, unless otherwise prescribed by the regulations of the
Office of Thrift Supervision ("Office"), may be called at any time by the
president, or a majority of the board of directors, and shall be called by the
president, a vice president, or the secretary upon the written request of the
holders of not less than one-tenth of all of the outstanding capital stock of
the association entitled to vote at the meeting. Such written request shall
state the purpose or purposes of the meeting and shall be delivered to the home
office of the association addressed to the president.

     SECTION 4. CONDUCT OF MEETINGS.  Annual and special meetings shall be
conducted in accordance with rules and procedures adopted by the board of
directors. The board of directors shall designate, when present, either the
chairman of the board or president to preside at such meetings.

     SECTION 5. NOTICE OF MEETINGS.  Written notice stating the place, day, and
hour of the meeting and the purpose(s) for which the meeting is called shall be
delivered not fewer than 10 nor more than 50 days before the date of the
meeting, either personally or by mail, by or at the direction of the chairman of
the board, the president, or the secretary, or the directors calling the
meeting, to each shareholder of record entitled to vote at such meeting. If
mailed, such notice shall be deemed to be delivered when deposited in the mail,
addressed to the shareholder at the address as it appears on the stock transfer
books or records of the association as of the record date prescribed in Section
6 of this Article II with postage prepaid. When any shareholders' meeting,
either annual or special, is adjourned for 30 days or more, notice of the
adjourned meeting shall be given as in the case of an original meeting. It shall
not be necessary to give any notice of the time and place of any meeting
adjourned for less than 30 days or of the business to be transacted at the
meeting, other than an announcement at the meeting at which such adjournment is
taken.
<PAGE>
 
     SECTION 6. FIXING OF RECORD DATE.  For the purpose of determining
shareholders entitled to notice of or to vote at any meeting of shareholders or
any adjournment, or shareholders entitled to receive payment of any dividend, or
in order to make a determination of shareholders for any other proper purpose,
the board of directors shall fix in advance a date as the record date for any
such determination of shareholders. Such date in any case shall be not more than
60 days and, in case of a meeting of shareholders, not fewer than 10 days prior
to the date on which the particular action, requiring such determination of
shareholders, is to be taken. When a determination of shareholders entitled to
vote at any meeting of shareholders has been made as provided in this section,
such determination shall apply to any adjournment.

     SECTION 7. VOTING LISTS.  At least 20 days before each meeting of the
shareholders, the officer or agent having charge of the stock transfer books for
shares of the association shall make a complete list of the shareholders
entitled to vote at such meeting, or any adjournment, arranged in alphabetical
order, with the address and the number of shares held by each. This list of
shareholders shall be kept on file at the home office of the association and
shall be subject to inspection by any shareholder at any time during usual
business hours for a period of 20 days prior to such meeting. Such list shall
also be produced and kept open at the time and place of the meeting and shall be
subject to inspection by any shareholder during the entire time of the meeting.
The original stock transfer book shall constitute prima facie evidence of the
                                                  -----------                
shareholders entitled to examine such list or transfer books or to vote at any
meeting of shareholders.

     In lieu of making the shareholder list available for inspection by
shareholders as provided in the preceding paragraph, the board of directors may
perform such acts as required by paragraphs (a) and (b) of Rule 14a-7 of the
General Rules and Regulations under the Securities Exchange Act of 1934, as may
be duly requested in writing, with respect to any matter which may be properly
considered at a meeting of shareholders, by any shareholder who is entitled to
vote on such matter and who shall defray the reasonable expenses to be incurred
by the association in performance of the act or acts required.

     SECTION 8. QUORUM.  A majority of the outstanding shares of the association
entitled to vote, represented in person or by proxy, shall constitute a quorum
at a meeting of shareholders. If less than a majority of the outstanding shares
is represented at a meeting, a majority of the shares so represented may adjourn
the meeting from time to time without further notice. At such adjourned meeting
at which a quorum shall be present or represented, any business may be
transacted which might have been transacted at the meeting as originally
notified. The shareholders present at a duly organized meeting may continue to
transact business until adjournment, notwithstanding the withdrawal of enough
shareholders to constitute less than a quorum.

     SECTION 9. PROXIES.  At all meetings of shareholders, a shareholder may
vote by proxy executed in writing by the shareholder or by his duly authorized
attorney in fact. Proxies solicited on behalf of the management shall be voted
as directed by the shareholder or, in the absence of such direction, as
determined by a majority of the board of directors. No proxy shall be valid more
than eleven months from the date of its execution except for a proxy coupled
with an interest.

                                       2
<PAGE>
 
     SECTION 10. VOTING OF SHARES IN THE NAME OF TWO OR MORE PERSONS.  When
ownership stands in the name of two or more persons, in the absence of written
directions to the association to the contrary, at any meeting of the
shareholders of the association, any one or more of such shareholders may cast,
in person or by proxy, all votes to which such ownership is entitled. In the
event an attempt is made to cast conflicting votes in person or by proxy, by the
several persons in whose names shares of stock stand, the vote or votes to which
those persons are entitled shall be cast as directed by a majority of those
holding such shares and present in person or by proxy at such meeting, but no
votes shall be cast for such stock if a majority cannot agree.

     SECTION 11. VOTING OF SHARES OF CERTAIN HOLDERS.  Shares standing in the
name of another corporation may be voted by any officer, agent, or proxy as the
bylaws of such corporation may prescribe, or, in the absence of such provision,
as the board of directors of such corporation may determine. Shares held by an
administrator, executor, guardian, or conservator may be voted by him, either in
person or by proxy, without a transfer of such shares into his name. Shares
standing in the name of a trustee may be voted by him, either in person or by
proxy, but no trustee shall be entitled to vote shares held by him without a
transfer of such shares into his name. Shares standing in the name of a receiver
may be voted by such receiver, and shares held by or under the control of a
receiver may be voted by such receiver without the transfer into his name if
authority to do so is contained in an appropriate order of the court or other
public authority by which such receiver was appointed.

     A shareholder whose shares are pledged shall be entitled to vote such
shares until the shares have been transferred into the name of the pledgee, and
thereafter the pledgee shall be entitled to vote the shares so transferred.

     Neither treasury shares of its own stock held by the association nor shares
held by another corporation, if a majority of the shares entitled to vote for
the election of directors of such other corporation are held by the association,
shall be voted at any meeting or counted in determining the total number of
outstanding shares at any given time for purposes of any meeting.

     SECTION 12. CUMULATIVE VOTING.  Unless otherwise provided in the
association's charter, every shareholder entitled to vote at an election for
directors shall have the right to vote, in person or by proxy, the number of
shares owned by the shareholder for as many persons as there are directors to be
elected and for whose election the shareholder has a right to vote, or to
cumulate the votes by giving one candidate as many votes as the number of such
directors to be elected multiplied by the number of shares shall equal or by
distributing such votes on the same principle among any number of candidates.

     SECTION 13. INSPECTORS OF ELECTION.  In advance of any meeting of
shareholders, the board of directors may appoint any persons other than nominees
for office as inspectors of election to act at such meeting or any adjournment.
The number of inspectors shall be either one or three. Any such appointment
shall not be altered at the meeting. If inspectors of election are not so
appointed, the chairman of the board or the president may, or on the request of
not fewer than 10 percent of the votes represented at the meeting shall, make
such appointment at the meeting. If appointed at the 

                                       3
<PAGE>
 
meeting, the majority of the votes present shall determine whether one or three
inspectors are to be appointed. In case any person appointed as inspector fails
to appear or fails or refuses to act, the vacancy may be filled by appointment
by the board of directors in advance of the meeting or at the meeting by the
chairman of the board or the president.

     Unless otherwise prescribed by applicable regulations, the duties of such
inspectors shall include: determining the number of shares and the voting power
of each share, the shares represented at the meeting, the existence of a quorum,
and the authenticity, validity and effect of proxies; receiving votes, ballots,
or consents; hearing and determining all challenges and questions in any way
arising in connection with the rights to vote; counting and tabulating all votes
or consents; determining the result; and such acts as may be proper to conduct
the election or vote with fairness to all shareholders.

     SECTION 14. NOMINATING COMMITTEE. The board of directors shall act as a
nominating committee for selecting the management nominees for election as
directors. Except in the case of a nominee substituted as a result of the death
or other incapacity of a management nominee, the nominating committee shall
deliver written nominations to the secretary at least 20 days prior to the date
of the annual meeting. No nominations for directors except those made by the
nominating committee shall be voted upon at the annual meeting unless other
nominations by shareholders are made in writing and delivered to the secretary
of the association at least five days prior to the date of the annual meeting.
Ballots bearing the names of all persons nominated by the nominating committee
and by shareholders shall be provided for use at the annual meeting. However, if
the nominating committee shall fail or refuse to act at least 20 days prior to
the annual meeting, nominations for directors may be made at the annual meeting
by any shareholder entitled to vote and shall be voted upon.

     SECTION 15. NEW BUSINESS.  Any new business to be taken up at the annual
meeting shall be stated in writing and filed with the secretary of the
association at least five days before the date of the annual meeting, and all
other business so stated, proposed, and filed shall be considered at the annual
meeting; but no other proposal shall be acted upon at the annual meeting. Any
shareholder may make any other proposal at the annual meeting and the same may
be discussed and considered, but unless stated in writing and filed with the
secretary at least five days before the meeting, such proposal shall be laid
over for action at an adjourned, special, or annual meeting of the shareholders
taking place 30 days or more thereafter. This provision shall not prevent the
consideration and approval or disapproval at the annual meeting of reports of
officers, directors, and committees; but in connection with such reports, no new
business shall be acted upon at such annual meeting unless stated and filed as
herein provided.

     SECTION 16. INFORMAL ACTION BY SHAREHOLDERS.  Any action required to be
taken at a meeting of the shareholders, or any other action which may be taken
at a meeting of shareholders, may be taken without a meeting if consent in
writing, setting forth the action so taken, shall be given by all of the
shareholders entitled to vote with respect to the subject matter.

                                       4
<PAGE>
 
                       ARTICLE III - Board of Directors

     SECTION 1. GENERAL POWERS.  The business and affairs of the association
shall be under the direction of its board of directors. The board of directors
shall annually elect a chairman of the board from among its members and shall
designate, when present, the chairman of the board to preside at its meetings.

     SECTION 2. NUMBER AND TERM.  The board of directors shall consist of nine
members and shall be divided into three classes as nearly equal in number as
possible. The members of each class shall be elected for a term of three years
and until their successors are elected and qualified. One class shall be elected
by ballot annually.

     SECTION 3. REGULAR MEETINGS.  A regular meeting of the board of directors
shall be held without other notice than this bylaw immediately after, and at the
same place as, the annual meeting of shareholders. The board of directors may
provide, by resolution, the time and place, within the association's normal
lending territory, for the holding of additional regular meetings without other
notice than such resolution.

     SECTION 4. QUALIFICATION.  Directors need not be the beneficial owners of
capital stock of the association.

     SECTION 5. SPECIAL MEETINGS.  Special meetings of the board of directors
may be called by or at the request of the chairman of the board, the president,
or one-third of the directors. The persons authorized to call special meetings
of the board of directors may fix any place, within the association's normal
lending territory, as the place for holding any special meeting of the board of
directors called by such persons.

     Members of the board of directors may participate in special meetings by
means of conference telephone or similar communications equipment by which all
persons participating in the meeting can hear each other. Such participation
shall constitute presence in person.
 
     SECTION 6. NOTICE OF SPECIAL MEETINGS.  Written notice of any special 
meeting of the board of directors or of any committee designated thereby shall
be given to each director at least 24 hours prior thereto at the address at
which the director is most likely to be reached. Any director may waive notice
of any meeting by a writing filed with the secretary. The attendance of a
director at a meeting shall constitute a waiver of notice of such meeting,
except where a director attends a meeting for the express purpose of objecting
to the transaction of any business because the meeting is not lawfully called or
convened. Neither the business to be transacted at, nor the purpose of, any
meeting of the board of directors need be specified in the notice or waiver of
notice of such meeting.

     SECTION 7. QUORUM.  A majority of the number of directors fixed by Section 
2 of this Article III shall constitute a quorum for the transaction of business
at any meeting of the board of directors; but if less than such majority is
present at a meeting, a majority of the directors present may adjourn 

                                       5
<PAGE>
 
the meeting from time to time. Notice of any adjourned meeting shall be given in
the same manner as prescribed by Section 6 of this Article III.

     SECTION 8. MANNER OF ACTIING. The act of the majority of the directors 
present at a meeting at which a quorum is present shall be the act of the board
of directors, unless a greater number is prescribed by regulation of the Office
or by these bylaws.

     SECTION 9. ACTION WITHOUT A MEETING.  Any action required or permitted to 
be taken by the board of directors at a meeting may be taken without a meeting
if a consent in writing, setting forth the action so taken, shall be signed by
all of the directors.

     SECTION 10. RESIGNATION.  Any director may resign at any time by sending a
written notice of such resignation to the home office of the association
addressed to the chairman of the board or the president. Unless otherwise
specified, such resignation shall take effect upon receipt by the chairman of
the board or the president.

     SECTION 11. VACANCIES.  Any vacancy occurring on the board of directors 
may be filled by the affirmative vote of a majority of the remaining directors
although less than a quorum of the board of directors. A director elected to
fill a vacancy shall be elected to serve until the next election of directors by
the shareholders. Any directorship to be filled by reason of an increase in the
number of directors may be filled by election by the board of directors for a
term of office continuing only until the next election of directors by the
shareholders.

     SECTION 12. COMPENSATION.  Directors, as such, may receive compensation for
service on the board of directors. Members of either standing or special
committees may be allowed such compensation as the board of directors may
determine.

     SECTION 13. PRESUMPTION OF ASSENT.  A director of the association who is 
present at a meeting of the board of directors at which action on any
association matter is taken shall be presumed to have assented to the action
taken unless his dissent or abstention shall be entered in the minutes of the
meeting or unless he shall file a written dissent to such action with the person
acting as the secretary of the meeting before the adjournment thereof or shall
forward such dissent by registered mail to the secretary of the association
within five days after the date a copy of the minutes of the meeting is
received. Such right to dissent shall not apply to a director who voted in favor
of such action.

     SECTION 14. REMOVAL OF DIRECTORS.  At a meeting of shareholders called 
expressly for that purpose, any 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. If less than the entire board is to be removed, no one of the
directors may be removed if the votes cast against the removal would be
sufficient to elect a director if then cumulatively voted at an election of the
class of directors of which such director is a part. Whenever the holders of the
shares of any class are entitled to elect one or more directors by the
provisions of the charter or supplemental sections thereto, the provisions of
this section shall 

                                       6
<PAGE>
 
apply, in respect to the removal of a director or directors so elected, to the
vote of the holders of the outstanding shares of that class and not to the vote
of the outstanding shares as a whole.

                  ARTICLE IV - Executive and Other Committees

     SECTION 1. APPOINTMENT.  The board of directors, by resolution adopted by a
majority of the full board, may designate from among its members an executive
committee. The designation of any committee pursuant to this Article IV and the
delegation of authority shall not operate to relieve the board of directors, or
any director, of any responsibility imposed by law or regulation.

     SECTION 2. AUTHORITY.  The executive committee, when the board of directors
is not in session, shall have and may exercise all of the authority of the board
of directors except to the extent, if any, that such authority shall be limited
by the resolution appointing the executive committee; and except also that the
executive committee shall not have the authority of the board of directors with
reference to: the declaration of dividends; the amendment of the charter or
bylaws of the association, or recommending to the shareholders a plan of merger,
consolidation, or conversion; the sale, lease, or other disposition of all or
substantially all of the property and assets of the association otherwise than
in the usual and regular course of its business; a voluntary dissolution of the
association; a revocation of any of the foregoing; or the approval of a
transaction in which any member of the executive committee, directly or
indirectly, has any material beneficial interest.

     SECTION 3. TENURE.  Subject to the provisions of Section 8 of this Article
IV, each member of the executive committee shall hold office until the next
regular annual meeting of the board of directors following his or her
designation and until a successor is designated as a member of the executive
committee.

     SECTION 4. MEETINGS.  Regular meetings of the executive committee may be
held without notice at such times and places as the executive committee may fix
from time to time by resolution. Special meetings of the executive committee may
be called by any member thereof upon not less than one day's notice stating the
place, date, and hour of the meeting, which notice may be written or oral. Any
member of the executive committee may waive notice of any meeting and no notice
of any meeting need be given to any member thereof who attends in person. The
notice of a meeting of the executive committee need not state the business
proposed to be transacted at the meeting.

     SECTION 5. QUORUM.  A majority of the members of the executive committee
shall constitute a quorum for the transaction of business at any meeting
thereof, and action of the executive committee must be authorized by the
affirmative vote of a majority of the members present at a meeting at which a
quorum is present.

     SECTION 6. ACTION WITHOUT A MEETING.  Any action required or permitted to
be taken by the executive committee at a meeting may be taken without a meeting
if a consent in writing, setting forth the action so taken, shall be signed by
all of the members of the executive committee .

                                       7
<PAGE>
 
     SECTION 7. VACANCIES.  Any vacancy in the executive committee may be filled
by a resolution adopted by a majority of the full board of directors.

     SECTION 8. RESIGNATIONS AND RREMOVAL. Any member of the executive committee
may be removed at any time with or without cause by resolution adopted by a
majority of the full board of directors. Any member of the executive committee
may resign from the executive committee at any time by giving written notice to
the president or secretary of the association. Unless otherwise specified, such
resignation shall take effect upon its receipt; the acceptance of such
resignation shall not be necessary to make it effective.

     SECTION 9. PROCEDURE.  The executive committee shall elect a presiding
officer from its members and may fix its own rules of procedure which shall not
be inconsistent with these bylaws. It shall keep regular minutes of its
proceedings and report the same to the board of directors for its information at
the meeting held next after the proceedings shall have occurred.

     SECTION 10. OTHER COMMITTEES.  The board of directors may by resolution
establish an audit, loan, or other committee composed of directors as it may
determine to be necessary or appropriate for the conduct of the business of the
association and may prescribe the duties, constitution, and procedures thereof.

                        
                             ARTICLE V - Officers

     SECTION 1. POSITIONS.  The officers of the association shall be a
president, one or more vice presidents, a secretary, and a treasurer, each of
whom shall be elected by the board of directors. The board of directors may also
designate the chairman of the board as an officer. The president shall be the
chief executive officer, unless the board of directors designates the chairman
of the board as chief executive officer. The president shall be a director of
the association. The offices of the secretary and treasurer may be held by the
same person and a vice president may also be either the secretary, or the
treasurer. The board of directors may designate one or more vice presidents as
executive vice president or senior vice president. The board of directors may
also elect or authorize the appointment of such other officers as the business
of the association may require. The officers shall have such authority and
perform such duties as the board of directors may from time to time authorize or
determine. In the absence of action by the board of directors, the officers
shall have such powers and duties as generally pertain to their respective
offices.

     SECTION 2. ELECTION AND TERM OF OFFICE.  The officers of the association
shall be elected annually at the first meeting of the board of directors held
after each annual meeting of the shareholders. If the election of officers is
not held at such meeting, such election shall be held as soon thereafter as
possible. Each officer shall hold office until a successor has been duly elected
and qualified or until the officer's death, resignation, or removal in the
manner hereinafter provided. Election or appointment of an officer, employee, or
agent shall not of itself create contractual rights. The board of directors may
authorize the association to enter into an employment contract with any 

                                       8
<PAGE>
 
officer in accordance with regulations of the Office; but no such contract shall
impair the right of the board of directors to remove any officer at any time in
accordance with Section 3 of this Article V. 

     SECTION 3. REMOVAL.  Any officer may be removed by the board of directors
whenever in its judgement the best interests of the association will be served
thereby, but such removal. other than for cause, shall be without prejudice to
any contractual rights of the person so removed.

     SECTION 4. VACANCIES.  A vacancy in any office because of death,
resignation, removal, disqualification, or otherwise may be filled by the board
of directors for the unexpired portion of the term.

     SECTION 5. REMUNERATION.  The remuneration of the officers shall be fixed
from time to time by the board of directors by employment contracts or
otherwise.


              ARTICLE VI - Contracts, Loans, Checks, and Deposits

     SECTION 1. CONTRACTS.  To the extent permitted by applicable regulations,
and except as otherwise prescribed by these bylaws with respect to certificates
for shares, the board of directors may authorize any officer, employee, or agent
of the association to enter into any contract or execute and deliver any
instrument in the name of and on behalf of the association. Such authority may
be general or confined to specific instances.

     SECTION 2. LOANS.  No loans shall be contracted on behalf of the
association and no evidence of indebtedness shall be issued in its name unless
authorized by the board of directors. Such authority may be general or confined
to specific instances.

     SECTION 3. CHECKS, DRAFTS, ETC.  All checks, drafts, or other orders for
the payment of money, notes, or other evidences of indebtedness issued in the
name of the association shall be signed by one or more officers, employees, or
agents of the association in such manner as shall from time to time be
determined by the board of directors.

     SECTION 4. DEPOSITS.  All funds of the association not otherwise employed
shall be deposited from time to time to the credit of the association in any
duly authorized depositories as the board of directors may select.


           ARTICLE VII - Certificates for Shares and Their Transfer

     SECTION 1. CERTIFICATES FOR SHARES.  Certificates representing shares of
capital stock of the association shall be in such form as shall be determined by
the board of directors and approved as required under applicable regulations.
Such certificates shall be signed by the chief executive officer or by any other
officer of the association authorized by the board of directors, attested by the

                                       9
<PAGE>
 
secretary or an assistant secretary, and sealed with the corporate seal or a
facsimile thereof. The signatures of such officers upon a certificate may be
facsimiles if the certificate is manually signed on behalf of a transfer agent
or a registrar other than the association itself or one of its employees. Each
certificate for shares of capital stock shall bc consecutively numbered or
otherwise identified. The name and address of the person to whom the sh\ares are
issued, with the number of shares and date of issue, shall be entered on the
stock transfer books of the association. All certificates surrendered to the
association for transfer shall be canceled and no new certificate shall be
issued until the former certificate for a like number of shares has been
surrendered and canceled, except that in the case of a lost or destroyed
certificate, a new certificate may be issued upon such terms and indemnity to
the association as the board of directors may prescribe.

     SECTION 2. TRANSFER OF SHARES. Transfer of shares of capital stock of the
association shall be made only on its stock transfer books. Authority for such
transfer shall be given only by the holder of record or by his legal
representative, who shall furnish proper evidence of such authority, or by his
attorney authorized by a duly executed power of attorney and filed with the
association. Such transfer shall be made only on surrender for cancellation of
the certificate for such shares. The person in whose name shares of capital
stock stand on the books of the association shall be deemed by the association
to be the owner for all purposes.


                   ARTICLE VIII - Fiscal Year; Annual Audit

     The fiscal year of the association shall end on the 30th day of September
of each year. The association shall be subject to an annual audit as of the end
of its fiscal year by independent public accountants appointed by and
responsible to the board of directors. The appointment of such accountants shall
be subject to annual ratification by the shareholders.

                                       10
<PAGE>
 
                            ARTICLE IX - Dividends

     Subject to the terms of the association's charter and the regulations and 
orders of the Office, the board of directors may, from time to time, declare, 
and the association may pay, dividends on its outstanding classes of capital 
stock.

                          ARTICLE X - Corporate Seal

     The board of directors shall provide a association seal which shall be two 
concentric circles between which shall be the name of the association.  The year
of incorporation or an emblem may appear in the center.


                            ARTICLE XI - Amendments


     These bylaws may be amended in a manner consistent with applicable 
regulations at any time by a majority vote of the full board of directors or by 
a majority vote of the votes eligible to be cast by the shareholders of the 
association at any legal meeting.

                                      11

<PAGE>
 
             INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE



                      SOUTHERN COMMUNITY BANCSHARES, INC.
                                CULLMAN, ALABAMA



          $.01 par value common stock -- fully paid and nonassessable


This certifies that __________________________________ is the owner of
______________ shares of the common stock of Southern Community Bancshares, Inc.
(the "Corporation"), a Delaware corporation.

The shares evidenced by this Certificate are transferable only on the stock
transfer books of the Corporation by the holder of record hereof, in person or
by his duly authorized attorney or legal representative, upon surrender of this
certificate properly endorsed.  This Certificate is not valid until
countersigned and registered by the Corporation's transfer agent and registrar.
THIS SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR
GUARANTEED.

IN WITNESS WHEREOF, the Corporation has caused this  Certificate to be executed
by the facsimile signatures of its duly authorized officers and has caused its
seal to be affixed hereto.

DATED:______________




____________________________        (SEAL)        __________________________
          Secretary                                         President


<PAGE>
 
     The shares evidenced by this Certificate are subject to a limitation
contained in the Certificate of Incorporation to the effect that in no event for
the five-year period stated in the Certificate of Incorporation, shall any
record owner of any outstanding Common Stock which is beneficially owned,
directly or indirectly, by a person who beneficially owns in excess of 10% of
the outstanding shares of Common Stock (the "Limit") be entitled or permitted to
any vote in respect of shares held in excess of the Limit.

     The Board of Directors of the Corporation is authorized by resolution or
resolutions, from time to time adopted, to provide for the issuance of serial
preferred stock in series and to fix and state the voting powers, designations,
preferences, limitations and restrictions thereof. The Corporation will furnish
to any shareholder upon request and without charge a full description of each
class of stock and any series thereof.

     The shares represented by this Certificate may not be cumulatively voted on
any matter. The Certificate of Incorporation requires the affirmative vote of
the holders of at least 80% of the voting stock of the Corporation, voting
together as a single class, to approve certain business combinations and other
transactions and to amend certain provisions of the Certificate of
Incorporation.

     The following abbreviations when used in the inscription on the face of
this certificate, shall be construed as though they were written out in full
according to applicable laws or regulations.

<TABLE> 
<CAPTION> 
     <S>                                <C>  
     TEN COM - as tenants in common      UNIF GIFT MIN ACT - ____________ Custodian ____________
                                                             (Cust)                    (Minor)
     TEN ENT - as tenants by the entireties
                                                           Under Uniform Gifts to Minors Act
     JT TEN  - as joint tenants with right
               of survivorship and not as                  _____________________________________
               tenants in common                                         (State)
</TABLE>

                 Additional abbreviations may also be used though not in the 
                 above list.

For value received, ______ hereby sell, assign and transfer unto


_______________________________________________________________________
   PLEASE INSERT SOCIAL SECURITY NUMBER OR OTHER IDENTIFYING NUMBER   
_______________________________________________________________________
________________________________________________________________________________
 (please print or typewrite name and address including postal zip code of 
 assignee)
       
________________________________________________________________________________

_________________________________________________________________ Shares of the 
Common Stock represented by the within Certificate, and do hereby irrevocably
constitute and appoint ____________________ Attorney, to transfer the said 
shares on the books of the within named corporation with full power of
substitution in the premises.


Dated,___________________


In presence of                          Signature:

________________________________        ________________________________________

NOTE: THE SIGNATURE TO THIS ASSIGNMENT MUST CORRESPOND WITH THE NAME OF THE
STOCKHOLDER(S) AS WRITTEN UPON THE FACE OF THE CERTIFICATE IN EVERY PARTICULAR,
WITHOUT ALTERATION OR ENLARGEMENT OR ANY CHANGE WHATEVER.

<PAGE>
 
September 18, 1996



First Federal Savings and Loan

Association of Cullman
325 2nd Street, S.E.
P.O. Box 249
Cullman, Alabama 35056-0249

     Re:  Southern Community Bancshares, Inc. Common Stock Offering

Gentleman:

     You have requested the opinion of this firm as to certain matters in
connection with the offer and sale (the "Offering") of the Southern Community
Bancshares, Inc. (the "Company") Common Stock, $.01 par value (the "Common
Shares").  We have reviewed the Company's Certificate of Incorporation,
Registration Statement on Form SB-2 ("Form SB-2"), as well as applicable
statutes and regulations governing the Company and the offer and sale of the
Common Shares.

     We are of the opinion that upon the effectiveness of the Form SB-2, the
Common Shares, when sold, will be legally issued, fully paid and non-assessable.

     This opinion has been prepared solely for the use of the Company in
connection with the Form SB-2, and should not be used for any other purpose nor
relief upon by any other person (except for the Securities and Exchange
Commission in connection  with its processing of the Form SB-2 and investors in
the Offering), without the prior written consent of this firm.

                                        Very truly yours,

                                        /s/ Bayh, Connaughton & Malone, P.C.
                                        ------------------------------------


                                        BAYH, CONNAUGHTON & MALONE, P.C.

<PAGE>
 
                              September 18, 1996



Board of Directors
First Federal Savings and Loan
 Association of Cullman
325 2nd Street, S.E.
P.O. Box 249
Cullman, Alabama 35056-0249


     RE: Federal Income Tax Consequences Relating to Conversion of First Federal
         Savings and Loan Association of Cullman from a Federal Mutual Savings
         Institution to a Federal Stock Savings Institution and the Acquisition
         of the Stock Institution's Stock by a Stock Holding Company

Gentlemen:

     In accordance with your request, set forth herein is the opinion of this
firm relating to the federal income tax consequences of the proposed conversion
("Conversion") of First Federal Savings and Loan Association of Cullman (the
"Association") from a federal mutual savings institution (the Association in its
mutual form is sometimes referred to as the "Mutual Association") to a federal
stock savings and loan association (the Association in its stock form is
sometimes referred to as the "Stock Association"), and the formation of a
holding company parent, Southern Community Bancshares, Inc. (the "Holding
Company"), which will acquire all of the outstanding stock of the Stock
Association.

     For purposes of this opinion, we have examined such documents and questions
of law as we have considered necessary or appropriate, including but not limited
to the Plan of Conversion as adopted by the Association on June 10, 1996, as
amended (the "Plan"); the Charter and Bylaws of the Mutual Association; the
Charter and Bylaws of the Stock Association and the Certificate of Incorporation
and Bylaws of the Holding Company.  In such examination, we have assumed, and
have not independently verified, the genuineness of all signatures on original
documents where due execution and delivery are requirements to the effectiveness
thereof.  Captalized terms used herein and not defined herein, shall have the
same meaning assigned in the Plan.

     In issuing our opinion, we have assumed that the Plan has been duly and
validly authorized and has been approved and adopted by the board of directors
of the Association at a meeting duly called and held; that the Association will
comply with the terms and conditions of the Plan, and that the various
representations and warranties which are provided to us are accurate, complete,
true and correct.  We express no opinion concerning tax matters under Alabama
state law and local tax laws.
<PAGE>
 
Board of Directors
First Federal Savings and Loan
 Associaton of Cullman
Page 2

     In issuing the opinion set forth below, we have relied solely on existing
provisions of the Internal Revenue Code of 1986, as amended (the "Code"),
existing and proposed Treasury Regulations (the "Regulations") thereunder,
current administrative rulings, notices and procedures, and court decisions.
Such laws, regulations, administrative rulings, notices and procedures and court
decisions are subject to change at any time.  Any such change could affect the
continuing validity of the opinions set forth below.  This opinion is as of the
date hereof, and we shall have no obligation to advise you of any change in any
matter considered herein after the date hereof.

     In rendering our opinion, we have assumed that the persons and entities
identified in the Plan will comply with all requirements of Code Section
368(a)(1)(F) and all other applicable state and Federal laws.

     For purposes of this opinion, we are relying on the representations
provided to us by the Association, as set forth below.

                                REPRESENTATIONS
                                ---------------

     1.  The Conversion has been and shall be implemented in accordance with the
terms of the Plan and all conditions precedent contained in the Plan shall be
performed or waived prior to the consummation of the Conversion.

     2.  The fair market value of the withdrawable deposit accounts plus
interests in the liquidation account ("Liquidation Account") of Stock
Association to be received under the Plan, in each instance, shall be equal to
the fair market value of the membership interests (i.e., withdrawable deposit
accounts, voting and liquidation rights) in the Association surrendered in
exchange therefor.

     3.  Holding Company and Stock Association each have no current plan or
intention to redeem or otherwise reacquire any of the stock issued in the
proposed transaction.

     4.  To the best of the knowledge of the management of the Association,
there is no plan or intention by any member of the Association who holds more
than 1% of the qualifying deposits in the Association, and there is no plan or
intention on the part of the remaining members, to dispose of their withdrawable
deposit accounts in Stock Association that would reduce their aggregate interest
in the Liquidation Account as of the Effective Date of the Conversion, to less
than 50% of the value of their interests in the Association as of the same date.

     5.  Immediately following the consummation of the proposed transaction,
Stock Association will possess the same assets and liabilities as the Mutual
Association held immediately prior to the proposed transaction, plus proceeds
from the sale of stock of Stock Association to Holding Company.
<PAGE>
 
Board of Directors
First Federal Savings and Loan
 Association of Cullman
Page 3

     6.  Assets used to pay expenses of the Conversion (without reference to the
expenses of the Community Offering) and all distributions (except for regular
normal interest payments and other payments in the normal course of business
made by the Mutul Association immediately preceding the transaction) will in the
aggregate constitute less than one percent (1%) of the net assets of the
Association.

     7.  Following the proposed transaction, Stock Association will continue the
historic business of the Mutual Association or use a significant portion of the
Mutual Association's business assets.

     8.  Stock Association has no plan or intention to sell or otherwise dispose
of any of the assets of the Mutual Association acquired in the proposed
transaction, except for dispositions in the ordinary course of business.

     9.  There is no plan or intention for Stock Association to be liquidated or
merged with another corporation following the Conversion.

     10.  Neither the Stock Association nor the Holding Company has any plan or
intention, either currently or at the time of the Conversion, to issue
additional shares of stock following the proposed transaction, other than shares
that may be issued to employees and/or directors pursuant to certain stock
option and stock incentive plans or that may be issued to employee benefit
plans.

     11.  Stock Association has no current plan or intention to reacquire any of
its stock issued in the proposed transaction.

     12.  The Association is not under the jurisdiction of a court in any Title
11 or similar case within the meaning of Section 368(a)(3)(A).  The proposed
transaction does not involve a receivership, foreclosure, or similar proceeding
before a federal or state agency involving a financial institution to which
Section 585 or 593 of the Code applies.

     13.  Compensation to be paid to depositor-employees of the Association or
Holding Company will be commensurate with amounts paid to third parties
bargaining at arm's length for similar services.

     14.  No shares of Holding Company Conversion Stock will be issued to or
purchased by depositor-employees of the Association or Holding Company at a
discount or as compensation in the proposed transaction.

     15.  No cash or other property will be given to Eligible Account Holders or
others in lieu of (a) non-transferable subscription rights or (b) an interest in
the Liquidation Account of Stock
<PAGE>
 
Board of Directors
First Federal Savings and Loan
 Association of Cullman
Page 4

Association.

     16.  Association has utilized a reserve for bad debts in accordance with
Section 593 of the Code.

     17.  At the time of the proposed transaction, the fair market value of the
assets of the Association on a going concern basis will equal or exceed the
amount of its liabilities to be assumed plus the amount of liabilities to which
the transferred assets are subject.  Association will have a positive regulatory
net worth at the time of the Conversion.

     18.  Mutual Association, Stock Association and Holding Company are
corporations within the meaning of Section 7701(a)(3) of the Code.  Mutual
Association and Stock Association are domestic building and loan associations
within the meaning of Section 7701(a)(19)(C) of the Code.

     19.  Neither Mutual Association nor Stock Association is an investment
company as defined in Sections 368(a)(2)(F)(iii) and (iv) of the Code.

     20.  The exercise price of the subscription rights received by the
Association's Eligible Account Holders and Supplemental Eligible Account Holders
to purchase Holding Company Stock will be equal to the fair market value of the
Holding Company Conversion Stock at the time of the completion of the proposed
transaction as determined by an independent appraisal.

     21.  The Association has received or will receive an opinion from an
independent appraiser to the effect that the subscription rights to be received
by Eligible Account Holders and Supplemental Eligible Account Holders and other
eligible subscribers do not have any ascertainable fair market value.

     22.  The Association's savings depositors will pay expenses of the
conversion solely attributable to them, if any.  Holding Company and the
Association will pay their own expenses for the transaction and will not pay any
expenses solely attributable to the savings depositors or to the Holding Company
stockholders.  The stockholders of Holding Company will pay the expenses
incurred by themselves in connection with the proposed transaction.

     23.  The Eligible Account Holders', Supplemental Eligible Account Holders',
and Other Members' proprietary interests in the Association arise solely by
virtue of the fact that they are account holders in the Association.

     24.  No creditors of the Association or the depositors in their role as
creditors, have taken any steps to enforce their claims against the Association
by instituting bankruptcy or other legal proceedings, in either a court or
appropriate regulatory agency, that would eliminate the proprietary
<PAGE>
 
Board of Directors
First Federal Savings and Loan
 Association of Cullman
Page 5

interests of the members prior to the Conversion of the Association including
depositors as equity holders of the Association.

     25.  The liabilities of the Mutual Association assumed by Stock Association
plus the liabilities, if any, to which the transferred assets are subject were
incurred by the Mutual Association in the ordinary course of its business and
are associated with the assets transferred.

     26.  Holding Company has no plan or intention to sell or otherwise dispose
of the stock of Stock Association received by it in the proposed transaction.

     27.  No amount of deposit accounts or deposits as of the Eligibility Record
Date will be excluded from participation in the Liquidation Account.

                                    OPINION
                                    -------

       Based on the foregoing, and in reliance thereon, and subject to the
conditions stated herein, it is our opinion that the following federal income
tax consequences will result from the proposed Conversion:

     1.  The Conversion constitutes a reorganization within the meaning of
         Section 368(a)(1)(F) of the Code, and no gain or loss will be
         recognized by the Association in its mutual form or in its stock form
         as a result of the Conversion.

     2.  No gain or loss will be recognized by the Association upon the receipt
         of money from the Holding Company in exchange for the capital stock of
         the Association, as converted.

     3.  The basis of the assets of the Association will be the same immediately
         after the Conversion as the basis in the Association's hands
         immediately prior to the Conversion.

     4.  The holding period of the assets of the Association after the
         Conversion will include the period during which the assets were held by
         the Association before the Conversion.

     5.  No gain or loss will be recognized by the deposit account holders of
         the Association upon the constructive issuance to them, in exchange for
         their respective withdrawable deposit accounts in the Association
         immediately prior to the Conversion, of withdrawable deposit accounts
         of equal dollar amount in the Association immediately after the
         Conversion, plus, in the case of Eligible Account Holders and
<PAGE>
 
Board of Directors
First Federal Savings and Loan
 Association of Cullman
Page 6

         Supplemental Eligible Account Holders, the interests in the Liquidation
         Account of the Association, as described below.

     6.  The basis of the deposit accounts in the Association held by its
         deposit account holders immediately after the Conversion will be the
         same as the basis of their deposit accounts in the Association
         immediately prior to the Conversion.

     7.  The basis of the interests in the Liquidation Account received by the
         Eligible Account Holders and Supplemental Eligible Account Holders will
         be zero and the basis of the nontransferable subscription rights
         received by Eligible Account Holders, Supplemental Eligible Account
         Holders and Other Members will be zero (assuming that at distribution
         such rights have no ascertainable fair market value).

     8.  No gain or loss will be recognized by Eligible Account Holders,
         Supplemental Eligible Account Holders or Other Members upon the
         issuance to them of nontransferable subscription rights to purchase
         Common Shares (assuming that at issuance such rights have no
         ascertainable fair market value), and no taxable income will be
         realized by such Eligible Account Holders, Supplemental Eligible
         Account Holders or Other Members as a result of their exercise of such
         nontransferable subscription rights.

     9.  The basis of the Common Shares to its shareholders will be the actual
         purchase price ($20.00) thereof (assuming that subscription rights of
         such shareholder, if any, have no ascertainable fair market value) and
         the holding period of such shares will commence on the day after the
         date of the purchase.

     10. Immediately, after the Conversion, the Association in its stock form
         will succeed to and take into account the tax attributes of the
         Association in its mutual form immediately prior to the Conversion,
         including the Association's earnings and profits or deficit in
         earnings and profits.

     11. The Association in its stock form will succeed to and take into
         account the dollar amounts of those accounts of the Association in its
         mutual form which represent bad debt reserves in respect of which the
         Association in its mutual form has taken a bad debt deduction for
         taxable years ending on or before the Conversion.


                                SCOPE OF OPINION
                                ----------------

     Our opinion is limited to the federal income tax matters described above
     and does not address
<PAGE>
 
Board of Directors
First Federal Savings and Loan
Association of Cullman
Page 7

any other federal income tax considerations or any federal, state, local,
foreign or other tax considerations.  If any of the information on which we have
relied is incorrect, or if changes in the relevant facts occur after the date
hereof, our opinion could be affected thereby.  Moreover, our opinion is based
on the case law, Code, Treasury Regulations thereunder and Internal Revenue
Service rulings as they now exist.  These authorities are all subject to change,
and such change may be made with retroactive effect.  We can give no assurance
that, after such change, our opinion would not be different.  We undertake no
responsibility to update or supplement our opinion.  This opinion is not binding
on the Internal Revenue Service and there can be no assurance, and none is
hereby given, that the Internal Revenue Service will not take a position
contrary to one or more of the positions reflected in the foregoing opinion, or
that our opinion will be upheld by the courts if challenged by the Internal
Revenue Service.

                                    CONSENT
                                    -------

     We hereby consent to the filing of this opinion as an exhibit to the
registration statement on form SB-2 ("Registration Statement") of the Holding
Company filed with the Securities and Exchange Commission with respect to the
Conversion and as an exhibit to the application for Conversion on Form AC ("Form
AC") of the Association filed with the OTS with respect to the Conversion.  We
also hereby consent to the references to this firm in the prospectus which is a
part of both the Registration Statement and the Form AC.

                                 USE OF OPINION
                                 --------------

     This opinion is rendered solely for the benefit of the Holding Company, the
Association and prospective investors in connection with the proposed
transactions described herein and is not to be relied upon or used for any other
purpose without our prior written consent.

                                     Very truly yours,

                                     /s/ Bayh, Connaughton & Malone, P.C.
                                     ------------------------------------

                                     BAYH, CONNAUGHTON & MALONE, P.C

<PAGE>
 
            [LETTERHEAD OF MILLER, HAMILTON, SNIDER & ODOM, L.L.C.]



                            __________________, 1996



                                                     Mobile Office



Board of Directors
First Federal Savings and Loan Association
  of Cullman
325 Second Street, S.E.
Post Office Box 249
Cullman, Alabama  35056-0249

     Re:  Alabama Income Tax Consequences Relating to Conversion of First
          Federal Savings and Loan Association of Cullman from a Federal Mutual
          Savings Institution to a Federal Stock Savings Institution and the
          Acquisition of the Stock Institution's Stock by a Stock Holding
          Company

Gentlemen:

     We have been requested to provide the opinion of this firm relating to the
Alabama income tax consequences of the proposed conversion ("Conversion") of
First Federal Savings and Loan Association of Cullman (the "Association") from a
federal mutual savings institution (the Association in its mutual form is
sometimes referred to as the "Mutual Association") to a federal stock savings
and loan association (the Association in its stock form is sometimes referred to
as the "Stock Association"), and the formation of a holding company parent,
Southern Community Bancshares, Inc. (the "Holding Company"), which will acquire
all of the outstanding stock of the Stock Association.  For purposes of this
opinion, we have examined such documents and questions of law we have considered
necessary or appropriate, including, but not limited to, the Plan of Conversion
as adopted by the Association on June 10, 1996, as amended (the "Plan"), of the
prospectus of Southern Community Bancshares, Inc. regarding the proposed
transactions, and the opinion of Bayh, Connaughton & Malone,
<PAGE>
 
Board of Directors
____________, 1996
Page 2



P.C., counsel to the Association, regarding the federal income tax consequences
of the same transactions.  We have assumed, and have not independently verified,
the genuineness of all signatures on original documents where due execution and
delivery are requirements to the effectiveness thereof.  Capitalized terms used
herein and not defined herein, shall have the same meaning assigned in the Plan.
In issuing our opinion, we have made the same assumptions and relied on the same
representation as reflected in the legal opinion of Bayh, Connaughton & Malone,
P.C., to the Board of Directors regarding the federal income tax consequences of
the above-described transactions and will not be restated herein.

                                    OPINION
                                    -------

     Based on the assumptions and representations and based on the legal opinion
of Bayh, Connaughton & Malone, P.C., regarding the federal income tax
consequences of the above-described transactions it is our opinion that the
following Alabama income tax consequences will result from the proposed
Conversion:

     If the Conversion constitutes a reorganization within the meaning of
Section 368(a)(1)(F) of the Internal Revenue Code of 1986, it will likewise
qualify as a reorganization within the meaning of Section 40-18-8(g) and (h) of
the Alabama Code of 1975, as amended, and the consequences to the Association,
the Eligible Account Holders, Supplemental Eligible Account Holders, and Other
Members will be the same for Alabama income tax purposes as for federal income
tax purposes.

                                SCOPE OF OPINION
                                ----------------

     Our opinion is limited to the Alabama income tax matters described herein
and does not address any other Alabama income tax considerations or any foreign
or other tax considerations.  If any of the information on which we have relied
is incorrect, or if changes in the relevant facts occur after the date hereof,
our opinion could be affected thereby.  Moreover, our opinion is based on
Alabama law, which in turn is based on the Internal Revenue Code of 1986, as
amended, Treasury regulations thereunder, and Internal Revenue Service rulings
as they now exist.  Those authorities are all subject to change, and such change
could be made with retroactive effect.  We can give no assurance that, after
such change, our opinion would not be different.  We undertake no responsibility
to update or supplement our opinion.  This opinion is not binding on the Alabama
Department of Revenue and there can be no assurance, and none is hereby given,
that the
<PAGE>
 
Board of Directors
____________, 1996
Page 3



Alabama Department of Revenue will not take a position contrary to one or more
of the positions reflected in the foregoing opinion, or that our opinion will be
upheld by the courts if challenged by the Alabama Department of Revenue.

                                    CONSENT
                                    -------

     We hereby consent to the filing of this opinion as an exhibit to the
registration statement on form SB-2 ("Registration Statement") of the Holding
Company filed with the Securities & Exchange Commission with respect to the
Conversion and as an exhibit to the application for Conversion on Form AC ("Form
AC") of the Association filed with the OTS with respect to the Conversion.  We
also hereby consent to the references to this firm in the prospectus which is a
part of both the Registration Statement and the Form AC.

                                 USE OF OPINION
                                 --------------

     This opinion is rendered solely for the benefit of the Holding Company, the
Association, and prospective investors in connection with the proposed
transactions described herein and is not to be relied upon or used for any other
purpose without our prior written consent.

                                         Very truly yours,



                                         MILLER, HAMILTON, SNIDER 
                                         & ODOM, L.L.C.

<PAGE>

                    [LETTERHEAD OF FERGUSON & CO., L.L.P.]
 
                                AUGUST 1, 1996



Board OF DIRECTORS
FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN
325 SECOND STREET SE
CULLMAN, ALABAMA  35055
                    PLAN OF CONVERSION, SUBSCRIPTION RIGHTS
                    ---------------------------------------

DEAR DIRECTORS:

     Terms used in this letter not otherwise defined herein have the same
meanings for such terms in the Plan of Conversion adopted by the Board of
Directors of First Federal Savings and Loan Association of Cullman, Cullman,
Alabama ("First Federal" or the "Association"), under which the Association 
will convert from a mutual savings and loan association to a stock savings 
and loan association and issue all of the Association's stock to Southern 
Community Bancshares, Inc. (the "Holding Company").  Simultaneously, the 
Holding Company will issue shares of common stock.

     We understand that in accordance with the Plan of Conversion, Subscription
Rights to purchase shares of Common Stock in the Holding Company are to be
issued to (1) Eligible Account Holders, (2) The Association's tax qualified
employee plans, (3) Supplemental Eligible Account Holders, and (4) Members.
Based solely upon our observation that the Subscription Rights will be available
to such parties without cost, will be legally non-transferable and of short
duration, and will afford such parties the right only to purchase shares of
Common Stock at the same price to be paid by members of the general public in
the Community Offering, but without undertaking any independent investigation of
state or federal laws or the position of the Internal Revenue Service with
respect to such issue, we are of the belief that:

     (1)  the Subscription Rights will have no ascertainable market value; and

     (2)  the price at which the Subscription Rights are exercisable will not be
          more or less than the pro forma market value of the shares upon
          issuance.

     Changes in the local and national economy, the legislative and regulatory
environment, the stock market, interest rates and other external forces (e.g.,
natural disasters or significant global events) occur from time to time and may
materially affect the value of thrift stocks as a whole or the Holding Company's
value.  Accordingly, no assurance can be given that persons who subscribe to
shares of Common Stock in the Conversion will thereafter be able to sell such
shares at the same price paid in the Subscription Offering.

                                Sincerely,


                                /s/ Robin L. Fussell
                                --------------------

                                Robin L. Fussell
                                Principal

<PAGE>
 
                      SOUTHERN COMMUNITY BANCSHARES, INC.
                        STOCK OPTION AND INCENTIVE PLAN


     1.  Purpose.  The purpose of the Southern Community Bancshares, Inc. Stock
         -------                                                               
Option and Incentive Plan (this "Plan") is to promote and advance the interests
of Southern Community Bancshares, Inc. (the "Holding Company"), and its
shareholders by enabling the Holding Company to attract, retain and reward
directors, managerial and other key employees of the Holding Company and any
Subsidiary (hereinafter defined), and to strengthen the mutuality of interests
between such directors and employees and the Holding Company's shareholders by
providing such persons with a proprietary interest in pursuing the long-term
growth, profitability and financial success of the Holding Company.

     2.  Definitions.  For purposes of this Plan, the following terms shall have
         -----------                                                            
the meanings set forth below:

         (a) "Board" means the Board of Directors of the Holding Company.

         (b) "Code" means the Internal Revenue Code of 1986, as amended, or any
     successor thereto, together with rules, regulations and interpretations
     promulgated thereunder.

         (c) "Committee" means the Committee of the Board constituted as
     provided in Section 3 of this Plan.

         (d) "Common Shares" means the common shares, without par value, of the
     Holding Company or any security of the Holding Company issued in
     substitution, in exchange or in lieu thereof.

         (e) "Employment" means regular employment with the Holding Company or a
     Subsidiary and does not include service as a director only.

         (f) "Exchange Act" means the Securities Exchange Act of 1934, as
     amended, or any successor statute.

         (g) "Fair Market Value" shall be determined as follows:

             (i)  If the Common Shares are traded on a national securities
         exchange at the time of grant of the Stock Option, then the Fair Market
         Value shall be the average of the highest and the lowest selling price
         on such exchange on the date such Stock Option is granted or, if there
         were no sales on such date, then on the next prior business day on
         which there was a sale.

             (ii) If the Common Shares are quoted on The Nasdaq Stock Market at
         the time of the grant of the Stock Option, then the Fair Market Value
         shall be
<PAGE>
 
         the mean between the closing high bid and low asked quotation with
         respect to a Common Share on such date on The Nasdaq Stock Market.

             (iii)  If the Common Shares are listed on the National Daily
         Quotation Service "pink sheets" published by the National Quotation
         Bureau, Inc., then the Fair Market Value shall be the mean between the
         closing high bid and low asked quotation with respect to a Common Share
         on such date on the National Daily Quotation Service "pink sheets."

             (iv)   If the Common Shares are not traded on a national securities
         exchange or quoted on The Nasdaq Stock Market or listed on the National
         Daily Quotation Service "pink sheets," then the Fair Market Value shall
         be as determined by the Committee.

         (h) "Holding Company" means Southern Community Bancshares, Inc., a
     Delaware corporation, or any successor corporation.

         (i) "Incentive Stock Option" means any Stock Option granted pursuant to
     the provisions of Section 6 of this Plan that is intended to be and is
     specifically designated as an "incentive stock option" within the meaning
     of Section 422 of the Code.

         (j) "Non-Qualified Stock Option" means any Stock Option granted
     pursuant to the provisions of Section 6 of this Plan that is not an
     Incentive Stock Option.

         (k) "OTS" means the Office of Thrift Supervision, Department of the
     Treasury.

         (l) "Participant" means an employee or director of the Holding Company
     or a Subsidiary who is granted an Award under this Plan.  Notwithstanding
     the foregoing, for the purposes of the granting of any Incentive Stock
     Option under this Plan, the term "Participant" shall include only employees
     of the Holding Company or a Subsidiary.

         (m) "Plan" means the Southern Community Bancshares, Inc. Stock Option
     and Incentive Plan, as set forth herein and as it may be hereafter amended
     from time to time.

         (n) "Stock Option" means an award to purchase Common Shares granted
     pursuant to the provisions of Section 6 of this Plan.

         (o) "Subsidiary" means any corporation or entity in which the Holding
     Company directly or indirectly controls 50% or more of the total voting
     power of all classes of its stock having voting power and includes, without
     limitation, First Federal Savings and Loan Association of Cullman.


                                       2
<PAGE>
 
         (p) "Terminated for Cause" means any removal of a director or discharge
     of an employee for the personal dishonesty, incompetence, willful
     misconduct, breach of fiduciary duty involving personal profit, intentional
     failure to perform stated duties, willful violation of a material provision
     of any law, rule or regulation (other than traffic violations or similar
     offenses), a material violation of a final cease-and-desist order or any
     other action of a director or employee which results in a substantial
     financial loss to the Holding Company or a Subsidiary.

     3. Administration.
        -------------- 

         (a) This plan shall be administered by the Committee to be comprised of
     not less than three of the members of the Board who are not employees of
     the Holding Company.  The members of the Committee shall be appointed from
     time to time by the Board.  Members of the Committee shall serve at the
     pleasure of the Board, and the Board may from time to time remove members
     from, or add members to, the Committee.  A majority of the members of the
     Committee shall constitute a quorum for the transaction of business.  An
     action approved in writing by a majority of the members of the Committee
     then serving shall be fully as effective as if the action had been taken by
     unanimous vote at a meeting duly called and held.

         (b) The Committee is authorized to construe and interpret this Plan and
     to make all other determinations necessary or advisable for the
     administration of this Plan.  The Committee may designate persons other
     than members of the Committee to carry out its responsibilities under such
     conditions and limitations as it may prescribe.  Any determination,
     decision or action of the Committee in connection with the construction,
     interpretation, administration, or application of this Plan shall be final,
     conclusive and binding upon all persons participating in this Plan and any
     person validly claiming under or through persons participating in this
     Plan.  The Holding Company shall effect the granting of Stock Options under
     this Plan in accordance with the determinations made by the Committee, by
     execution of instruments in writing in such form as approved by the
     Committee.

     4. Duration of, and Common Shares Subject to, this Plan.
        ---------------------------------------------------- 

         (a) Term.  This Plan shall terminate on the date which is ten (10)
             ----
     years from the date on which this Plan is adopted by the Board, except with
     respect to Stock Options then outstanding. Notwithstanding the foregoing,
     no Incentive Stock Option may be granted under this Plan after the date
     which is ten (10) years from the date on which this Plan is adopted by the
     Board or the date on which this Plan is approved by the shareholders of the
     Holding Company, whichever is earlier.

         (b) Common Shares Subject to Plan.  The maximum number of Common Shares
             -----------------------------                                      
     in respect of which Stock Options may be granted under this Plan, subject
     to adjustment as provided in Section 9 of this Plan, shall be ten percent
     of the total

                                       3
<PAGE>
 
     Common Shares sold in connection with the conversion of First Federal
     Savings and Loan Association of Cullman from mutual to stock form.

     For the purpose of computing the total number of Common Shares available
for Stock Options under this Plan, there shall be counted against the foregoing
limitations the number of Common Shares subject to issuance upon exercise or
settlement of Stock Options as of the dates on which such Stock Options are
granted. If any Stock Options are forfeited, terminated or exchanged for other
Stock Options, or expire unexercised, the Common Shares which were theretofore
subject to such Stock Options shall again be available for Stock Options under
this Plan to the extent of such forfeiture, termination or expiration of such
Stock Options.

     Common Shares which may be issued under this Plan may be either authorized
and unissued shares or issued shares which have been reacquired by the Holding
Company. No fractional shares shall be issued under this Plan.

     5.  Eligibility and Grants.  Persons eligible for Stock Options under this
         ----------------------                                                
Plan shall consist of directors and managerial and other key employees of the
Holding Company or a Subsidiary who hold positions with significant
responsibilities or whose performance or potential contribution, in the judgment
of the Committee, will benefit the future success of the Holding Company or a
Subsidiary.  In selecting the directors and employees to whom Stock Options will
be awarded and the number of shares subject to such Stock Options, the Committee
shall consider the position, duties and responsibilities of the eligible
directors and employees, the value of their services to the Holding Company and
the Subsidiaries and any other factors the Committee may deem relevant.

     6.  Stock Options.  Stock Options granted under this Plan may be in the
         -------------
form of Incentive Stock Options or Non-Qualified Stock Options, and such Stock
Options shall be subject to the following terms and conditions as the Committee
shall deem desirable:

         (a) Grant.  Stock Options may be granted under this Plan on term and
             -----                                                           
     conditions not inconsistent with the provisions of this Plan and in such
     form as the Committee may from time to time approve and shall contain such
     additional terms and conditions, not inconsistent with the express
     provisions of this Plan; provided, however, that no more than 25% of the
     shares subject to Stock Options may be awarded to any individual who is an
     employee of the Holding Company or a Subsidiary, no more than 5% of such
     shares may be awarded to any director who is not an employee of the Holding
     Company or a Subsidiary and no more than 30% of such shares may be awarded
     to non-employee directors in the aggregate.

         (b) Stock Option Price.  The option exercise price per Common Share
             ------------------                                             
     purchasable under a Stock Option shall be determined by the Committee at
     the time of grant; provided, however, that in no event shall the exercise
     price of a Stock Option be less than 100% of the Fair Market Value of the
     Common Shares on the

                                       4
<PAGE>
 
     date of the grant of such Stock Option.  Notwithstanding the foregoing, in
     the case of a Participant who owns Common Shares representing more than 10%
     of the outstanding Common Shares at the time the Incentive Stock Option is
     granted, the option exercise price shall in no event be less than 110% of
     the Fair Market Value of the Common Shares at the time the Incentive Stock
     Option is granted.

         (c) Stock Option Terms.  Subject to the right of the Holding Company to
             ------------------                                                 
     provide for earlier termination in the event of any merger, acquisition or
     consolidation involving the Holding Company, the term of each Stock Option
     shall be fixed by the Committee; except that the term of Incentive Stock
     Options will not exceed ten years after the date the Incentive Stock Option
     is granted; provided, however, that in the case of a Participant who owns a
     number of Common Shares representing more than 10% of the Common Shares
     outstanding at the time the Incentive Stock Option is granted, the term of
     the Incentive Stock Option shall not exceed five years.

         (d) Exercisability.  Except as set forth in Section 6(f) and Section 7
             --------------                                                    
     of this Plan, Stock Options awarded under this Plan shall become
     exercisable at the rate of one-fifth per year commencing on the date that
     is one year after the date of the grant of the Stock Option and shall be
     subject to such other terms and conditions as shall be determined by the
     Committee at the date of grant.

         (e) Method of Exercise.  A Stock Option may be exercised, in whole or
             ------------------
     in part, by giving written notice of exercise to the Holding Company
     specifying the number of Common Shares to be purchased. Such notice shall
     be accompanied by payment in full of the purchase price in cash or, if
     acceptable to the Committee in its sole discretion, in Common Shares
     already owned by the Participant, or by surrendering outstanding Stock
     Options. Common Shares delivered pursuant to the exercise of Stock Options
     may be from the Holding Company or a grantor trust created by the Holding
     Company to hold shares to be delivered to Participants pursuant to the
     Plan. The Committee may also permit Participants, either on a selective or
     aggregate basis, to simultaneously exercise Options and sell Common Shares
     thereby acquired, pursuant to a brokerage or similar arrangement, approved
     in advance by the Committee, and use the proceeds from such sale as payment
     of the purchase price of such shares.

         (f) Special Rule for Incentive Stock Options.  With respect to
             ----------------------------------------
     Incentive Stock Options granted under this Plan, to the extent the
     aggregate Fair Market Value (determined as of the date the Incentive Stock
     Option is granted) of the number of shares with respect to which Incentive
     Stock Options are exercisable under all plans of the Holding Company or a
     Subsidiary for the first time by a Participant during any calendar year
     exceeds $100,000, or such other limit as may be required by the Code, such
     Stock Options shall be Non-Qualified Stock Options to the extent of such
     excess.


                                       5
<PAGE>
 
     7.  Termination of Employment or Directorship.
         ----------------------------------------- 

         (a) Except in the event of the death or disability of a Participant,
     upon the resignation, removal or retirement from the board of directors of
     any Participant who is a director of the Holding Company or a Subsidiary or
     upon the termination of Employment of a Participant who is not a director
     of the Holding Company or a Subsidiary, any Stock Option which has not yet
     become exercisable shall there upon terminate and be of no further force or
     effect, and, subject to extension by the Committee, any Stock Option which
     has become exercisable shall terminate if it is not exercised within 12
     months of such resignation, removal or retirement.

         (b) Unless the Committee shall specifically state otherwise at the time
     an Option is granted, all Options granted under this Plan shall become
     exercisable in full on the date of termination of a Participant's
     employment or directorship with the Holding Company or a Subsidiary because
     of his death or disability, and, subject to extension by the Committee, all
     Options shall terminate if not exercised within 12 months of the
     Participant's death or disability.

         (c) In the event the Employment or the directorship of a Participant is
     Terminated for Cause (hereinafter defined), any Option which has not been
     exercised shall terminate as of the date of such termination for cause.

     8.  Non-transferability of Stock Options.  No Stock Option under this Plan,
         ------------------------------------                                   
and no right or interests therein, shall be assignable or transferable by a
Participant except by will or the laws of descent and distribution. During the
lifetime of a Participant, Stock Options are exercisable only by, and payments
in settlement of Stock Options will be payable only to, the Participant or his
or her legal representative.

     9.  Adjustments Upon Changes in Capitalization.
         ------------------------------------------ 

         (a) The existence of this Plan and the Stock Options granted hereunder
     shall not affect or restrict in any way the right or power of the Board or
     the shareholders of the Holding Company to make or authorize the following:
     any adjustment, recapitalization reorganization or other change in the
     Holding Company's capital structure or its business; any merger,
     acquisition or consolidation of the Holding Company; any issuance of bonds,
     debentures, preferred or prior preference stocks ahead of or affecting the
     Holding Company's capital stock or the rights thereof; the dissolution or
     liquidation of the Holding Company or any sale or transfer of all or any
     part of its assets or business; or any other corporate act or proceeding,
     including any merger or acquisition which would result in the exchange of
     cash, stock of another company or options to purchase the stock of another
     company for any Stock Option outstanding at the time of such corporate
     transaction or which would involve the termination of all Stock Options
     outstanding at the time of such corporate transaction.


                                       6
<PAGE>
 
         (b) In the event of any change in capitalization affecting the Common
     Shares of the Holding Company, such as a stock dividend, stock split,
     recapitalization, merger, consolidation, split-up, combination or exchange
     of shares or other form of reorganization, or any other change affecting
     the Common Shares, such proportionate adjustments, if any, as the Board in
     its discretion may deem appropriate to reflect such change shall be made
     with respect to the aggregate number of Common Shares for which Stock
     Options in respect thereof may be granted under this Plan, the maximum
     number of Common Shares which may be sold or awarded to any Participant,
     the number of Common Shares covered by each outstanding Stock Option, and
     the exercise price per share in respect of outstanding Stock Options.

         (c) The Committee may also make such adjustments in the number of
     shares covered by, and the exercise price or other value of, any
     outstanding Stock Options in the event of a spin-off or other distribution
     of Holding Company assets to shareholders. In the event of a distribution
     of cash by the Holding Company to its shareholders that is deemed a tax-
     free distribution of capital, the exercise price of each Stock Option
     awarded prior to the declaration of such distribution shall be reduced by
     the per share amount of such distribution. In the event that another
     corporation or business entity is being acquired by the Holding Company,
     and the Holding Company agrees to assume outstanding employee stock options
     and/or the obligation to make future grants of options or rights to
     employees of the acquired entity, the aggregate number of Common Shares
     available for Stock Options under Section 4 of this Plan may be increased
     accordingly.

     10.  Amendment and Termination of this Plan.  Without further approval of
          --------------------------------------
the shareholders, the Board may at any time terminate this Plan, or may amend it
from time to time in such respects as the Board may deem advisable, except that
the Board may not, without approval of the shareholders, make any amendment
which would (a) increase the aggregate number of Common Shares which may be
issued under this Plan (except for adjustments pursuant to Section 9 of this
Plan), (b) materially modify the requirements as to eligibility for
participation in this Plan, or (c) materially increase the benefits accruing to
Participants under this Plan. The above notwithstanding, the Board may amend
this Plan to take into account changes in applicable securities, federal income
tax and other applicable laws.

     11.  Modification of Options.  The Board may authorize the Committee to
          -----------------------
direct the execution of an instrument providing for the modification of any
outstanding Stock Option which the Board believes to be in the best interests of
the Holding Company; provided, however, that no such modification, extension or
renewal shall reduce the exercise price or confer on the holder of such Stock
Option any right or benefit which could not be conferred on him by the grant of
a new Stock Option at such time and shall not materially decrease the
Participant's benefits under the Stock Option without the consent of the holder
of the Stock Option, except as otherwise permitted under this Plan.


                                       7
<PAGE>
 
     12.  Miscellaneous.
          ------------- 

         (a) Tax Withholding.  The Holding Company shall have the right to
             ---------------
     deduct from any settlement, including the delivery or vesting of Common
     Shares, made under this Plan any federal, state or local taxes of any kind
     required by law to be withheld with respect to such payments or to take
     such other action as may be necessary in the opinion of the Holding Company
     to satisfy all obligation for the payment of such taxes. If Common Shares
     are used to satisfy tax withholding, such shares shall be valued based on
     the Fair Market Value when the tax withholding is required to be made.

         (b) No Right to Employment.  Neither the adoption of this Plan nor the
             ----------------------                                            
     granting of any Stock Option shall confer upon any employee of the Holding
     Company or a Subsidiary any right to continued Employment with the Holding
     Company or a Subsidiary as the case may be, nor shall it interfere in any
     way with the right of the Holding Company or a Subsidiary to terminate the
     Employment of any of its employees at any time, with or without cause.

         (c) Annulment of Stock Options.  The grant of any Stock Option under
             --------------------------                                      
     this Plan payable in cash is provisional until cash is paid in settlement
     thereof.  The grant of any Stock Option payable in Common Shares is
     provisional until the Participant becomes entitled to the certificate in
     settlement thereof.  In the event the Employment or the directorship of a
     Participant is Terminated for Cause, any Stock Option which is provisional
     shall be annulled as of the date of such termination.

         (d) Other Holding Company Benefit and Compensation Programs.  Payments
             -------------------------------------------------------           
     and other benefits received by a Participant under a Stock Option made
     pursuant to this Plan shall not be deemed a part of a Participant's
     regular, recurring compensation for purposes of the termination indemnity
     or severance pay law of any country and shall not be included in, nor have
     any effect on, the determination of benefits under any other employee
     benefit plan or similar arrangement provided by the Holding Company or a
     Subsidiary unless expressly so provided by such other plan or arrangement,
     or except where the Committee expressly determines that a Stock Option or
     portion of a Stock Option should be included to accurately reflect
     competitive compensation practices or to recognize that a Stock Option has
     been made in lieu of a portion of competitive annual cash compensation,
     Stock Options under this Plan may be made in combination with or in tandem
     with, or as alternatives to, grants, stock options or payments under any
     other plans of the Holding Company or a Subsidiary.  This Plan
     notwithstanding, the Holding Company or any Subsidiary may adopt such other
     compensation programs and additional compensation arrangements as it deems
     necessary to attract, retain and reward directors and employees for their
     service with the Holding Company and its Subsidiaries.


                                       8
<PAGE>
 
         (e) Securities Law Restrictions.  No Common Shares shall be issued
             ---------------------------
     under this Plan unless counsel for the Holding Company shall be satisfied
     that such issuance will be in compliance with applicable federal and state
     securities laws. Certificates for Common Shares delivered under this Plan
     may be subject to such stock-transfer orders and other restrictions as the
     Committee may deem advisable under the rules, regulations, and other
     requirements of the Securities and Exchange Committee, any stock exchange
     upon which the Common Shares are then listed, and any applicable federal or
     state securities law. The Committee may cause a legend or legends to be put
     on any such certificates to make appropriate reference to such
     restrictions.

         (f) Stock Option Agreement.  Each Participant receiving a Stock Option
             ----------------------                                            
     under this Plan shall enter into an agreement with the Holding Company in a
     form specified by the Committee agreeing to the terms and conditions of the
     Stock Option and such related matters as the Committee shall, in its sole
     discretion, determine.

         (g) Cost of Plan.  The costs and expenses of administering this Plan
             ------------                                                    
     shall be borne by the Holding Company.

         (h) Governing Law.  This Plan and all actions taken hereunder shall be
             -------------                                                     
     governed by and construed in accordance with the laws of the State of
     Delaware, except to the extent that federal law shall be deemed applicable.

         (i) Effective Date.  This Plan shall be effective upon the later of
             --------------                                                 
     adoption by the Board and approval by the Holding Company's shareholders.
     This Plan shall be submitted to the shareholders of the Holding Company for
     approval at an annual or special meeting of shareholders to be held no
     sooner than six months after the effective date of the Conversion.




                                       9

<PAGE>
 
                      SOUTHERN COMMUNITY BANCSHARES, INC.
                          MANAGEMENT RECOGNITION PLAN
                              AND TRUST AGREEMENT

                                   ARTICLE I

                                  DEFINITIONS

     The following words and phrases when used in this Agreement with an initial
capital letter shall have the meanings set forth below, unless the context
clearly indicates otherwise. Wherever appropriate, the masculine pronoun shall
include the feminine pronoun and the singular shall include the plural:

     1.01  "Agreement" means the Southern Community Bancshares, Inc. Management
Recognition Plan and Trust Agreement.

     1.02  "Association" means First Federal Savings & Loan Association of
Cullman, a federally chartered savings and loan association.

     1.03  "Award" means a right granted to a Director or an Employee under
this Plan to receive Plan Shares.

     1.04  "Beneficiary" means the person or persons designated by a Recipient
to receive any benefits payable under this Plan in the event of such Recipient's
death. Such person or persons shall be designated in writing on forms provided
for this purpose by the Committee and may be changed from time to time by
similar written notice to the Committee. In the absence of a written
designation, the Beneficiary shall be the Recipient's estate.

     1.05  "Board" means the Board of Directors of the Holding Company.

     1.06  "Committee" means the Management Recognition Plan Committee
appointed by the Board pursuant to Article IV hereof.

     1.07  "Common Shares" means common shares of the Holding Company.

     1.08  "Conversion" means the conversion of the Association from mutual to
stock form.

     1.09  "Director" means any person who is a member of the Board of
Directors of the Holding Company, the Association or a Subsidiary.

     1.10  "Employee" means any person who is employed by the Holding Company,
the Association or a Subsidy.
<PAGE>
 
     1.11  "Holding Company" means Southern Community Bancshares, Inc., a
Delaware corporation incorporated for the purpose of holding all of the common
shares of the Association issued in connection with the Conversion.

     1.12  "Person" means an individual, corporation, partnership, trust,
association, joint venture, pool, syndicate, sole proprietorship, unincorporated
organization or any other form of entity not specifically listed herein.

     1.13  "Plan" means the Management Recognition Plan established by this
Agreement.

     1.14  "Plan Shares" means the Common Shares held pursuant to the Trust and
which are awarded or issuable to a Recipient pursuant to the Plan.

     1.15  "Plan Share Reserve" means the Common Shares held by the Trustee
pursuant to Sections 5.02 and 5.03 of this Agreement.

     1.16  "Recipient" means any Director or Employee who receives an Award
under the Plan.

     1.17  "Subsidiaries" means subsidiaries of the Holding Company or the
Association which, with the consent of the Board, agree to participate in the
Plan.

     1.18  "Trust" means the trust established by this Agreement.

     1.19  "Trustee(s)" means the person(s) or entity approved by the Board
pursuant to Sections 4.01 and 4.02 to hold legal title to the Plan assets for
the purposes set forth herein.

                                  ARTICLE II

                      ESTABLISHMENT OF THE PLAN AND TRUST

     2.01  The Holding Company hereby establishes a Management Recognition Plan
and Trust upon the terms and subject to the conditions set forth in this
Agreement. The Trustee hereby accepts the Trust and agrees to hold the Trust
assets existing on the date of this Agreement and all additions and accretions
thereto upon the terms and conditions of this Agreement.

                                  ARTICLE III

                              PURPOSE OF THE PLAN

     3.01  The purpose of the Plan is to reward and retain the Directors and
Employees of the Holding Company, the Association and the Subsidiaries who are
in key positions of

                                       2
<PAGE>
 
responsibility by providing such Directors and Employees with an equity interest
in the Holding Company as reasonable compensation for their contributions to the
Holding Company, the Association and the Subsidiaries.

                                  ARTICLE IV

                          ADMINISTRATION OF THE PLAN

     4.01  Role of the Committee.  The Plan shall be administered and
           ---------------------                                     
interpreted by the Committee, which shall consist of not less than three members
of the Board who are not employees of the Holding Company or the Association.
The Committee shall have all of the powers set forth in this Plan. The
interpretation and construction by the Committee of any provisions of this
Agreement or of any Award granted hereunder shall be final, conclusive and
binding. The Committee shall act by the vote, or the written consent, of a
majority of its members. The Committee shall report actions and decisions with
respect to the Plan to the Board upon request by the Board.

     4.02  Role of the Board.  The members of the Committee and the Trustee(s)
           -----------------                                                  
shall be appointed or approved by and will serve at the pleasure of the Board.
The Board may in its discretion from time to time remove members from or add
members to the Committee and may remove, replace or add Trustee(s). The Board,
in its absolute discretion, may take any action under or with respect to the
Plan which the Committee is authorized to take and may reverse or override any
action taken or decision made by the Committee under or with respect to the Plan
or take any other action reserved to the Board under this Agreement; provided,
however, that the Board may not revoke any Award already granted under this
Agreement. All decisions, determinations and interpretations of the Board shall
be final, conclusive and binding upon all parties having an interest in the
Plan.

     4.03  Limitation on Liability.  No member of the Board or the Committee,
           -----------------------                                           
nor any Trustee, shall be liable for any determination made in good faith with
respect to the Plan or any Plan Shares or Awards granted under the Plan. If a
member of the Board or of the Committee or any Trustee 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 anything done or not done by such member in such capacity under or
with respect to this Plan, the Holding Company shall indemnify such member
against expenses (including attorneys' fees), judgments, fines and amounts paid
in settlement actually and reasonably incurred by such member in connection with
such action, suit or proceeding if such member acted in good faith and in a
manner such member reasonably believed to be in or not opposed to the best
interests of the Holding Company, the Association and the Subsidiaries and, with
respect to any criminal action or proceeding, had no reasonable cause to believe
such member's conduct was unlawful.

                                       3
<PAGE>
 
                                   ARTICLE V

                       CONTRIBUTIONS; PLAN SHARE RESERVE
                                        
     5.01  Amount and Timing of Contributions.  The Board shall determine the
           ----------------------------------    
amounts (or the method of computing the amounts) to be contributed by the
Holding Company to the Trust. Such amounts shall be paid to the Trustee at the
time of contribution. No contributions to the Trust by Directors or Employees
shall be permitted.

     5.02  Investment of Trust Assets.  Except as otherwise permitted by Section
           --------------------------  
8.02 of this Agreement, the Trustee shall invest all of the Trust's assets,
after providing for any required withholding as needed for tax purposes,
exclusively in Common Shares; provided, however, that the Trust shall not
purchase a number of Common Shares equal to more than 3% of the number of Common
Shares issued in connection with the Conversion, except that if the
Association's tangible capital exceeds 10%, the Trust may purchase a number of
Common Shares equal to up to 4% of the Common Shares issued in connection with
the Conversion. After such investment, the Common Shares shall be held by the
Trustee in the Plan Share Reserve until such Common Shares are subject to one or
more Awards. Any funds held by the Trust before purchasing Common Shares shall
be invested by the Trustee in such interest-bearing account or accounts at the
Association as the Trustee shall determine to be appropriate.

     5.03  Effect of Allocations, Returns and Forfeitures Upon Plan Share
           --------------------------------------------------------------
Reserves.  Upon the allocation of Awards under Section 6.02 of this Agreement,
- --------
or the decision of the Committee to return Plan Shares to the Holding Company,
the Plan Share Reserve shall be reduced by the number of Plan Shares so
allocated or returned. Any Plan Shares subject to an Award which is subject to
forfeiture by the Recipient pursuant to Section 7.01 of this Agreement shall be
retained in the Plan Share Reserve.

                                  ARTICLE VI

                           ELIGIBILITY; ALLOCATIONS

     6.01  Eligibility.  Directors and Employees are eligible to receive Awards
           -----------
within the sole discretion of the Committee, subject to review and approval or
rejection by the Board.

     6.02  Allocations.  The Committee will determine which of the Directors and
           -----------
Employees will be granted Awards and the number of Plan Shares covered by each
Award; provided, however, that: (a) the aggregate number of Plan Shares covered
by Awards to any Employee shall not exceed 25% of the total number of Plan
Shares, (b) no more than 5% of the Shares shall be awarded to any Director who
is not an Employee, and (c) no more than 30% of the Plan Shares shall be awarded
in the aggregate to Directors who are not Employees. In the event Plan Shares
are forfeited for any reason or additional Plan Shares are purchased by the
Trustee, the Committee may, from time to time, determine which of

                                       4
<PAGE>
 
the Employees will be granted additional Awards to be awarded from forfeited or
additional Plan Shares.

     In selecting the Directors and Employees to whom Awards will be granted and
the number of shares covered by such awards, the Committee shall consider the
position, duties and responsibilities of the eligible Directors and Employees,
the value of their services to the Holding Company, the Association and the
Subsidiaries and any other factors the Committee may deem relevant. All
allocations by the Committee shall be subject to review and approval or
rejection by the Board.

     6.03  Form of Allocation.  As promptly as practicable after a determination
           ------------------
is made pursuant to Section 6.02 of this Agreement that an Award is to be made,
the Committee shall notify the recipient in writing of the grant of the Award,
the number of Plan Shares covered by the Award and the terms upon which the Plan
Shares subject to the Award may be earned. The date on which the Committee
determines that an Award is to be made or a later date designated by the
Committee shall be considered the date of grant of the Awards. The Committee
shall maintain records as to all grants of Awards under the Plan.

     6.04  Allocations Not Required.  None of the Directors or Employees, either
           ------------------------
individually or as a group, shall have any right or entitlement to receive an
Award under the Plan. The Committee may, with the approval of the Board, and
shall, if so directed by the Board, return all Common Shares and other assets in
the Plan Share Reserve to the Holding Company at any time and thereafter cease
issuing Awards.

     6.05  Shareholder Approval.  This Agreement shall be submitted to the
           -------------------- 
shareholders of the Holding Company at an annual or special meeting to be held
no sooner than six months after the effective date of the Conversion.
Notwithstanding anything to the contrary in this Agreement, no Awards shall be
granted hereunder until the shareholders of the Holding Company approve this
Agreement.

                                  ARTICLE VII

             EARNING AND DISTRIBUTION OF PLAN SHARES; VOTING RIGHTS

     7.01  Earning Plan Shares; Forfeitures.
           -------------------------------- 

     (a)   General Rules.  Unless the Committee shall specifically state a
           -------------   
longer period of time over which Awards shall be earned and non-forfeitable at
the time an Award is granted, Plan Shares shall be earned and non-forfeitable by
a Recipient over a period of five years at the rate of one-fifth per year
commencing on the date which is one year after the date of the grant of such
Award. As Plan Shares become earned and non-forfeitable, any cash dividend,
returned capital and earnings thereon shall also be earned and non-forfeitable.

                                       5
<PAGE>
 
     (b)   Revocation.  Unless otherwise permitted by applicable law and
           ----------
regulations, any Plan Shares and any cash dividends, returned capital and
earnings thereon that have not been earned and are not non-forfeitable in
accordance with Section 7.01(a) of this Agreement shall be forfeited in the
event that (i) a Recipient who is a Director ceases to serve on the Board of
Directors of both the Holding Company and the Association or (ii) a Recipient
who is not a Director of the Holding Company or the Association ceases to be an
Employee of the Holding Company or the Association, except as otherwise provided
in subsection (c) of this Section 7.01.

     (c)   Exception for Terminations Due to Death or Disability.  All Plan
           -----------------------------------------------------
Shares and cash dividends, returned capital and earnings thereon subject to an
Award held by a Recipient whose service as a Director or Employee of the Holding
Company, the Association or a Subsidiary terminates due to (i) death or (ii)
disability (as determined by the Committee) shall be deemed fully earned and 
non-forfeitable as of the later of the Recipients last day of service as a
Director or as an Employee and shall be distributed as soon as practicable
thereafter.

     7.02  Distribution of Plan Shares.
           --------------------------- 

     (a)   Timing of Distributions; General Rule.  Except as otherwise provided
           -------------------------------------
in this Agreement, Plan Shares shall be distributed to the Recipient or his
Beneficiary, as the case may be, as soon as practicable after they have been
earned, together with any cash dividends, returned capital and earnings thereon
with respect to Plan Shares that have been earned.

     (b)   Form of Distribution.  All distributions of Plan Shares, together
           -------------------- 
with any shares representing stock dividends, shall be distributed in the form
of Common Shares. No fractional shares shall be distributed. Payments
representing cash dividends, returned capital and earnings thereon shall be made
in cash.

     (c)   Withholding.  The Trustee may withhold from any cash payment made
           -----------
under this Plan sufficient amounts to cover any applicable withholding and
employment taxes and, if the amount of such cash payment is not sufficient, the
Trustee may require the Recipient or Beneficiary to pay to the Trustee the
amount required to be withheld as a condition of delivering the Plan Shares. The
Trustee shall pay over to the Holding Company, the Association or the Subsidiary
which employs or employed such Recipient or which the Recipient serves or served
as a Director, any such amount withheld from or paid by the Recipient or
Beneficiary.

     (d)   Regulatory Exceptions.  Notwithstanding anything to the contrary in
           --------------------- 
this Agreement, no Plan Shares, upon becoming fully earned and non-forfeitable,
shall be distributed unless and until all of the requirements of all applicable
laws and regulations shall have been met.

                                       6
<PAGE>
 
     7.03  Voting of Plan Shares.  All Common Shares held by the Trustee in the
           ---------------------
Plan Share Reserve which have not yet been earned by a Recipient pursuant to
Section 7.01 of this Agreement shall be voted by the Trustee.  A Recipient 
shall be entitled to direct the voting of Plan Shares which have been earned 
pursuant to Section 7.01 of this Agreement but have not yet been distributed 
to him.

                                  ARTICLE VII

                                     TRUST

     8.01  Trust.  The Trustee shall receive, hold, administer, invest and make
           ----- 
distributions and disbursements from the Trust in accordance with the provisions
of the Plan and the Trust and the applicable directions, rules, regulations,
procedures and policies established by the Committee pursuant to this Agreement.

       8.02  Management of Trust.  The Trustee shall have complete authority and
             -------------------
discretion with respect to the management, control and investment of the Trust,
and the Trustee shall invest all assets of the Trust, except those attributable
to cash dividends paid with respect to Plan Shares not held in the Plan Share
Reserve, in Common Shares to the fullest extent practicable, and except to the
extent that the Trustee determines that the holding of monies in cash or cash
equivalents is necessary to meet the obligations of the Trust. The Trustee shall
have the power to do all things and execute such instruments as may be deemed
necessary or proper, including the following powers:

     (a)   To invest up to 100% of all Trust assets in Common Shares without
regard to any law now or hereafter in force limiting investments for Trustees or
other fiduciaries. The investment authorized herein may constitute the only
investment of the Trust, and, in making such investment, the Trustee is
authorized to purchase Common Shares from the Holding Company or from any other
source. Such Common Shares so purchased may be outstanding, newly issued or
treasury shares;

     (b)   To invest any Trust assets not otherwise invested in accordance with
Section 8.02(a) of this Agreement in such deposit accounts and certificates of
deposit (including those issued by the Association), obligations of the United
States government or its agencies or such other investments as shall be
considered the equivalent of cash;

     (c)   To sell, exchange or otherwise dispose of any property at any time
held or acquired by the Trust;

     (d)   To cause stocks, bonds or other securities to be registered in the
name of a nominee, without the addition of words indicating that such security
is an asset of the Trust

                                       7
<PAGE>
 
(but accurate records shall be maintained showing that such security is an asset
of the Trust);

     (e)   To hold cash without interest in such amounts as may be reasonable,
in the opinion of the Trustee, for the proper operation of the Plan and the
Trust;

     (f)   To employ brokers, agents, custodians, consultants and accountants;

     (g)   To hire counsel to render advice with respect to the Trustee's
rights, duties and obligations hereunder, and such other legal services or
representation as the Trustee may deem desirable; and

     (h)   To hold funds and securities representing the amounts to be
distributed to a Recipient or his Beneficiary as a consequence of a dispute as
to the disposition thereof, whether in a segregated account or held in common
with other assets of the Trust.

Notwithstanding anything herein contained to the contrary, the Trustee shall not
be required to make any inventory, appraisal or settlement or report to any
court, or to secure any order of court for the exercise of any power herein
contained, or to give bond.

     8.03  Records and Accounts.  The Trustee shall maintain accurate and
           --------------------
detailed records and accounts of all transactions of the Trust, which shall be
available at all reasonable times for inspection by any legally entitled person
or entity to the extent required by applicable law, or any other person
determined by the Committee.

     8.04  Earnings.  All earnings, gains and losses with respect to Trust
           --------
assets shall be allocated, in accordance with a reasonable procedure adopted by
the Committee, to bookkeeping accounts for Recipients or to the general account
of the Trust, depending on the nature and allocation of the assets generating
such earnings, gains and losses. Without limiting the generality of the
foregoing, any earnings on cash dividends or returned capital received with
respect to Common Shares shall be allocated (a) to accounts for Recipients, if
such shares are the subject of outstanding Awards, and shall become deemed
earned and be distributed as specified in Article VII of this Agreement, or (b)
or otherwise to the Plan Share Reserve if such Plan Shares are not the subject
of outstanding awards.

     8.05  Expenses.  All costs and expenses incurred in the operation and
           --------
administration of the Plan shall be paid by the Holding Company.

                                  ARTICLE IX

                                 MISCELLANEOUS

     9.01  Adjustments for Capital Changes.  The aggregate number of Plan Shares
           -------------------------------
available for issuance pursuant to the Awards and the number of Plan Shares to
which any

                                       8
<PAGE>
 
Award relates shall be proportionately adjusted for any increase or decrease in
the total number of outstanding Common Shares issued subsequent to the effective
date of the Plan if such increase or decrease resulted from any split,
subdivision or consolidation of shares or other capital adjustment, or other
increase or decrease in such shares effected without receipt or payment or
consideration by the Holding Company.

     9.02  Amendment and Termination of Plan.  The Board may, by resolution, at
           ---------------------------------
any time amend or terminate the Plan. The power to amend or terminate the Plan
shall include the power to direct the Trustee to return to the Holding Company
or the Association all or any part of the assets of the Trust, including Common
Shares held in the Plan Share Reserve, as well as Common Shares and other assets
subject to Awards which are not yet earned by the Directors or Employees to whom
they are allocated provided, however, that the termination of the Trust shall
not affect a Recipient's right to earn Awards and to the distribution of Shares
relating thereto, including earnings thereon, in accordance with the terms of
this Agreement and the grant by the Committee or the Board.

     9.03  Nontransferable.  Awards shall not be transferable by a Recipient.
           ---------------
During the lifetime of the Recipient, an Award may only be earned by and paid to
the Recipient who was notified in writing of the Award by the Committee pursuant
to Section 6.03 of this Agreement. No Recipient or Beneficiary shall have any
right in or claim to any assets of the Plan or the Trust, nor shall the Holding
Company, the Association or any Subsidiary be subject to any claim for benefits
hereunder.

     9.04  Directorship Rights.  Neither this Agreement nor any grant of an
           -------------------
Award hereunder nor any action taken by the Trustee, the Committee or the Board
in connection with the Plan shall create any right, either express or implied,
on the part of any Director to continue to serve as a Director of the
Association or a Subsidiary.

     9.05  Employment Rights.  Neither this Agreement nor any grant of an Award
           -----------------
hereunder nor any action taken by the Trustee, the Committee or the Board in
connection with the Plan shall create any right, either express or implied, on
the part of any Employee to continue in the employ of the Holding Company, the
Association or a Subsidiary.

     9.06  Voting and Dividend Rights.  No Recipient shall have any voting or
           --------------------------
dividend rights or other rights of a shareholder in respect of any Plan Shares
covered by an Award, except as expressly provided in Sections 7.01, 7.02 and
7.03 of this Agreement, prior to the time such Plan Shares are actually
distributed to such Recipient.

     9.07  Governing Law.  This Agreement shall be governed by and construed
           -------------  
under the laws of the State of Delaware, except to the extent that federal laws
shall be deemed applicable.

     9.08  Effective Date.  Subject to Section 6.05 of this Agreement, this
           --------------
Agreement shall be effective as of the ___ day of ________, 199__.

                                       9
<PAGE>
 
     9.09  Term of Plan.  The Plan shall remain in effect until the earlier of
           ------------
(a) the termination of the Plan by the Board or (b) the distribution of all
assets from the Trust. The termination of the Plan shall not affect any Awards
previously granted and such Awards shall remain valid and in effect until they
have been earned and paid or by their terms expire or are forfeited.

     9.10  Tax Status of Trust.  It is intended that the trust established
           -------------------
hereby be treated as a grantor trust of the Association under the provisions of
Section 671, et seq., of the Internal Revenue Code of 1986, as amended (26
             -- ---                                                       
U.S.C. (S) 671 et seq.)
               -- ---  

     IN WITNESS WHEREOF, the following Trustees execute this Agreement,
accepting and binding themselves to undertake and perform the obligations and
duties of the Trustee hereunder and consenting to the foregoing Agreement
effective the ___ day of ________, 19__.


                              By:______________________________(Trustee)


                              By:______________________________(Trustee)

                                       10

<PAGE>
 
                             EMPLOYMENT AGREEMENT

     THIS EMPLOYMENT AGREEMENT (the "Agreement"), is made and entered into this
_________ day of ______________, 1996, by First Federal Savings and Loan
Association of Cullman, a savings and loan association chartered under the laws
of the United States (hereinafter referred to as the "Employer"), and William R.
Faulk, an individual (hereinafter referred to as the "Employee");


                             W I T N E S S E T H:

     WHEREAS, the Board of Directors of Employer desires to retain the services
of Employee as the President and Chief Executive Officer of Employer;

     WHEREAS, Employee and Employer desire to enter into this Agreement to set
forth the terms and conditions of the employment relationship between Employer
and Employee;

     NOW, THEREFORE, in consideration of the mutual promises and covenants
contained in this Agreement, the parties agree as follows:

1.   EMPLOYMENT AND DUTIES.  As President and Chief Executive Officer of
Employer, Employee shall use his best efforts to perform the duties and
responsibilities customary for such offices and in accordance with the policies
established by the Board of Directors of Employer and all applicable laws and
regulations. In addition, Employee shall perform such other duties assigned to
him from time to time by Employer and shall devote such time to Employer's
business as Employer deems reasonable; provided, however, that Employer shall
employ Employee during the term hereof in a senior executive capacity without
material diminishment of the importance or prestige of his position.
Furthermore, Employee shall devote his entire productive time, ability and
attention during normal business hours throughout the term hereof to the
faithful performance of his duties under this Agreement.

2.   TERM.  The term of employment shall commence on the date of this Agreement
and shall continue for a period of three years and shall terminate on
____________, 1999. In January of each year, the Board of Directors of Employer
shall review Employee's performance and record the results of such review in the
minutes of the Board of Directors.

3.   COMPENSATION, REIMBURSEMENTS AND BENEFITS.

     a.   Salary & Expenses.  Employee shall receive during the first year
          -----------------                                               
     hereof, ending on December 31, 1997, an annual salary payable in equal
     installments not less often than monthly. The amounts of such annual salary
     shall be $______ during such year and until changed by the Board of
     Directors of Employer in accordance with Section 3(b) of this Agreement. In
     addition to Employee's annual salary, Employer shall pay or reimburse
     Employee for all reasonable travel, entertainment and miscellaneous
     expenses incurred in connection with the performance of his
<PAGE>
 
     duties under this Agreement. Such reimbursement shall be made in accordance
     with the existing policies and procedures of Employer pertaining to
     reimbursement of expenses to senior management officials.

     b.   Annual Salary Review.  In January of each year throughout the Term, 
          --------------------      
     the annual salary of Employee shall be reviewed by the Board of Directors
     of Employer and shall be set, effective January 1, at an amount not less
     than $_______ (Employee's salary during the first year of this Agreement),
     based upon Employee's individual performance and the overall profitability
     and financial condition of Employer (hereinafter referred to as the "Annual
     Review"). The results of the Annual Review shall be reflected in the
     minutes of the Board of Directors of Employer.

     c.   Employee Benefits Program.  During the term hereof, Employee shall be
          -------------------------                                            
     entitled to participate in all formally established Employee benefit,
     bonus, pension and profit-sharing plans and similar programs that are
     maintained by Employer from time to time, including programs in respect of
     group health, disability or life insurance, and all Employee benefit plans
     or programs hereafter adopted in writing by the Board of Directors of
     Employer, for which senior management personnel are eligible, including any
     Employee stock ownership plan, stock option plan or other stock benefit
     plan (hereinafter collectively referred to as the "Benefit Plans").
     Notwithstanding the foregoing sentence, Employer may discontinue or
     terminate at any time any such Benefit Plans, now existing or hereafter
     adopted, to the extent permitted by the terms of such plans and shall not
     be required to compensate Employee for such discontinuance or termination.

     d.   Benefits Upon Termination.  After the expiration of the term hereof or
          -------------------------                                             
     the termination of the Employment of Employee for any reason other than
     Just Cause (as defined hereinafter), Employer shall provide a group health
     insurance program in which Employee and his family will be eligible to
     participate and which shall provide substantially the same benefits as are
     available to retired Employees of Employer on the date of this Agreement;
     provided, however, that all premiums for such program shall be paid by
     Employee after Employee's retirement; provided further, however, that
     Employee may only participate in such program for as long as Employer makes
     available an Employee group health insurance program which permits Employer
     to make coverage available for retirees.

     e.   Vacation and Sick Leave.  Employee shall be entitled to an annual
          -----------------------                                          
     vacation in accordance with the policies periodically established by the
     Board of Directors of Employer for senior management officials of Employer.

4.   TERMINATION OF EMPLOYMENT

     a.   General.  In addition to the termination of the employment of Employee
          -------                                                               

                                      -2-
<PAGE>
 
     upon the expiration of the term hereof, the employment of Employee shall
     terminate at any other time during the term hereof upon the delivery by
     Employer of written notice or employment Termination to Employee. Without
     limiting the generality of the foregoing sentence, the following paragraphs
     (i), (ii) and (iii) of this Section 4(a) shall govern the obligations of
     Employer to Employee upon the occurrence of the events described in such
     subpargraphs:

          i.   Termination for Just Cause.  In the event that Employer
          terminates the employment of Employee during the term hereof because
          of Employee's personal dishonesty, incompetence, willful misconduct,
          breach of fiduciary duty involving personal profit, intentional
          failure or refusal to perform the duties and responsibilities assigned
          in this Agreement, willful violation of any law, rule, regulation or
          final cease-and-desist order (other than traffic violations or similar
          offenses), conviction of a felony or for fraud or embezzlement, or
          material breach of any provision of this Agreement (hereinafter
          collectively referred to as "Just Cause"), Employee shall not receive
          and shall have no right to receive, any compensation or other benefits
          for any period after such termination.

          ii.  Termination after Change of Control.  In the event that, before
          the expiration of the term hereof and in connection with or within one
          year after a Change of Control (as defined hereinafter) of Employer,
          (A) the employment of Employee is terminated for any reason other than
          Just Cause before the expiration of the term of this Agreement, (B)
          the present capacity or circumstances in which Employee is employed
          are materially changed before the expiration of the term of this
          Agreement, or (C) Employee's responsibilities, authority, compensation
          or other benefits provided under this Agreement are materially
          reduced, then the following shall occur:

               (a)  Employer shall promptly pay to Employee or to his
               beneficiaries, dependents or estate an amount equal to the sum of
               (1) the amount of compensation to which Employee would be
               entitled for the remainder of the term of this Agreement, plus
               (2) the difference between (x) the product of three, multiplied
               by the greater of the annual salary set forth in Section 3(a) of
               this Agreement or the annual salary payable to Employee as a
               result of any Annual Review, less (xx) the amount paid to
               Employee pursuant to clause (1) of this subparagraph (a);

               (b)  Employee, his dependents, beneficiaries and estate shall
               continue to be covered under all Benefit Plans of Employer at
               Employer's expense as if Employee were still employed under this
               Agreement until the earliest of the expiration of the term of
               this Agreement or the date on which Employee is included in
               another

                                      -3-
<PAGE>
 
               Employer's benefit plan as a full-time Employee; and

               (c)  Employee shall not be required to mitigate the amount of any
               payment provided for in this Agreement by seeking other
               employment or otherwise, nor shall any amounts received from
               other employment or otherwise by Employee offset in any manner
               the obligations of Employer hereunder, except as specifically
               stated in subparagraph (ii).

               In the event that payments pursuant to this subparagraph (ii)
               would result in the imposition of a penalty tax pursuant to
               Section 280G(b) (3) of the Internal Revenue Code of 1986, as
               amended, and the regulations promulgated thereunder (hereinafter
               collectively referred to as "Section 280G"), such payments shall
               be reduced to the maximum amount which may be paid under Section
               280G without exceeding such limits. Payments pursuant to this
               subsection also may not exceed the limit set forth in Regulatory
               Bulletin 27a of the Office of Thrift Supervision.

          iii. Termination Without Change of Control.  In the event that the
          employment of Employee is terminated before the expiration of the term
          other than (A) for Just Cause or (B) in connection with or within one
          year after a Change of Control, Employer shall be obligated to
          continue (1) to pay on a monthly basis to Employee, his designated
          beneficiaries or his estate, his then current annual salary provided
          pursuant to Section 3(a) or (b) of this Agreement until the expiration
          of the term hereof and (2) to provide to Employee, at Employer's
          expense, health, life, disability, and other benefits substantially
          equal to those being provided to Employee at the date of Termination
          of his employment until the earliest to occur of the expiration of the
          term hereof or the date Employee becomes employed full-time by another
          Employer. In the event that payments pursuant to this subparagraph
          (iii) would result in the imposition of a penalty tax pursuant to
          Section 280G, such payments shall be reduced to the maximum amount
          which may be paid under Section 280G without exceeding those limits.
          Payments pursuant to this subsection also may not exceed the limit set
          forth in Regulatory Bulletin 27a of the Office of Thrift Supervision.

     b.   Death of Employee.  The term hereof automatically shall terminate upon
          -----------------                                                     
     the death of Employee. In the event of such death, Employee's estate shall
     be entitled to receive the compensation due Employee through the last day
     of the term in which the death occurred, except as otherwise specified
     herein.

     c.   "Golden Parachute" Provision.  Any payments made to Employee pursuant
          ----------------------------                                         
     to this Agreement or otherwise are subject to and conditioned upon their
     compliance with 12 U.S.C. (S) 1828(k) and any regulations promulgated
     thereunder.

                                      -4-
<PAGE>
 
     d.   Definition of "Change of Control".  A "Change of Control" shall be 
          --------------------------------- 
     deemed to have occurred in the event that, at any time during the Term,
     either any person or entity obtains "conclusive control" of Employer within
     the meaning of 12 C.F.R. (S) 574.4(a), or any person or entity obtains
     "rebuttable control" within the meaning of 12 C.F.R. (S) 574.4(b) and has
     not rebuttable control in accordance with 12 C.F.R. (S) 574.4(c).

5.   SPECIAL REGULATORY EVENTS.  Notwithstanding Section 4 of this Agreement,
the obligations of Employer to Employee shall be as follows in the event of the
following circumstances.

     a.   If Employee is suspended and/or temporarily prohibited from
     participating in the conduct of Employer's affairs by a notice served under
     sections 8(e) (3) or (g) (1) of the Federal Deposit Insurance Act
     (hereinafter referred to as the "FDIA"), Employer's obligations under this
     Agreement shall be suspended as of the date of service of such notice,
     unless stayed by appropriate proceedings. If the charges in the notice are
     dismissed, Employer may, in its discretion, pay Employee all or part of the
     compensation withheld while the obligations in this Agreement were
     suspended and reinstate, in whole or in part, any of the obligations that
     were suspended.

     b.   If Employee is removed and/or permanently prohibited from
     participating in the conduct of Employer's affairs by an order issued under
     Sections 8(e) (4) or (g) (1) of the FDIA, all obligations of Employer under
     this Agreement shall terminate as of the effective date of such order;
     provided, however, that vested rights of Employee shall not be affected by
     such Termination.

     c.   If Employer is in default as defined in section 3(x) (1) of the FDIA,
     all obligations under this Agreement shall terminate as of the date of
     default; provided, however, that vested rights of Employee shall not be
     affected.

     d.   All obligations under this Agreement shall be terminated, except to
     the extent of a determination that the continuation of this Agreement is
     necessary for the continued operation of Employer, (i) by the Director of
     the Office of Thrift Supervision (hereinafter referred to as the "OTS"), or
     his or her designee at the time that the Federal Deposit Insurance
     Corporation enters into an Agreement to provide assistance to or on behalf
     of First Federal Savings and Loan Association of Cullman under the
     authority contained in Section 13(c) of the FDIA or (ii) by the Director of
     the OTS, or his or her designee, at any time the Director of the OTS, or
     his or her designee, approves a supervisory merger to resolve problems
     related to the operation of Employer, which is determined by the Director
     of the OTS to be in an unsafe or unsound condition. No vested rights of
     Employee shall be affected by any such action.

                                      -5-
<PAGE>
 
6.   CONSOLIDATION, MERGER OR SALE ASSETS.  Nothing in this Agreement shall
preclude Employer from consolidating with, merging into, or transferring all, or
substantially all, of its assets to another corporation that assumes all of
Employer's obligations and undertakings hereunder. Upon such a consolidation,
merger or transfer of assets, the term "Employer," as used herein, shall mean
such other corporation or entity, and this Agreement shall continue in full
force and effect.

7.   CONFIDENTIAL INFORMATION AND DOCUMENTS.  During the term of this Agreement,
Employee may have access to, and become familiar with, confidential information
regarding Employer and its customers. Employee acknowledges that such
confidential information and trade secrets are owned and shall continue to be
owned solely by Employer. During the term of his employment and after such
employment terminates for any reason, regardless of whether termination is
initiated by Employer or Employee, Employee agrees not to use, communicate,
reveal or otherwise make available such information for any purpose whatsoever,
other than for business purposes of Employer or to persons designated by
Employer, unless such Employee is compelled to disclose by judicial process or
Employer consents to such disclosure or use of such information becomes common
knowledge in the industry or is otherwise legally in the public domain.

8.   WAIVER OF RIGHTS.  If, in one or more instances, either party fails to
insist that the other party perform any of the terms of this Agreement, such
failure shall not be construed as a waiver by such party of any past, present,
or future right granted under this Agreement, and the obligations of both
parties under this Agreement shall continue in full force and effect.

9.   SURVIVAL.  If, for any reason, any provision of this Agreement is held
invalid, such invalidity shall not affect the other provisions of this Agreement
not held so invalid, and each such other provision shall, to the full extent
consistent with applicable law, continue in full force and effect. If this
Agreement is held invalid or cannot be enforced, then any prior Agreement
between Employer and Employee shall be deemed reinstated to the full extent
permitted by law, as if this Agreement had not been executed.

10.  ASSIGNMENT.  Neither party shall have the right to assign any rights or
obligations under this Agreement without the prior written approval of the other
party.

11.  COMPLETE UNDERSTANDING.  This Agreement constitutes the complete
understanding between the parties, all prior representations or agreements have
been merged into this Agreement. No alteration of or modification to any of the
provisions of this Agreement shall be valid unless made in writing and signed by
both parties.

12.  ARBITRATION AND GOVERNING LAW.  Any controversy or claim arising out of or
relating to this Agreement or the breach thereof shall be settled by arbitration
to be held in Cullman, Alabama in accordance with the procedural rules of the
American Arbitration Association. Judgment upon the award rendered by the
arbitrators may be entered in any

                                      -6-
<PAGE>
 
court having jurisdiction thereof. This Agreement shall be exclusively subject
to the laws of the State of Alabama.

     IN WITNESS WHEREOF, the parties have executed this Agreement as of the date
first above provided.



Attest:                                 FIRST FEDERAL SAVINGS AND LOAN
                                        ASSOCIATION OF CULLMAN

_________________________               By _____________________________________

Attest:

 
_________________________               ________________________________________
                                        William R. Faulk

                                      -7-
<PAGE>
 
                              EMPLOYMENT AGREEMENT

     THIS EMPLOYMENT AGREEMENT (the "Agreement"), is made and entered into this
_________ day of ______________, 1996, by First Federal Savings and Loan
Association of Cullman, a savings and loan association chartered under the laws
of the United States (hereinafter referred to as the "Employer"), and Beth B.
Knight, an individual (hereinafter referred to as the "Employee");


                             W I T N E S S E T H:

     WHEREAS, the Board of Directors of Employer desires to retain the services
of Employee as the Vice President-Finance and Chief Financial Officer of
Employer;

     WHEREAS, Employee and Employer desire to enter into this Agreement to set
forth the terms and conditions of the employment relationship between Employer
and Employee;

     NOW, THEREFORE, in consideration of the mutual promises and covenants
contained in this Agreement, the parties agree as follows:

1.   EMPLOYMENT AND DUTIES.  As Vice President-Finance and Chief Financial
Officer of Employer, Employee shall use her best efforts to perform the duties
and responsibilities customary for such offices and in accordance with the
policies established by the Board of Directors of Employer and all applicable
laws and regulations. In addition, Employee shall perform such other duties
assigned to him from time to time by Employer and shall devote such time to
Employer's business as Employer deems reasonable; provided, however, that
Employer shall employ Employee during the term hereof in a senior executive
capacity without material diminishment of the importance or prestige of her
position. Furthermore, Employee shall devote her entire productive time, ability
and attention during normal business hours throughout the term hereof to the
faithful performance of her duties under this Agreement.

2.   TERM.  The term of employment shall commence on the date of this Agreement
and shall continue for a period of three years and shall terminate on
____________, 1999. In January of each year, the Board of Directors of Employer
shall review Employee's performance and record the results of such review in the
minutes of the Board of Directors.

3.   COMPENSATION, REIMBURSEMENTS AND BENEFITS.

     a.   Salary & Expenses.   Employee shall receive during the first year
          -----------------                                               
     hereof, ending on December 31, 1997, an annual salary payable in equal
     installments not less often than monthly. The amounts of such annual salary
     shall be $______ during such year and until changed by the Board of
     Directors of Employer in accordance with Section 3(b) of this Agreement. In
     addition to Employee's annual salary, Employer shall pay or reimburse
     Employee for all reasonable travel, entertainment

<PAGE>
 
     and miscellaneous expenses incurred in connection with the performance of
     her duties under this Agreement. Such reimbursement shall be made in
     accordance with the existing policies and procedures of Employer pertaining
     to reimbursement of expenses to senior management officials.

     b.   Annual Salary Review.  In January of each year throughout the Term,
          --------------------
    the annual salary of Employee shall be reviewed by the Board of Directors of
    Employer and shall be set, effective January 1, at an amount not less than
    $_____ (Employee's salary during the first year of this Agreement), based
    upon Employee's individual performance and the overall profitability and
    financial condition of Employer (hereinafter referred to as the "Annual
    Review"). The results of the Annual Review shall be reflected in the minutes
    of the Board of Directors of Employer.

     c.   Employee Benefits Program.  During the term hereof, Employee shall be
          -------------------------                                            
     entitled to participate in all formally established Employee benefit,
     bonus, pension and profit-sharing plans and similar programs that are
     maintained by Employer from time to time, including programs in respect of
     group health, disability or life insurance, and all Employee benefit plans
     or programs hereafter adopted in writing by the Board of Directors of
     Employer, for which senior management personnel are eligible, including any
     Employee stock ownership plan, stock option plan or other stock benefit
     plan (hereinafter collectively referred to as the "Benefit Plans").
     Notwithstanding the foregoing sentence, Employer may discontinue or
     terminate at any time any such Benefit Plans, now existing or hereafter
     adopted, to the extent permitted by the terms of such plans and shall not
     be required to compensate Employee for such discontinuance or termination.

     d.   Benefits Upon Termination.  After the expiration of the term hereof or
          -------------------------                                             
     the termination of the Employment of Employee for any reason other than
     Just Cause (as defined hereinafter), Employer shall provide a group health
     insurance program in which Employee and her family will be eligible to
     participate and which shall provide substantially the same benefits as are
     available to retired Employees of Employer on the date of this Agreement;
     provided, however, that all premiums for such program shall be paid by
     Employee after Employee's retirement; provided further, however, that
     Employee may only participate in such program for as long as Employer makes
     available an Employee group health insurance program which permits Employer
     to make coverage available for retirees.

     e.   Vacation and Sick Leave.  Employee shall be entitled to an annual
          -----------------------                                          
     vacation in accordance with the policies periodically established by the
     Board of Directors of Employer for senior management officials of Employer.

4.   TERMINATION OF EMPLOYMENT

                                      -2-
<PAGE>
 
     a.   General.  In addition to the termination of the employment of Employee
          -------                                                               
     upon the expiration of the term hereof, the employment of Employee shall
     terminate at any other time during the term hereof upon the delivery by
     Employer of written notice or employment Termination to Employee. Without
     limiting the generality of the foregoing sentence, the following paragraphs
     (i), (ii) and (iii) of this Section 4(a) shall govern the obligations of
     Employer to Employee upon the occurrence of the events described in such
     subpargraphs:

          i.   Termination for Just Cause.  In the event that Employer
          terminates the employment of Employee during the term hereof because
          of Employee's personal dishonesty, incompetence, willful misconduct,
          breach of fiduciary duty involving personal profit, intentional
          failure or refusal to perform the duties and responsibilities assigned
          in this Agreement, willful violation of any law, rule, regulation or
          final cease-and-desist order (other than traffic violations or similar
          offenses), conviction of a felony or for fraud or embezzlement, or
          material breach of any provision of this Agreement (hereinafter
          collectively referred to as "Just Cause"), Employee shall not receive
          and shall have no right to receive, any compensation or other benefits
          for any period after such termination.

          ii.  Termination after Change of Control.  In the event that, before
          the expiration of the term hereof and in connection with or within one
          year after a Change of Control (as defined hereinafter) of Employer,
          (A) the employment of Employee is terminated for any reason other than
          Just Cause before the expiration of the term of this Agreement, (B)
          the present capacity or circumstances in which Employee is employed
          are materially changed before the expiration of the term of this
          Agreement, or (C) Employee's responsibilities, authority, compensation
          or other benefits provided under this Agreement are materially
          reduced, then the following shall occur:

               (a)  Employer shall promptly pay to Employee or to her
               beneficiaries, dependents or estate an amount equal to the sum of
               (1) the amount of compensation to which Employee would be
               entitled for the remainder of the term of this Agreement, plus
               (2) the difference between (x) the product of three, multiplied
               by the greater of the annual salary set forth in Section 3(a) of
               this Agreement or the annual salary payable to Employee as a
               result of any Annual Review, less (xx) the amount paid to
               Employee pursuant to clause (1) of this subparagraph (a);

               (b)  Employee, her dependents, beneficiaries and estate shall
               continue to be covered under all Benefit Plans of Employer at
               Employer's expense as if Employee were still employed under this
               Agreement until the earliest of the expiration of the term of
               this

                                      -3-
<PAGE>
 
               Agreement or the date on which Employee is included in another
               Employer's benefit plan as a full-time Employee; and

               (c)  Employee shall not be required to mitigate the amount of any
               payment provided for in this Agreement by seeking other
               employment or otherwise, nor shall any amounts received from
               other employment or otherwise by Employee offset in any manner
               the obligations of Employer hereunder, except as specifically
               stated in subparagraph (ii).

               In the event that payments pursuant to this subparagraph (ii)
               would result in the imposition of a penalty tax pursuant to
               Section 280G(b) (3) of the Internal Revenue Code of 1986, as
               amended, and the regulations promulgated thereunder (hereinafter
               collectively referred to as "Section 280G"), such payments shall
               be reduced to the maximum amount which may be paid under Section
               280G without exceeding such limits. Payments pursuant to this
               subsection also may not exceed the limit set forth in Regulatory
               Bulletin 27a of the Office of Thrift Supervision.

          iii. Termination Without Change of Control.  In the event that the
          employment of Employee is terminated before the expiration of the term
          other than (A) for Just Cause or (B) in connection with or within one
          year after a Change of Control, Employer shall be obligated to
          continue (1) to pay on a monthly basis to Employee, her designated
          beneficiaries or her estate, her then current annual salary provided
          pursuant to Section 3(a) or (b) of this Agreement until the expiration
          of the term hereof and (2) to provide to Employee, at Employer's
          expense, health, life, disability, and other benefits substantially
          equal to those being provided to Employee at the date of Termination
          of her employment until the earliest to occur of the expiration of the
          term hereof or the date Employee becomes employed full-time by another
          Employer. In the event that payments pursuant to this subparagraph
          (iii) would result in the imposition of a penalty tax pursuant to
          Section 280G, such payments shall be reduced to the maximum amount
          which may be paid under Section 280G without exceeding those limits.
          Payments pursuant to this subsection also may not exceed the limit set
          forth in Regulatory Bulletin 27a of the Office of Thrift Supervision.

     b.   Death of Employee.  The term hereof automatically shall terminate upon
          -----------------                                                     
     the death of Employee. In the event of such death, Employee's estate shall
     be entitled to receive the compensation due Employee through the last day
     of the term in which the death occurred, except as otherwise specified
     herein.

     c.   "Golden Parachute" Provision.  Any payments made to Employee pursuant
           ---------------------------                                         
     to this Agreement or otherwise are subject to and conditioned upon their
     compliance

                                      -4-
<PAGE>
 
     with 12 U.S.C. (S) 1828(k) and any regulations promulgated thereunder.

     d.   Definition of "Change of Control".  A "Change of Control" shall be
          ---------------------------------                                 
     deemed to have occurred in the event that, at any time during the Term,
     either any person or entity obtains "conclusive control" of Employer within
     the meaning of 12 C.F.R. (S) 574.4(a), or any person or entity obtains
     "rebuttable control" within the meaning of 12 C.F.R. (S) 574.4(b) and has
     not rebuttable control in accordance with 12 C.F.R. (S) 574.4(c).

5.   SPECIAL REGULATORY EVENTS.  Notwithstanding Section 4 of this Agreement,
the obligations of Employer to Employee shall be as follows in the event of the
following circumstances.

     a.   If Employee is suspended and/or temporarily prohibited from
     participating in the conduct of Employer's affairs by a notice served under
     sections 8(e) (3) or (g) (1) of the Federal Deposit Insurance Act
     (hereinafter referred to as the "FDIA"), Employer's obligations under this
     Agreement shall be suspended as of the date of service of such notice,
     unless stayed by appropriate proceedings. If the charges in the notice are
     dismissed, Employer may, in its discretion, pay Employee all or part of the
     compensation withheld while the obligations in this Agreement were
     suspended and reinstate, in whole or in part, any of the obligations that
     were suspended.

     b.   If Employee is removed and/or permanently prohibited from
     participating in the conduct of Employer's affairs by an order issued under
     Sections 8(e) (4) or (g) (1) of the FDIA, all obligations of Employer under
     this Agreement shall terminate as of the effective date of such order;
     provided, however, that vested rights of Employee shall not be affected by
     such Termination.

     c.   If Employer is in default as defined in section 3(x) (1) of the FDIA,
     all obligations under this Agreement shall terminate as of the date of
     default; provided, however, that vested rights of Employee shall not be
     affected.

     d.   All obligations under this Agreement shall be terminated, except to
     the extent of a determination that the continuation of this Agreement is
     necessary for the continued operation of Employer, (i) by the Director of
     the Office of Thrift Supervision (hereinafter referred to as the "OTS"), or
     his or her designee at the time that the Federal Deposit Insurance
     Corporation enters into an Agreement to provide assistance to or on behalf
     of First Federal Savings and Loan Association of Cullman under the
     authority contained in Section 13(c) of the FDIA or (ii) by the Director of
     the OTS, or his or her designee, at any time the Director of the OTS, or
     his or her designee, approves a supervisory merger to resolve problems
     related to the operation of Employer, which is determined by the Director
     of the OTS to be in an unsafe or unsound condition. No vested rights of
     Employee shall be affected by any

                                      -5-
<PAGE>
 
     such action.

6.   CONSOLIDATION, MERGER OR SALE ASSETS.  Nothing in this Agreement shall
preclude Employer from consolidating with, merging into, or transferring all, or
substantially all, of its assets to another corporation that assumes all of
Employer's obligations and undertakings hereunder.  Upon such a consolidation,
merger or transfer of assets, the term "Employer," as used herein, shall mean
such other corporation  or entity, and this Agreement shall continue in full
force and effect.

7.   CONFIDENTIAL INFORMATION AND DOCUMENTS.  During the term of this Agreement,
Employee may have access to, and become familiar with, confidential information
regarding Employer and its customers.  Employee acknowledges that such
confidential information and trade secrets are owned and shall continue to be
owned solely by Employer.  During the term of her employment and after such
employment terminates for any reason, regardless of whether termination is
initiated by Employer or Employee, Employee agrees not to use, communicate,
reveal or otherwise make available such information for any purpose whatsoever,
other than for business purposes of Employer or to persons designated by
Employer, unless such Employee is compelled to disclose by judicial process or
Employer consents to such disclosure or use of such information becomes common
knowledge in the industry or is otherwise legally in the public domain.

8.   WAIVER OF RIGHTS.  If, in one or more instances, either party fails to
insist that the other party perform any of the terms of this Agreement, such
failure shall not be construed as a waiver by such party of any past, present,
or future right granted under this Agreement, and the obligations of both
parties under this Agreement shall continue in full force and effect.

9.   SURVIVAL.  If, for any reason, any provision of this Agreement is held
invalid, such invalidity shall not affect the other provisions of this Agreement
not held so invalid, and each such other provision shall, to the full extent
consistent with applicable law, continue in full force and effect.  If this
Agreement is held invalid or cannot be enforced, then any prior Agreement
between Employer and Employee shall be deemed reinstated to the full extent
permitted by law, as if this Agreement had not been executed.

10.  ASSIGNMENT.  Neither party shall have the right to assign any rights or
obligations under this Agreement without the prior written approval of the other
party.

11.  COMPLETE UNDERSTANDING.  This Agreement constitutes the complete
understanding between the parties, all prior representations or agreements have
been merged into this Agreement.  No alteration of or modification to any of the
provisions of this Agreement shall be valid unless made in writing and signed by
both parties.

12.  ARBITRATION AND GOVERNING LAW.  Any controversy or claim arising out of or
relating to this Agreement or the breach thereof shall be settled by arbitration
to be held in

                                      -6-
<PAGE>
 
Cullman, Alabama in accordance with the procedural rules of the American
Arbitration Association.  Judgment upon the award rendered by the arbitrators
may be entered in any court having jurisdiction thereof.  This Agreement shall
be exclusively subject to the laws of the State of Alabama.

     IN WITNESS WHEREOF, the parties have executed this Agreement as of the date
first above provided.



Attest:                       FIRST FEDERAL SAVINGS AND LOAN
                              ASSOCIATION OF CULLMAN

___________________           By_____________________________
                                                 

Attest:                       
                              
___________________           _______________________________      
                                    Beth B. Knight


                                      -7-

<PAGE>
 
                      SOUTHERN COMMUNITY BANCSHARES, INC.

                         EMPLOYEE STOCK OWNERSHIP PLAN



                                   EFFECTIVE

                                JANUARY 1, 1996
<PAGE>
 
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                       Page
<S>                                                                    <C> 
ARTICLE I - PURPOSES....................................................  1
                                                                          
ARTICLE II - DEFINITIONS, PARTICIPATION BY OTHER EMPLOYERS..............  2
     2.1   Defined Terms................................................  2
     2.2   Leave of Absence.............................................  8
     2.3   Date of Employment; Date of Reemployment.....................  9
     2.4   Year of Service..............................................  9
     2.5   Computation Periods..........................................  9
     2.6   Hour of Service.............................................. 10
     2.7   Break-In-Service............................................. 12
     2.8   Participation of Other Employers............................. 12
                                                                           
                                                                          
ARTICLE III - PARTICIPATION............................................. 13
     3.1   Participation in the Plan.................................... 13
     3.2   Ineligibility to Become a Participant........................ 14
     3.3   Continuance as a Participant................................. 14
     3.4   Former Participants.......................................... 15
 
ARTICLE IV - CONTRIBUTIONS.............................................. 15
     4.1   Employer Contributions....................................... 15
     4.2   Participants' Contributions.................................. 15
     4.3   Funding Policy; Other Matters................................ 16
 
ARTICLE V - ACCOUNTS AND ALLOCATIONS.................................... 16
     5.1   Trust Accounts............................................... 16
     5.2   Allocations to Accounts...................................... 16
     5.3   Treatment of Company Stock Purchased Under Installment Payment
           Contracts or With Borrowed Funds............................. 19
     5.4   Limitations Required by Section 415 of the Code.............. 20
     5.5   Valuation of Trust Fund...................................... 25
     5.6   Investment of Trust Fund..................................... 25
     5.7   Voting of Shares; Exercise of Other Rights................... 26
     5.8   Borrowings to Purchase Company Stock; Certain Conditions     
           Applicable to Such Company Stock............................. 26
     5.9   Diversification of Participant's Account..................... 30
     5.10  Emergency Valuation.......................................... 30
 
ARTICLE VI - ACCOUNTING................................................. 31
     6.1   Records Reflecting the Interest of Each Participant.......... 31
     6.2   Statement to Participants.................................... 31
</TABLE>
<PAGE>
 
<TABLE>
<S>                                                                      <C> 
ARTICLE VII - VESTING AND DISTRIBUTION.................................. 31
     7.1   Vesting of Total Account on Death, Disability or Normal 
           Retirement Age............................................... 31
     7.2   Vesting of Total Account on Severance Date................... 31
     7.3   In-Service Withdrawals or Distributions...................... 32
     7.4   Method and Time of Distribution.............................. 32
     7.5   Forfeitures.................................................. 35
     7.6   Rehiring After a Severance Date.............................. 36
     7.7   Limitations on Benefits...................................... 36
     7.8   Direct Rollover Distributions................................ 36
 
ARTICLE VIII - ADMINISTRATION........................................... 38
     8.1   Appointment of the Committee and the Plan Administrator...... 38
     8.2   Compensation and Expenses.................................... 38
     8.3   Secretary and Administrative Personnel of the Committee...... 39
     8.4   Action by the Committee...................................... 39
     8.5   Duties and Authority of the Committee........................ 39
     8.6   Claims Procedure and Other Rules and Regulations of the   
           Committee.................................................... 40 
     8.7   Plan Administrator's Duties.................................. 40 
     8.8   Duties and Authority of Administrative Personnel............. 40 
     8.9   Named Fiduciaries and Allocation of Responsibility........... 41 
     8.10  Action by Fiduciaries.......................................  41
     8.11  Employment of Advisors......................................  42
     8.12  Bond........................................................  42
     8.13  Indemnity...................................................  42
     8.14  Applicable Law..............................................  43
     8.15  Qualified Domestic Relations Orders.........................  43
     8.16  Authorization of Loan Transactions..........................  43
 
ARTICLE IX - MISCELLANEOUS PROVISIONS................................... 43
     9.1   Participants to Furnish Required Information................. 43
     9.2   Beneficiaries................................................ 44 
     9.3   Contingent Beneficiaries..................................... 45 
     9.4   Participants' Rights in Trust Fund........................... 46 
     9.5   Restrictions on Assignment................................... 46 
     9.6   Benefits Payable to Incompetents............................. 46 
     9.7   Conditions of Employment Not Affected by Plan................ 47 
     9.8   Address for Mailing of Benefits.............................. 47 
     9.9   Unclaimed Account Procedure.................................. 47 
     9.10  Applicable Law..............................................  48 
 
ARTICLE X - TRUST FUND AND THE TRUSTEE.................................. 48
     10.1  The Trust Fund and Its Purpose............................... 48 
     10.2  Trustee's Duties Governed by Trust Instrument................ 48 
     10.3  Benefits Supported Only by the Trust......................... 48 
     10.4  Trust Fund Applicable Only to Payment of Benefits............ 48 
</TABLE> 
<PAGE>
 
<TABLE> 
<S>                                                                      <C> 
     10.5  Withholding for and Payment of Taxes......................... 48 
 
ARTICLE XI - MISCELLANEOUS.............................................. 49
     11.1  Employer's Contribution Irrevocable.......................... 49 
     11.2  Absence of Responsibility.................................... 50 
     11.3  Amendment of the Plan........................................ 50 
     11.4  Expenses of Administration................................... 51 
     11.5  Notice to Employees.......................................... 51 
     11.6  Agreement of Participants.................................... 51 
     11.7  Action by Employers.......................................... 52 
     11.8  Adoption of the Plan by a Controlled Group Member............ 52 
     11.9  Disassociation of an Employer from Plan...................... 52 
     11.10 Merger of Plans.............................................. 53 
 
ARTICLE XII - TERMINATION OF PLAN....................................... 53
     12.1  Termination of Plan.......................................... 53 
     12.2  Distribution on Termination.................................. 53 
     12.3  Continuance of Plan by Successor............................. 53 
     12.4  Discontinuance of Contributions.............................. 54 
     12.5  Partial Termination.......................................... 54 
     12.6  Sale of Division or Subsidiary............................... 54 
 
ARTICLE XIII - TOP-HEAVY PROVISIONS..................................... 55 
     13.1  Definitions.................................................. 55 
     13.2  Application of Top-Heavy Rules............................... 57 
     13.3  Minimum Allocation Requirement............................... 57 
     13.4  Effect on Allocation Limitations............................. 57 
     13.5  Effect on Vesting............................................ 58 
</TABLE>

                                      iii
<PAGE>
 
                      SOUTHERN COMMUNITY BANCSHARES, INC.
                         EMPLOYEE STOCK OWNERSHIP PLAN

                           EFFECTIVE JANUARY 1, 1996


     WHEREAS, effective January 1, 1996, Southern Community Bancshares, Inc., 
a Delaware corporation (the "Company"), wants to establish the Southern 
Community Bancshares, Inc. Employee Stock Ownership Plan (the "Plan"); and

     WHEREAS, the Company intends for the Plan to be an employee stock ownership
plan that complies with the applicable requirements of sections 401(a) and
4975(e)(7) of the Code and section 407(d)(6) of ERISA; and

     WHEREAS, the Plan is designed to qualify as a stock bonus plan within the
meaning of Treasury Regulations section 1.401-1(b)(1)(iii), and is intended to
invest primarily in Company Stock as required by sections 407(d)(3)(B) and
407(d)(6) of ERISA, section 4975(e)(7) of the Code and Labor Regulations section
2550.407d-6(b), and to hold Company Stock, as required by section 407(d)(3)(B)
of ERISA; and

     WHEREAS, the officers of the Company have been authorized, empowered and
directed to adopt the Plan so that it qualifies and is exempt from taxation
under the provisions of sections 401(a), 501(a) and 4975(e)(7) of the Code and
section 407(d)(6) of ERISA; and

     WHEREAS, the Company, as part of the aforesaid Plan, has adopted a Trust
Agreement creating a trust fund (hereinafter at times referred to as the "Trust
Fund"), to which contributions shall be made and from which benefits shall be
paid in accordance with the terms and conditions thereof; and

     NOW, THEREFORE, in consideration of the mutual promises contained in this
Plan, the parties to the Plan agree to adopt the Plan in its entirety, effective
as provided in the Plan, as follows:

                                   ARTICLE I

                                    PURPOSES

     The purposes of the Southern Community Bancshares, Inc. Employee Stock
Ownership Plan, as amended from time to time ("Plan"), are to reward Employees
of the Employers for their loyal and faithful service and to provide Employees
with an opportunity to share in the ownership of the Company.  The benefits
provided by this Plan will be paid from the Trust Fund established by the
Employer and will be in addition to the benefits Employees are entitled to
receive under any other plan maintained by their Employer.
<PAGE>
 
                                 ARTICLE II

                 DEFINITIONS, PARTICIPATION BY OTHER EMPLOYERS

     2.1    Defined Terms.  As used herein, unless the context clearly manifests
            -------------                                             
a different intent, the expressions listed below shall have the meanings
respectively indicated:

            (a)   "Account" means any one or all of the accounts maintained by
     the trustee to record a Participant's interest (or the undistributed
     interest of a former Participant, Beneficiary or Alternate Payee) in the
     Trust Fund. See also Section 5.1 of the Plan.

            (b)   "Alternate Payee" means a spouse, former spouse, child, or
     other dependant of a Participant or former Participant to whom benefits are
     payable under the Plan pursuant to the terms of a Qualified Domestic
     Relations Order.

            (c)   "Beneficiary" means the person or fiduciary to whom a deceased
     Participant's Capital Accumulation is payable, as provided in Section 9.2
     of the Plan.

            (d)   "Board" or "Board of Directors" means the Board of Directors
     of the Company, as from time to time constituted, or its Executive
     Committee.

            (e)   "Capital Accumulation" means a Participant's vested interest,
     if any, pursuant to Section 7.1 or 7.2 of the Plan.

            (f)   "Code" means the Internal Revenue Code of 1986, as amended
     from time to time, and where appropriate shall include the related
     regulations thereunder.

            (g)   "Company" means Southern Community Bancshares, Inc., a
     Delaware corporation, with its office and principal place of business in
     Cullman, Alabama, or its successor.

            (h)   "Company Stock" means the common stock of the Company, which
     is a qualifying employer security within the meaning of Code sections 409
     and 4975.

            (i)   "Compensation" means a Participant's total wages paid by the
     Employer during a Plan Year for services performed by that Participant
     within the meaning of section 3401(a) of the Code, but determined without
     regard to any rules that limit the remuneration included in wages based on
     the nature or location of employment or the services performed (such as the
     exception for agricultural labor in section 3401(a)(2) of the Code) and all
     other payments to an Employee made by the Employer during the Plan Year (in
     the course and scope of the Employer's trade or business) for which the
     Employer is required to furnish the Employee a written statement under
     sections 6041(d), 6051(a)(3) and 6052 of the Code; provided, however, that
     Compensation shall not include any Compensation paid for any

                                       2
<PAGE>
 
     period prior to 1996, but shall include Compensation paid at any time
     during 1996 prior to participation in the Plan and the amount of a
     Participant's elective salary reductions or salary deferrals under an
     Employer's cafeteria plan established pursuant to Code section 125 or an
     Employer's plan established pursuant to Code section 401(k).
     Notwithstanding the foregoing, "Compensation" taken into account under the
     Plan shall be limited to the first one hundred fifty thousand dollars
     ($150,000) of Compensation received by a Participant during the Plan Year,
     or such greater amount as results from adjustment by the Secretary pursuant
     to Code section 401(a)(17). In determining the Compensation of a
     Participant for purposes of this limitation, the rules of section 414(q)(6)
     of the Code, to the extent not repealed, shall apply, except in applying
     such rules, the term "family" shall include only the spouse of the
     Participant and any lineal descendants of the Participant who have not
     attained age 19 before the close of the year. If, as a result of the
     application of such rules, the adjusted $150,000 limitation is exceeded,
     then the limitation shall be prorated among the affected individuals in
     proportion to each such individual's Compensation as determined under this
     Section prior to the application of this limitation.

            (j)   "Contributions" means amounts contributed to the Fund, in cash
     or in kind, pursuant to Section 4.1 of the Plan.

            (k)   "Controlled Group Member" means a corporation or other entity
     which is a member of a controlled group of corporations, a group of trades
     or businesses under common control, or an affiliated service group (as
     defined, respectively, in sections 414(b), (c) and (m) of the Code), which
     includes an Employer and any other entity required to be aggregated with
     the Employer pursuant to Code section 414(o). For purposes of Section 5.4
     of the Plan, the 50% control test of Code section 415(h) shall apply in
     defining a Controlled Group Member.

            (l)   "Current Obligations" means obligations of the Trust arising
     from an extension of credit to the Trust and payable in cash within one
     year from the date a Contribution is due.

            (m)   "Disability" means total and permanent disability so as to
     render such Participant permanently incapable of performing such
     Participant's usual duties as an Employee of an Employer with or without
     reasonable accommodation or any other duties as an Employee that an
     Employer may have or make available. A Participant will be considered
     permanently disabled if, in the opinion of the Committee, such Participant
     is likely to remain so disabled continuously and permanently. The
     Committee, before determining that a Participant is disabled, may require
     proof in such form as the Committee shall decide including, in all cases
     where practicable, the certificate of a duly licensed physician that the
     Participant has become disabled as provided herein.

            (n)   "Effective Date" means January 1, 1996.

                                       3
<PAGE>
 
            (o)   "Employee" means any person employed by an Employer.

            (p)   "Employer" means the Company, First Federal Savings & Loan
     Association of Cullman, and any other corporation or business enterprise
     participating in the Plan at any given time, or the successor of any of
     them.

            (q)   "ERISA" means the Employee Retirement Income Security Act of
     1974, as amended.

            (r)   "Forfeitures" means former Participants' Accounts that are
     forfeited pursuant to Section 7.5 of the Plan.

            (s)   "General Obligations" means obligations of the Trust not
     arising from extensions of credit to the Trust, but which are commitments
     generated from authorized activities of the Trust.

            (t)   "Highly Compensated Employee" means any Eligible Participant
     who is a highly compensated employee as defined in Code section 414(q) and
     the regulations thereunder. Generally, any Eligible Participant is
     considered a Highly Compensated Employee if such Eligible Participant:

                  (1)  was at any time during the current Plan Year a "five
            percent owner" as defined in section 416(i)(1) of the Code, with
            respect to an Employer;

                  (2)  received Compensation from the Employer in excess of
            Seventy-Five Thousand Dollars ($75,000.00) as adjusted by the
            Secretary of Treasury pursuant to section 414(q)(1) of the Code
            during the current Plan Year;

                  (3)  received Compensation from the Employer in excess of
            Fifty Thousand Dollars ($50,000.00) as adjusted by the Secretary of
            Treasury pursuant to section 414(q)(1) of the Code, and was in the
            top-paid group of Employees during the current Plan Year. An
            Employee is in the top-paid group of Employees for any Plan Year if
            such Employee is in the group consisting of the top twenty percent
            (20%) of the Employees when ranked on the basis of Compensation paid
            during the Plan Year. For purposes of determining the number of
            Employees in the top-paid group, Employees who have not completed
            six (6) months of Service, normally work less than seventeen and 
            one-half (17 1/2) hours per week, normally work during six (6) or
            less months per year, have not attained the age of twenty-one (21),
            are nonresident aliens with no earned income from sources within the
            United States (within the meaning of section 861(a)(3) of the Code),
            or are included in a unit of employees covered by a collective
            bargaining agreement (except to the extent provided in regulations),
            shall not be included; or

                                       4
<PAGE>
 
                  (4)  is an officer of an Employer who received Compensation
            for a Plan Year in excess of fifty percent (50%) of the amount in
            effect under Code section 415(b)(1)(A) for such Plan Year (if no
            employee of an Employer has Compensation in excess of such amount,
            the officer having the highest Compensation for such Plan Year shall
            be treated as an officer). For purposes of this Subsection, not more
            than fifty (50) Employees (or, if less, the greater of three (3)
            Employees or ten percent (10%) of Employees) shall be treated as
            officers.

     For purposes of this Subsection: (i) "Compensation" shall include amounts
     deferred pursuant to Code sections 125, 401(k), and 403(b), (ii)
     "Compensation" shall include compensation paid by any employer required to
     be aggregated with an Employer under section 414(b), (c), (m), or (o) of
     the Code, and (iii) a Former Employee shall be treated as a Highly
     Compensated Employee to the extent required by the Treasury Regulations
     promulgated under section 414(q) of the Code, if such Former Employee was a
     Highly Compensated Employee when he separated from Service with the
     Employer or was a Highly Compensated Employee at any time after attaining
     age fifty-five (55). "Former Employee" shall mean a person who has been an
     Employee, but who ceased to be an Employee for any reason.

            (u)   "Income of the Trust Fund" means the net gain or loss of the
     Other Investments Accounts of the Trust Fund, as reflected by interest
     payments, dividends, realized and unrealized gains and losses on securities
     other than Company Stock, and other investment transactions and expenses
     paid from the Trust Fund. The expenses of the Trust Fund do not include
     interest paid on any installment contracts for the purchase of Company
     Stock by the Trust or on any loan of the Trust incurred to purchase Company
     Stock.

            (v)   "Non-current Obligations" means obligations of the Trust
     arising from an extension of credit to the Trust and payable in cash more
     than one (1) year from the date a Contribution is due.

            (w)   "Normal Retirement Age" means the Participant's attainment of
     age sixty-five (65).

            (x)   "Participant" means an Employee who meets the prerequisites of
     Section 3.1 of the Plan, and as a result, becomes a Participant in the
     Plan.

            (y)   "Participant Company Stock Account" means the account of a
     Participant which is increased with whole shares of Company Stock purchased
     and paid for by the Trust or contributed to the Trust or shares otherwise
     allocable to the Participant's participation in the Trust.

            (z)   "Participant Other Investments Account" means the account of a
     Participant which is increased with his share of (i) net income (or loss)
     of the Trust Fund, (ii) Employer Contributions and Forfeitures in other
     than Company Stock (iii) and cash, cash dividends and

                                       5
<PAGE>
 
     other rights or warrants with respect to the fractional shares of Employer
     Contributions and Forfeitures in Company Stock that are not allocated to
     the Participant Company Stock Account, and which is decreased for payments
     made to pay for Company Stock.

            (aa)  "Plan Year" means a period of twelve (12) consecutive calendar
     months commencing on January 1 and ending on December 31; provided,
     however, that the first Plan Year shall be a short Plan Year if the
     Effective Date is other than January 1, 1996. In that case, the first Plan
     Year shall begin on the Effective Date and end on December 31, 1996. See
     also Subsection 5.4(c)(3) of the Plan.

            (bb)  "Qualified Domestic Relations Order" means an order which (1)
     relates to the provision of child support, alimony payments, or marital
     property rights to a spouse, child, or other dependent of a Participant,
     (2) is made pursuant to a state domestic relations law (including a
     community property law), and (3) creates or recognizes the existence of an
     Alternate Payee's right, or assigns to an Alternate Payee the right, to
     receive all or a portion of the benefits payable with respect to a
     Participant under the Plan, and (4) is determined to meet all applicable
     requirements pursuant to the procedure established by the Committee for
     determining whether an order is a qualified domestic relations order within
     the meaning of Code section 414(p). A Qualified Domestic Relations Order
     also includes a domestic relations order treated as a qualified domestic
     relations order pursuant to the Retirement Equity Act of 1984.

            (cc)  "Required Beginning Date" means April 1 of the Plan Year
     following the Plan Year in which the Participant attains seventy and one-
     half (70 1/2) years of age.

            (dd)  "Retirement" means a Participant's Separation from an Employer
     at or after attainment of Normal Retirement Age.

            (ee)  "Separation," "Separated" and similar references shall mean
     the date on which an Employee quits, is discharged, retires, or dies, or
     the anniversary of the first day of his continuous absence for any other
     reason, including, but not limited to, Disability, except that: (i) if the
     Employee is on a Leave of Absence, Separation will not occur if he resumes
     employment immediately following the expiration of the Leave of Absence;
     and (ii) if the Employee transfers to a Controlled Group Member which is
     not an Employer, Separation will not occur until he has a Separation (as
     determined above) with respect to all Controlled Group Members (but he will
     not be entitled to any allocations under Article V unless employed by an
     Employer). In addition, Separation will not occur for purposes of a right
     to distribution under Article VII unless the Separation constitutes a
     "separation from service" under Code section 409.

            (ff)  "Severance Date" means a Participant's separation from service
     prior to Normal Retirement Age for reasons other than Retirement,
     Disability, or death.

                                       6
<PAGE>
 
            (gg)  "Trust" means the Trust or Trusts established and created
     under the Trust Agreement.

            (hh)  "Trust Agreement" or "Trust Instrument" means an agreement
     provided for by Section 10.1 of the Plan, provided that if such agreement
     be amended or supplemented, such term, as at a particular date, shall mean
     such agreement, as amended and supplemented and in force on such date.

            (ii)  "Trust Fund" or "Fund" means, as of a particular date, all
     assets of whatsoever kind or nature from time to time held by the Trustee
     under the provisions of the Trust Instrument.

            (jj)  "Trustee" means the trustee or trustees, acting at the time in
     question under a Trust Agreement, and its or their successors as such.

            (kk)  "Unallocated Company Stock Account" means the suspense account
     maintained by the Trustee to which will be credited all shares of Company
     Stock prior to the allocation of such shares to the Company Stock Accounts
     of the Participants.

            (ll)  "Unallocated Other Investments Accounts" means the suspense
     account maintained by the Trustee which reflects all of the transactions of
     the Trust Fund involving cash and certain assets other than Company Stock,
     prior to the allocation of such cash and other assets to the Other
     Investments Accounts of Participants.

            (mm)  "Valuation Date" means each date on which the Fund is valued
     pursuant to Section 5.5 of the Plan. See also Section 5.10 and Subsection
     13.1(i) of the Plan.

            (nn)  Whenever a noun, or pronoun in lieu thereof, is used in this
     Plan in plural form and there be only one person within the scope of the
     word so used, or in singular form and there be more than one person within
     the scope of the word so used, such word, or pronoun used in lieu thereof,
     shall have a singular or plural meaning, as the case may be. Likewise,
     pronouns of one gender shall include the other gender. The words "herein,"
     "hereof" and "hereunder" shall refer to this Plan.

            (oo)  The terms listed below have the meanings stated in the
     Sections and Subsections respectively specified:

<TABLE>
<CAPTION>
     <S>                                                 <C>                 
     "Annual Addition"                                   Subsection 5.4(c)(1)
     "Annual Benefit"                                    Subsection 5.4(c)(2)
     "Break-In-Service"                                  Section 2.7         
     "Committee"                                         Section 8.1         
     "Date of Employment"                                Section 2.3         
     "Date of Reemployment"                              Section 2.3          
</TABLE>

                                       7
<PAGE>
 
<TABLE>
     <S>                                                 <C>
     "Determination Date"                                Subsection 13.1(a)
     "Direct Rollover"                                   Subsection 7.8(b)(4)
     "Distributee"                                       Subsection 7.8(b)(3)
     "Eligible Assets"                                   Section 5.9
     "Eligible Age 55 Participant"                       Section 5.9
     "Eligible Participants"                             Subsection 5.2(d)(3)
     "Eligible Retirement Plan"                          Subsection 7.8(b)(2)
     "Eligible Rollover Distribution"                    Subsection 7.8(b)(1)
     "Eligibility Computation Period"                    Subsection 2.5(b)
     "Hour of Service"                                   Section 2.6
     "Key Employee"                                      Subsection 13.1(b)
     "Leave of Absence"                                  Section 2.2
     "Maximum Permissible Defined Benefit Amount"        Subsection 5.4(c)(4)
     "Maximum Permissible Defined Contribution Amount"   Subsection 5.4(c)(5)
     "Named Fiduciaries"                                 Section 8.9
     "Non-Key Employee"                                  Subsection 13.1(c)
     "Notice"                                            Subsection 5.8(h)
     "Pass-Through Matter"                               Section 5.7
     "Permissive Aggregation Group"                      Subsection 13.1(g)
     "Plan"                                              Article I
     "Plan Administrator"                                Section 8.7
     "Projected Annual Benefit"                          Subsection 5.4(c)(6)
     "Prohibited Group"                                  Subsection 5.2(d)(3)
     "Purchaser"                                         Section 12.6
     "Remuneration"                                      Subsection 5.4(c)(7)
     "Required Aggregation Group"                        Subsection 13.1(f)    
     "Shareholder"                                       Subsection 5.8(h)     
     "Social Security Retirement Age"                    Subsection 5.4(c)(8)  
     "specified income"                                  Subsection 5.3(c)     
     "Super Top-Heavy Plan"                              Subsection 13.1(e)    
     "TEFRA"                                             Subsection 5.4(c)(4)(E)
     "Top-Heavy Group"                                   Subsection 13.1(h)    
     "Top-Heavy Plan"                                    Subsection 13.1(d)    
     "Transfer"                                          Subsection 5.8(h)     
     "Vesting Computation Period"                        Subsection 2.5(a)     
     "Year of Service"                                   Section 2.4 
</TABLE> 

     2.2    Leave of Absence.  For purposes of this Plan, "Leave of Absence" 
            ----------------                                  
shall mean a specific and predetermined period of time without pay granted to an
Employee by the Employer due to illness, injury, temporary reduction in work
force, educational leave or other appropriate cause or any period of time
granted during which the Employee's reemployment rights are protected by law;
provided, however, that (i) the Employee returns to the service of the Employer
on or prior to the expiration of such leave or within the time his reemployment
rights are protected by law, and (ii)

                                       8
<PAGE>
 
all Leaves of Absence are granted or denied by the Employer in a uniform and
nondiscriminatory manner, treating Employees in a similar circumstance in a like
manner. A Leave of Absence granted under this Section shall be credited as
service under Article II for all purposes of this Plan.

     2.3    Date of Employment; Date of Reemployment.  For purposes of this 
            ----------------------------------------
Plan, "Date of Employment" means the day of the year on which an Employee first
commences employment with an Employer which then is a Controlled Group Member,
by performing, or being credited with, such Employee's first Hour of Service, as
defined in Section 2.6 of the Plan. Upon an Employee's reemployment by an
Employer which then is a Controlled Group Member following a Separation, an
Employee's "Date of Reemployment" is the day of the year on which such Employee
performs or is, pursuant to such reemployment, credited with such Employee's
first Hour of Service.

     2.4    Year of Service.  For purposes of this Plan, "Year of Service" shall
            ---------------                                                     
mean the Vesting Computation Period or Eligibility Computation Period, as
appropriate, during which an Employee was credited with at least one thousand
(1,000) Hours of Service. If a Participant's employment is transferred to a
Controlled Group Member, such Participant's Years of Service for such Employer,
after the Effective Date and after it becomes a Controlled Group Member, shall
be recognized as Years of Service.

     In addition to the foregoing, Years of Service prior to the Effective Date
shall be recognized as Years of Service.

     Notwithstanding the above, if a Participant incurs five (5) consecutive
Breaks-In-Service, his Years of Service completed after such Break-In-Service
shall be disregarded for purposes of determining his nonforfeitable right in the
balance of his Account as of the date he incurs the five (5) consecutive Breaks-
In-Service. If an Employee who is not entitled to any Capital Accumulation under
Article VII of the Plan, has a number of Breaks-In-Service that equals or
exceeds the greater of five (5) years or his number of whole years of Years of
Service, he shall lose credit for the Years of Service of Service prior to the
Break-In-Service.

     2.5    Computation Periods.
            ------------------- 

            (a)   For purposes of this Plan, "Vesting Computation Period" shall
     mean the Plan Year.

            (b)   For purposes of this Plan, "Eligibility Computation Period"
     shall mean for each Employee, the twelve (12) consecutive month period
     beginning on the date such Employee first completes an Hour of Service;
     provided, however, if an Employee does not get sufficient credit in his
     initial Eligibility Computation Period to be eligible to participate in the
     Plan under Article III, Eligibility Computation Period shall mean the Plan
     Year which includes the first anniversary of the Employee's Date of
     Employment, and if additional Eligibility Computation Periods are
     necessary, succeeding Plan Years.

                                       9
<PAGE>
 
     2.6    Hour of Service.  For purposes of this Plan, "Hour of Service" means
            ---------------                                                     
each hour for which such Employee is, according to the records of the Employer
or Controlled Group Member, required by the provisions of Subsections 2.6(a) and
2.6(b) below to receive credit.

            (a)   With respect to all Employees, except as provided in
     Subsection 2.6(b) below, and according to records of the Employers, credit
     shall be given in accordance with the following rules:

                  (1)  each hour for which the individual is paid, or entitled
            to payment, by the Employers or Controlled Group Members for the
            performance of duties during such period, including hours which were
            not originally credited, but for which back pay, irrespective of
            mitigation of damages, is either awarded or agreed to by the
            Employer or Controlled Group Member, and

                  (2)  each hour for which the individual is directly or
            indirectly paid, or entitled to payment by the Employers or
            controlled Group Members for reasons other than for the performance
            of duties, including but not limited to any Employer-approved Leave
            of Absence with pay, vacation, holiday, illness, incapacity
            (including temporary disability), layoff, and jury duty and also
            including hours which were not originally credited, but for which
            back pay, irrespective of mitigation of damages, is either awarded
            or agreed to by the Employer or Controlled Group Member, but
            excluding payments under plans maintained solely to comply with
            applicable worker's compensation, unemployment compensation, or
            disability insurance laws or payments for reimbursement of medical
            or medically related expenses; hours shall be credited under this
            subsection only to the extent an Employee is paid or otherwise
            entitled to payment by law or pursuant to a policy of the Controlled
            Group Member, and nothing herein shall entitle an Employee to any
            such payment.

                  (3)  No more than five hundred one (501) hours need be
            credited under clause (2) above for any single continuous period of
            time during which the Employee performs no duties, whether or not
            such period occurs in a single computation period, and the number of
            hours to be credited shall be computed in accordance with clauses
            (5) and (6) below, as modified by applicable Labor Department
            regulations.

                  (4)  Hours credited for back pay shall not be credited under
            both clauses (1) and (2).

                  (5)  The number of hours to be credited under clause (2) shall
            be determined with reference to whether or not a payment is
            calculated on the basis of units of time. Except as otherwise
            provided below, with respect to a payment (described in clause (2))
            made or due which is calculated on the basis of units of time, such
            as hours, days, weeks, or months, the number of hours to be credited
            shall

                                       10
<PAGE>
 
            be the number of regularly scheduled hours included in the units of
            time on the basis of which payment is calculated. With respect to a
            payment made or due which is not calculated on the basis of units of
            time, the number of hours to be credited shall be equal to the
            amount of the payment divided by the Employee's most recent hourly
            rate of compensation before the period during which no duties are
            performed. For purposes of the preceding sentence, (A) if an
            Employee's compensation is determined on the basis of an hourly
            rate, such hourly rate shall be the Employee's most recent hourly
            rate of compensation, (B) if an Employee's compensation is
            determined on the basis of a fixed rate for specified periods of
            time (other than hours) such as days, weeks, or months, the
            Employee's hourly rate of compensation shall be the Employee's most
            recent rate of compensation for a specific period of time (other
            than hours) divided by the number of hours regularly scheduled for
            the performance of duties during such period of time, and (C) if an
            Employee's compensation is not determined on the basis of a fixed
            rate for specific periods of time, then the Employee's hourly rate
            of compensation shall be the lowest hourly rate of compensation paid
            to Employees in the same job classification as that of the Employee
            or, if no Employees in the same job classification have the same
            hourly rate, the minimum wage as established from time to time under
            section 6(a)(1) of the Fair Labor Standards Act of 1938, as amended.
            Notwithstanding the above, an Employee shall not be credited on
            account of a period during which no duties are performed with a
            number of hours which is greater than the number of hours regularly
            scheduled for the performance of duties during such period. For
            purposes of this clause (5), with respect to an Employee without a
            regular work schedule, such Employee shall be deemed to regularly
            work a forty (40) hour week.

                  (6)  Except as otherwise provided below, hours shall be
            credited to the above-described computation period(s) in which
            duties are performed. With respect to hours for which an Employee is
            either directly or indirectly paid or entitled to payment by an
            Employer or Controlled Group Member on account of a period of time
            during which no duties are performed, (A) hours credited to the
            Employee on account of a payment which is calculated on the basis of
            units of time such as hours, days, weeks, or months shall be
            credited to the computation period or periods in which the period
            during which no duties are performed occurs, beginning with the
            first unit of time to which the payment relates, and (B) hours
            credited to an Employee by reason of a payment which is not
            calculated on the basis of units of time shall be credited to the
            computation period in which the period during which no duties are
            performed occurs, or if the period during which no duties are
            performed extends beyond one computation period, such hours shall be
            allocated between not more than the first two computation periods on
            any reasonable basis which is consistently applied with respect to
            all Employees within the same reasonably defined job
            classifications. Hours for which back pay, irrespective of
            mitigation of damages, is either awarded or agreed to by an Employer
            or Controlled Group Member shall be credited to the computation
            period or periods to which the award or agreement for

                                       11
<PAGE>
 
            back pay pertains, rather than to the computation period in which
            the award, agreement, or payment is made. For purposes of this
            clause (6), if Hours of Service are to be credited to an Employee in
            connection with a period of no more than thirty-one (31) days which
            extends beyond one computation period, all such hours may be
            credited to the first or second computation period, provided all
            Employees within the same reasonably defined job classifications are
            consistently treated similarly.

            (b)   With respect to salaried employees whose hours are not
     required to be counted and recorded by the Fair Labor Standards Act of
     1938, the Committee shall determine the Hours of Service to be credited to
     such Employees based on a semi-monthly payroll period equivalency which
     shall credit forty-five (45) Hours of Service for each weekly payroll
     period in which each Employee is credited with at least one Hour of
     Service.

     For purposes of determining a Year of Service or Break-In-Service, each
Employee shall be credited with Hours of Service as herein provided and shall be
so credited with Hours of Service for which the Employee is paid or entitled to
payment as herein provided by a corporation after it became a Controlled Group
Member or after it adopted this Plan, if earlier.

     2.7    Break-In-Service.  For purposes of this Plan, "Break-In-Service" 
            ----------------   
means the Computation Period in which the Employee is credited with less than
501 Hours of Service. Notwithstanding any other provision of this Section to the
contrary, solely for purposes of determining whether an Employee has a Break in
Service, Hours of Service shall include hours during which an Employee is absent
from work for any period: (i) by reason of (a) the Employee's pregnancy, (b) the
birth of the Employee's child, (c) the placement of a child with the Employee in
connection with the adoption of such child by the Employee, or (ii) for the
purpose of caring for such child for a period beginning immediately following
such birth or placement. Hours of Service shall be credited for purposes of this
Section to the Computation Period in which the absence from work begins,
provided crediting of such Hours of Service in such Computation Period would
prevent the Participant from incurring a Break in Service in such Computation
Period solely because of the crediting of such Hours in such Computation Period.
In any other case, Hours of Service shall be credited for purposes of this
Section to the immediately following Computation Period. The Hours of Service
credited for purposes of this Section shall be those hours which otherwise
normally would have been credited but for such absence or, in any case in which
the Committee is unable to determine the hours normally credited, Hours of
Service shall be calculated on the basis of the schedule of equivalent hours set
forth in Subsection 2.6(b). The total number of Hours of Service required to be
credited for any absence described in this Section shall not exceed five hundred
one (501). Notwithstanding the provisions of this Section, no Hours of Service
credit shall be given pursuant to this Section unless the Employee furnishes the
Committee with such information as the Committee shall require to establish: (i)
that the absence from work was for the reasons referred to herein, and (ii) the
number of days for which there was such an absence.

                                       12
<PAGE>
 
     2.8    Participation of Other Employers.  Any other Controlled Group Member
            --------------------------------                                    
may adopt this Plan, effective as of the date indicated in its instrument of
adoption as provided in Section 11.8. Throughout this instrument, a distinction
is purposely drawn between rights and obligations of the Company and rights and
obligations of an Employer. The rights and obligations specified as belonging to
the Company shall belong only to it, including but not limited to appointment of
the Committee, amendment of the Plan, and amendment of the Trust. An Employer's
instrument of adoption may provide for the making of an initial contribution to
the Trust, make such other changes with respect to the Plan as are approved by
the Committee, and may designate the name of the Plan with respect to its
Employees. Each Employer shall have the obligation, as hereinafter provided and
as may be provided in its instrument of adoption, to make contributions for its
own Participants, and no Employer shall have the obligation to make
contributions for the Participants of any other Employer. Any failure by an
Employer to fulfill its own obligations under this Plan shall, except as
provided in the next preceding sentence, have no effect upon any other Employer.


                                  ARTICLE III

                                 PARTICIPATION

     3.1    Participation in the Plan.
            ------------------------- 

            (a)   Subject to Section 3.2 below, on the Effective Date of the
     Plan, each individual who is then an Employee who has attained age twenty-
     one (21) and has completed one (1) Year of Service shall become a
     Participant.

            (b)   Subject to Section 3.2 below, after the Effective Date of the
     Plan, each other Employee shall become a Participant hereunder as of the
     January 1 or July 1 coincident with or next following the completion of one
     (1) Year of Service and the attainment of at least age twenty-one (21),
     provided that he is still an Employee as of such date.

            (c)   For purposes of this Section 3.1, should an Employee incur a
     Break-In-Service, then Years of Service prior to the Break-In-Service shall
     be excluded for purposes of determining if the Employee is eligible to
     become a Participant hereunder only if:

                  (1)  as of the first day of the Break-In-Service, the Employee
            is not entitled to any Capital Accumulation under this Plan, and

                  (2)  the duration of the consecutive Breaks-In-Service
            measured in years equals or exceeds the greater of (A) five (5) or
            (B) the Employee's Years of Service prior to the Break-In-Service.

            (d)   After becoming a Participant, an Employee shall continue to be
     a Participant in accordance with the provisions of Section 3.3 below.
     Should, however, a person cease to

                                       13
<PAGE>
 
     be a Participant pursuant to Section 3.3 of the Plan, such person shall be
     reinstated as a Participant, subject to Section 3.2 of the Plan, on the
     first to occur of the following:

                  (1)  as of the applicable time specified in Subsection 3.1(b)
            above upon completion of a Year of Service after reemployment with
            an Employer, if such person's Years of Service prior to such
            person's Break-In-Service are not required to be taken into account
            in accordance with the provisions of Subsection 3.1(c) above, or

                  (2)  as of such person's Date of Reemployment if such person
            has at least one Year of Service prior to such person's Break-In-
            Service that is required to be taken into account in accordance with
            the provisions of Subsection 3.1(c) above, or

                  (3)  as of the date such person ceases to be ineligible
            pursuant to Section 3.2 of the Plan, in the case of an individual
            who ceases to be a Participant pursuant to Subsection 3.3(d) of the
            Plan and does not incur a Break-In-Service.

     3.2    Ineligibility to Become a Participant.  Notwithstanding the 
            -------------------------------------            
provisions of Section 3.1 above, any Employee who would otherwise become a
Participant shall not become a Participant, and any Employee who is a
Participant shall cease to be a Participant,

            (a)   if such Employee is or becomes a member of a collective
     bargaining unit if retirement benefits covering such unit were the subject
     of good faith bargaining and coverage under this Plan was not agreed to
     under such bargaining; or

            (b)   if such Employee during a particular Plan Year has no
     Compensation from the Employer and becomes or remains a self-employed
     individual (as described in section 401(c)(1)(B) of the Code); or

            (c)   if such individual is not treated as an employee on the
     payroll of an Employer; provided, however, that a "leased employee" under
     Code sections 414(n) or 414(o) shall be treated as an Employee for all
     purposes under the Plan.

     3.3    Continuance as a Participant.  A Participant shall continue as a
            ----------------------------    
Participant until whichever of the following dates first occurs:

            (a)   The date of such Participant's death; or

            (b)   The date on which occurs such Participant's Retirement,
     Disability, death or Severance; or

            (c)   The date the Participant ceases to be an Employee; or

                                       14
<PAGE>
 
            (d)   The date the Participant becomes ineligible to participate in
     the Plan, pursuant to Section 3.2 of the Plan.

     3.4    Former Participants.  A Participant who ceases to be a Participant 
            ------------------- 
but who has not received distribution of all amounts, if any, due to him under
the Plan, shall not thereafter be entitled to participate in allocations of
Contributions or Forfeitures, but shall be considered a Participant for purposes
of Plan provisions governing accounting, allocation of earnings, Beneficiaries,
administration of the Plan, and similar matters. The Account of such a former
Participant shall be maintained in accordance with the Plan until its complete
distribution or Forfeiture.


                                  ARTICLE IV

                                 CONTRIBUTIONS

     4.1    Employer Contributions.
            ---------------------- 

            (a)   Each Employer shall make a Contribution to the Trust Fund for
     each taxable year of the Employer on or before the date prescribed by the
     Code for filing of the Employer's federal income tax return for each
     taxable year (including extensions of time). The Employer Contributions, if
     any, for each Plan Year shall be such amount as the board of directors of
     an Employer, in its sole discretion, may direct by adopting an appropriate
     resolution; provided, however, that the Employer Contributions shall not be
     less than the amount required to pay fully the excess of the Current
     Obligations of the Trust over the income of the Unallocated Other
     Investments Account and the Unallocated Company Stock Account and the
     Participant Company Stock Accounts; and provided, further, that the total
     Contribution shall not exceed the maximum amount deductible from the
     Employer's income for such taxable year under sections 404(a)(3)(A) and
     404(a)(9) of the Code, plus any carried over credits which may have accrued
     under section 404 of the Code. Employer Contributions shall be made in the
     form of cash up to the amount required to fund the Current Obligations of
     the Trust as described in the preceding sentence. Additional Employer
     Contributions may be made in the form of Company Stock or cash.

            (b)   The Contributions of Employers for each taxable year may be
     paid to the Trustee either in a single payment or in installments and
     either in cash or in Company Stock valued at the fair market value thereof
     at the time of the Contribution; provided, however, should shares of
     Company Stock be purchased from the Employer at less than fair market
     value, the excess of the fair market value over the cost shall be
     considered to be a contribution of Company Stock for the year in which the
     purchase occurs.

     All Contributions shall be deemed made to enable the Plan to meet its
obligations under loan arrangements described in Section 5.8 of the Plan.

                                       15
<PAGE>
 
     4.2    Participants' Contributions.
            ---------------------------  
Participants are neither required nor permitted to make any contributions under
this Plan.

     4.3    Funding Policy; Other Matters.  The provisions of this Article IV
            -----------------------------                                    
shall be deemed the procedure for establishing and carrying out the funding
policy and method of the Plan. Such funding policy and method shall be
administered by the Employer and other Named Fiduciaries consistent with the
objectives of the Plan and with the requirements of Title I of ERISA. This Plan
is designed to invest primarily in Company Stock, which is a qualifying employer
security of the Company within the meaning of sections 409(l) and 4975(e)(8) of
the Code; provided, that all or a substantial portion of the Fund may be
invested in assets other than Company Stock on a temporary basis, and that
continuing investments in assets other than Company Stock shall be permitted to
the extent reasonably necessary to provide for expenses and distributions of
cash in lieu of fractional shares or to the extent Company Stock is not
available for investment.


                                   ARTICLE V

                           ACCOUNTS AND ALLOCATIONS

     5.1    Trust Accounts.  The Committee shall create and maintain adequate
            --------------                                                   
records to reflect all transactions of the Trust Fund and to disclose the
interest in the Trust Fund of each Participant, former Participant, Beneficiary,
or Alternate Payee who has an undistributed interest in the Fund.

            (a)   Individual Accounts.  The Committee shall establish and 
                  -------------------
     maintain for each such individual a Participant Company Stock Account and a
     Participant Other Investments Account, which Accounts are collectively
     referred to herein as an Account.

            (b)   General Accounts.  The Committee shall also establish and 
                  ----------------  
     maintain for the Trust suspense accounts to be known as an Unallocated
     Company Stock Account and an Unallocated Other Investments Account.

            (c)   Accounts for Transferred Participants.  In the event a 
                  -------------------------------------    
     Participant transferred from one Employer to another Employer during a Plan
     Year, the Committee shall continue to maintain on its books such
     Participant's Account without differentiation between Employers.

            (d)   Rights in Trust Fund.  The maintenance of individual 
                  --------------------             
     Accounts is only for accounting purposes, and a segregation of the assets
     of the Trust Fund to each Account shall not be required. Distributions and
     withdrawals made from an Account shall be charged to the Account as of the
     date paid.

                                       16
<PAGE>
 
     5.2    Allocations to Accounts.
            ----------------------- 

            (a)   Participant Company Stock Accounts.  The  Participant Company 
                  ----------------------------------  
Stock Account of each Participant shall be increased by his allocable share
(determined under Subsection 5.2(d) below) of (1) shares of Company Stock
purchased and paid for by the Trust or contributed in kind by the Employer, (2)
Forfeitures of Company Stock, (3) stock (in kind) dividends on Company Stock
held in his Participant Company Stock Account, and (4) Company Stock released
from the Unallocated Company Stock Account. Such increase shall be recorded in
whole and fractional shares of Company Stock in order that such Account shall
share in any appreciation in the market value of the shares of Company Stock in
the Participant Company Stock Account, or in any decreases in such market value.

            (b)   Participant Other Investments Accounts.  The Participant Other
                  --------------------------------------                        
Investments Account of each Participant will be increased (or decreased) by the
dollar value of his allocable share (determined under Subsection 5.2(d) below)
of (1) the net income (or loss) of the Trust attributable to such Account, (2)
cash dividends and other rights or warrants allocable to Company Stock in his
Participant Company Stock Account, (3) Employer Contributions and Forfeitures in
other than Company Stock, (4) appreciation (or depreciation) in the fair market
value of the assets of the Trust (other than Company Stock) attributable to such
Account, (5) proceeds from the disposition of Company Stock previously held in
such Account, and (6) his allocable share of cash and other rights or warrants
with respect to fractional shares of Employer Contributions and Forfeitures in
Company Stock that cannot be allocated to the Participant Company Stock Account.
It will be decreased for (1) any payments on purchases of Company Stock or
repayment of debt (including principal and interest) incurred for the purchase
of Company Stock which are attributable to such Account, (2) any distributions
or withdrawals, and (3) any expenses or Trustee's compensation paid or
reimbursed out of the Trust Fund pursuant to Section 11.4 of the Plan or
pursuant to the Trust Agreement.

            (c)   Unallocated Company Stock Accounts and Unallocated Other 
                  --------------------------------------------------------
Investments Accounts.
- -------------------- 

                  (1)  Unallocated Company Stock Account.  The Unallocated 
                       ---------------------------------  
            Company Stock Account shall be increased as of each Valuation Date
            with the number of shares of Company Stock purchased with the
            proceeds of a loan obligation or installment purchase. The
            Unallocated Company Stock Account shall also be increased as of each
            Valuation Date with the stock (in kind) dividends received with
            respect to Company Stock held in such Account. The Unallocated
            Company Stock Account shall be decreased by the number of shares of
            Company Stock that are to be released from such Account in
            accordance with the provisions of Subsection 5.3(b) of the Plan.

                                       17
<PAGE>
 
                  (2)  Unallocated Other Investments Accounts.  The Unallocated 
                       --------------------------------------
            Other Investments Account will be increased (or decreased) by (A)
            the dollar value of such Account's allocable share of the net income
            (or loss) of the Trust attributable to such Account, (B) cash
            dividends and other rights or warrants received with respect to
            Company Stock in the Unallocated Company Stock Account, and (C)
            amounts attributable to such Account that are used to pay
            installment purchase contracts or loan obligations of the Trust in
            accordance with Subsection 5.3(c) of the Plan.

            (d)   Allocation Procedures.  Subject to Section 5.4 below, Account
                  ---------------------    
     adjusted in accordance with the following:

                  (1)  Income and Appreciation in Value of Other Investments 
                       -----------------------------------------------------
            Accounts in the Trust Fund.  The income of both the Participant 
            --------------------------
            Other Investments Accounts and the Unallocated Other Investments
            Account in the Trust Fund (including the appreciation or
            depreciation in value of the assets in Other Investments Accounts in
            the Trust Fund) shall be allocated to such Accounts in proportion to
            the balances in such Accounts as of the next preceding Valuation
            Date, but after first reducing each such Account balance by any
            distributions or charges from such Account since the next preceding
            Valuation Date.

            Any dividends allocated to the Unallocated Other Investments
            Accounts, to the extent not used to pay principal and interest on
            installment purchase contracts and loan obligations of the Trust,
            shall then be reallocated to the Participant Other Investments
            Accounts as of the Valuation Date at the end of the Plan Year,
            according to the ratio that each Participant's Compensation for the
            Plan Year while participating in the Plan bears to the total
            Compensation for all such Participants for the Plan Year while
            participating in the Plan.

                  (2)  Income and Appreciation in Value of Company Stock 
                       -------------------------------------------------
            Accounts in the Trust Fund.  The income (except stock (in kind)
            --------------------------   
            dividends with respect to Company Stock and except the unrealized
            appreciation or depreciation in value of the assets in the Company
            Stock Accounts in the Trust Fund) of both the Participant Company
            Stock Accounts and the Unallocated Company Stock Account of the
            Trust Fund shall be allocated to the Participant Other Investments
            Accounts and Unallocated Other Investments Accounts, as is
            appropriate, in proportion to the balances, as of the last Valuation
            Date, in the respective Participant or Unallocated Company Stock
            Accounts to which the income is attributable but after first
            reducing each such Account balance by any distributions or charges
            from such Accounts since the last Valuation Date. Cash or stock (in
            kind) dividends with respect to Company Stock shall be allocated to
            the Account which held the Company Stock that generated the cash or
            stock (in kind) dividend; provided, however, that cash or stock (in
            kind) dividends with respect to Company Stock then allocated to the
            Unallocated Company Stock Account or the Unallocated Other
            Investments Accounts may first be used to

                                       18
<PAGE>
 
            pay principal and interest on installment purchase contracts and
            loan obligations of the Trust.

                  (3)  Employer Contributions.  As of the Valuation Date at 
                       ----------------------   
            the end of each Plan Year, the Contributions for the Plan Year shall
            be allocated to either (i) the Participant Other Investments
            Accounts, or (ii) to the Participant Company Stock Accounts if made
            in Company Stock that can be properly allocated pursuant to
            Subsection 5.2(a) above, of all individuals who during the Plan Year
            both completed 1,000 Hours of Service and remained employed by the
            Employer on the last day of such Plan Year ("Eligible
            Participants"); provided, however, that an Eligible Participant for
            a particular Plan Year shall include a Participant who during that
            Plan Year dies or separates due to Disability or Retirement. For
            each Plan Year, such allocations shall be made according to the
            ratio that each such Eligible Participant's Compensation for the
            Plan Year bears to the total Compensation for all such Eligible
            Participants for the Plan Year. Provided, however, that if in any
            Plan Year the foregoing allocation would result in more than one-
            third (1/3) of total Contributions for such Plan Year being
            allocated to the Prohibited Group, no Contributions in excess of 
            one-third (1/3) of total Contributions shall be allocated to members
            of such group, but such excess shall be reallocated to all other
            Eligible Participants according to the ratio that each such other
            Eligible Participant's Compensation bears to the total Compensation
            of all such other Eligible Participants. For purposes of this
            Subsection, the "Prohibited Group" means a group of Participants
            consisting of highly compensated employees, as described in section
            414(q) of the Code.

                  (4)  Forfeitures.  As of the Valuation Date at the end of 
                       -----------
            each Plan Year, any Forfeitures occurring during such Plan Year (net
            of any amount of Forfeitures otherwise allocated pursuant to and in
            accordance with Section 7.5 of the Plan) shall be allocated to the
            Accounts of each Eligible Participant. Forfeitures shall be
            allocated according to the ratio that the Compensation for the Plan
            Year of each Eligible Participant bears to the total Compensation of
            all such Eligible Participants for the Plan Year.

     5.3    Treatment of Company Stock Purchased Under Installment Payment 
            --------------------------------------------------------------
Contracts or With Borrowed Funds.
- --------------------------------

            (a)   Debt Purchase of Company Stock.  Any Company Stock purchased 
                  ------------------------------               
     by the Trust under an installment payment contract or with borrowed funds
     shall be allocated initially to the Unallocated Company Stock Account.
     Company Stock purchased from the Company at less than fair market value
     shall be treated as a Contribution to the extent required by Section 4.1 of
     the Plan.

            (b)   Reallocation from Unallocated Company Stock Account.  At the 
                  ---------------------------------------------------  
     end of each Plan Year, and on any special Valuation Date if directed by the
     Committee, there shall be

                                       19
<PAGE>
 
     transferred from the Unallocated Company Stock Account to the Company Stock
     Accounts of Participants, a portion of the Company Stock purchased under an
     installment purchase contract or with funds borrowed by the Trust equal to
     the number of shares determined by taking the shares so purchased which
     have not theretofore been released from the Unallocated Company Stock
     Account multiplied by the ratio of (1) the amount of principal paid under
     the purchase contract or the loan agreement subsequent to the last
     Valuation Date, to (2) the total of all principal and interest to be paid
     for the current and all future years. Each Participant's share of the
     Company Stock to be allocated pursuant to the preceding sentence shall be
     determined by multiplying the number of shares of Company Stock to be
     allocated by a fraction, the numerator of which is the aggregate of funds
     from the Participant's Other Investments Accounts used to repay principal
     and interest, and the denominator of which is the total funds in all
     Participant Other Investments Accounts used to repay principal and
     interest.

            (c)   Payments on Installment Purchase Contracts and Loan 
                  ---------------------------------------------------
     Obligations of the Trust.  As of each Valuation Date, installment payments
     ------------------------   
     including principal and interest, made by the Trust out of Employer
     Contributions since the last preceding Valuation Date under installment
     purchase contracts for the purchase of Company Stock, or under loan
     agreements covering funds borrowed by the Trust to finance the purchase of
     Company Stock, will decrease the Participant Other Investments Accounts in
     the same proportion that Employer Contributions are allocated under the
     provisions of Subsection 5.2(d) of the Plan. Dividends from the Unallocated
     Other Investments Accounts that are used to pay principal and interest of
     any installment payments shall also decrease the Unallocated Other
     Investments Account. For purposes of determining payments on installment
     purchase contracts and loan obligations of the Trust, to the extent
     Employer Contributions are not sufficient to satisfy all amounts currently
     due under such contracts or obligations, each such installment purchase
     contract and/or loan obligation shall provide for payment of principal and
     interest substantially in accordance with the following: all income
     ("specified income") and dividends allocable to the Unallocated Company
     Stock Account and Unallocated Other Assets Account that is attributable to
     collateral for the obligation shall be used, before any Employer
     Contributions are so used, to pay principal amounts due under such
     installment purchase contracts or loan obligations; Employer Contributions
     shall be first applied to repay interest under installment purchase
     contracts or loan obligations with any excess used to fund current
     principal requirements not otherwise funded by the specified income; if the
     specified income of the Unallocated Company Stock Account and Unallocated
     Asset Account is not sufficient to pay principal due under the installment
     purchase contract or loan obligation, then Employer Contributions shall be
     used to fund the difference; if the specified income exceeds the amount
     necessary to pay principal due on installment purchase contracts and loan
     obligations for the Plan Year, then such excess amount shall be first used
     to pay interest currently due, if any, with respect to the installment
     purchase contracts or loan obligations and any remaining amount of income
     may, at the direction and in the discretion of the Committee, be used to
     prepay principal due on installment purchase contracts and loan

                                       20
<PAGE>
 
     obligations in succeeding Plan Years. Any remaining amount of income not so
     used shall be allocated to Participants in accordance with Sections
     5.2(d)(1) of the Plan.

     5.4    Limitations Required by Section 415 of the Code.  For the purposes 
            -----------------------------------------------   
of this Section, the rules of interpretation listed in Subsection 5.4(c) below
shall apply and the expressions set out therein shall have the meanings
respectively indicated. The provisions of Code section 415 are incorporated by
reference, to the extent not expressly stated below.

            (a)   Limit on Annual Additions.  The Account of a Participant 
                  -------------------------
     shall not be credited with an Annual Addition as of any allocation date if
     to do so would cause the amount of Annual Additions to such Participant's
     Account for the Plan Year to exceed the Maximum Permissible Defined
     Contribution Amount. If necessary to comply with the foregoing limitations,
     Annual Additions to this Plan shall be reduced subsequent to any reduction
     in Annual Additions required under any other defined contribution plan
     maintained by a Controlled Group Member.

     If as a result of a reasonable error in estimating a Participant's
     Remuneration, or under facts and circumstances which the Commissioner of
     Internal Revenue finds justify the availability of the rules set forth in
     this Subsection 5.4(a), the allocation of Annual Additions under the terms
     of the Plan for a particular Participant would cause the limitations of
     section 415 of the Code applicable to that Participant for the Plan Year to
     be exceeded, the excess amounts shall not be deemed to be Annual Additions
     in that Plan Year if they are treated as follows:

                  (1)  The excess amounts allocable to the Participant's Account
            shall be used to reduce Contributions for the next Plan Year (and
            succeeding Plan Years, as necessary) allocable to that Participant
            if that Participant is covered by the Plan as of the end of the Plan
            Year. If that Participant is not covered by the Plan as of the end
            of the Plan Year, the excess amounts must be held unallocated in a
            suspense account for the Plan Year; such amounts shall be used to
            reduce Contributions for the next Plan Year (and succeeding Plan
            Years, as necessary) for all of the remaining Participants in the
            Plan and shall be allocated and reallocated in the next Plan Year
            (and succeeding Plan Years, as necessary) to all of the remaining
            Participants in the Plan (subject to the limitations of section 415
            of the Code). For purposes of this clause, excess amounts may not be
            distributed to Participants or former Participants.

                  (2)  In the event of termination of the Plan, the suspense
            account described in (1) above shall revert to the appropriate
            Employer to the extent it may not then be allocated to any
            Participant's Account.

            (b)   Combined Plan Limit.  For any Participant in this Plan who is
                  -------------------                                          
     participating in, or at any time participated in, a defined benefit plan of
     a Controlled Group Member, Annual Additions hereunder shall be further
     reduced to the extent necessary to prevent the

                                       21
<PAGE>
 
     sum of the following fractions, computed as of the close of the Plan Year,
     from exceeding 1.0:

                  (1)  Defined Benefit Plan Fraction.  A fraction, the 
                       -----------------------------  
            numerator of which is the projected Annual Benefit of the
            Participant under all defined benefit plans of a Controlled Group
            Member, and the denominator of which is the lesser of (A) the
            product of 1.25 multiplied by the amount specified in Subsection
            5.4(c)(4)(A) as adjusted by Subsection 5.4(c)(4)(C), (D), and (E) of
            the Plan in effect for such Plan Year, or (B) the product of 1.4
            multiplied by the amount specified in Subsection 5.4(c)(4)(B) of the
            Plan for such Plan Year.

                  (2)  Defined Contribution Plan Fraction.  A fraction, the 
                       ----------------------------------
            numerator of which is the sum of all Annual Additions under all
            defined contribution plans of a Controlled Group Member for such
            Plan Year and all prior Plan Years, and the denominator of which is
            the lesser of the following amounts determined for such Plan Year
            and for each prior Year of Service with the Controlled Group Member:
            (A) the product of 1.25 multiplied by the amount specified in
            Subsection 5.4(c)(5)(A) of the Plan in effect for such Plan Year, or
            (B) the product of 1.4 multiplied by the amount specified in
            Subsection 5.4(c)(5)(B) of the Plan for such Plan Year.

                  If the Participant was a participant as of the end of the
            first day of the first limitation year beginning after December 31,
            1986, in one or more defined contribution plans maintained by the
            Employer which were in existence on May 6, 1986, the numerator of
            this fraction will be adjusted if the sum of this fraction and the
            defined benefit fraction would otherwise exceed 1.0 under the terms
            of this Plan. Under the adjustment, an amount equal to the product
            of (A) the excess of the sum of the fractions over 1.0 times (B) the
            denominator of this fraction, will be permanently subtracted from
            the numerator of this fraction. The adjustment is calculated using
            the fractions as they would be computed as of the end of the last
            limitation year beginning before January 1, 1987, and disregarding
            any changes in the terms and conditions of the plan made after May
            5, 1986, but using the section 415 limitation applicable to the
            first limitation year beginning on or after January 1, 1987. The
            annual addition for any limitation year beginning before January 1,
            1987, shall not be recomputed to treat all employee contributions as
            annual additions.

            (c)   Rules of Interpretation and Section 5.4 Definitions.
                  --------------------------------------------------- 

                  (1)  "Annual Addition" shall include, for any Plan Year, the
            sum of the Participant's:

                       (A)  Allocable share of Employer Contributions; provided,
                  however that any Employer Contributions applied to the payment
                  of the

                                       22
<PAGE>
 
                  interest portion of any Current Obligations of the Trust Fund
                  shall not be counted as an Annual Addition;

                       (B)  Employer Contributions under any other defined
                  contribution plan maintained by a Controlled Group Member;

                       (C)  The amount of a Participant's after-tax
                  contributions for the Plan Year under any qualified plan
                  maintained by a Controlled Group Member;

                       (D)  Contributions, if any, to such Participant's
                  individual medical account, as defined in section 415(l)(2) of
                  the Code, which is part of a defined benefit plan;

                       (E)  Contributions, if any, to a separate account
                  established to provide medical or life insurance benefits with
                  respect to such Participant after Retirement, if such
                  Participant, at any time during the Plan Year or any preceding
                  Plan Year, is or was a Key Employee; and

                       (F)  Forfeitures, if any, allocable to the Participant
                  for the Plan Year; provided, however, that Forfeitures under
                  this Plan consisting of Company Stock acquired with the
                  proceeds of a loan authorized by Section 5.8 of the Plan shall
                  not be counted as an Annual Addition.

                       Notwithstanding the foregoing, the twenty-five percent
                  (25%) limitation set forth in Subsection 5.4(c)(5)(B) below
                  shall not apply to amounts described in Subsections (D) or (E)
                  above. Annual Additions shall not include any "rollover
                  contributions" or amounts transferred to the trustee of a plan
                  of a Controlled Group Member from another qualified plan, and
                  shall not include any amount repaid or any non-vested,
                  forfeited amount restored to a Participant's Account pursuant
                  to Section 7.5 of the Plan or similar provisions of any other
                  defined contribution plan of a Controlled Group Member, and
                  shall not include any amounts described in Code section
                  408(k)(6).

             (2)  "Annual Benefit" shall mean:

                       (A)  A benefit which is payable annually in the form of a
                  straight life annuity under a defined benefit plan. Such
                  benefit does not include any benefits attributable to either
                  employee contributions or rollover contributions.

             (3)  "Plan Year" shall also be the limitation year for purposes of
             section 415(j) of the Code.

                                       23
<PAGE>
 
                  (4)  "Maximum Permissible Defined Benefit Amount" shall mean
            with respect to any Participant for a Plan Year, the lesser of the
            amounts determined under (A) and (B) below, subject to the rules of
            (C), (D), and (E) below, where:

                       (A)  is Ninety Thousand Dollars ($90,000), and

                       (B)  is one hundred percent (100%) of the Participant's
                  average Remuneration for such Participant's high three (3)
                  consecutive Years of Service.

                       (C)  As of the first day of January of each calendar year
                  commencing with the calendar year 1988, the dollar limitation
                  set forth in (A) above shall be adjusted automatically to
                  equal the dollar limitation as determined by the Commissioner
                  of Internal Revenue for that calendar year under section
                  415(d)(1)(A) of the Code. This adjusted dollar limitation
                  applies for the Plan Year ending within that calendar year. It
                  is applicable to employees who are participants of the defined
                  benefit plan and to employees who have retired or otherwise
                  terminated their service under a defined benefit plan with a
                  nonforfeitable right to accrued benefits, regardless of
                  whether they have actually begun to receive such benefits. The
                  annual benefit payable to a terminated Participant which is
                  otherwise limited by the dollar limitation shall be increased
                  to take into account the adjustment of the dollar limitation.

                       (D)  With regard to Participants who have separated from
                  service with a nonforfeitable right to accrued benefits, the
                  Remuneration limitation described in (B) above applicable to
                  Plan Years commencing on or after January 1, 1976, shall be
                  adjusted annually to take into account increases in the cost-
                  of-living. For any Plan Year beginning after the separation
                  occurs, the adjustment of the Remuneration limitation is made
                  as specified in regulations and rules prescribed by the
                  Commissioner of Internal Revenue. In the case of a Participant
                  who separated from service prior to January 1, 1976, the cost-
                  of-living adjustment of the Remuneration limitation under this
                  Subsection for all Plan Years prior to January 1, 1976, is to
                  be determined as provided by the Commissioner of Internal
                  Revenue.

                       (E)  Anything herein to the contrary notwithstanding, the
                  Maximum Permissible Defined Benefit Amount for any employee
                  who was a participant of a defined benefit plan before January
                  1, 1983, shall in no case be less than the "current accrued
                  benefit" of such employee as of the close of the last Plan
                  Year beginning before January 1, 1983, as such term is defined
                  in section 235(g)(4) of the Tax Equity and Fiscal
                  Responsibility Act of 1982 ("TEFRA").

                  (5)  "Maximum Permissible Defined Contribution Amount" shall
            mean, for any Plan Year, the lesser of:

                                       24
<PAGE>
 
                       (A)  Thirty Thousand Dollars ($30,000) (or, if greater,
                  one-quarter (1/4) of the dollar limitation in effect under
                  Code section 415(b)(1)(A), as adjusted for cost-of-living
                  increases pursuant to Code sections 415(d)(1) and 415(d)(3)),
                  or

                       (B)  Twenty-five percent (25%) of the Participant's
                  Remuneration for such Plan Year, or

                  (6)  "Projected Annual Benefit" shall mean the annual benefit
            to which a Participant would be entitled under a defined benefit
            plan on the assumptions that such Participant continues employment
            until the normal retirement age (or current age, if that is later)
            thereunder, that such Participant's Remuneration continues at the
            same rate as in effect for the Plan Year under consideration until
            such age, and that all other relevant factors used to determine
            benefits under the defined benefit plan remain constant as of the
            current Plan Year for all future Plan Years.

                  (7)  "Remuneration" with respect to the Plan Year in question
            shall mean all Compensation of the Participant from all Controlled
            Group Members.

                  (8)  "Social Security Retirement Age" has the meaning given in
            Code section 415(b)(8).

                  (9)  For purposes of applying the limitations of Code sections
            415(b), (c) and (e) applicable to a Participant for a particular
            Plan Year, all qualified defined benefit plans ever maintained by a
            Controlled Group Member will be treated as one defined benefit plan
            and all qualified defined contribution plans ever maintained by a
            Controlled Group Member will be treated as part of this Plan.

            5.5   Valuation of Trust Fund.  A valuation of the Trust shall be 
                  -----------------------   
     made as of the last day of each Plan Year and as of such other dates as may
     be specified by the Committee in accordance with Section 5.10 of the Plan.
     For the purposes of each such valuation, the assets of the Trust Fund shall
     be valued at their respective current fair market values, and the amount of
     any obligations for which the Trust Fund may be liable, as shown on the
     books of the Trustee, shall be deducted from the total value of the assets.
     All valuations of Company Stock with respect to activities carried on by
     the Plan shall be made by reference to the Company Stock's value on an
     established securities market (if such stock is readily tradable on such
     securities market); provided, however, if Company Stock is not then readily
     tradable on an established securities market, such valuation shall be made
     by an independent appraiser meeting requirements similar to requirements of
     Treasury Regulations under Code section 170(a)(1).

            5.6   Investment of Trust Fund.  Any cash received by the Trustee as
                  ------------------------                                      
     Contributions or as Income of the Trust Fund attributable to Unallocated
     Company Stock Accounts or Unallocated Other Investments Accounts which is
     not applied to fund the Current Obligations of the Trust, if any, shall be
     either held in the Unallocated Other Investments Accounts or invested at
     the direction of the

                                       25
<PAGE>
 
     Trustee either to the extent practicable in Company Stock and thereafter
     held in the Unallocated Company Stock Account or shall be applied to the
     payment of Non-current Obligations or General Obligations of the Trust. All
     income attributable to Participant Company Stock Accounts and Participant
     Other Investments Accounts shall be invested as soon as practicable after
     receipt by the Trustee in Company Stock of the Company. In making payments
     in respect of Current Obligations, Non-current Obligations, or General
     Obligations of the Trust, the Trustee shall utilize income, dividends and
     Employer Contributions as is specified in Subsection 5.3(c) of the Plan;
     namely, that income and dividends shall be first used to fund principal
     payments and Employer Contributions shall be first used to fund interest
     payments. All purchases of Company Stock shall be for no more than, and all
     sales of Company Stock shall be for no less than, "adequate consideration,"
     as defined in section 3(18) of ERISA. Pending such investment or
     application of cash, the Trustee may retain cash uninvested without
     liability for interest if it is prudent to do so, or may invest all or any
     part thereof in investments described in the Trust Agreement.

            5.7   Voting of Shares; Exercise of Other Rights.  Voting rights 
                  ------------------------------------------
     with respect to shares of Company Stock which are held by the Trustee and
     which have been allocated to Accounts of Participants shall be exercised
     with respect to Pass-Through Matters by the Trustee in such manner as may
     be directed by the respective Participants. Shares of Company Stock
     allocated to Participants' Accounts with respect to which Participants have
     not given voting directions shall be voted by the Trustee in the same
     proportions as the Trutee votes shares of Company Stock for which the
     Trustee has received proper Participant direction. "Pass-Through Matters"
     means any corporate matter involving the voting of Company Stock with
     respect to the approval or disapproval of any corporate merger,
     consolidation, recapitalization, reclassification, liquidation,
     dissolution, sale of substantially all assets of a trade or business, or
     similar transactions prescribed in Treasury Regulations. Notwithstanding
     the foregoing, if an Employer has a class of securities required to be
     registered under Section 12 of the Securities Exchange Act of 1934 (or
     exempt from registration only under Subsection 12(g)(2)(H) of such Act),
     "Pass-Through Matter" shall mean any matter with respect to which Company
     Stock may be voted. With respect to shares of Company Stock held in the
     Unallocated Company Stock Account, voting rights shall be exercised by the
     Trustee in the same proportions as the Trustee votes shares of Company
     Stock for which the Trustee has received proper Participant direction.

            With respect to matters other than Pass-Through Matters, in the case
     of allocated Company Stock, voting rights shall be exercised by the Trustee
     in such manner as may be directed by the respective Participants, except
     (A) unless the Trustee in its discretion determines that it has a fiduciary
     duty under ERISA to vote such shares of Company Stock in a manner
     inconsistent with Participant directions, or (B) unless the voting
     authority is delegated to another Named Fiduciary pursuant to Section 8.9
     of the Plan or to an investment manager pursuant to the provisions of the
     Trust Instrument. In the abence of any Participant direction, voting rights
     with respect to the underrated Company Stock can be exercised by the
     Trustee in its discretion if consistent with its fiduciary obligations
     under ERISA. Solicitation of exercise of Participants' voting rights by
     management of the Company and others under a proxy or consent provision
     applicable to all holders of Company Stock shall be permitted. The Trustee
     shall notify Participants of each occasion for the

                                       26
<PAGE>
 
     exercise of voting rights with respect to Pass-Through Matters within a
     reasonable time before such rights are to be exercised. Such notification
     shall include all information distributed to shareholders by the Company
     regarding the exercise of such rights.

            5.8   Borrowings to Purchase Company Stock; Certain Conditions 
                  --------------------------------------------------------
Applicable to Such Company Stock.  It is the express purpose of this Plan and 
- --------------------------------    
its related Trust Agreement to invest substantial sums in Company Stock for the
benefit of Participants in the Plan. Pursuant to this purpose, it is
contemplated that the Trustee will from time to time, in its discretion, borrow
funds either through installment purchase contract, loan agreement or other
instrument of indebtedness in order to purchase Company Stock with such
indebtedness either guaranteed by the Employer or one or more Controlled Group
Members or made directly from the Employer or one or more Controlled Group
Members to the Trust provided that the Trustee determines that the borrowing is
an "exempt loan" within the ambit of section 54.4975-7(b)(1)(iii) of the
Treasury Regulations. In addition to other provisions of the Plan as may be
applicable from time to time, the provisions of this Section 5.8 shall be
especially applicable to indebtedness incurred to purchase Company Stock and
Company Stock purchased with loan proceeds.

                  (a)  Use of Proceeds.  All proceeds of such an exempt loan 
                       ---------------                   
            shall be used within a reasonable time after receipt by the Trustee
            only for any or all of the following purposes: to purchase Company
            Stock, to repay obligations incurred under the loan agreement, or to
            repay a prior exempt loan.

                  (b)  Non-Recourse Loans Only.  Any loan must be without 
                       -----------------------     
            recourse as against the Plan and the Trust.

                  (c)  Collateral.  The only assets of the Plan and Trust that 
                       ----------   
            may be given as collateral for a loan are shares of Company Stock
            acquired with the proceeds of the loan and those shares of Company
            Stock that were used as collateral on a prior exempt loan repaid
            with the proceeds of the current exempt loan.

                  (d)  Creditor's Rights to Assets.  No person entitled to 
                       ---------------------------
            payment under the loan agreement shall have any right to assets of
            the Plan or Trust other than collateral given for the loan,
            contributions (other than contributions of Company Stock) that are
            made under the Plan to meet the Plan's obligations under the loan,
            and earnings attributable to such collateral and the investment of
            such contributions.

                  (e)  Transfers Upon Default.  In the event of default upon 
                       ---------------------- 
            an exempt loan, the value of Plan assets transferred in satisfaction
            of the loan must not exceed the amount of default. If the lender is
            a "disqualified person," the loan must provide for a transfer of
            Plan assets upon default only upon and to the extent of failure of
            the Plan to meet the payment schedule of the loan.

                                       27
<PAGE>
 
                  (f)  Interest.  The interest rate of any loan described 
                       -------- 
            herein must not be in excess of a reasonable rate of interest. In
            determining what is a reasonable rate of interest, all relevant
            factors will be considered, including the amount and duration of the
            loan, the security and guarantee (if any) involved, the credit
            standing of the Plan and Trust and the guarantor (if any), and the
            interest rate prevailing for comparable loans. A variable interest
            rate is permissible if determined to be reasonable.

                  (g)  Release from Collateral or Suspense.  The instrument 
                       -----------------------------------
            evidencing indebtedness shall provide for release from collateral or
            suspense in accordance with the provisions of Subsection 5.3(b) of
            the Plan.

                  (h)  Limitation on Restrictions on Company Stock; Right of 
                       -----------------------------------------------------
            First Refusal.  Except as provided herein or in Subsection 5.8(j) 
            -------------
            below, no Company Stock acquired with the proceeds of a loan
            described herein may be subject to a put, call, or other option, or
            buy-sell or similar arrangement while held by and when distributed
            from the Plan or its related Trust, whether or not the Plan is then
            an "ESOP" within the ambit of section 54.4975-7(b)(1)(i) of the
            Treasury Regulations, unless specifically required or permitted by
            such regulations. A holder ("Shareholder") of shares of Company
            Stock which have been distributed by the Trustee, may not, for
            valuable consideration, sell, assign, pledge, convey in trust, or
            otherwise transfer or encumber in any manner or by any means
            whatever ("Transfer") any interest in all or any part of Company
            Stock held by him except in accordance with the terms and conditions
            of this Subsection 5.8(h), if at the time of such Transfer the
            Company Stock is not publicly traded. Provided, however, "Transfer"
            shall not include any transfer of such shares by reason of a
            Participant's death, any transfer to an Alternate Payee, or the
            transfer by a Participant or his surviving spouse of the shares to
            an individual retirement account, described in Code section 408(a),
            in a transaction described in Code section 402(c). Upon the receipt
            of the Notice described below, the Company shall have the first
            option to purchase the shares to be Transferred by the Shareholder,
            and, if that option is not exercised in full by the Company, then
            Trustee shall have the option to purchase shares not purchased by
            the Company. Prior to any proposed Transfer, the Shareholder must
            first give written notice ("Notice") to the Committee that he
            intends to Transfer his shares of Company Stock or any interest
            therein, which Notice shall state the number of shares to be
            Transferred, the name of the proposed transferee, the consideration
            for the proposed Transfer, and the terms and conditions of the
            Transfer. The Shareholder shall also submit with the Notice copies
            of all papers and other documents to be used in connection with the
            proposed Transfer. Any deviation in the terms of such Transfer,
            however slight, shall require a new Notice thereby effecting a new
            option under this Subsection 5.8(h).

                   The Company must exercise its option to purchase, as to all
            or a portion of the shares offered, within fourteen (14) days of
            receipt of the Notice. If the Company fails to exercise its option
            as to any or all of the shares, then the Trustee (as directed by the
            Committee) shall be entitled to act upon its option to purchase
            within that same fourteen (14) day period.

                                       28
<PAGE>
 
            Options shall be exercised in the form of written notice of exercise
            to the Shareholder or his legal representative within the designated
            period.

                   If the option is not exercised in full by the Company, the
            Trustee, or both, within fourteen (14) days after Notice, the
            unexercised part of the option shall lapse, and then the proposed
            Transfer (if to a transferee other than the Company or Trustee) must
            be completed within ninety (90) days following the end of the period
            for exercise, but only upon the same terms and at a price which is
            no less than that set forth in the Notice. Any such permitted
            Transfer, however, shall be conditioned upon the proposed transferee
            executing such documents as counsel for the Company may reasonably
            request which evidences the transferee's agreement to abide by the
            terms and provisions of this Subsection 5.8(h) concerning the
            shares, or any interest therein proposed to be acquired, and to
            agree to any legending of certificates and to any restrictions on
            transferability as the Company may reasonably require to ensure
            compliance with federal or state securities laws.

                   In exercising an option to purchase, the Company, Trustee, or
            both, as the case may be, must purchase pursuant to the terms of the
            Notice and at the greater of the fair market value such shares of
            Company Stock or the price specified in the Notice. The terms of the
            payment of the purchase price shall in no event be less favorable
            than the terms of an independent third-party offer.

                  (i)  Limitations on Payments.  The payments made during any 
                       ----------------------- 
            Plan Year with respect to a loan described herein may not exceed an
            amount equal to the sum of (1) the Employer Contributions, plus (2)
            earnings received during or previous to the current Plan year less
            payments previously made with respect to such loan, plus (3) any
            dividends received by the Trust on Company Stock purchased with the
            proceeds of a loan. The Employer Contributions and earnings
            described herein must be accounted for separately on the books of
            account of the Plan and Trust until any "exempt loan" is repaid, as
            is provided in the other provisions of Article V of this Plan.

                  (j)  Put Option with Respect to Company Stock Purchased with 
                       -------------------------------------------------------
            Proceeds of Exempt Loan.  Any Company Stock acquired with the 
            -----------------------      
            proceeds of an exempt loan, if it is not publicly traded when
            distributed or is subject to a trading limitation when distributed,
            must be subject to a put option. The put option is to be exercisable
            only by the Participant, the Participant's donees, an Alternate
            Payee, or by a person (including an estate or its distributee) to
            whom the Company Stock passes by reason of a Participant's death.
            The put option must permit the Participant to put the Company Stock
            to the Employer. The put option must be exercisable during the sixty
            (60) consecutive days beginning on the date that the Company Stock
            subject to the put option is distributed by the Plan, and for
            another sixty (60) consecutive days during the Plan Year next
            following the Plan Year in which the shares were distributed. The
            put option may be exercised by the holder notifying the Employer in
            writing that the put option is being exercised. The period during
            which a put option is exercisable does not include any period when a
            distributee is unable to exercise it because

                                       29
<PAGE>
 
            the party bound by the put option is prohibited from honoring it by
            applicable federal or state law. The price at which the put option
            is exercisable is the fair market value of the Company Stock on the
            date of the transaction determined in good faith based on all
            relevant factors.

            Payment pursuant to the put option shall be made: (1) in the case of
            distribution of the Participant's entire Account within one taxable
            year of the recipient, no less rapidly than in substantially equal
            installments at least annually over a period beginning no later than
            thirty (30) days after the exercise of the put option and not
            exceeding five (5) years in all; adequate security shall be provided
            and reasonable interest shall be paid on any installments
            outstanding after thirty (30) days after exercise of the put option;
            and (2) in the case of any other form of distribution not described
            in the directly preceding clause in the directly preceding clause
            (1) of this paragraph in this Subsection 5.8(j), within thirty (30)
            days of the exercise of the put option. Payment pursuant to the put
            option shall be made no less rapidly than in substantially equal
            installments at least annually over a period beginning no later than
            thirty (30) days after the put option and not exceeding five (5)
            years in all, except that the repayment period may be extended to a
            date no later than ten (10) years after the earlier of the date the
            put option is exercised or the date of final repayment of any debt
            incurred in connection with the acquisition of the Company Stock.
            The provisions described in this Subsection 5.8(j) are nonterminable
            even if the exempt loan is repaid or the Plan ceases to be an
            employee stock ownership plan, or the custodian or trustee of an
            individual retirement account described in Code section 408(a)
            established by the Participant or his surviving spouse.

                  (k)  Term of Exempt Loans.  Any exempt loan made by the Plan 
                       --------------------      
            or Trust for the purpose of purchasing Company Stock must be for a
            specific term and may not be payable on the demand of any person,
            except in the case of default.

     5.9    Diversification of Participant's Account.  This Section 5.9 shall
            ----------------------------------------                         
apply to the extent a Participant's Account is credited with Company Stock
("Eligible Assets"). A Participant who has attained age fifty-five (55) and who
has completed ten (10) or more years of participation in the Plan ("Eligible Age
55 Participant") may elect to direct the investment of twenty-five percent (25%)
of the Eligible Assets then in his Account after taking into account all assets
as to which a prior election is made at the fair market value of such assets at
the time a prior election is made; such an election shall be permitted each year
during the period of ninety (90) days after the close of each Plan Year in a
period of six (6) consecutive Plan Years beginning with the Plan Year during
which the Participant first becomes an Eligible Age 55 Participant.

     During the last such election period, an Eligible Age 55 Participant may
elect to receive a distribution of fifty percent (50%) of the Eligible Assets in
his Account, taking into account all assets as to which he has previously made
an election at the fair market value of such assets at the time a prior election
is made. To the extent a Participant makes an election under this Section 5.9,
the portion of the Eligible Assets in the Participant's Account that is subject
to the election shall, subject

                                       30
<PAGE>
 
to Subsection 5.8(j) of the Plan, be distributed to the Participant no later
than ninety (90) days after the end of the election period.

     5.10  Emergency Valuation.  It is contemplated that the Trust Fund will be
           -------------------                                                 
valued by the Trustee and allocations made only at the end of each Plan Year.
However, should the Committee in good faith determine that, because of an
extraordinary change in general economic conditions or the occurrence of an
event radically affecting the value of all or a substantial part of the Trust
Fund, an abnormal fluctuation in the value of the Trust Fund has occurred since
the end of the preceding Plan Year, and that it has become necessary to make a
distribution to one (1) or more Participants, Beneficiaries, or Alternate Payees
under the provisions of this Section, the Committee may, in its sole discretion,
to prevent any such person from receiving a substantially greater or lesser
amount than what he would be entitled to, based on the current value of the
Trust Fund (as defined in ERISA section 3(26)), cause a revaluation of the Trust
Fund to be made and a reallocation of the interests therein as of the date such
person's right of distribution becomes fixed. The Committee's determination to
make such emergency valuation and the valuation of the Trust Fund as determined
by the Trustee shall be conclusive and binding on all persons ever interested
hereunder.


                                  ARTICLE VI
                                  
                                  ACCOUNTING

     6.1  Records Reflecting the Interest of Each Participant.  The Committee
          ---------------------------------------------------                
shall establish and maintain records reflecting the interest, if any, of each
Participant, former Participant, Beneficiary, or Alternate Payee under the Plan.
The interest of each such individual shall, at each Valuation Date, be adjusted
to give effect to decreases, increases, increments, losses, and other
adjustments as herein provided, so as to reflect each such individual's current
interest in each of the Investment Funds in which such person has an interest.

     6.2  Statement to Participants.  As promptly as practicable after the close
          -------------------------                                             
of the Plan Year, and at such other times as the Committee decides, the
Committee shall furnish to each Participant, former Participant, Beneficiary or
Alternate Payee who has an Account hereunder, a statement showing, as at the
most recent Valuation Date: (a) the number of shares of Company Stock or other
stock represented by such Participant's interest, the fair market value of such
shares, and the cost basis thereof, and (b) the value of the Participant's
aggregate interest in other assets of the Fund.


                                  ARTICLE VII

                           VESTING AND DISTRIBUTION

     7.1  Vesting of Total Account on Death, Disability or Normal Retirement
          ------------------------------------------------------------------
Age.  A Participant who dies or suffers Disability while an Employee, or who
- ---
Separates from service due to

                                       31
<PAGE>
 
Retirement, shall be entitled (or such Participant's Beneficiary shall be
entitled) to the full amount of such Participant's Account as of the Valuation
Date coinciding with or next preceding the Participant's death, Disability, or
Retirement, plus his allocable share of amounts allocated pursuant to Section
5.2 and 5.3 of the Plan after such date, and all such amounts shall become fully
vested and nonforfeitable. Such Participant's Capital Accumulation shall be
distributed in accordance with Section 7.4 of the Plan.

     7.2  Vesting of Total Account on Severance Date.  Subject to the provisions
          ------------------------------------------                            
of Sections 7.5 and 8.15 of the Plan, in the event a Participant has a Severance
Date, such a Participant shall be entitled to receive distribution of the
following percentage of his Account, plus his allocable share of amounts
allocated pursuant to Section 5.2 of the Plan after such date:

<TABLE> 
<CAPTION> 
                                             Nonforfeitable
                                             Percentage of
          Years of Service                   Account
          ----------------                   --------------
     <S>                                     <C> 
     Less than 2 years                             0%

     2 years, but less than 3 years               20%

     3 years, but less than 4 years               40%

     4 years, but less than 5 years               60%

     5 years, but less than 6 years               80%

     6 years or more                             100%
</TABLE> 

The non-forfeitable portion of a Participant's Account shall be distributed in
accordance with and pursuant to Section 7.4 of the Plan.

     7.3    In-Service Withdrawals or Distributions.  Except to the extent that
            ---------------------------------------                            
distribution of a Participant's Account is required prior to his Separation
under Subsection 7.4(b) of the Plan (in the case of a Participant whose Required
Beginning Date occurs prior to his termination of employment), and under Section
5.9 of the Plan (relating to diversification of Accounts), and under Section
12.2 of the Plan (relating to termination of the Plan), no distribution or
withdrawal of any benefits under the Plan shall be permitted prior to the
Participant's Separation.

     7.4    Method and Time of Distribution.
            ------------------------------- 

            (a)   Subject to the provisions of Subsections 12.2 and 7.4(b), (c)
     and (d) below, on or after a Participant's Severance Date or other
     Separation, after all adjustments to such Participant's Account shall have
     been made, such Participant's Capital Accumulation shall

                                       32
<PAGE>
 
     be paid to, or for the benefit of, the Participant, or in the case of such
     Participant's death, to or for the benefit of such Participant's
     Beneficiary or Beneficiaries (subject to Sections 10.5 and 12.2 of the
     Plan) in the applicable form and at the time set forth below.

                  (1)  Installment Option.  Subject to Internal Revenue Service 
                       ------------------   
            approval of this provision (including the Company's discretion) and
            effective as of the date of such approval, the Participant's Account
            shall be distributed at the election of the Participant and or his
            Beneficiary, but only if the Company (in its sole discretion
            approves such form of distribution), in substantially equal
            installments (not less frequently than annually) over a period of
            five (5) years, plus one (1) year for each One Hundred Thousand
            Dollars ($100,000) or fraction thereof by which the value of the
            Participant's Account exceeds Five Hundred Thousand Dollars
            ($500,000), with distributions commencing no later than one (1) year
            after (A) the end of the Plan Year in which occurs the Participant's
            Retirement, death, or Disability or (B) the end of the fifth (5th)
            Plan Year following the Plan Year in which occurs the Participant's
            Severance Date (assuming the Participant has not been reemployed).
            The dollar amounts in the preceding sentence shall be subject to
            cost-of-living adjustments under section 415(d) of the Code.
            However, if the value of the Participant's Account does not exceed
            $3,500, the Account shall be distributed in a single lump sum in
            accordance with Subsection 7.4(a)(2), regardless of whether such
            Participant consents to such distribution.

                  Notwithstanding the foregoing, the portion of a Participant's
            Account consisting of Company Stock acquired with the proceeds of a
            loan described in Section 5.8 of the Plan shall not be distributed
            under this paragraph (1) until the close of the Plan Year in which
            such loan has been fully repaid.

                  (2)  Immediate Lump Sum. The Participant's Account shall be 
                       ------------------    
            distributed in a single lump sum payment no later than one (1) year
            after (A) the end of the Plan Year in which occurs the Participant's
            Retirement, death, or Disability or (B) the end of the fifth (5th)
            Plan Year following the Plan Year in which occurs the Participant's
            Severance Date (assuming the Participant has not been reemployed).

            Notwithstanding the foregoing, the portion of a Participant's
            Account consisting of Company Stock acquired with the proceeds of a
            loan described in Section 5.8 of the Plan shall not be distributed
            under this paragraph (2) until the close of the Plan Year in which
            such loan has been fully repaid.

                  (3)  Deferred Lump Sum.  The Participant's Account shall be 
                       ----------------- 
            distributed in a single lump sum payment not later than the sixtieth
            (60th) day after the close of the Plan Year in which occurs the
            latest of:

                                       33
<PAGE>
 
                  (A)  the date on which the Participant attains sixty-five (65)
            years of age,

                  (B)  the tenth (10th) anniversary of the year in which the
            Participant commenced participation in the Plan, or

                  (C)  the Participant's Separation from the Company;

     provided, however, that distribution may be delayed if the amounts
     allocable to a Participant's Capital Accumulation or the balance thereof
     cannot be reasonably ascertained or the Participant (or the Participant's
     Beneficiary) is unavailable to receive a distribution, in which case
     distribution, retroactive to such date, will be made within sixty (60) days
     after such time as the amount of the Participant's Capital Accumulation can
     be reasonably ascertained or the Participant (or the Participant's
     Beneficiary) becomes available.

            Notwithstanding anything to the contrary contained herein, in the
     case of the portion of a Participant's Account consisting of Company Stock
     acquired by the Plan with the proceeds of a loan described in Section 5.8
     of the Plan, the time and method of distribution set forth in this
     paragraph (3) shall be the normal form to which the Participant is entitled
     until the close of the Plan Year in which such loan has been fully repaid.

            Subject to the provisions of Subsections 7.4(a) and 7.4(b), the
     deferred lump sum payment shall occur at the time specified by the
     Committee, but not earlier than the former Participant's attainment of
     Normal Retirement Age nor later than the latest time specified above in
     this Subsection.

     (b)    Notwithstanding anything to the contrary contained in this Article
VII, distributions must occur at least as rapidly as provided in this paragraph.
A Participant's entire interest in the Plan will commence to be distributed not
later than the Required Beginning Date, and shall be distributed not less
rapidly than in substantially equal annual installments over the life expectancy
of the Participant or the joint life and last survivor expectancy of the
Participant and his Beneficiary. If the Participant dies before his entire
interest in the Account has been distributed to him, and if distribution has
been commenced in accordance with Subsection 7.4(a)(1) of the Plan, the
remaining part of his Account must be distributed at least as rapidly as under
the method of distribution being used at the date of the Participant's death. If
the Participant dies before distribution of his Account has commenced pursuant
to Subsection 7.4(a)(1) of the Plan, the entire Account must be distributed
within five (5) years of the Participant's death. Provided, however, if (1) all
or a portion of the Account is payable to or for the benefit of a Beneficiary
designated by the Participant, (2) such portion will be distributed in
accordance with the Code and any regulations thereunder over a period not longer
than such Beneficiary's life expectancy, and

                                       34
<PAGE>
 
     (3)    such distribution commences within one year after the Participant's
     death (or by such later date as may be prescribed by regulations under the
     Code), such portion of the Account shall be deemed to satisfy the
     requirement of the immediately preceding sentence. For purposes of clause
     (3) hereinabove, if the Beneficiary referred to in clauses (1) and (2)
     hereinabove is the Participant's surviving spouse, distributions are not
     required to commence earlier than the date on which the Participant would
     have attained age seventy and one-half (70 1/2). If such surviving spouse
     dies before distributions to him or her commence, this paragraph shall
     apply as if such surviving spouse were the Participant. For purposes of
     this paragraph, life expectancies shall be determined under Treasury
     Regulation section 1.72-9 and shall be fixed as of the commencement of
     distribution, except that the life expectancies of the Participant and his
     spouse may be redetermined, but not more frequently than annually.

            (c)   All distributions shall be in the form of cash based on the
     value of shares as of the last Valuation Date prior to distribution.
     Provided, however, subject to Code section 409(h)(2), a Participant or
     Beneficiary may demand distribution of the Company Stock in his Account in
     lieu of cash, except that cash shall be distributed in lieu of any
     fractional share.

            (d)   Payments pursuant to this Section 7.4 shall be made in
     accordance with the provisions of Proposed Treasury Regulation section
     1.401(a)(9)-l and 2 (or any successor thereto).

            (e)   Whenever discretion is exercisable in this Section 7.4, such
     discretion shall be exercised in a manner that does not result in any
     discrimination prohibited by section 401(a)(4) of the Code.

     7.5    Forfeitures.   If a Participant incurs a Severance Date at a time 
            -----------  
when he has no Capital Accumulation in his Account under Section 7.2 of the
Plan, the amount in his Account shall be treated as a Forfeiture as of the date
on which such Participant first incurs such Severance Date. If a Participant
partially vested under Section 7.2 of the Plan incurs a Severance Date and has
received a complete distribution of the vested nonforfeitable portion of his
Account, the non-vested amounts in his Account shall be treated as a Forfeiture
as of the date on which such Participant receives such cash-out distribution. If
a Participant partially vested under Section 7.2 of the Plan incurs a Severance
Date and has not received a distribution of the vested portion of his Account,
the non-vested amounts in his Account shall be treated as a Forfeiture as of the
last day of the Plan Year in which such Participant has incurred five (5)
consecutive Breaks in Service.

     Notwithstanding anything in the previous paragraph of this Section 7.5 to
the contrary, such prior Forfeitures (without adjustment for any gains or losses
in the Trust Fund subsequent to the date of such Forfeitures) plus any amount
repaid by the Participant (as provided hereinafter), shall be restored to such
Participant's Account if such Participant is reemployed before incurring five
(5) consecutive Breaks-In-Service. Restoration of such prior Forfeiture shall be
effective as of the Participant's Date of Reemployment; provided, however, that
                                                        --------          
if such Participant received a

                                       35
<PAGE>
 
distribution, such restoration shall not occur (notwithstanding anything else in
the Plan to the contrary) unless and until: (i) such Participant repays to the
Plan the full amount of his distribution, and (ii) such Participant's repayment
is made before the earlier of the following two days: (1) the date on which such
Participant incurs five (5) consecutive Breaks-In-Service, or (2) the end of the
five (5) year period beginning with the Participant's Date of Reemployment. Upon
the restoration of the Account (whether attributable to amounts restored or
additional amounts added to such accounts after such reemployment), the vested
amount in such Account shall thereafter be determined in accordance with the
provisions of this Article VII without regard to such Participant's original
Severance Date.

     Restoration of such prior Forfeiture shall be funded through an allocation
of Forfeitures occurring in the Plan Year in which the Participant's Date of
Reemployment occurs or, to the extent inadequate, the Employers shall contribute
sufficient funds to fund such restoration, as shall be prescribed by the
Committee. Forfeitures remaining after all restorations for that Plan Year shall
first be used to reduce Contributions to the Plan for such Plan Year, then
reasonable administrative expenses properly incurred and payable by the Plan for
such Plan Year, and then, if any Forfeitures remain for such Plan Year, such
amounts shall be allocated to Participants in accordance with Section 5.2 of the
Plan.

     7.6    Rehiring After a Severance Date.
            ------------------------------- 

            (a)   If an Employee is rehired after such Employee has a Severance
     Date and prior to incurring five (5) consecutive Breaks-In-Service, Years
     of Service prior to such Severance Date shall be counted with respect to
     vesting of both (1) any amount restored under Section 7.5 of the Plan, and
     (2) amounts credited to such Employee following his reemployment.

            (b)   An Employee who is rehired after such Employee has both a
     Severance Date and five (5) consecutive Breaks-In-Service shall have no
     right to restoration of his prior Forfeiture, and such Employees
     nonforfeitable rights in contributions allocated to his Account subsequent
     to his reemployment shall be determined on the basis of such Employee's
     Years of Service which is not disregarded under Section 2.5 of the Plan.

            (c)   If not fully distributed before the time of an Employee's
     rehiring, the prior Capital Accumulation of a rehired Participant shall
     continue to be retained in the Trust and shall be treated as fully vested
     and nonforfeitable until the Participant again has a Severance Date, at
     which time it shall be distributed in accordance with the provisions of
     this Plan.

     7.7    Limitations on Benefits.  All of the provisions of this Article VII
            -----------------------                                            
are subject to Section 10.5 of the Plan, relating to the Trustee's authority to
withhold for payment of taxes, and are subject to the rights of any Alternate
Payee.

     7.8    Direct Rollover Distributions.
            ----------------------------- 

                                       36
<PAGE>
 
     (a)    Right to Direct Rollover.  Notwithstanding any provision of the 
            ------------------------   
Plan to the contrary that would otherwise limit a Distributee's election under
this Section 7.8, a Distributee may elect, at the time and in the manner
prescribed by the Committee, to have any portion of an Eligible Rollover
Distribution paid in a Direct Rollover directly to an Eligible Retirement Plan
specified by the Distributee. The Committee may limit Direct Rollovers to
Eligible Rollover Distributions of at least $200 (or those reasonably expected
to total at least $200 when aggregated with other distributions during the Plan
Year from this Plan). The procedures prescribed by the Committee may include a
deadline for making such an election and may require the Distributee to furnish
adequate information regarding the transferee plan. Such procedures may also
require the Direct Rollover of at least $500 as a condition of permitting Direct
Rollover of less than the total distribution and may limit Participants to a
single Direct Rollover.

     (b)    Definitions.
            ----------- 

            (1)   "Eligible Rollover Distribution" shall mean any distribution
     of all or any portion of the balance to the credit of the Distributee;
     provided, however, that an Eligible Rollover Distribution does not include
     (i) any distribution that is one of a series of substantially equal
     periodic payments (occurring not less frequently than annually) made for
     (I) the life expectancy of the Distributee, (II) the joint life
     expectancies of the Distributee and the Distributee's designated
     Beneficiary or (III) a specified period of ten years or more, (ii) any
     distribution to the extent such distribution is required under section
     401(a)(9) of the Code and (iii) the portion of any distribution that is not
     includible in gross income (determined without regard to the exclusion for
     net unrealized appreciation with respect to Employer securities).

            (2)   "Eligible Retirement Plan" shall mean

                  (i)    an individual retirement account described in section
                         408(A) of the Code,

                  (ii)   an individual retirement annuity described in section
                         408(b) of the Code,

                  (iii)  an annuity plan described in section 403(a) of the
                         Code, or

                  (iv)   a qualified trust described in section 401(a) of the
                         Code that accepts the Distributee's Eligible Rollover
                         Distribution; provided, however, that notwithstanding
                         the foregoing in the case of an Eligible Rollover
                         Distribution to a surviving Spouse, Eligible Retirement
                         Plan shall mean only an individual retirement account
                         or individual retirement annuity.

                                       37
<PAGE>
 
                  (3)  "Distributee" shall mean (i) the Employee, (ii) a former
            Employee, (iii) an Employee's or former Employee's surviving Spouse
            and (iv) an Employee's or former Employee's former Spouse who is the
            alternate payee under a qualified domestic relations order, as
            defined in section 414(p) of the Code; provided, however, that a
            Spouse or former Spouse is a Distributee only with regard to the
            interest of the Spouse or former Spouse, as appropriate.

                  (4)  "Direct Rollover" shall mean a payment by the Plan to the
            Eligible Retirement Plan specified by the Distributee."

            (c) Notice.  No less than 30 days and no more than 90 days prior to
                ------                                                         
     commencement of distribution, the Participant must be furnished with a
     general description of the material features, and an explanation of the
     relative values of any optional forms of distribution available to him
     under this Article VII, and, if applicable, of his right to defer
     distribution.

            A distribution may commence less than to days after the notice
     required under section 1.411(a)-11(c) of the Treasury Regulations is given,
     provided that:

            (a) the Committee clearly informs the Participant that the
            Participant has a right of a period of at least 30 days after
            receiving the notice to consider the decision of whether or not to
            elect a distribution (and, if applicable, a particular distribution
            option), and

            (b) the Participant, after receiving the notice, affirmatively
            elects a distribution.


                                 ARTICLE VIII

                                ADMINISTRATION

     8.1    Appointment of the Committee and the Plan Administrator.  The
            -------------------------------------------------------      
administration of the Plan will be in charge of the Personnel Committee
designated by the Board (the "Committee"), which Committee, if any, shall serve
as the agent of the Plan Administrator. The Committee shall consist of at least
three (3) members and not more than ten (10) members, each of whom shall be a
director or Employee and each of whom shall be appointed by the Board. Each
member of the Committee shall serve until such member's successor shall be
appointed unless terminated sooner by death, resignation, or removal.
Notwithstanding the above, Committee membership will automatically terminate for
any director or employee at the time that a member loses status as a director or
employee of the Company. The Board shall appoint one (1) of the members as
Chairman, may remove a member of the Committee with or without cause, and may
fill vacancies in the Committee, however caused. A member of the Committee may
resign by delivery of such member's written resignation to the Board and other
members of the Committee. The Committee shall have

                                       38
<PAGE>
 
the power, duty, and responsibility for directing the administration of the Plan
in accordance with its provisions.

     8.2    Compensation and Expenses.  The members of the Committee shall serve
            -------------------------                                           
without compensation for their services, but the reasonable and necessary
expenses of the Committee shall be paid by the Trustee. When, in its discretion,
the Committee or any Employer deems it advisable, it shall be authorized to have
the records of the Committee and the Trustee audited by an independent auditor,
and reasonable and necessary expenses thereby incurred shall be paid as provided
in Section 11.4 of the Plan.

     8.3    Secretary and Administrative Personnel of the Committee.  The
            -------------------------------------------------------      
Committee may appoint a secretary who may, but need not, be a member of the
Committee, and may employ such agents and such professional, clerical, and other
administrative personnel as may reasonably be required for the purpose of
administering the Plan. Such administrative personnel shall carry out the duties
and responsibilities assigned to them by the Committee. Expenses necessarily
incurred for such purpose shall be paid as provided in Section 11.4 of the Plan.

     8.4    Action by the Committee.
            ----------------------- 

            (a)   A majority of the members of the Committee shall constitute a
     quorum for the transaction of business, and shall have full power to act
     hereunder. Action by the Committee shall be official if approved by a vote
     of a majority of the members present at any official meeting. The Committee
     may, without a meeting, authorize or approve any action by written
     instrument signed by a majority of all the members. Any written memorandum
     signed by the Chairman, or any other member of the Committee, or by the
     Secretary, or by any other person duly authorized by the Committee to act,
     in respect of the subject matter of the memorandum, shall have the same
     force and effect as a formal resolution adopted in open meeting. The
     Committee shall give to the Trustee any order, direction, consent,
     certificate, or advice required or permitted under the terms of the Trust
     Instrument, and the Trustee shall be entitled to rely on, as evidencing the
     action of the Committee, any instrument delivered to the Trustee when (1)
     if a resolution, it is certified by the Chairman and Secretary, or (2) if a
     memorandum, it is signed by a majority of all the members of the Committee,
     or by a person who shall have been authorized to act for the Committee in
     respect of the subject matter thereof.

            (b)   A member of the Committee may not vote or decide upon any
     matter relating solely to such member or vote in any case in which such
     member's individual right or claim to any benefit under the Plan is
     particularly involved. If, in any case in which a Committee member is so
     disqualified to act, the remaining members then present cannot, by majority
     vote, act or decide, the Board of Directors of the Company will appoint a
     temporary substitute member to exercise all the powers of the disqualified
     member concerning the matter in which such member is disqualified.

                                       39
<PAGE>
 
            (c)   The Committee shall maintain minutes of its meetings and
     written records of its actions. As long as such minutes and written records
     are maintained, members may participate and hold a meeting of each
     committee by means of conference telephone or similar communications
     equipment by means of which all persons participating in the meeting can
     hear each other. Participation in such a meeting constitutes presence in
     person at such meeting.

     8.5    Duties and Authority of the Committee.  The Committee is authorized 
            -------------------------------------   
to take such actions as may be necessary to carry out the provisions and
purposes of the Plan and shall have the authority to control and manage the
operation and administration of the Plan. In order to effectuate the purposes of
the Plan, the Committee shall have the power to construe and interpret the Plan,
to supply any omissions therein, to reconcile and correct any errors or
inconsistencies, to decide any questions in the administration and application
of the Plan, and to make equitable adjustments for any mistakes or errors made
in the administration of the Plan; and all such actions or determinations made
by the Committee, and the application of rules and regulations to a particular
case or issue by the Committee, in good faith, shall not be subject to review by
anyone, but shall be final, binding, and conclusive on all persons ever
interested hereunder. In construing the Plan and in exercising its power under
provisions requiring Committee approval, the Committee shall attempt to
ascertain the purpose of the provisions in question and when such purpose is
known or reasonably ascertainable, such purpose shall be given effect to the
extent feasible. Likewise, the Committee is authorized to determine all
questions with respect to the individual rights of all Participants, former
Participants, and their Beneficiaries under this Plan, including, but not
limited to, all issues with respect to eligibility, Compensation, service,
valuation of Accounts, allocation of Employer Contributions and Trust earnings,
and Retirement or other Separation, and shall direct the Trustee concerning the
allocation, payment, and distribution of all funds held in trust for purposes of
the Plan. The Committee, in the exercise of any discretionary powers hereunder,
shall not exercise that discretion so as to discriminate in favor of Employees
who are "highly compensated Employees" within the meaning of Code section
414(q).

     8.6    Claims Procedure and Other Rules and Regulations of the Committee.
            -----------------------------------------------------------------  
The Committee shall have authority to make, and from time to time revise, rules
and regulations for the administration of the Plan, including the authority to
establish, maintain, and communicate to the Employees, a reasonable claims
procedure, in accordance with law. Such claims procedure shall provide the
manner in which written claims for benefits shall be made, written notice of
disposition of a claim shall be made, and written application for appeal of the
denial of a claim shall be made. Failure of a Participant to file a claim will
not result in a forfeiture of any interest in the Participant's Account.

     8.7    Plan Administrator's Duties.  "Plan Administrator" shall mean the
            ---------------------------                                      
Company, unless the Board of Directors designates some other person(s) to hold
the position of Plan Administrator. The Plan Administrator shall exercise such
authority and responsibility as the Plan Administrator deems appropriate to
comply with the provisions of federal law and governmental regulations issued
thereunder including, but not limited to, keeping records of Participants'
service, accrued benefits

                                       40
<PAGE>
 
and the percentage of such benefits which are nonforfeitable under the Plan,
notification to Participants, annual registration with the Internal Revenue
Service, and annual reports to the Department of Labor. The Plan Administrator
shall be the designated agent for service of legal process.

     8.8    Duties and Authority of Administrative Personnel.  Administrative
            ------------------------------------------------                 
personnel appointed, pursuant to Section 8.3 of the Plan, shall be responsible
for such matters as the Committee shall delegate to them by written instrument,
including, but not limited to, communication to Employees at the direction of
the Committee, reports to the Committee involving questions of eligibility and
the amount of Compensation of Participants and former Participants, assisting
Participants and Beneficiaries in the completion of forms prescribed by the
Committee, and maintenance of records concerning former Participants and
Beneficiaries. No administrative personnel may make any decision as to Plan
policy, interpretations, practices, or procedures unless the authority to make
such decision has been delegated to them in writing by the Committee and they
accept their fiduciary responsibilities in accordance with the provisions of
Section 8.9 of the Plan. All administrative personnel shall, except as provided
in the next preceding sentence, perform their allocated function within the
policies, interpretations, rules, practices, and procedures established by the
Committee. Administrative personnel shall coordinate matters related to the Plan
with the appropriate departments of each Employer as the Committee directs.

     8.9    Named Fiduciaries and Allocation of Responsibility.  ERISA requires
            --------------------------------------------------                 
that certain persons, who are deemed to be "fiduciaries," as defined in section
3(21)(A) of ERISA, be designated as "Named Fiduciaries" in the Plan. The Board,
the Plan Administrator, and the Trustee are hereby designated Named Fiduciaries.
Each Named Fiduciary shall have only the powers, duties, and responsibilities
specifically allocated to such fiduciary pursuant to the terms of this Plan. The
Board shall not have any power or fiduciary responsibility hereunder other than
(a) the power to name the persons who shall comprise the Committee and
continuing the allocation of fiduciary responsibilities to those persons, (b)
the power to appoint the Trustee, and (c) the power to amend or terminate the
Plan. Each Named Fiduciary may, by written instrument, allocate some or all of
such Named Fiduciary's responsibilities to another fiduciary or designate
another person to carry out some or all of such Named Fiduciary's fiduciary
responsibilities. Each fiduciary to whom responsibilities are allocated by a
Named Fiduciary will be furnished a copy of the Plan and their acceptance of
such responsibility will be made by agreeing in writing to act in the capacity
designated. No Named Fiduciary shall be liable for an act or omission of any
person (who is allocated a fiduciary responsibility or who is designated to
carry out such responsibility) in carrying out a fiduciary responsibility except
to the extent that the Named Fiduciary did not act in accordance with the
standard contained in Subsection 8.10(b) of the Plan with respect to the
allocation or designation, continuation thereof, or implementation or
establishment of the allocation or designation procedures. Any person or group
of persons may serve in more than one fiduciary capacity with respect to the
Plan.

                                       41
<PAGE>
 
     8.10   Action by Fiduciaries.
            --------------------- 

            (a)   Any action herein permitted or required to be taken by an
     Employer shall be by resolution of its board of directors or by written
     instrument signed by a person or group of persons who has been authorized
     by resolution of such board of directors as having authority to take such
     action. Any action herein permitted or required to be taken by the
     Committee shall be in such manner specified in Section 8.4 of the Plan.

            (b)   Each fiduciary with respect to the Plan shall perform all of
     such fiduciary's duties and responsibilities and exercise such fiduciary's
     powers hereunder with the care, skill, prudence, and diligence under the
     circumstances then prevailing that a prudent man acting in like capacity
     and familiar with such matters would use in the conduct of an enterprise of
     like character and with like aims, and no fiduciary shall be liable for any
     act or failure to act on such fiduciary's part which conforms to that
     standard, unless such fiduciary knowingly participates in or knowingly
     undertakes to conceal an act or omission of another fiduciary of the Plan,
     with the knowledge that such act or omission is a breach of fiduciary
     responsibility, or knowing of a breach of fiduciary responsibility, such
     fiduciary fails to make reasonable efforts under the circumstances to
     remedy the breach, or by failing to carry out such fiduciary's specific
     responsibilities, in accordance with such standard, such fiduciary has
     enabled another fiduciary of the Plan to commit a breach.

            (c)   Each fiduciary shall furnish or cause to be furnished to each
     other fiduciary all information needed for the proper performance of such
     fiduciary's duties. Each fiduciary warrants that any directions given,
     information furnished, or action taken by such fiduciary shall be in
     accordance with the provisions of the Plan or the Trust Instrument, as the
     case may be, authorizing or providing for such direction, information, or
     action.

     8.11   Employment of Advisors.  A Named Fiduciary may appoint such
            ----------------------                                     
accountants, counsel, actuaries, and other advisors as such Named Fiduciary
deems necessary or desirable in connection with the administration of the Plan.
A Named Fiduciary shall be entitled to rely, in accordance with the standard
contained in Subsection 8.10(b) of the Plan, upon, and shall not be liable for
any act or failure to act on such Named Fiduciary's part in such reliance or in
reliance, in accordance with such standard, on any opinion or reports, which
shall be furnished to such Named Fiduciary by any such accountant with respect
to accounting matters, counsel with respect to legal matters, or actuary with
respect to actuarial matters.

     8.12   Bond.  The Plan Administrator shall see that the appropriate
            ----                                                        
fiduciaries are bonded as required by federal law or regulation.  Except as
required by the Board or by state or federal statute, irrespective of this
provision, no bond or other security shall be required of any fiduciary.

     8.13   Indemnity.  The Company shall indemnify and hold harmless each
            ---------
member of the Board, each Trustee who is an individual and the Committee and
each individual who is allocated fiduciary responsibility hereunder against any
and all claims, loss, damages, causes of action, suits,

                                       42
<PAGE>
 
and liability of every kind, including expenses, court costs, and counsel fees
to the extent approved by the Board (which approval shall not be unreasonably
withheld) or otherwise provided by law, and liability, including any amounts
paid in settlement, with the approval of such Board, arising from any action or
failure to act.  Such indemnity shall apply regardless of whether such claims,
demands, suits, proceedings, losses, damages, interest, penalties, expenses, and
liability arise in whole or in part from (a) the negligence or other fault of
the indemnified person, except when the same is judicially determined to be due
to gross negligence, fraud, recklessness, willful or intentional misconduct of
such indemnified person or (b) from the imposition on such indemnified person of
any penalties imposed by the Secretary of Labor, pursuant to section 502(l) of
ERISA, relating to any breaches of fiduciary responsibility under Part 4 of
Title I of ERISA.

     8.14   Applicable Law.  The execution, construction, administration, and
            --------------                                                   
enforcement of the Plan, the Trust Instrument, and the Trust Fund shall be
governed by the laws of the State of Texas, to the extent not preempted by
federal law.

     8.15   Qualified Domestic Relations Orders.  The Committee shall establish
            -----------------------------------
a written procedure for determining whether a domestic relations order is a
Qualified Domestic Relations Order and shall see that Qualified Domestic
Relations Orders pertaining to this Plan are complied with. To the extent so
provided in the Order, distribution may be made prior to the date the
Participant terminates employment; provided, however, that all the other rules
of Article VII of the Plan shall continue to apply.

     In the event an Alternate Payee dies prior to distribution of all amounts
payable to the Alternate Payee pursuant to the Qualified Domestic Relations
Order, the remaining amount payable shall be distributed as provided in the
Qualified Domestic Relations Order.  If the Qualified Domestic Relations Order
does not specify how such amounts are to be distributed in the event of the
Alternate Payee's death, the Committee shall cause such amounts to be
distributed in accordance with applicable law.  The Committee may ascertain the
requirements of applicable law by filing an interpleader or declaratory judgment
action in a court of competent jurisdiction.

     8.16   Authorization of Loan Transactions.  Upon directions from the Board,
            ----------------------------------                                  
the Committee shall have the authority to direct the Trustee to borrow funds to
purchase Company Stock.  Upon directions from the Board, the Committee shall
consult with the Trustee concerning the source of the borrowed funds, the terms
of the loan agreement, and the provision of collateral.  The Board may empower
the Committee to authorize the guarantee or making by the Company of any such
loan.  Any loan made by or guaranteed by the Company or which involves a
disqualified person (as defined in section 4975(e)(2) of the Code) shall comply
with all applicable requirements of section 4975(d)(3) of the Code and
regulations issued thereunder in order that the extension of credit shall be
exempt from excise taxes imposed with respect to prohibited transactions under
section 4975 of the Code and any liability imposed by section 406 of ERISA.
From time to time at the Board's direction, the Committee may direct the Trustee
to enter into loan arrangements and purchase additional Company Stock and may
direct the Trustee to refinance previous loans.

                                       43
<PAGE>
 
                                  ARTICLE IX

                           MISCELLANEOUS PROVISIONS


     9.1    Participants to Furnish Required Information.
            -------------------------------------------- 

            (a)   Each Participant shall furnish to the Committee such
     information as the Committee considers necessary or desirable for purposes
     of administering the Plan, and the provisions of the Plan respecting any
     payments hereunder are conditional upon the Participant's furnishing
     promptly such true, full, and complete information as the Committee may
     reasonably request.

            (b)   Each Participant shall submit proof of such Participant's age
     to the Committee at such time as required by the Committee. The Committee
     shall, if such proof of age is not submitted as required, use as conclusive
     evidence thereof, such information as is deemed by it to be reliable,
     regardless of the source of such information. Any adjustment required by
     reason of lack of proof or the misstatement of the age of persons entitled
     to benefits hereunder, by the Participant or otherwise, shall be in such
     manner as the Committee deems equitable.

            (c)   Any notice or information which, according to the terms of the
     Plan or the rules of the Committee, must be filed with the Committee, shall
     be deemed so filed if addressed and either delivered in person or mailed,
     postage fully prepaid, to the Committee. If mailed, any such notice or
     information shall be addressed as follows:

                  ESOP Committee                          
                  c/o Southern Community Bancshares, Inc. 
                  325 Second Street, S.E.                 
                  Cullman, Alabama   35055                 

     Whenever a provision herein requires that a Participant (or the
     Participant's Beneficiary) give notice to the Committee within a specified
     number of days or by a certain date, and the last day of such period, or
     such date, falls on a Saturday, Sunday, or Company holiday, the Participant
     (or the Participant's Beneficiary) will be deemed in compliance with such
     provision if notice is delivered in person to the Committee or is mailed,
     properly addressed, postage prepaid, and postmarked on or before the
     business day next following, such Saturday, Sunday, or Company holiday. The
     Committee may, in its sole discretion, modify or waive any specified
     requirement of notice; provided, however, that such modification or waiver
     must be administratively feasible, must be in the best interest of the
     Participant, and must be made on the basis of rules of the Committee which
     are applied uniformly to all Participants.

                                       44
<PAGE>
 
     9.2    Beneficiaries.
            ------------- 

            (a)   Subject to the provisions of Subsection 9.2(b) of the Plan,
     each Participant may, on a form provided for that purpose, signed and filed
     with the Committee at any time prior to complete distribution of such
     Participant's Capital Accumulation, designate a Beneficiary or
     Beneficiaries, including such Participant's estate, to receive the benefit,
     if any, which may be payable, in event of such Participant's death,
     pursuant to any of the provisions of the Plan, and each such designation
     may be revoked by such Participant by signing and filing with the Plan
     Administrator a new designation of beneficiary form prior to such complete
     distribution. Subject to Subsection 9.2(b) of the Plan, if a deceased
     Participant failed to name a Beneficiary in the manner above prescribed,
     or, subject to Section 9.3, if the Beneficiary or Beneficiaries named by a
     deceased Participant predeceases the Participant, the amount payable with
     respect to such Participant pursuant to Section 7.1, if any, may, subject
     to the adjustment otherwise provided hereunder, be paid, in the discretion
     of the Committee, either to (1) a person otherwise designated by such
     Participant as the Beneficiary, (2) all or any one or more of the persons
     comprising the group consisting of the Participant's descendants, the
     Participant's parents, or the Participant's heirs at law, and the Committee
     may pay the entire amount to any member of such group or apportion such
     amount among any two or more of them in such shares as the Committee, in
     its sole discretion, shall determine, or (3) the estate of such deceased
     Participant. Any payment made to any person pursuant to the power and
     discretion conferred upon the Committee by the preceding sentence shall
     operate as a complete discharge of all obligations under the Plan in
     respect of such deceased Participant and shall not be subject to review by
     anyone, but shall be final, binding, and conclusive on all persons ever
     interested hereunder.

            (b)   The provisions of this Subsection 9.2(b) shall apply to all
     married Participants. The amount payable with respect to a Participant
     pursuant to Section 7.1, if any, on account of the Participant's death
     shall be paid to the Participant's surviving spouse, unless the surviving
     spouse has irrevocably consented to the designation of a Beneficiary other
     than the spouse (and to any change in the designation of Beneficiary
     involving a Beneficiary other than the spouse, unless the spouse's consent
     expressly permits the Participant to change the designation of Beneficiary
     without further consent of the spouse) in a writing which acknowledges the
     effect of the consent and which is witnessed by a Plan representative or a
     notary public. Such a consent binds only the spouse who signed it. A
     Participant may, after obtaining his spouse's consent, change his
     Beneficiary designation as permitted by Subsection 9.2(a) above, but any
     such change is subject to the requirements of this Subsection and will
     require another such consent should the spouse, if surviving, not be the
     sole Beneficiary of all amounts in the Account, unless such a consent
     previously executed by such spouse expressly authorizes changes in the
     Beneficiary without further consent of the spouse, and acknowledges that
     the spouse has the right to limit consent to a specific Beneficiary, and
     that the spouse voluntarily elects to relinquish such right. If such
     spousal consent is obtained or if such spousal consent may not be obtained
     because the

                                       45
<PAGE>
 
     spouse cannot be located, or if such spouse does not survive the
     participant, then the provisions of Subsection 9.2(a) and Section 9.3 of
     the Plan shall apply.

     9.3    Contingent Beneficiaries.  In the event of the death, prior to the
            ------------------------                                          
complete payment of the amount payable with respect to a Participant pursuant to
Section 7.1, of a Beneficiary who survives the Participant, the balance of such
amount shall be payable to a person designated by the Participant to receive
such balance, or if no person was so named, then to a person designated by the
Beneficiary of the deceased Participant to receive such balance; provided,
however, that if no person so designated be living upon the occurrence of such
contingency, then such balance shall be payable, in the discretion of the
Committee, to either (1) all or any one or more of the persons comprising the
group consisting of the Participant's spouse, the Beneficiary's spouse, the
Participant's descendants, the Beneficiary's descendants, the Participant's
parents, the Beneficiary's parents, the Participant's heirs at law, or the
Beneficiary's heirs at law, or (2) the estate of such deceased Beneficiary.  Any
payment made to any person pursuant to the power and discretion conferred upon
the Committee by the preceding sentence shall operate as a complete discharge of
all obligations under the Plan in respect to such deceased Beneficiary and shall
not be subject to review by anyone, but shall be final, binding, and conclusive
on all persons ever interested hereunder.

     9.4    Participants' Rights in Trust Fund.  No Participant or other person
            ----------------------------------                                 
shall have any right, title, or interest in, to, or under the Trust Fund, or any
part of the assets thereof, except and to the extent expressly provided in the
Plan.

     9.5    Restrictions on Assignment.  The benefits provided hereunder are
            --------------------------                                      
intended for thepersonal security of persons entitled to payment under the Plan,
and are not subject in any manner to the debts or other obligations of the
persons to whom they are payable.  The interest of a Participant, such
Participant's Beneficiary or Beneficiaries, or an Alternate Payee may not be
sold, transferred, assigned, or encumbered in any manner, either voluntarily or
involuntarily, and any attempt so to anticipate, alienate, sell, transfer,
assign, pledge, encumber, or charge the same shall be null and void; neither
shall the Trust Fund nor any benefits thereunder or hereunder be liable for or
subject to the debts, contracts, liabilities, engagements, or torts of any
person to whom such benefits or funds are payable, nor shall they be subject to
garnishment, attachment, or other legal or equitable process nor shall they be
an asset in bankruptcy.  All of the provisions of this Section 9.5, however, are
subject to Sections 9.6 and 10.5 of the Plan. This Section 9.5 shall not apply
to the extent benefits are transferrable or assignable pursuant to a Qualified
Domestic Relations Order, or to other assignments permitted under Code section
401(a)(13).

     9.6    Benefits Payable to Incompetents.  Whenever and so often as any
            -------------------------------- 
person entitled to payments hereunder shall be under a legal disability, or in
the sole judgment of the Committee shall otherwise be unable to apply such
payments in furtherance of such person's own interests and advantage, the
Committee, in the exercise of its discretion, may direct all or any portion of
such payments to be made in any one or more of the following ways: (1) directly
to such person; (2) to the guardian of his or her person or of such person's
estate, even though appointed by a court other than an Alabama court; (3) to
such person's spouse or to any other person, to be expended for such

                                       46
<PAGE>
 
person's benefit; (4) to a custodian under any applicable Uniform Gifts to
Minors Act; or (5) by the Committee itself, receiving and expending, or
directing the expenditure of the same for the benefit of such incompetent
person.  If the Committee wishes to direct payments to a custodian under any
applicable Uniform Gifts to Minors Act, it may, as a precondition to the
commencement of such payments require an opinion of counsel for the ward or
other person seeking the custodial distribution that such distribution is
authorized under said Uniform Gifts to Minors Act.  The decision of the
Committee will, in each case, be final, binding, and conclusive upon all persons
ever interested hereunder, and except in the case of clause (5) above, the
Committee shall not be obliged to see to the proper application or expenditure
of any payments so made.  Any payment made pursuant to the power herein
conferred upon the Committee shall operate as a complete discharge of the
obligations of the Trustee and of the Committee, to the extent of amounts so
paid.

     9.7    Conditions of Employment Not Affected by Plan.  Neither the Plan,
            ---------------------------------------------
the Trust, nor the Trust Instrument shall ever confer on any Employee, including
any Participant, any right to be retained in the service of an Employer, and
nothing herein or in the Trust Instrument contained shall ever be construed as
in any way limiting or restricting the right of an Employer to discharge any
Employee, regardless of whether such Employee be a Participant, or from time to
time to change such Employee's position or the basis or amount of such
Employee's compensation.

     9.8    Address for Mailing of Benefits.
            ------------------------------- 

            (a)   Each Participant and other person entitled to benefits
     hereunder shall file with the Committee from time to time in writing such
     Participant's post office address and each change of address. Any check
     representing payment hereunder and any communication addressed to a
     Participant, an Employee, a former Employee, or Beneficiary, at such
     person's last address filed with the Committee, or if no such address has
     been filed, then at such person's last address as indicated on the records
     of the Employer, shall be deemed to have been delivered to such person on
     the date on which such check or communication is deposited, postage
     prepaid, in the United States mail.

            (b)   If the Committee, for any reason, is in doubt as to whether
     payments are being received by the person entitled thereto, it shall, by
     registered mail addressed to the person concerned, at his address last
     known to the Committee, notify such person that all unmailed and future
     payments shall be henceforth withheld until he provides the Committee with
     evidence of his continued life and his proper mailing address.

     9.9    Unclaimed Account Procedure.  Neither the Trustee nor the Committee
            ---------------------------                                        
shall be obliged to search for, or ascertain the whereabouts of any Participant
or Beneficiary.  The Committee, by certified or registered mail addressed to
such Participant's or Beneficiary's last known address, shall notify the
Participant or Beneficiary that such Participant or Beneficiary is entitled to a
distribution under this Plan, and the notice shall quote the provisions of this
Section.  Any distribution or payment which is not claimed by the person
entitled thereto within a period of three (3) full years after such person is
entitled thereto, or such shorter period as may be necessary to

                                       47
<PAGE>
 
prevent escheat under the state escheat laws, shall be forfeited. Such forfeited
amounts shall be added to Forfeitures and reallocated as herein provided. Should
such person make a claim for such forfeited benefit which is approved by the
Committee, such benefit shall be reinstated in such manner as the Committee
determines to be equitable and in accordance with law, specifically including
the following manner:

     The Employer for whom such Participant was employed shall immediately
contribute to the Plan an amount equal to the amount previously forfeited (but
without interest on such amount for the period from the date of such Forfeiture
to the date of such contribution), and such special contribution shall be
specially allocated for the benefit of such Participant or Beneficiary.
Immediately upon receipt of such contribution and allocation to such Participant
or Beneficiary, the Committee shall instruct the Trustee to distribute in a lump
sum, directly to such Participant or Beneficiary, the amount of such
contribution specially allocated to such Participant or Beneficiary.

     9.10   Applicable Law.  The execution, construction, administration, and
            --------------                                                   
enforcement of the Plan, the Trust Instrument, and the Trust Fund shall be
governed by the laws of the State of Alabama, to the extent not preempted by
federal law.

                                   ARTICLE X

                          TRUST FUND AND THE TRUSTEE

     10.1   The Trust Fund and Its Purpose.  A Trust Fund known as the Southern
            ------------------------------                                     
Community Bancshares, Inc. Employee Stock Ownership Trust has been created and
will be maintained for the purposes of the Plan and the moneys thereof will be
invested in accordance with the terms of the Trust Instrument which forms a part
of the Plan.  All Contributions will be paid into the Trust Fund, and all
benefits under the Plan will be paid from the Trust Fund.

     10.2   Trustee's Duties Governed by Trust Instrument.  The Trustee's
            ---------------------------------------------                
obligations, duties and responsibilities are governed solely by the terms of the
Trust Instrument, reference to which is hereby made for all purposes.

     10.3   Benefits Supported Only by the Trust.  Any person having any claim
            ------------------------------------                              
under the Plan will look solely to the assets of the Trust Fund for
satisfaction.  In no event will any Employer or any of its officers, Employees,
agents, members of its board of directors, the Trustee, any successor Trustee,
or any member of the Committee, be liable in their individual capacities to any
person whomsoever, under the provisions of the Plan or Trust or of the Trust
Instrument, absent a breach of fiduciary responsibility as set out in Section
8.10 of the Plan.

     10.4   Trust Fund Applicable Only to Payment of Benefits.  Except as
            -------------------------------------------------
provided in Sections 5.4(a)(2), 11.1, and 11.4 of the Plan, the Trust Fund will
be used and applied only in accordance with the provisions of the Plan to
provide the benefits thereof, and no part of the corpus or income of the 

                                       48
<PAGE>
 
Trust Fund will be used for, or diverted to, purposes other than for the
exclusive benefit of Participants and other persons thereunder entitled to
benefits.

     10.5   Withholding for and Payment of Taxes.  If any assets of the Trust
            ------------------------------------                             
Fund, or any benefits payable under the Plan by the Trustee, shall become liable
for the payment of any estate, inheritance, income, or other tax, charge or
assessment, which in the Trustee's or Employer's opinion, the Trustee shall or
may be required to pay, the Trustee shall have full power and authority to pay
or withhold such tax, charge, or assessment out of any moneys or other property
in Trustee's hands for the account of the person whose interests hereunder are
liable for such tax, but, except as provided below with respect to withholding
required under section 3405 of the Code, with respect to such payments, at least
ten (10) days prior to making any such payment, the Trustee shall mail a notice
to the Committee of Trustee's intention to make such payment and, with respect
to such withholding, the Trustee shall notify the Committee of the amount
withheld within ten (10) days of payment of benefits under the Plan.  The
Trustee also, prior to making any payment to any Beneficiary hereunder, may
require such releases or other documents from any lawful taxing authority and
may require such indemnity from such Beneficiary as Trustee shall deem necessary
for Trustee's protection.  The Trust shall provide any notices required by Code
section 3405 with respect to federal income tax withholding from distributions
hereunder, and shall withhold and pay any federal income tax required under Code
section 3405, upon receipt of proper instructions from the Committee.



                                  ARTICLE XI

                                 MISCELLANEOUS

     11.1   Employer's Contribution Irrevocable.  The Employer shall have no
            -----------------------------------                             
right, title, or interest in the Trust Fund or in any part thereof, and no
Contribution made thereto shall ever revert to the Employer except as provided
in Section 10.4 of the Plan and as provided herein.  The initial contributions
and the adoption of the Plan by the Employers and the continuance of the Plan
are contingent upon and subject to obtaining the determination by the Internal
Revenue Service that the Plan qualifies under the provisions of sections 401(a)
and 4975(e)(7) of the Code, and that this Trust entered into, and made a part
thereof, is exempt from tax under the provisions of section 501(a) of the Code,
so as to establish the deductibility for income tax purposes under section
404(a) of the Code, of the initial contributions made by the Company and the
Employers under this Trust.  The Company will promptly make every reasonable
effort to cause the Plan to receive such determination; but should it fail to
secure such determination, it is agreed and understood that the Company and the
Employers may recover contributions, or any investment into which they have been
converted, plus any gain and minus any loss thereon, if the Committee directs
the Trustee to return such amounts.  Such contributions shall be returned, if at
all, within the one year period after such adverse determination, provided that
the application for determination is made not later than the Company's tax
return due date for the taxable year in which the Plan was adopted (or such
later time as the Secretary of the Treasury may prescribe).  If the Committee
in good faith determines that

                                       49
<PAGE>
 
(a) a contribution was made by reason of a mistake of fact, or (b) a
contribution is deductible under section 404 of the Code, but the Internal
Revenue Service disallows such deduction, the amount of the excess contribution
less losses attributable thereto may, upon direction of the Committee, be
returned to the Company and the Employers. All payments of returned
contributions under this Section shall be made within one (1) year from the date
of the denial of qualification of the Plan, the payment of such mistaken
contribution, or the disallowance by the Internal Revenue Service of the
deduction, whichever is applicable. The amount of the excess contribution shall
be the excess of (a) the amount contributed over (b) the amount that would have
been contributed had there not occurred a mistake of fact or had the deduction
not been disallowed. Furthermore, if the withdrawal of the amount attributable
to the mistaken Contribution would cause the balance of the Account of a
Participant to be reduced to an amount which is less than the balance which
would have been in said Account had the mistaken amount not been contributed,
then the amount to be returned to the Company and the Employers under this
Section will be reduced so as to avoid any such reduction. Earnings attributable
to such excess contribution shall not be returned, and, as aforesaid, losses
shall reduce the amount otherwise returnable hereunder to the Employers.

     11.2   Absence of Responsibility.  Neither the Company nor any Employer nor
            -------------------------                                           
any of the officers, Employees, members of the Board nor agents of the Company
or any Employer, nor the Trustee, nor members or officers of the Committee,
guarantee in any manner the payment of benefits hereunder.

     11.3   Amendment of the Plan.  When authorized by resolution of its Board,
            ---------------------                                              
the Plan may be amended by the Company at any time and from time to time in any
respect whatever, by instrument supplemental hereto, specifying such amendment,
amendments, or by restatement of the Plan, subject only to the following
limitations:

            (a)   Under no condition shall such amendment, amendments, or
     restatements result in or permit the return or repayment to any Employer of
     any property held or acquired by the Trustee or the proceeds thereof, or
     result in, or permit the distribution of, any such property for the benefit
     of anyone other than the Participants and their Beneficiaries, or estate
     except to the extent provided by Subsection 5.4(a), Section 8.2, Section
     11.1, Section 11.4 and this Section 11.3 of the Plan.

            (b)   Under no condition shall such amendment, amendments, or
     restatements increase the duties or responsibilities, or decrease the
     compensation, privileges, and immunities of the Trustee without the
     Trustee's written consent.

            (c)   Under no condition shall such amendment change the vesting
     schedule to one which would result in a Participant's Capital Accumulation
     (determined as of the later of the date of the adoption of the amendment or
     the effective date of the amendment) of any Participant being less than
     such nonforfeitable percentage computed under the Plan without regard to
     such amendment; no amendment shall adversely change the vesting schedule
     unless each Participant with three (3) or more Years of Service is
     permitted to elect, within the

                                       50
<PAGE>
 
     election period described below, to have his nonforfeitable percentage
     computed under the Plan without regard to the amendment. The election
     period described herein shall begin no later than the date upon which the
     amendment is adopted and shall end no later than the latest of the
     following dates: (1) the date which is sixty (60) days after the day the
     amendment is adopted; (2) the date which is sixty (60) days after the day
     the amendment becomes effective; or (3) the date which is sixty (60) days
     after the day the Participant is issued a written notice of the amendment
     by the Company. In the event of an amendment, each other Employer will be
     deemed to have consented to and adopted the amendment unless an Employer
     notifies the Company and the Committee to the contrary in writing within
     thirty (30) days after receipt of a copy of the amendment, in which case
     the rejection if not acquiesced in by the Company will constitute a
     withdrawal from this Plan and its related Trust by that Employer.

Subject to the foregoing limitations and subject to the requirement that no
amendment shall reduce any Participant's accrued benefit or eliminate, except
with respect to any future contributions or future accrual of benefits, and
except as otherwise permitted by Code section 411(d)(6), any nondiscretionary
optional form of payment, the Company shall have the power to amend the Plan and
Trust Agreement, retroactively or otherwise, in any manner in which it deems
desirable, including, but not by way of limitation, the power to change any
provisions relating to the administration of the Plan and to change any
provisions relating to the benefits or payment of any of the assets of the Fund.
Each such amendment shall become effective when executed by the Company unless a
different effective date is specified in the amendment.  The Committee shall
give written notice to the Trustee of all amendments which are made to this
Plan; provided, however, that such notice shall not be a condition of the
effectiveness of any such amendment.

     Notwithstanding anything herein to the contrary, this Plan may be amended
at any time by the Company if necessary or desirable in order to have it conform
to the provisions and requirements of the Code or any federal statute with
respect to qualified employees' plans and trusts, and no such amendment shall be
considered prejudicial to the rights of any Participant hereunder or of any
Beneficiary or Employee.  Further, it is understood that any provisions of this
Plan as herein contained which are contrary to the requirements of the Code for
a qualified tax exempt employee stock ownership plan and trust shall be deemed
void and of no effect, without affecting the validity of other provisions
hereof.

     11.4   Expenses of Administration. Except to the extent paid by an
            --------------------------
Employer, the Committee shall cause the Trustee to pay all expenses incurred in
the administration of the Plan, including expenses of the Committee, expenses
and compensation of the Trustee, and the expenses of counsel. The Trustee, as
directed by the Committee, shall reimburse the Employers for expenses properly
and actually paid or incurred on behalf of the Plan, including those for
services rendered to the Plan by such Employers' Employees, other than those
Employees who are fiduciaries with respect to the Plan. The Committee may
contract or make reasonable arrangements with an Employer for office space, or
legal, accounting, or other services necessary for operation of the Plan, if no
more than reasonable compensation is paid therefor, provided that such
arrangement is exempted from any applicable prohibited transaction provisions of
the Code and ERISA.

                                       51
<PAGE>
 
Notwithstanding the preceding provisions of this Section 11.4, brokerage fees,
commissions, stock transfer taxes, and other charges and expenses incurred in
connection with the purchase, sale, or distribution of securities or property,
and direct expenses incurred in the production and collection of income, shall
be paid from the Trust Fund by the Trustee, and where appropriate and involving
a transaction for the benefit of a particular Participant, may be charged to the
interest of such Participant.

     11.5   Notice to Employees.  Notice of the Plan and of any amendments
            -------------------                                           
thereto, of eligibility of each Employee, and notice of such other matters as
may be required by law or this instrument, shall be given by the Employer to the
Employees in such form as the Committee may deem appropriate and reasonable, and
in conformity to lawful requirements.

     11.6   Agreement of Participants.  Each Participant, by becoming such, for
            -------------------------                                          
himself or herself, and such Participant's heirs, executors, administrators,
legal representatives, and Beneficiaries, ipso facto, approves and agrees to be
bound by the provisions of this Plan and the Trust Instrument.

     11.7   Action by Employers.  Any written action herein permitted or
            -------------------
required to be taken by an Employer shall be by resolution of its board of
directors or by written instrument executed by a person or group of persons who
has been authorized by resolution of its board of directors as having authority
to take such action.

     11.8   Adoption of the Plan by a Controlled Group Member.  Any corporation
            -------------------------------------------------                  
which on or after the Effective Date is or becomes a Controlled Group Member
shall be authorized to adopt the Plan for the benefit of its eligible Employees
if approval of the Board is obtained.

            (a)   Method of Adopting the Plan by an Affiliate.  In order to
                  -------------------------------------------
     adopt the Plan, the board of directors of the Controlled Group Member must
     approve a resolution expressly adopting the Plan for the benefit of its
     Employees. Such resolution shall also authorize the appropriate officer of
     such Controlled Group Member to contribute from time to time, for purposes
     of the Plan, such sum as may, pursuant to Section 4.1 of the Plan, be
     determined by the Board, to be such Controlled Group Member's Employer
     Contribution for the benefit of Participants who are employed by such
     Controlled Group Member. By adopting the Plan, the Controlled Group Member
     shall be deemed to have delegated to the Company and its Board, authority
     to administer the Plan through the appointment of the members of the
     Committee and to amend or terminate the Plan at any time, and to take any
     other steps necessary or advisable in connection with the administration
     and implementation of the Plan. If requested to do so, such Controlled
     Group Member shall also execute a joinder agreement adopting the Plan,
     which agreement may make such modifications in the terms of the Plan as it
     applies to such Controlled Group Member as may be approved by the Board.

            (b)   Transmittal of Resolution.  A certified copy of the Controlled
                  -------------------------  
     Group Member's resolution shall be transmitted to the Board and approval of
     the Board shall be

                                       52
<PAGE>
 
     deemed to constitute the adoption of the Plan by the Controlled Group
     Member as of the date specified in such Controlled Group Member's
     resolution.

     11.9   Disassociation of an Employer from Plan.  Any Employer may withdraw
            ---------------------------------------                            
from the provisions of this Plan at any time upon the expiration of thirty (30)
days after delivery of written notice in the form described in Section 11.7 of
the Plan, of its intent to so do to the Committee, the Trustee, and the Board,
and shall thereupon cease to be a party to this Plan and to the Trust
Instrument.  In such event, liability for further Contributions for such
Employer shall cease, and, subject to the approval of the Board, the money
attributable to its then Participants and former Participants shall either be
distributed to the Participants or former Participants, if it elects to
terminate the Plan and Trust as to it, in the same manner as is provided in the
case of the termination of the whole Plan and Trust, or shall be transferred to
an independent successor plan and trust that it may establish for the benefit of
its own employees, which shall be deemed a continuation of this Plan and Trust.
Withdrawal from the Plan by an Employer shall not affect the continued operation
of the Plan with respect to the Company and other Employers.

     11.10  Merger of Plans.  In the case of any merger or consolidation of this
            ---------------                                                
Plan or the Trust Fund with, or transfer of the assets or liabilities of the
Plan or Trust Fund to any other plan, the terms of such merger, consolidation,
or transfer shall be such that each Participant would receive (in the event of
termination of this Plan or its successor immediately thereafter) a benefit
which is no less than such Participant would have received in the event of
termination of this Plan immediately before such merger, consolidation, or
transfer. The Plan shall not accept any transfer of assets or liabilities from a
plan that is subject to the survivor annuity requirements of Code section
401(a)(11).


                                  ARTICLE XII

                              TERMINATION OF PLAN

     12.1   Termination of Plan.  The Plan may be terminated in its entirety, or
            -------------------                                                 
as to any Employer at any time by the Company by resolution of its Board, duly
certified by an officer of the Company authorized by its Board to certify such
resolution, specifying such termination.  Such resolution shall be delivered to
the Committee, the Trustee, and to all Employers.  Such termination may be so
made without consent being obtained from the Trustee, the Committee, the
Participants, or their Beneficiaries, Employees, or any other interested person.
The Plan shall automatically terminate upon dissolution of the Company, unless
provision is specifically made by its successors, if any, for the continuation
of the Plan, or by the other Employers, if any, for its continuation with
respect to them and their Employees.

     12.2   Distribution on Termination. Upon termination of the Plan as
            ---------------------------
provided in Section 12.1 of the Plan, the Committee shall, as soon as
practicable, notify each Participant of such termination and of the fact that
all assets then in the hands of the Trustee will be distributed to each
Participant in the allotted proportions with full vesting in the Participants of
the Contributions paid

                                       53
<PAGE>
 
to the Trust Fund.  The Committee, shall, as soon as feasible, advise the
Trustee of the termination of the Plan, and the Trustee shall proceed, as
rapidly as feasible, to make the appropriate distribution to each Participant,
less any amounts necessary or proper to pay the expenses of such distribution
and liquidation and subject to Sections 7.7, 9.6 and 10.5 of the Plan.  Upon
completion of liquidation and distribution of the assets of the Trust to the
Participants, the Trustee shall thereby complete the Trustee's duties, and the
Trust shall terminate.

     12.3   Continuance of Plan by Successor.  In the event of the consolidation
            --------------------------------                                    
or merger of an Employer, or the sale by the Employer of its assets, the
resulting successor person or persons, firm or corporation may continue this
Plan, subject to the approval of the Board, by delivery of written notice
adopting the Plan, in the form described in Section 11.8 of the Plan, to the
Committee, Board, and the Trustee, and by executing a proper supplemental Trust
Agreement with the Trustee.  If, within one hundred eighty (180) days from the
effective date of such consolidation, merger, or sale of assets, such successor
does not adopt this Plan, as provided herein, it shall automatically be
terminated and the Trust Fund shall be distributed exclusively to the
Participants or their Beneficiaries in the manner provided for in this Plan for
terminations in general.

     12.4   Discontinuance of Contributions.  In the event that the board of
            -------------------------------                                 
directors of any Employer decides that it is impossible or inadvisable to
continue to make its Contributions as herein provided, said board shall have the
power to direct a discontinuance of the Employer's Contribution to the Trust
Fund by appropriate resolution.  After the date specified in a resolution of
discontinuance of Contributions, such Employer shall not be required to make
further Contributions under the Plan.  Nevertheless, upon any such
discontinuance, the Plan and Trust shall remain in existence, and all
provisions, other than the provisions relating to Contributions, shall remain in
effect as to such Employer.  Upon the complete discontinuance of Contributions
under the Plan by the Employer, to be distinguished from a suspension of
Contributions under the Plan which is merely a temporary cessation of Employer
Contributions, all amounts credited to the Participants' Accounts shall, upon
such discontinuance, become vested and nonforfeitable.  Any previously
unallocated funds at such time shall be allocated upon such discontinuance in
the manner prescribed in Article V, as appropriate.  In all other respects,
however, the Participants shall be treated as though the Plan were in full force
and effect.

     12.5   Partial Termination.  Upon a final determination and finding by the
            -------------------                                                
Committee within the guidelines set forth in this Section 12.5 that there has
been a partial termination of the Plan, the Committee shall notify each affected
Participant.  Should the Committee believe that the Plan may have suffered a
partial termination in a given year, in making its final determination and
finding as to whether a partial termination of the Plan has occurred, the
Committee may rely on, but is not required to seek, a determination letter from
the Internal Revenue Service or an opinion of counsel.  The rights of each
Participant and Beneficiary affected by such partial termination to the amounts
credited to his Account shall be fully vested and nonforfeitable as of the date
of such partial termination.  Any amount which become fully vested and
nonforfeitable as a result of the provisions of this Section shall be held and
distributed in the same manner that they would be so held and

                                       54
<PAGE>
 
distributed had there been a discontinuance of Contributions, under Section 12.4
of the Plan, as of the date of such partial termination.

     12.6   Sale of Division or Subsidiary.  Notwithstanding anything to the
            ------------------------------                                  
contrary in the Plan, regardless of whether a partial termination occurs upon a
sale or other disposition of one or more divisions or subsidiaries of the
Company (or upon the sale of the bulk of the assets of a trade or business
carried on by the Company or one or more of its divisions or subsidiaries), in
the case of Participants who are employed in the same or similar positions with
the acquiring party ("Purchaser"), no right to a distribution of Plan benefits
will accrue solely on account of such sale or disposition.  For purposes of the
provisions of the Plan governing distributions, termination of employment with
Purchaser (or Purchaser's successor in interest) shall be treated under the Plan
as a termination of service with the Company or an affiliate thereof.


                                 ARTICLE XIII

                             TOP-HEAVY PROVISIONS

     13.1   Definitions.  For purposes of this Article, the following
            -----------
expressions shall have the meanings respectively indicated:

            (a)   "Determination Date" shall mean, for purposes of determining
     whether a plan is top-heavy for a particular Plan Year, the last day of the
     preceding Plan Year.

            (b)   "Key Employee" shall mean any Employee or former Employee of
     an Employer (including a Beneficiary of any deceased Key Employee) who is a
     key employee of an Employer as defined by sections 416(i)(1) and (5) of the
     Code.

            (c)   "Non-Key Employee" shall mean any Employee of an Employer
     (including a Beneficiary of any deceased Non-Key Employee) who is not a Key
     Employee.

            (d)   "Top-Heavy Plan" shall mean for any Plan Year, a plan under
     which, as of the Determination Date, the aggregate of the accounts of Key
     Employees under the plan exceeds sixty percent (60%) of the aggregate of
     the accounts of all employees under such plan or, in the case of a defined
     benefit plan, the present value of the cumulative accrued benefits under
     the plan for Key Employees exceeds sixty percent (60%) of the present value
     of the cumulative accrued benefits under the plan for all employees, all as
     determined in accordance with the provisions of Code section 416(g). The
     accrued benefit of a Non-Key Employee shall be determined under (1) the
     method, if any, that uniformly applies for accrual purposes under all
     defined benefit plans maintained by the Employer, or (2) if there is no
     such method, as if such benefit accrued not more rapidly than the slowest
     accrual rate permitted under the fractional rule of section 411(b)(1)(C) of
     the Code. The determination of whether a plan is top heavy shall be made
     after aggregating all other plans of the

                                       55
<PAGE>
 
     Employers and Controlled Group Members in the Required Aggregation Group
     and after aggregating any other such plan of an Employer or an affiliate in
     the Permissive Aggregation Group if such permissive aggregation thereby
     eliminates the top-heavy status of any plan within such Permissive
     Aggregation Group. Except as set forth below, in determining the present
     value of the cumulative accrued benefit of any employee or the amount of
     any account of any employee, the present value or amount of account shall
     include any plan distributions made during the five (5) year period ending
     on the Determination Date, including distributions upon plan termination if
     the plan would have been in the Required Aggregation Group if it had not
     been terminated. Notwithstanding the preceding sentence, the accrued
     benefit or account balance of any former Participant who has not performed
     any services for the Employer during the five (5) year period preceding the
     Determination Date shall not be included in the determination set forth in
     the preceding sentence. In determining whether a plan is top-heavy, if any
     individual is a Non-Key Employee with respect to any plan for any plan
     year, but such employee was a Key Employee with respect to such plan for
     any prior plan year, any accrued benefit for such individual (and the
     account of such individual) shall not be taken into account. In determining
     whether a plan is top-heavy, the present value of accrued benefits shall be
     determined on the basis of an interest rate of five percent (5%) and using
     a unisex mortality assumption that is ninety percent (90%) male and ten
     percent (10%) female, based on the 1971 Group Annuity Mortality Table, and
     the same actuarial assumptions shall be used for all defined benefit plans
     that are included in an aggregation group. The accrued benefit of each Non-
     Key Employee shall be determined by using the method used for benefit
     accrual under all plans of the Employer, or if there is no such method, no
     more rapidly than under the slowest method of benefit accrual permitted
     under Code section 411(b)(1)(C). Only those plans of the Employer in which
     the Determination Dates fall within the same calendar year shall be
     aggregated in order to determine whether such plans are Top-Heavy Plans .

            (e)   "Super Top-Heavy Plan" means for any plan year, a plan that,
     as of the Determination Date, would meet the test specified above for being
     a Top-Heavy Plan if ninety percent (90%) were substituted for sixty percent
     (60%) in each place it appears in Subsection 13.1(d).

            (f)   "Required Aggregation Group" means each plan of the Employer
     in which a Key Employee is a participant, and each other plan of the
     Employer which enables any plan in which a Key Employee participates to
     meet the requirements of Code section 401(a)(4) or 410. In the case of a
     Required Aggregation Group, each plan in the group will be considered a 
     Top-Heavy Plan if the Required Aggregation Group is a Top-Heavy Group. No
     plan in the Required Aggregation Group will be considered a Top-Heavy Plan
     if the Required Aggregation Group is not a Top-Heavy Group.

            (g)   "Permissive Aggregation Group" includes the Required
     Aggregation Group and any other plan not required to be included in the
     Required Aggregation Group, if the resulting group, taken as a whole, would
     continue to satisfy the provisions of Code sections

                                       56
<PAGE>
 
     401(a)(4) or 410. In the case of a Permissive Aggregation Group, only a
     plan that is part of the Required Aggregation Group will be considered a
     Top-Heavy Plan if the Permissive Aggregation Group is a Top-Heavy Group. No
     plan in the Permissive Aggregation Group will be considered a Top-Heavy
     Plan if the Permissive Aggregation Group is not a Top-Heavy Group.

            (h)   "Top-Heavy Group" means a Required or Permissive Aggregation
     Group, if applicable, in which, as of the Determination Date, the sum of
     the present value of the accumulated accrued benefits of Key Employees
     under all defined benefit plans included in the group, and the aggregate of
     the accounts of Key Employees under all defined contribution plans included
     in the group, exceeds sixty percent (60%) of a similar sum determined for
     all Participants.

            (i)   "Valuation Date" shall mean for purposes of determining the
     value of plan accounts under this Section 13.1 the same date as the
     Determination Date.

     13.2   Application of Top-Heavy Rules.  Notwithstanding anything contained
            ------------------------------                                     
herein to the contrary, in the event that this Plan is a Top-Heavy Plan, as
determined pursuant to Code section 416 and this Article XIII, for any Plan
Year, the provisions of this Article XIII shall become operative with respect to
such Plan Year.

     13.3   Minimum Allocation Requirement.  Notwithstanding the provisions of
            ------------------------------                                    
Subsection 5.2(d) of the Plan, relating to allocations of Employer
Contributions, for any Plan Year in which this Plan is a Top-Heavy Plan, the
Committee shall cause a minimum allocation of Contributions to be made for such
Plan Year to the Account of each Non-Key Employee (who is a Plan Participant who
has not separated from service at the end of such Plan Year and who would not
otherwise be entitled to an allocation of Contributions equal to or in excess of
the amount determined under this Section 13.3) before allocating the balance of
Contributions in accordance with such Subsection.  The amount of such minimum
allocation shall be equal to the lesser of (a) and (b) where:

           (a)    is an amount equal to three percent (3%) of such Non-Key
     Employee's Remuneration, and

           (b)    is an amount equal to the largest percentage of Remuneration
     of all allocations of Contributions to be made hereunder for such Plan Year
     with respect to any Key Employee.

     Notwithstanding anything herein to the contrary, in any Plan Year in which
a Non-Key Employee is a Participant in both this Plan and a defined benefit
pension plan of an Employer, and both such plans are Top-Heavy Plans, the
Employer shall not be required to provide a Non-Key Employee with both the full
separate minimum defined benefit plan benefit and the full separate defined
contribution plan allocations. Therefore, for Non-Key Employees who are
participating in a defined benefit plan maintained by the Employer and the
minimum benefits under Internal

                                       57
<PAGE>
 
Revenue Code section 416(c)(2) are accruing to a Non-Key Employee under such
plan, the minimum allocations provided for above shall not be applicable, and no
minimum allocation shall be made under the Plan on behalf of the Non-Key
Employee.  Further, notwithstanding anything herein to the contrary, in any plan
year in which a Non-Key Employee is a Participant in both this Plan and another
Company maintained defined contribution plan and is not a participant in a
defined benefit plan maintained by the Employer, and the minimum benefits under
Code section 416(c)(2) are accruing to such non-key employee under the Savings
Plan, the minimum allocation provided for above shall not be applicable, and no
minimum allocation shall be made under the Plan on behalf of such Non-Key
Employee.

     13.4   Effect on Allocation Limitations. In the event Section 13.2 above is
            --------------------------------
applicable, then the multiplier of 1.25 in Subsections 5.4(b)(1) and 5.4(b)(2)
of the Plan shall be reduced to 1.0 unless

            (a)   All plans required to be aggregated and any other plans which
may be permissively aggregated pursuant to Code section 416(g) are not Super 
Top-Heavy, and

            (b)   The Account of each Non-Key Employee who is a Participant
receives an extra contribution allocation (in addition to the minimum
contribution allocation set forth above) equal to not less than one percent (1%)
of each Non-Key Employee's Compensation.

     13.5   Effect on Vesting.  Notwithstanding the provisions of Section 7.2 of
            -----------------                                                   
the Plan, for any Plan Year in which this Plan is a Top-Heavy Plan, a
Participant's Capital Accumulation shall be a percentage of his Account
determined on the basis of the Participant's number of Years of Service, as
defined in Section 2.4 of the Plan, according to the following schedule:

            Years of Service              Nonforfeitable Percentage
            ----------------              -------------------------

            Less than 2 years                           0%
            2 years but less than 3 years              20%
            3 years but less than 4 years              40%
            4 years but less than 5 years              60%
            5 years but less than 6 years              80%
            6 years or more                           100%

Notwithstanding the foregoing, if the Plan shall cease to be a Top-Heavy Plan in
any subsequent Plan Year, the Board of Directors of the Company shall direct the
Committee either to (a) continue to apply the above vesting schedule or (b)
revert to the vesting schedule previously applicable under Section 7.2 of the
Plan.  Reversion to said vesting schedule shall be treated as a Plan amendment
and shall be subject to the provisions of Subsection 11.3(c) of the Plan.

     IN WITNESS WHEREOF, each Employer has caused this instrument to be executed
this ___ of ______________, 1996.

                                       58
<PAGE>
 
                                  SOUTHERN COMMUNITY BANCSHARES, INC.


                                  By:____________________________________

                                  Title:_________________________________

                                       59
<PAGE>
 
THE STATE OF ____________   (S)
                            (S)
COUNTY OF ____________      (S)

     BEFORE ME, the undersigned authority, on this day personally appeared _____
_________, __________ of SOUTHERN COMMUNITY BANCSHARES, INC., known to me to be
the person whose name is subscribed to the foregoing instrument, and
acknowledged to me that he executed the same for the purposes and consideration
therein expressed, in the capacity therein stated, and as the act and deed of
said SOUTHERN COMMUNITY BANCSHARES, INC.

     GIVEN UNDER MY HAND AND SEAL OF OFFICE, this ____ day of _________, 1996.



                                    __________________________________________
                                    Notary Public in and for the State of_____

My Commission Expires:

_________________________ 

                                       60

<PAGE>
 
               [LETTERHEAD OF BAYH, CONNAUGHTON & MALONE, P.C.]




Board of Directors
First Federal Savings and Loan Association
 of Cullman
325 Second Street, S.E.
Cullman, Alabama 35055

Gentlemen:

     We hereby consent to the use of our firm's name in the Application for
Conversion on Form AC filed by First Federal Savings and Loan Association of
Cullman, and the Registration Statement of Southern Community Bancshares, Inc.,
Form SB-2; and to the reference to our firm name under the caption "Legal
Matters" in the Prospectus which is included in Form AC and Form SB-2.  We also
consent to the inclusion of, summary of and references to our legal opinions
concerning legal and tax matters in such filings including the Prospectus of
Southern Community Bancshares, Inc.

                                        Very truly yours,

                                        /s/  Bayh, Connaughton & Malone, P.C.
                                        -------------------------------------
                                        Bayh, Connaughton & Malone, P.C.




Washington, D.C.
September 16, 1996

<PAGE>
 
                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the use of our report
and to all references to our Firm included in or made a part of this Offering
Circular.



                                             /s/  ARTHUR ANDERSEN LLP


Birmingham, Alabama
September 17, 1996

<PAGE>
 
                      [ FERGUSON & CO., LLP LETTERHEAD ]




Board of Directors
First Federal Savings and Loan Association
 of Cullman
325 Second Street, S.E.
Cullman, Alabama 35055

Gentlemen:

     We hereby consent to the use of our firm's name in the Form AC Application
for Conversion of First Federal Savings and Loan Association of Cullman,
Cullman, Alabama, and any amendments thereto, and in the Form SB-2 Registration
Statement of Southern Community Bancshares, Inc., and any amendments thereto.
We also hereby consent to the inclusion of, summary of and references to our
Appraisal Report and our opinion concerning subscription rights in such filings
including the Prospectus of Southern Community Bancshares, Inc.



                                        Very truly yours,

                                        /s/ Robin L. Fussell
                                        --------------------
                                        Principal
                                        Ferguson & Co., LLP



Irving, Texas
September 19, 1996

<PAGE>
 
           [ LETTERHEAD OF MILLER, HAMILTON, SNIDER & ODOM, L.L.C. ]



Board of Directors
First Federal Savings and Loan Association
  of Cullman
325 Second Street, S.E.
Cullman, Alabama 35055

Gentlemen:

     We hereby consent to the use of our firm's name in the Application for
Conversion on Form AC filed by First Federal Savings and Loan Association of
Cullman, and the Registration Statement of Southern Community Bancshares, Inc.,
Form SB-2; and to the reference to our firm name under the caption "Legal
Matters" in the Prospectus which is included in Form AC and Form SB-2. We also
consent to the inclusion of, summary of and references to our legal opinion
concerning Alabama State legal matters in such filings including the Prospectus
of Southern Community Bancshares, Inc.


                                   Very truly yours,

                                   /s/ Miller, Hamilton, Snider & Odom, L.L.C.
                                   -------------------------------------------
                                   Miller, Hamilton, Snider & Odom, L.L.C.


Montgomery, Alabama
September 16, 1996

<TABLE> <S> <C>

<PAGE>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<PERIOD-START>                             JUL-01-1996      
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                        $373,261
<INT-BEARING-DEPOSITS>                       4,464,332
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 10,360,539
<INVESTMENTS-CARRYING>                       8,000,525
<INVESTMENTS-MARKET>                         7,956,542
<LOANS>                                     40,480,606
<ALLOWANCE>                                    611,597
<TOTAL-ASSETS>                              64,381,274
<DEPOSITS>                                  58,277,887
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                            250,741
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                   5,852,646
<TOTAL-LIABILITIES-AND-EQUITY>              64,381,274
<INTEREST-LOAN>                              2,509,826
<INTEREST-INVEST>                              781,852
<INTEREST-OTHER>                               174,308
<INTEREST-TOTAL>                             3,465,986
<INTEREST-DEPOSIT>                           1,936,152
<INTEREST-EXPENSE>                           1,936,152
<INTEREST-INCOME-NET>                        1,529,834
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                              1,069,647
<INCOME-PRETAX>                                642,878
<INCOME-PRE-EXTRAORDINARY>                     642,878
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   419,429
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                       0
<LOANS-NON>                                     34,000
<LOANS-PAST>                                   157,953
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               623,638
<CHARGE-OFFS>                                   19,986
<RECOVERIES>                                     7,945
<ALLOWANCE-CLOSE>                              611,597
<ALLOWANCE-DOMESTIC>                           611,597
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>

<PAGE>
 
                      [LETTERHEAD OF FERGUSON & CO., LLP]

                                 May 30, 1996

Board of Directors
First Federal Savings and Loan Association
325 2nd Street, SE
Cullman, Alabama  35055

Dear Directors:

     This letter sets forth the agreement between First Federal Savings and Loan
Association ("First Federal"), Cullman, Alabama, and Ferguson & Co., LLP, 
("F&C"), Irving, Texas, under the terms of which First Federal has engaged F&C, 
in connection with its conversion from mutual to stock form, to (1) determine 
the pro forma market value of the shares of common stock to be issued and sold 
by First Federal or its holding company; and (2) assist First Federal in
preparing a business plan to be filed with the application for approval to
convert to stock.

     F&C agrees to deliver the written valuation and business plan to First 
Federal at the above address on or before a mutually agreed upon date. Further, 
F&C agrees to perform such other services as are necessary or required in 
connection with comments from the applicable regulatory authorities relating to 
the business plan and appraisal and the preparation of appraisal updates as 
requested by First Federal or its counsel. It is understood that the services of
F&C under this agreement shall be limited as herein described.

     F&C's fee for the business plan and initial appraisal valuation report and 
any required updates shall be $25,000. In addition, First Federal shall 
reimburse F&C for all out-of-pocket expenses (not to exceed $5,000). Payment 
under this agreement shall be made as follows:

     1.  Seven thousand, five hundred dollars ($7,500) upon execution of this 
         engagement letter.

     2.  Seven thousand, five hundred dollars ($7,500) upon delivery of the 
         business plan.

     3.  Ten thousand dollars ($10,000) upon delivery of the completed appraisal
         report.

     4.  Out-of-pocket expenses are to be paid monthly.
<PAGE>
Board of Directors
May 30, 1996
Page 2

     If, during the course of First Federal's conversion, unforeseen events
occur so as to change materially the nature or the work content of the services
described in this contract, the terms of the contract shall be subject to
renegotiation. Such unforeseen events shall include, but not be limited to,
major changes in the conversion regulations, appraisal guidelines or processing
procedures as they relate to conversion appraisals, major changes in First
Federal's management or operating policies, execution of a merger agreement with
another institution prior to completion of conversion, and excessive delays or
suspension of processing of conversions by the regulatory authorities such that
completion of First Federal's conversion requires the preparation by F&C of a
new appraisal report or business plan, excluding appraisal updates during the
course of the engagement.

     To induce F&C to provide the services described above, First Federal 
hereby agrees as follows:

        1.  First Federal shall supply to F&C such information with respect 
            to its business and financial condition as F&C reasonably may
            request in order to make the aforesaid valuation. Such information
            made available to F&C shall include, but not be limited to, annual
            financial statements, periodic regulatory filings, material
            agreements, debt instruments and corporate books and records.

        2.  First Federal hereby represents and warrants, to the best of its 
            knowledge that any information provided to F&C does not and will
            not, at any time relevant hereto, contain any misstatement or
            untrue statement of a material fact or omit any and all material
            facts required to be stated therein or necessary to make the
            statements therein not false or misleading in light of the
            circumstances under which they were made.

        3.  (a) First Federal shall indemnify and hold harmless F&C and any 
            employees of F&C who act for or on behalf of F&C in connection with
            the services called for under this agreement, from and against any
            and all loss, cost, damage, claim, liability on expense of any
            kind, including reasonable attorneys fees and other expenses
            incurred in investigating, preparing to defend and defending any
            claim or claims (specifically including, but not limited to, claims
            under federal and state securities laws) arising out of any
            misstatement or untrue statement of a material fact contained in
            the information supplied by First Federal to F&C or by an omission
            to state a material fact in the information so provided which is
            required to be stated therein in order to make the statement
            therein not false or misleading.


































<PAGE>
 
Board of Directors
May 30, 1996
Page 3

               (b) F&C shall not be entitled to indemnification pursuant to
               Paragraph 3(a) above with regard to any claim arising where, with
               regard to the basis for such claim, F&C had knowledge that a
               statement of a fact material to the evaluation and contained in
               the information supplied by First Federal was untrue or had
               knowledge that a material fact was omitted from the information
               so provided and that such material fact was necessary in order to
               make the statement made to F&C not false or misleading.

               (c) F&C additionally shall not be entitled to indemnification
               pursuant to Paragraph 3(a) above notwithstanding its lack of
               actual knowledge of an intentional misstatement or omission of a
               material fact in the information provided if F&C is determined to
               have been negligent or to have failed to exercise due diligence
               in the preparation of its valuation.


        First Federal and F&C are not affiliated, and neither First Federal nor 
F&C has an economic interest in, or held in common with, the other and has not 
derived a significant portion of its gross revenue, receipts or net income for 
any period from transactions with the other.

        In order for F&C to consider this proposal binding, please acknowledge 
your consent to the foregoing by executing the enclosed copies of this letter 
and returning one copy to us, together with a check payable to Ferguson & Co. in
the amount of $7,500. The extra copy of this letter is for your conversion 
counsel.

                                                Your very truly,

                                                /s/ Robin L. Fussell

                                                Robin L. Fussell
                                                Principal

Agreed to ($7,500 check enclosed):

First Federal Savings and Loan Association
Cullman, Alabama

By: /s/ Signature
   --------------------------------
   President & CEO
   June 10, 1996


<PAGE>
 
                          Conversion Valuation Report

                          --=======================--

                           Valued as of July 30, 1996


                   FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION
                                   OF CULLMAN

                                Cullman, Alabama


                                  Prepared By:


                              Ferguson & Co., LLP
                                   Suite 550
                         122 W. John Carpenter Freeway
                                Irving, TX 75039
                                  214/869-1177
<PAGE>
 
               [LETTERHEAD OF FERGUSON & CO., LLP APPEARS HERE]



                     STATEMENT OF APPRAISER'S INDEPENDENCE
             First Federal Savings and Loan Association of Cullman
             -----------------------------------------------------
                                Cullman, Alabama
                                ----------------

     We are the appraiser for First Federal Savings and Loan Association of
Cullman in connection with its mutual to stock conversion.  We are submitting
our independent estimate of the pro forma market value of the Association's
stock to be issued in the conversion.  In connection with our appraisal of the
Association's to-be-issued stock, we have received a fee which was not related
to the estimated final value.  The estimated pro forma market value is solely
the opinion of our company and it was not unduly influenced by the Association,
its conversion counsel, its selling agent, or any other party connected with the
conversion.  We also received a fixed fee for assisting the Association in
connection with the preparation of its business plan to be submitted with the
conversion application.

     First Federal has agreed to indemnify Ferguson & Co., LLP under certain
circumstances against liabilities arising out of our services.  Specifically, we
are indemnified against liabilities arising from our appraisal except to the
extent such liabilities are determined to have arisen because of our negligence
or willful conduct.

                                               Ferguson & Co., LLP


                                               /s/ Robin L. Fussell


                                               Robin L. Fussell
                                               Principal

August 1, 1996
<PAGE>
 
[LETTERHEAD OF FERGUSON & CO. LLP APPEARS HERE]


                                 August 1, 1996



Board of Directors
First Federal Savings and Loan Association
325 Second Street SE
Cullman, Alabama  35055

Dear Directors:

     We have completed and hereby provide, as of July 30, 1996, an independent
appraisal of the estimated pro forma market value of First Federal Savings and
Loan Association of Cullman ("First Federal" or the "Association"), Cullman,
Alabama, in connection with the conversion of First Federal from the mutual to
stock form of organization ("Conversion"). This appraisal report is furnished
pursuant to the regulatory filing of the Association's Application for
Conversion ("Form AC") with the Office of Thrift Supervision ("OTS").

     Ferguson & Co., LLP ("F&C") is a consulting firm that specializes in
providing financial, economic, and regulatory services to financial
institutions. The background and experience of F&C is presented in Exhibit I. We
believe that, except for the fees we will receive for preparing the appraisal
and assisting with First Federal's business plan, we are independent. F&C
personnel are prohibited from owning stock in conversion clients for a period of
at least one year after conversion.

     In preparing our appraisal, we have reviewed First Federal's Application
for Approval of Conversion, including the Proxy Statement as filed with the OTS.
We conducted an analysis of First Federal that included discussions with Arthur
Andersen LLP, CPAs, the Association's independent auditors, and with Bayh,
Connaughton, and Malone, the Association's conversion counsel. In addition,
where appropriate, we considered information based on other available published
sources that we believe is reliable; however, we cannot guarantee the accuracy
or completeness of such information.

     We also reviewed the economy in First Federal's primary market area and
compared the Association's financial condition and operating results with that
of selected publicly traded thrift institutions. We reviewed conditions in the
securities markets in general and in the market for thrifts stocks in
particular.

     Our appraisal is based on First Federal's representation that the
information contained in the Form AC and additional evidence furnished to us by
the Association and its independent auditors are truthful, accurate, and
complete. We did not independently verify the financial statements and other
information provided by First Federal and its auditors, nor did we independently
value the Association's assets or liabilities. The valuation considers First
Federal only as a going concern and should not be considered an indication of
its liquidation value.
<PAGE>
 
Board of Directors
August 1, 1996
Page 2


     It is our opinion that, as of July 30, 1996, the estimated pro forma market
value of First Federal was $8,000,000, or 400,000 shares at $20.00 per share.
The resultant valuation range was $6,800,000 at the minimum (340,000 shares at
$20.00 per share) to $9,200,000 at the maximum (460,000 shares at $20.00 per
share), based on a range of 15 percent below and above the midpoint valuation.
The supermaximum was $10,580,000 (529,000 shares at $20.00 per share).

     Our valuation is not intended, and must not be construed, as a
recommendation of any kind as to the advisability of purchasing shares of common
stock in the conversion. 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 who purchase
shares of common stock in the conversion will thereafter be able to sell such
shares at prices related to the foregoing estimate of the Association's pro
forma market value. F&C is not a seller of securities within the meaning of any
federal or state securities laws and any report prepared by F&C shall not be
used as an offer or solicitation with respect to the purchase or sale of any
securities.

     Our opinion is based on circumstances as of the date hereof, including
current conditions in the United States securities markets. Events occurring
after the date hereof, including, but not limited to, changes affecting the
United States securities markets and subsequent results of operations of First
Federal, could materially affect the assumptions used in preparing this
appraisal.

     The valuation reported herein will be updated as provided in the OTS
conversion regulations and guidelines. All updates will consider, among other
things, any developments or changes in First Federal's financial performance and
condition, management policies, and current conditions in the equity markets for
thrift shares. Should any such new developments or changes be material, in our
opinion, to the valuation of the shares, appropriate adjustments will be made to
the estimated pro forma market value. The reasons for any such adjustments will
be explained in detail at the time.

                                               Respectfully,
                                               FERGUSON & CO., LLP

                                               /s/ Robin L. Fussell

                                               Robin L. Fussell
                                               Principal
<PAGE>
 
FERGUSON & CO., LLP
- -------------------

                               TABLE OF CONTENTS

                   First Federal Savings and Loan Association

                                Cullman, Alabama

                                                                            PAGE
                                                                            ----
INTRODUCTION                                                                   1

SECTION I. - FINANCIAL CHARACTERISTICS                                         2

PAST & PROJECTED ECONOMIC CONDITIONS                                           2

FINANCIAL CONDITION OF INSTITUTION                                             2

     Balance Sheet Trends                                                      2

     Asset/Liability Management                                                2

     Income and Expense Trends                                                 8

     Regulatory Capital Requirements                                           9

     Lending                                                                   9

     Nonperforming Assets                                                     14

     Classified Assets                                                        14

     Loan Loss Allowance                                                      14

     Mortgage-Backed Securities and Investments                               16

     Savings Deposits                                                         18

     Borrowings                                                               19

     Subsidiaries                                                             19

     Legal Proceedings                                                        19

EARNINGS CAPACITY OF THE INSTITUTION                                          19

     Asset-Size-Efficiency of Asset Utilization                               19

     Intangible Values                                                        19

     Effect of Government Regulations                                         19

     Office Facilities                                                        20
 
SECTION II - MARKET AREA                                                       1

DEMOGRAPHICS                                                                   1
 

                                       i
<PAGE>
 
FERGUSON & CO., LLP
- -------------------

                         TABLE OF CONTENTS - CONTINUED

                   First Federal Savings and Loan Association

                                Cullman, Alabama

                                                                            PAGE
                                                                            ----
SECTION III - COMPARISON WITH PUBLICLY TRADED THRIFTS                          1

COMPARATIVE DISCUSSION                                                         1

     Selection Criteria                                                        1

     Profitability                                                             3

     Balance Sheet Characteristics                                             3

     Risk Factors                                                              3

     Summary of Financial Comparison                                           3

FUTURE PLANS                                                                   4

SECTION IV - CORRELATION OF MARKET VALUE                                       1

MARKETABILITY & LIQUIDITY OF STOCK TO BE ISSUED                                1

     Financial Aspects                                                         1

     Market Area                                                               2

     Management                                                                2

     Dividends                                                                 2

     Liquidity                                                                 2

     Thrift Equity Market Conditions                                           3

ALABAMA ACQUISITIONS                                                           3

EFFECT OF INTEREST RATES ON THRIFT STOCK                                       3

     Adjustments Conclusion                                                    5

     Valuation Approach                                                        5

     Valuation Conclusion                                                      6
 


                                       ii
<PAGE>
 
FERGUSON & CO., LLP
- -------------------



                         TABLE OF CONTENTS - CONTINUED

                   First Federal Savings and Loan Association

                                Cullman, Alabama

TABLE
NUMBER                              TABLE TITLE                             PAGE
- ------                              -----------                             ----


        SECTION I - FINANCIAL CHARACTERISTICS

  1     Selected Financial Condition Data                                     3
  2     Summary of Operations                                                 4
  3     Selected Operating Ratios                                             5
  4     Loan Maturity Schedule                                                6
  5     GAP Analysis                                                          7
  6     Net Portfolio Value                                                   8
  7     Regulatory Capital Compliance                                         9
  8     Analysis of Loan Portfolio                                            10
  9     Loan Activity                                                         11
 10     Average Balance Sheets                                                12
 11     Rate/Volume Analysis                                                  13
 12     Non-Performing Assets                                                 14
 13     Analysis of Allowance for Loan Losses                                 15
 14     Allocation of the Allowance for Loan Losses                           16
 15     MBS, Interest Bearing Deposits, and Investment Maturities and Yields  17
 16     MBS, Interest Bearing Deposits, and Investments                       18
 17     Savings Portfolio                                                     20
 18     Time Deposit Maturities                                               21
 19     Jumbo CD's                                                            21
 20     Savings Deposit Activity                                              22
 21     Office Facilities                                                     22
 
        SECTION II - MARKET AREA

  1     Demographic Trends                                                    3
  2     Percent Employment by Industry                                        4
  3     Market Area Deposits                                                  5
  4     Summary of Building Permits                                           6
 
        SECTION III - COMPARISON WITH PUBLICLY
        TRADED THRIFTS

  1     Comparatives                                                          4
  2     Key Financial Indicators                                              5
  3     Pro Forma Comparisons                                                 6
 

                                      iii
<PAGE>
 
FERGUSON & CO., LLP
- -------------------

                         TABLE OF CONTENTS - CONTINUED

                   First Federal Savings and Loan Association

                                Cullman, Alabama



TABLE
NUMBER                              TABLE TITLE                             PAGE
- ------                              -----------                             ----


        SECTION IV  - CORRELATION OF MARKET VALUE

  1     Appraisal Earnings Adjustments                                        1
  2     Alabama Acquisitions                                                  7
  3     Recent Conversions                                                    9
  4     Comparison of Pricing Ratios                                          12
 
FIGURE
NUMBER                              LIST OF FIGURES
- ------                              ---------------


                                                                            PAGE
                                                                            ----
        SECTION IV  -  CORRELATION OF MARKET VALUE       
 
  1     SNL Index                                                             13
  2     Interest Rates                                                        14
 
                                   EXHIBIT TITLE
                                   -------------

Exhibit I - Ferguson & Co., LLP Qualifications

Exhibit II - Selected Region, State, and Comparatives Information

Exhibit III - First Federal Savings and Loan Association TAFS Report

Exhibit IV - Comparative Group TAFS and BankSource Reports

Exhibit V - Selected Publicly Traded Thrifts

Exhibit VI - Comparative Group Selection

Exhibit VII - Pro Forma Calculations

        Pro Forma Assumptions
        Pro Forma Effect of Conversion Proceeds At the Minimum of the Range
        Pro Forma Effect of Conversion Proceeds At the Midpoint of the Range
        Pro Forma Effect of Conversion Proceeds At the Maximum of the Range
        Pro Forma Effect of Conversion Proceeds At the SuperMax of the Range
        Pro Forma Analysis Sheet
 
                                       iv
<PAGE>
 
                                   SECTION I
                           FINANCIAL CHARACTERISTICS
<PAGE>
 
FERGUSON & CO., LLP                                                Section I.
- -------------------                                                ----------
                                 INTRODUCTION

        First Federal Savings and Loan Association of Cullman ("First Federal"
or "Association") is a federally chartered, federally insured mutual savings and
loan association located in Cullman (Cullman County), Alabama. It was chartered
in 1905 as Improved Building and Loan Association. Its name was changed to
Improved Savings and Loan Association, it joined the FHLB system, and obtained
federal insurance of accounts in 1941. It switched to a federal savings and loan
association charter and adopted its present name in 1974. In June 1996, it
adopted a plan to convert to a stock savings and loan association, via a
standard mutual to stock conversion.

        At June 30, 1996, First Federal had total assets of $64.4 million, loans
of $39.9 million, mortgage-backed securities of $9.0 million, investment
securities of $9.4 million, deposits of $58.3 million, and net worth of $5.9
million, or 9.1% of assets.

        The Association has three offices, all of which are located in Cullman.
Alabama is in the south eastern portion of the United States. Cullman is located
in the north central portion of Alabama. It is approximately 45 miles north of
Birmingham and 45 miles south of Huntsville.
 
        First Federal is a traditional thrift with a heavy orientation to
passive investments. It invests primarily in (1) 1-4 family loans and, to a
lesser extent, in multifamily, commercial, and construction real estate loans,
commercial non-real estate loans, and consumer loans, (2) mortgage backed
securities, (3) United States government and agency securities, and (4)
temporary cash investments. It is funded principally by savings deposits and
existing net worth. It has not utilized borrowings recently.
 
        The Association offers a variety of loan products to accommodate its
customer base and single family loans dominate the Association's loan portfolio.
In recent years, First Federal has concentrated its lending in one year ARMs and
15 year fixed rate single family loans. At June 30, 1996, loans on 1-4 family
dwellings made up 37.0% of total assets and 57.1% of the loan portfolio.
Mortgage backed securities made up 13.7% of total assets. Cash and investment
securities made up 22.1% of First Federal's assets at June 30, 1996.

        First Federal had $223 thousand in non-performing assets at June 30,
1996 (.35% of total assets), as compared to $211 thousand at September 30, 1995
(.34% of total assets), and $322 thousand at September 30, 1994 (.51% of total
assets).
 
        Savings deposits decreased slightly during the period from September 30,
1991, to June 30, 1996 ($2.0 million), a compound annual rate of decline of
0.71%. Savings increased $141 thousand (0.24%) in 1994, decreased $2.2 million
(3.81%) in 1995, and increased $2.3 million (4.05%) for the nine months ended
June 30, 1996. First Federal has not relied extensively on borrowings during
recent years. It had no borrowings during the period from September 30, 1991, to
June 30, 1996.

        The Association's capital to assets ratio has shown steady growth.
Equity capital, as a percentage of assets, has increased from 6.0% at September
30, 1991, to 9.1% at June 30, 1996. This capital growth was a result of
consistent earnings combined with no growth in assets. First Federal's assets
declined $80 thousand during the four years and nine months ended June 30, 1996.

        First Federal's profitability, as measured by return on average assets
("ROAA"), was below but is currently above its peer group average of thrifts
filing TFR's with the OTS, consisting of OTS supervised thrifts with assets from
$50 million to $100 million. For the years ending December 31, 1993, 1994, and
1995, and the quarter ended March 31, 1996, First Federal ranked in the 25th,
41st, 85th, and 79th percentile, respectively, in ROAA, based on information
derived from the TAFS thrift database published by Sheshunoff Information
Services Inc. (See Exhibit III, page 3). In return on equity for the same
periods, First Federal ranked in the 34th, 89th, 94th, and 86th percentile,
respectively. Recent high income periods have included substantial amounts of
non-recurring income from real estate operations and sales of fixed assets.

                                       1
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   ----------

                         I.  FINANCIAL CHARACTERISTICS

PAST & PROJECTED ECONOMIC CONDITIONS

        Fluctuations in thrift earnings in recent years have occurred within the
time frames as a result of changing temporary trends in interest rates and other
economic factors. However, the year-to-year results have been upward while the
general trends in the thrift industry have been improving as interest rates
declined. Interest rates began a general upward movement during late 1993,
followed by a decline in interest margins and profitability. Rates began a
general decline in mid 1995 and then leveled off on the short end and increased
on the long end.
 
        The thrift industry generally is better equipped to cope with changing
interest rates than it was in the past, and investors have recognized the
demonstrated ability of the thrift industry to maintain interest margins in
spite of rising interest rates. However, rate increases and the shortening of
the time elapsed between increases during 1994 placed pressure on portfolio
managers to shorten maturities, which negatively impacts the future earnings of
financial institutions.

FINANCIAL CONDITION OF INSTITUTION

Balance Sheet Trends

        As Table I.1 shows, First Federal experienced a modest increase in
assets during the period of one year and nine months ending June 30, 1996.
Assets increased $853 thousand, or 1.34% during the period. Loans decreased $85
thousand, or 0.21%; cash and cash equivalents increased $1.85 million, or
62.13%; investment securities decreased $1.80 million, or 16.04%; and mortgage-
backed securities increased $3.29 million, or 57.91%. Savings deposits increased
by $50 thousand, or 0.09%. Equity increased $858 thousand, or 17.18%.

Asset/Liability Management
  
        Managing interest rate risk is a major component of the strategy used in
operating a thrift. Most of a thrifts interest earning assets are long-term,
while most of the interest bearing liabilities have short to intermediate terms
to contractual maturity. To compensate, asset/liability management techniques
include (1) making long term loans with interest rates that adjust to market
periodically, (2) investing in assets with shorter terms to maturity, (3)
lengthening the terms to maturities of savings deposits, and (4) seeking to
employ any combination of the aforementioned techniques artificially through the
use of synthetic hedge instruments. Table I.4 contains information on
contractual loan maturities at September 30, 1995. Table I.5 shows the gap
analysis of First Federal's interest earning assets and interest bearing
liabilities at March 31, 1996. It shows that, within one year of March 31, 1996,
First Federal has a negative gap to interest bearing liabilities of 0.79% and a
negative gap to total assets of 0.42%. First Federal has a minor negative
cumulative gap at the end of three years and a minor positive gap at the end of
five years. Table I.6 provides rate shock information at varying levels of
interest rate change. The Association has manageable interest rate risk, and
should be able to maintain, within practical limits, its net interest margin and
the market value of its portfolio equity.
 
        First Federal's basic approach to interest rate risk management has been
to emphasize adjustable mortgage loans and intermediate term mortgage-backed
securities, shorten fixed rate mortgage terms, increase consumer and commercial
non-real estate loans, and increase investments in short and intermediate term
investment securities. First Federal currently is not utilizing synthetic hedge
instruments and has not used borrowings in recent years. First Federal's
business plan calls for a reduction in mortgage-backed securities and increase
in liquid investments and loans, with the most significant loan growth being in
short to intermediate term non-real estate loans.

                                       2
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   ----------


                 Table I.1 - Selected Financial Condition Data
 

The following table sets forth certain historical information concerning the
financial position of the Association for the periods and at the dates
indicated.

<TABLE> 
<CAPTION> 
                                                                                                                     
                                      At                                 At September 30,                              Compound 
                                   June 30,    -------------------------------------------------------------------      Growth   
                                    1996           1995         1994          1993            1992          1991         Rate
                                  ----------   ----------   ----------    ----------      ----------    ----------    ---------- 
                                                                      (Amounts in 000's)
 

<S>                                <C>           <C>           <C>          <C>            <C>            <C>            <C> 
Total assets                       $64,381       $62,026       $63,528      $63,018        $63,615        $64,461             NM
Cash and cash equivalents            4,838         6,108         2,984        3,729          7,302          6,384         -6.00%
Loans receivable, net               39,869        38,570        39,954       42,270         43,055         49,147         -4.50%
Mortgage-backed securities           8,963         5,452         5,676        4,407          2,202          1,444         46.47%
Investment securities                9,399        10,802        11,194       10,983          8,762          5,082         13.78%
Deposits                            58,278        56,008        58,228       58,087         59,217         60,281         -0.71%
Retained earnings (1)                5,853         5,606         4,995        4,750          4,171          3,881          9.02%
</TABLE> 
 
NM--Not meaningful
(1) Net of unrealized gains and losses on available-for-sale securities.
 
Source:  Offering circular, unaudited and audited financial statements

                                       3
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   ----------

                       Table I.2 - Summary of Operations


The following table summarizes the Association's results of operations for each
of the periods indicated.
 
<TABLE> 
<CAPTION> 
                                              Nine Months
                                             Ended June 30,              Years Ended September 30,
                                      --------------------- ------------------------------------------------------
                                         1996       1995       1995       1994       1993       1992       1991
                                      ---------- ---------- ---------- ---------- ---------- ---------- ---------- 
SELECTED OPERATING DATA:                                           (Amounts in 000's)  
<S>                                   <C>        <C>        <C>        <C>        <C>         <C>       <C> 
Interest income                         $3,466      $ 3,245    $ 4,399    $ 3,987    $ 4,289    $ 5,052     $5,974

Interest expense                         1,936        1,668      2,300      1,983      2,183      3,004      4,165
                                      ---------- ---------- ---------- ---------- ---------- ---------- ---------- 
  Net interest income                    1,530        1,576      2,099      2,004      2,107      2,048      1,808

Provision for loan losses                    -           -          -          35         43        463        322
                                      ---------- ---------- ---------- ---------- ---------- ---------- ----------    
  Net interest income after provision                                                         
    for loan losses                      1,530       1,576      2,099       1,969      2,063      1,586      1,487
                                      ---------- ---------- ---------- ---------- ---------- ---------- ---------- 
Total non-interest income                  183         220        329          17        102        206         30
                                      ---------- ---------- ---------- ---------- ---------- ---------- ---------- 
Non-interest expense                     1,070       1,125      1,496       1,610      1,606      1,504      1,467
                                      ---------- ---------- ---------- ---------- ---------- ---------- ----------
    Income before income taxes             643         670        932         376        560        287         50
                                                                                              
  Income tax expense (credit)              223         208        310          98        102         -2       -177
                                      ---------- ---------- ---------- ---------- ---------- ---------- ----------
                                                                        
Net income                                 419         463        622         279        458        290        226
                                      ========== ========== ========== ========== ========== ========== ==========
</TABLE>                                                               
Source:  Offering circular, audited and unaudited financial statements   

                                       4
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   ----------
                                                                         
                     Table I.3 - Selected Operating Ratios               
                                                                         
<TABLE>                                                                  
<CAPTION>                                                                
                                            At or for the      At or for the
                                          Nine Months Ended     Year Ended
                                              June 30,          September 30,
                                         ------------------   ----------------
                                           1996      1995       1995    1994
                                         -------- ---------   ------- --------
<S>                                      <C>      <C>         <C>     <C>
Performance Ratios:                                                      
- -------------------
  Return on assets                            0.9       1.0       1.0      0.4
  Return on average retained earnings         9.8      11.9      11.8      5.8
  Interest rate spread                        2.8       3.1       3.1      3.0
  Net interest margin (net interest                                   
   income as a percentage of average 
   interest earning assets)                   3.3       3.4       3.4      3.2
  Ratio of average interest-earning                                   
   assets to average interest-bearing       
    liabilities                             110.0     108.0     108.0    107.0                          
  Ratio of noninterest expense to                                     
   average total assets                       2.3       2.4       2.4      2.6

Asset Quality Ratios:                                                 
- ---------------------
  Nonperforming assets to total assets                                
   at end of period                           0.3       0.2       0.3      0.5
  Nonperforming loans to total loans                                  
   at end of period                           0.5       0.6       0.5      0.1
  Allowance for loan losses to total                                  
   loans at end of period                     1.5       1.6       1.6      1.6
  Allowance for loan losses to                                        
   nonperforming loans at end of period     313.8     521.3     302.9   1755.6
  Net charge-offs to average loans              -         -         -      0.4

Capital Ratios:                                                       
- ---------------
  Retained earnings to total assets at                                
   end of period                              9.1       8.8       9.0      7.9
  Average retained earnings to average                                
   assets                                     9.1       8.2       8.4      7.6
</TABLE> 

Source:  Offering circular, TFR's

                                       5
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   ----------


                      Table I.4 - Loan Maturity Schedule
                              September 30, 1995
<TABLE>   
<CAPTION>  
                                                            One         Three        Five           Ten        Fifteen
                                          Within          Through      Through      Through       Through       Years
                                         One Year       Three Years   Five Years   Ten Years   Fifteen Years   Or More   Total
                                        ----------     ------------- ------------ ----------- --------------- --------- -------
                                        (Amounts in 000's)
<S>                                     <C>            <C>           <C>          <C>         <C>             <C>       <C>
Real estate loans -
  One to four family residential               369               575          966       6,561           9,751     5,008  23,230
  Other properties                             561               383          154       2,876           6,525     1,869  12,368
  Construction                                 624                 -            -           -               -         -     624
Commercial loans                                 -               378            -           -               -         -     378
Consumer loans                               1,184               955          665         177               -         -   2,981
                                        ----------     ------------- ------------ ----------- --------------- --------- -------
  Total loans                                2,738             2,291        1,785       9,614          16,276     6,877  39,581
                                        ==========     ============= ============ =========== =============== ========= =======
</TABLE> 
           Source:  Offering circular

                                       6
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   ----------

                           Table I.5 - GAP Analysis

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

<TABLE>
<CAPTION>
                                                One      Three
                                      One     Through   Through    Over
                                     Year      Three      Five     Five
                                   or Less     Years     Years    Years   Total
                                  ---------  --------- --------- ------- -------
                                                (Dollars in thousands)
     <S>                          <C>        <C>       <C>       <C>     <C>
     Interest-earning assets:              
     Fixed rate mortgages             4,083      6,335     4,552   5,243  20,214
     ARMs                             9,630        614     1,039       -  11,283
     Other adjustable                 8,485          -         -       -   8,485
     Other fixed                        225        509       600   1,935   3,268
     Construction and land              337          -       710       -   1,047
     Second mortgages                   845        267       183     206   1,491
     Consumer loans                   1,634      1,302         -       -   2,936
     Investments                      8,808        160     3,097       -  12,065
                                  ---------  --------- --------- ------- -------
        Total                        34,037      9,187    10,181   7,384  60,789
                                  ---------  --------- --------- ------- -------
     Interest-bearing liabilities:                                       
       Deposits                      34,308     13,287     4,182   5,572  57,349
                                  ---------  --------- --------- ------- -------
     Interest sensitivity gap          -271     -4,100     5,999   1,812   3,440
                                  =========  ========= ========= ======= =======
     Cumulative interest                    
      sensitivity gap                  -271     -4,371     1,628   3,440   3,440
                                  =========  ========= ========= ======= =======
     Ratio of interest-earning             
      assets to interest-bearing           
       liabilities                    99.2%      69.1%    243.4%  132.5%  106.0%
                                  =========  ========= ========= ======= =======
     Cumulative ratio of                   
      interest-earning assets to           
       interest-bearing liabilities   99.2%      90.8%    103.1%  106.0%  106.0%
                                  =========  ========= ========= ======= =======
     Ratio of cumulative gap to            
      assets                          -0.4%      -6.8%      2.5%    5.3%    5.3%
                                  =========  ========= ========= ======= =======
</TABLE> 
Source: Federal Home Loan Bank of Atlanta



                                       7
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   ----------

                        Table I.6 - Net Portfolio Value
 
<TABLE> 
<CAPTION> 
                 Change in

              Interest Rates                           March 31, 1996  
                                           -------------------------------------
              in Basis Points                        Net Portfolio Value
                                           -------------------------------------
                (Rate Shock)                  Amount        $000     % Change
                                                          Change
            ------------------             ---------------       ---------------
 
            <S>                            <C>            <C>    <C>
                   400                       5,446         -1,330       -20%
                   300                       5,895           -881       -13%
                   200                       6,344           -432        -6%
                   100                       6,560           -216        -3%
                 Static                      6,776              -         -
                  (100)                      6,880            104         2%
                  (200)                      6,983            207         3%
                  (300)                      7,218            442         7%
                  (400)                      7,452            676        10%
</TABLE> 
Source:  Federal Home Loan Bank of Atlanta


Income and Expense Trends

        First Federal was profitable for the two fiscal years and nine months
ending June 30, 1996. Fluctuations in income over the period have resulted
principally from (1) changes in non-interest income and non-interest expense;
and (2) reductions in loan loss provisions as the general economy in the area
has improved.

        Noninterest income levels have improved as losses from real estate
operations have declined and service charges on deposit accounts have increased,
in addition to a gain on the sale of a branch office. The principal decreases in
non-interest expenses have been in compensation and related benefits and
occupancy costs, resulting from retirements and efficiencies gained through
closing a branch.

                                       8
<PAGE>
 
FERGUSON & CO., LLP                                               Section I.
- -------------------                                               ----------

Regulatory Capital Requirements
 
        As Table I.7 demonstrates, First Federal meets all regulatory capital
requirements, and meets the regulatory definition of a "Well Capitalized"
institution.  Moreover, the additional capital raised in the stock conversion
will add to the existing capital cushion.

                   Table I.7 - Regulatory Capital Compliance

<TABLE>
<CAPTION>
   ------------------------------------------------------------------------
                                        Amount ($000's)           Percent
     <S>                                        <C>                <C>
     GAAP Capital                               $5,853              9.1%

     Tangible Capital:                                        
      Capital level                              6,070              9.4%
      Requirement                                  969              1.5%
                                                   ---             -----
      Excess                                     5,101              7.9%

     Core Capital:                                            
      Capital level                              6,070              9.4%
      Requirement                                1,938              3.0%
                                                 -----             -----
      Excess                                     4,132              6.4%

     Risk Based Capital:                                      
      Capital level                              6,480             19.3%
      Requirement                                2,686              8.0%
                                                 -----             -----
      Excess                                     3,794             11.3%
   ------------------------------------------------------------------------
 
         Source: First Federal TFR, F&C calculations.
   ------------------------------------------------------------------------
</TABLE> 
Lending

        Table I.8 provides an analysis of the Association's loan portfolio by
type of loan and security. This analysis shows that, from September 30, 1994,
through June 30, 1996, First Federal's loan composition has been dominated by 
1-4 family dwelling loans, but the loan mix is currently emphasizing other 
loans.
 
        Table I.9 provides information with respect to loan originations and
repayments. It indicates the year ended September 30, 1996, will be a good
growth year overall and in most individual categories.
 
        Table I.10 provides rates, yields, and average balances for the two
years ended September 30, 1995, and the nine month periods ended June 30, 1995,
and 1996. Interest rates earned on interest-earning assets increased from 6.41%
in 1994 to 7.14% in 1995. Interest rates earned on interest-bearing assets for
the June 30 nine month periods increased from 7.00% in 1995 to 7.39% in 1996.
Interest rates paid on interest-bearing liabilities increased from 3.40% in 1994
to 4.04% in 1995. For the nine month periods ended June 30, interest rates paid
on interest bearing liabilities increased from 3.90% in 1995 to 4.55% in 1996.
First Federal's spread increased from 3.01% in 1994 to 3.10% in 1995. For the
nine month periods ended June 30, it decreased from 3.10% in 1995 to 2.84% in
1996.

        Table I.11 provides a rate volume analysis, measuring differences in
interest earning assets and interest costing liabilities and the interest rates
thereon during the years ended September 30, 1994 and 1995, and the nine month
periods ended June 30, 1995, and 1996.

                                       9
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   ----------

                     Table I.8 - Analysis of Loan Portfolio

<TABLE>
<CAPTION>
 
                                 At June 30,            At September 30,
                                               ---------------------------------
                                    1996             1995             1994
                             ----------------  ----------------  ---------------
                              Amount    %       Amount     %      Amount     %
                             -------- -------  -------- -------  -------- ------
<S>                          <C>      <C>      <C>      <C>      <C>      <C>
                                            (Dollars in thousands)
Type of Loan:
- ----------------------------
Real estate loans:
  1-4-family                  $23,804    57.1   $23,230    58.7   $24,246   59.4
  Multifamily                   4,105     9.9     4,188    10.6     3,540    8.7
  Nonresidential                8,324    20.0     8,180    20.7     9,464   23.2
  Construction                  1,960     4.7       624     1.6       400     .9
                             -------- -------  -------- -------  -------- ------
     Total Real Estate Loans   38,193    91.7    36,222    91.6    37,650   92.2
                             -------- -------  -------- -------  -------- ------
            Commercial Loans    1,045     2.5       378     1.0        71      -
                             -------- -------  -------- -------  -------- ------
Consumer:                                              
  Automobiles                   1,230     3.0     1,051     2.7     1,252    3.1
  Share loans                     596     1.4       534     1.3       347     .1
  Other                           564     1.4     1,396     3.5     1,581    3.9
                             -------- -------  -------- -------  -------- ------
     Total Consumer Loans       2,390     5.8     2,981     7.4     3,180    7.8
                             --------          --------          -------- ------
              Total Loans      41,629   100.0    39,581   100.0    40,901  100.0
                             ======== =======  ======== =======  ======== ======
Less:                                                  
  Loans in process                992               266                91
  Unearned income                 155               121               101
  Allowance for loan losses       612               624               632
                             --------          --------          -------- 

   Total                      $39,870           $38,570           $40,077
                             ========          ========          ========
</TABLE>

Source:  Offering circular

                                      10
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   ----------
                           Table I.9 - Loan Activity

The following table sets forth certain information with respect to the
Association's loan activity for the periods indicated.

<TABLE>
<CAPTION>
                                    Nine Months Ended          Year Ended
                                         June 30,             September 30,
                                  ------------------------   ------------------
                                   1996        1995         1995        1994
                                  ---------- ----------- ----------- ----------

                                                 (In Thousands)
<S>                               <C>        <C>         <C>         <C> 
Loans originated:             
 Real estate loans:           
                              
  1-4 family residential          $ 5,700      $4,304       $6,004      $6,987
  Multifamily residential               -         693          693         115
  Construction                      2,083         740        1,036       1,199
  Nonresidential                      533         180          458         381
 Commercial                           575         577          823         245
 Consumer                           1,799       1,407        1,957       2,949
                                  -------    --------    ---------   ---------
 Total loans originated            10,690       7,901       10,971      11,876
                                  -------    --------    ---------   ---------
                              
Repayments                        -10,138      -8,967      -12,665     -13,889
                               
Net other increase (decrease)         748         -43          187        -180
                                  -------    --------    ---------   ---------
                              
Net Increase (Decrease)           $ 1,300     -$1,109      -$1,507     -$2,193
                                  -------    --------    ---------   ---------
</TABLE> 
Source:  Offering circular

                                      11
<PAGE>

FERGUSON & CO., LLP                                                 Section I.
- -------------------                                                 ----------
<TABLE>     
<CAPTION>                            
                                                                 Table I.10 - Average Balance Sheets 

                                                                     Nine Months Ended June 30,                        
                                                  -----------------------------------------------------------------  
                                                               1996                              1995                  
                                                  ------------------------------   --------------------------------  
                                                                        Average                            Average                 
                                                   Average               Yield/     Average                 Yield/                  
                                                   Balance    Interest    Cost      Balance     Interest     Cost                   
                                                  ---------- ---------- ---------  ----------  ----------  ---------            
                                                                         (Amounts in 000's)
<S>                                                <C>       <C>        <C>        <C>         <C>         <C> 
Interest-earning assets:                                                                                              
  Interest bearing deposits                        $ 4,467    $  174     5.20%       $ 2,304     $   63        3.69%  
  Investments and FHLB stock                        10,946       439     5.36%        13,726        571        5.54%  
  Mortgage-backed securities                         7,528       342     6.06%         5,394        234        5.78%  
  Loans receivable                                  39,561     2,510     8.46%        40,391      2,376        7.84%
                                                   -------   -------   ------       --------    -------      ------   
    Total interest-earning assets                   62,502     3,466     7.39%        61,815      3,244        7.00%
Non-interest earning assets                            899                             1,115                        
                                               -----------                        ----------                        
    Total assets                                   $63,401                           $62,930                      
                                               ===========                        ==========                     
Interest-bearing                                                                                              
 liabilities:                                      $11,107       200     2.40%       $12,331        208        2.11%          
  NOW accounts                                       1,411        22     2.10%         1,267         28        2.21%          
  Money market accounts                              6,840       143     2.79%         7,637        166        4.10%          
  Passbook accounts                                 37,372     1,571     5.61%        35,814      1,267        5.66%          
  Certificate accounts                         -----------   ------   -------        -------     -------     -------      
    Total deposits                                  56,730     1,936     4.55%        57,049      1,669        3.56%          
Non-interest bearing liabilities                       883                               685                                     
                                               -----------                        ----------                      
    Total liabilities                               57,613                            57,734                     
Retained earnings                                    5,788                             5,196                         
    Total liabilities and equity                   $63,401                           $62,930                         
                                               ===========                        ==========                         
Net interest income                                           $1,530                             $1,575              
                                                           =========                          =========       
Net interest rate spread                                                 2.84%                                 3.10%
                                                                      =======                                 ======
Net interest margin                                                      3.26%                                 3.40%
                                                                      =======                                 ======
Ratio of average interest-earning assets to
 average interest-bearing liabilities               110.18%                           108.35%                           
                                               ===========                         ========= 
</TABLE> 
Source:  Offering circular        

<TABLE> 
<CAPTION> 
                                                           Years Ended September 30,
                                          ----------------------------------------------------------------
                                                        1995                           1994
                                          ------------------------------   -------------------------------
                                                                 Average                         Average                     
                                           Average                Yield/   Average                Yield/                     
                                           Balance    Interest     Cost    Balance    Interest     Cost  
                                          ---------  ---------- --------- ---------  ----------  --------- 
<S>                                       <C>        <C>        <C>       <C>        <C>         <C> 
Interest-earning assets:                   
  Interest bearing deposits                 $ 3,137    $   131     4.17%   $ 3,646      $   99     2.71%           
  Investments and FHLB stock                 12,980        740     5.70%    11,230         533     4.75%  
  Mortgage-backed securities                  5,329        305     5.73%     5,612         311     5.54%   
  Loans receivable                           40,169      3,223     8.02%    41,730       3,044     7.29%   
                                          ---------  ---------  --------  --------   ---------   -------   
    Total interest-earning assets            61,615      4,399     7.14%    62,218       3,987     6.41%   
                                          ---------  ---------  --------  --------   ---------   -------   
Non-interest earning assets                   1,019                          1,509                   
                                          ---------                       --------
    Total assets                            $62,634                        $63,737                    
                                          =========                       ========                                       
Interest-bearing liabilities:                                                                                               
 NOW accounts                               $12,872        287     2.23%   $13,400      $  316     2.36%   
 Money market accounts                        1,324         38     2.87%     1,535          37     2.41%  
 Passbook accounts                            7,979        229     2.87%     8,413         229     2.72%  
 Certificate accounts                        34,702      1,746     5.03%    34,992       1,401     4.00%   
                                          ---------  ---------  --------  --------   ---------   -------   
    Total deposits                           56,878      2,300     4.04%    58,340       1,983     3.40%   
Non-interest bearing liabilities                464                            590                         
                                          ---------                       --------                           
    Total liabilities                        57,372                         58,930                         
Retained earnings                             5,292                          4,807                    
    Total liabilities and equity            $62,634                        $63,737
                                          =========                       ========
Net interest income                                     $2,099                          $2,004           
                                                     =========                       =========               
Net interest rate spread                                           3.10%                           3.01% 
                                                                ========                         =======      
Net interest margin                                                3.41%                           3.22% 
                                                                ========                         =======      
Ratio of average interest-earning assets to
 average interest-bearing liabilities       108.33%                        106.65%                      
                                           ========                      =========      
Source:  Offering circular
</TABLE> 

                                      12
<PAGE>
 
FERGUSON & CO., LLP                                                 Section I.
- -------------------                                                 ----------

                       Table I.11 - Rate/Volume Analysis
 
<TABLE> 
<CAPTION> 
                                           Nine Months Ended June 30,                              Years Ended September 30,
                                    ----------------------------------------------       -------------------------------------------

                                                  1996 vs. 1995                                         1995 vs. 1994
                                    ----------------------------------------------       -------------------------------------------

                                     Increase/(Decrease) Due to     Total                 Increase/(Decrease) Due to     Total
                                    ----------------------------                         ----------------------------
                                                                   Increase                                             Increase
                                                                                                                     
                                      Volume        Rate          (Decrease)              Volume           Rate         (Decrease)
                                    ---------    ---------       --------------------------------        ----------   -------------
                                                                      (Amounts in 000's)                             
<S>                                 <C>          <C>             <C>                  <C>                <C>          <C> 
INTEREST INCOME:                                                                                                     
Interest earning deposits                  77           34                  111               -11                43           32
Investment securities                    -112          -19                 -131                90               117          207
Mortgage-backed securities                 96           11                  108               -17                12           -5
Loans receivable                          -47          181                  134              -107               285          178
                                    ---------    ---------       --------------       -----------        ----------   ----------
 Total interest-earning assets             14          208                  221               -43               457          412
                                    ---------    ---------       --------------       -----------        ----------   ----------
                                                                                                                     
INTEREST EXPENSE                                                                                                     
Now accounts                              -24           16                   -9               -12               -17          -29
Money market accounts                       4           -9                   -5                -3                 4            1
Passbook accounts                         -17           -6                  -23                 -                 -            -
Certificate accounts                       57          247                  304               -12               357          345
                                    ---------    ---------       --------------       -----------        ----------   ----------
 Total interest-bearing liabilities        19          248                  268               -26               344          317
                                    ---------    ---------       --------------       -----------        ----------   ----------
Change in net interest                                                                                                           
 income                                                                     -46                                               95  
                                                                 ==============                                       ==========
</TABLE> 

Source:  Offering circular 

                                      13
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   --------- 

Non-performing Assets

     As shown in Table I.12, First Federal's total nonperforming loans as of
June 30, 1996, were only $195 thousand and represented .5% of the portfolio.
Most of the nonperforming loans as of that date were secured by 1-4 family
residences. The Association also had $28 thousand in repossessed assets.

Classified Assets

     First Federal had $570 thousand in classified assets at June 30, 1996.  The
classified assets consisted of $472 thousand in substandard, and $98 thousand in
loss.  The Association had a loan loss allowance of $612 thousand, or 107.4% of
classified assets at June 30, 1996.

Loan Loss Allowance

     Table I.13 provides an analysis of the allocation of First Federal's loan
loss allowance.

     Table I.14 shows the allocation of the loan loss allowance among the
various loan categories as of September 30, 1994 and 1995, and June 30, 1996.

 
                       Table I.12 - Non-Performing Assets

<TABLE>
<CAPTION>
                                                      At
                               
                                                    June 30,   At September 30,
                                                             ------------------
                                                     1996      1995      1994
                                                    -------- -------- ---------
                                                      (Dollars in Thousands)
<S>                                                 <C>      <C>       <C>
Loans accounted for on a nonaccrual basis:
   Real estate:
     Residential                                        34        49        22
                                                    ------    ------   -------
   Total                                                34        49        22
                                                    ------    ------   -------
Accruing loans which are contractually  
 past due 90 days or more                              161       157        14
                                                    ------    ------   -------
   Total nonperforming loans                           195       206        36
                                                    ------    ------   -------
Foreclosed real estate                                  28         5       286
                                                    ------    ------   -------
Total nonperforming assets                             223       211       322
                                                    ======    ======   ======= 
Allowance for loan losses                              612       624       632
                                                    ======    ======   ======= 
Nonperforming assets to total assets                   .3%       .3%       .5%
                                                    ======    ======   ======= 
Nonperforming loans to total loans                     .5%       .5%       .1%
                                                    ======    ======   ======= 
Allowance for loan losses to total loans              1.5%      1.6%      1.6%
                                                    ======    ======   ======= 
Allowance for loan losses to nonperforming loans    313.8%    302.9%   1755.6%
                                                    ======    ======   ======= 
</TABLE>

Source:  Offering circular  


                                      14
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   --------- 

               Table I.13 - Analysis of Allowance for Loan Losses

The following table sets forth an analysis of the Association's allowance for
possible loan losses for the periods indicated (dollars in thousands):

<TABLE>
<CAPTION>
                                           Nine Months Ended     Year Ended
                                               June 30,         September 30,
                                           ----------------- -------------------
                                            1996      1995      1995     1994
                                           -------   ------- --------   --------
 
<S>                                       <C>       <C>        <C>      <C>
Balance at beginning of period              $ 624     $  632    $ 632   $ 756
Loans charged off                             -20         -4      -17    -175
Recoveries:                                     8          8        9      16
                                          -------   --------   ------   -----
Net loans charged off                         -12          4       -8    -159
                                          -------   --------   ------   -----
Provision for loan losses                       -          -        -      35
                                          -------   --------   ------   -----
Balance at end of period                      612        636      624     632
                                          =======   ========   ======   =====
Allowance for loan losses as a percent
  of net loans at the end of the period      1.5%       1.6%     1.6%    1.6%
                                          =======   ========   ======   =====
Ratio of net charge-offs (recoveries)        .02%     (.01)%     .02%    .30%
                                          =======   ========   ======   =====
 to average loans outstanding
</TABLE>

Source:  Offering Circular

                                      15


<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   --------- 

            Table I.14 - Allocation of the Allowance for Loan Losses


The following table allocates the 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.

<TABLE>
<CAPTION>
 
                                                                    At September 30,
                                                     ---------------------------------------------
                                 At June 30, 1996             1995                   1994
                              ---------------------  ---------------------  ----------------------
                                       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
                              ------  -------------  ------  -------------  ------  -------------
                                                            ($000's)
<S>                           <C>     <C>            <C>     <C>            <C>     <C>
Real estate                     495           91.7     502           91.6     511           92.2
Commercial                       54            2.5      54            1.0      55              -
Consumer                         63            5.8      68            7.4      66            7.8
Unallocated                       -              -       -              -       -              -
                              -----  -------------  ------   ------------  ------  --------------
   Total allowance             
       for loan losses          612          100.0     624          100.0    $328          100.0
                              =====  =============  ======   ============  ======  ==============
Source:  Offering circular
</TABLE>

Mortgage-Backed Securities and Investments

     Table I.15 provides a breakdown of mortgage-backed securities, interest
bearing deposits, and investment securities with maturity and yield information
as of September 30, 1995. Table I.16 provides breakdowns for mortgage-backed
securities, interest bearing deposits, and investment securities at September
30, 1994 and 1995, and June 30, 1996.

                                      16
<PAGE>
 
FERGUSON & CO., LLP                                                   Section I.
- -------------------                                                   --------- 

 
          Table I.15 -Mortgage-Backed Securities, Interest Bearing Deposits, and
          Investment Securities Maturities and Yields
 
The following table sets forth the scheduled maturities, carrying values and
average yields for the Association's investment securities at September 30,
1995.
                                       
<TABLE> 
<CAPTION> 
                                                         At September 30, 1995
                                    ------------------------------------------------------------------------
                                       One Year or Less        One to Five Years        Five to Ten Years
                                    ----------------------  ----------------------  ------------------------
                                      Carrying    Average     Carrying    Average     Carrying    Average   
                                        Value      Yield       Value       Yield       Value       Yield    
                                    -----------  ---------  -----------  ---------  -----------  -----------
                                                            (Amounts in 000's)
<S>                                   <C>         <C>       <C>           <C>       <C>           <C>       
Interest bearing deposits                $5,636      5.65%       $     -        -           $  -        -   
 in other financial institutions                                                                   
U.S. government and agency                2,747      6.10%         5,948     5.71%             -        -   
 obligations                                                                                       
Mortgage-backed securities                  118      7.30%         4,258     5.92%           941     5.51%  
Other investments                             -         -              -        -              -        -   
                                    -----------  ---------  ------------  ---------  -----------  ---------- 
     Total                               $8,501      5.81%       $10,206     5.80%          $941     5.51%  
                                    ===========  =========  ============  =========  ===========  ==========
</TABLE> 

<TABLE> 
<CAPTION>                            
                                                         At September 30, 1995
                                    -----------------------------------------------------------
                                      More than 10 Years        Total Investment Portfolio
                                    ----------------------  -----------------------------------
                                      Carrying    Average     Carrying    Market      Average   
                                        Value      Yield       Value       Value       Yield    
                                    -----------  ---------  -----------  ---------  -----------
                                                            (Amounts in 000's)
<S>                                   <C>         <C>       <C>           <C>       <C>
Interest bearing deposits             $    -            -       $ 5,636    $ 5,636       5.65%
 in other financial institutions
U.S. government and agency                 -            -         8,695      8,644       5.83%
 obligations                                                                          
Mortgage-backed securities               194         8.00%        5,511      5,422       5.95%
Other investments                      2,119         6.37%        2,119      2,106        6.37
                                    --------     ---------  -----------   --------   --------- 
     Total                            $2,313         6.51%      $21,961    $21,818       5.87%
                                    ========     =========  ===========   ========   ========= 
</TABLE> 
                           
Source:  Offering circular                            
                           
                                      17
<PAGE>
 
FERGUSON & CO., LLP                                                  Section I.
- -------------------                                                  ---------
                           
    Table I.16 - Mortgage-Backed Securities, Interest Bearing Deposits, and
                             Investment Securities


The following table sets forth the carrying value of the Association's
investment security portfolio at the dates indicated:

<TABLE>
<CAPTION>
 
                                            At

                                         June 30,   At September 30,
                                                   ------------------
                                           1996      1995     1994
                                         --------  --------  --------
<S>                                      <C>       <C>      <C>
                                           (Dollars in Thousands)
 
Interest bearing deposits                   4,461     5,636     2,275
U.S. government and agency securities       7,274     8,695    11,194
Mortgage-backed securities                  9,238     5,511     5,676
Other investments                           2,194     2,119     1,972
                                         --------  --------  --------

                Total                     $23,205   $21,961   $21,117
                                         ========  ========  ========
</TABLE> 

Source:  Offering circular

Savings Deposits

     At June 30, 1996, First Federal's deposit portfolio was composed as
follows: Passbook accounts--$8.374 million or 14.4%; Transaction accounts--
$12.970 million or 22.2%; and certificate accounts--$36.934 million or 63.4%
(see Table I.17). Table I.18 shows the totals of time deposits and the
maturities by year with rate ranges at June 30, 1996. At June, 1996, 75.85% of
First Federal's certificates matured within one year and 90.72% matured within
two years.

     First Federal is not overly dependent on jumbo certificates of deposit. At
June 30, 1996, the Association had $5.816 million in certificates that were
issued for $100 thousand or more, or 9.98% of its total deposits (see Table
I.19).

     Table I.20 presents information on deposit flows for the years ending
September 30, 1994 and 1995, and for the nine month periods ended June 30, 1996
and 1995.

                                      18
<PAGE>
 
FERGUSON & CO., LLP                                                  Section I.
- -------------------                                                  ---------

Borrowings

    First Federal's has had no borrowings in recent years.

Subsidiaries

    First Federal has no subsidiaries.

Legal Proceedings

    From time to time, First Federal becomes involved in legal proceedings
principally related to the enforcement of its security interest in real estate
loans.  In the opinion of Management of the Association, no legal proceedings
are in process or pending that would have a material effect on First Federal's
financial position, results of operations, or liquidity.

EARNINGS CAPACITY OF THE INSTITUTION

    As in any interest sensitive industry, the future earnings capacity of First
Federal will be affected by the interest rate environment.  Historically, the
thrift industry has performed at less profitable levels in periods of rising
interest rates.  This performance is due principally to the general composition
of the assets and the limited repricing opportunities afforded even the
adjustable rate loans.  The converse earnings situation (falling rates) does not
afford the same degree of profitability potential for thrifts due to the
tendency of borrowers to refinance both high rate fixed rate loans and
adjustable loans as rates decline.

    First Federal is no exception to the aforementioned phenomenon.  With its
current asset and liability structure, however, the effect of rising interest
rates will generally be temporary.

    The addition of capital through the conversion will allow First Federal to
grow. As growth is attained, the leverage of that new capital should, from a
ratio of expenses to total assets standpoint, reduce the operating expense
ratio. However, growth and additional leverage will likely be moderate and well
controlled to maintain the current low risk levels inherent in the Association's
asset base.

Asset-Size-Efficiency of Asset Utilization

    At its current size and in its current asset configuration, First Federal is
a moderately efficient operation. With total assets of approximately $64.4
million, First Federal has 20 full time equivalent employees.

Intangible values

    First Federal's greatest intangible value lies in its loyal deposit base.
First Federal has a 91 year history of sound operations, controlled growth, and
consistent earnings. The Association currently has 8.2% of the deposit market in
its area, and it has the ability to increase market share.

    First Federal has no significant intangible values that could be attributed
to unrecognized asset gains on investments and real estate.

Effect of Government Regulations

    Although still considered a traditional thrift, First Federal has emphasized
more passive investments during the recent years.  With its efforts to increase
loans as a percentage of deposits, the Association's loan mix is expected to
continue to change.  Government regulations will have the greatest impact in the
area of cost of compliance and reporting.  The conversion will create an
additional layer of regulations and reporting and thereby increase the cost to
the Association.  Moreover, no future plans currently exist to make acquisitions
or purchase branches or complicate operations with matters that would add to
reporting and regulatory compliance.

                                      19
<PAGE>
 
FERGUSON & CO., LLP                                                  Section I.
- -------------------                                                  ---------


Office Facilities

     First Federal's main office is a well maintained facility that was built by
the Association in 1968. Table I.21 provides information on all of First
Federal's offices. The Association's facilities are adequate for the convenience
and needs of the Association's customer base.

                         Table I.17 - Savings Portfolio

     Savings deposits in the Association at June 30, 1996, were represented by
the various types of savings programs described below.

<TABLE>
<CAPTION>
Interest                                Balances       Percentage
  Rate              Category            ($000's)          Total 
                                                         Savings
- --------        ------------------  --------------------------------
<S>             <C>                 <C>                <C>       
 2.84%          Passbook accounts          8,374           14.4% 
 2.84%          Money market               1,300            2.2% 
 2.40%          NOW accounts              11,670           20.0% 
                                    ------------       --------- 
                                          21,344           36.6% 
                                    ============       ========= 
<CAPTION>                                                        
                               Certificates (1)                  
                               ----------------                  
                                                                 
                <S>                 <C>                <C>       
                4.00% or less                  9              -% 
                4.01 - 6.00%              32,498           55.8%    
                6.01 - 8.00%               4,277            7.3%    
                8.01 - 10.00%                150             .3%    
                                    ------------       ---------     
                                          36,934            63.4  
                                    ------------       ---------  
                Total                    $58,278           100.0  
                                    ============       =========  
</TABLE> 

(1) The average rate on all certificates combined was 5.6% at June 30, 1996.

Source:  Offering circular


                                      20


<PAGE>

FERGUSON & CO., LLP                                                Section I.
- -------------------                                                ----------
 
                      Table I.18 - Time Deposit Maturities



 
The following table sets forth the amount and maturities of time deposits at
 June 30, 1996.
<TABLE>  
<CAPTION> 
                                                Amount Due
                             -------------------------------------------------
                               Less                 Over      Over
                               Than       1-2       2-3       
Rate                         One Year    Years     Years    3 Years    Total
- ----------------            ---------  --------  --------  --------  ---------
<S>                         <C>        <C>       <C>       <C>       <C> 
                                           (In thousands)
 
4.00% or less                       9         -         -         -          9
4.01 - 6.00%                   25,614     4,521     1,644       719     32,498
6.01 - 8.00%                    2,390       974        71       842      4,277
8.01 - 10.00%                       -         -       150         -        150
                            ---------  --------  --------  --------  ---------
                               28,013     5,495     1,865     1,561     36,934
                            =========  ========  ========  ========  =========
Percentage                     75.85%    14.88%     5.05%     4.22%    100.00%
                            =========  ========  ========  ========  =========

</TABLE>
Source:  Offering circular

                             Table I.19 - Jumbo CDs

The following table indicates the amount of the Association's certificates of
deposit of $100,000 or more by time remaining until maturity as of June 30,
1996.

<TABLE>
<CAPTION>
                                 
                                  Certificates
Maturity Period                   of Deposits  
- ---------------                  ----------------
                                  (In thousands) 
<S>                              <C>
Three months or less                     1,178
Over three through six months              681
Over six through 12 months               3,064
Over 12 months                             893
                                 -------------
Total                                    5,816
                                 =============
</TABLE> 
Source:  Offering circular
         


                                      21

<PAGE>

FERGUSON & CO., LLP                                                Section I.
- -------------------                                                ----------
 
                     Table I.20 - Savings Deposit Activity



The following table sets forth the savings activities of the Association for
 the periods indicated.
<TABLE>  
<CAPTION> 
                                 Nine Months Ended             Year Ended
                                     June 30,                September 30,
                                ----------------------   -----------------------
                                1996          1995          1995         1994
                                --------   -----------   -----------   ---------
<S>                             <C>        <C>           <C>           <C>
                                               (In Thousands)
 
Deposits less withdrawals          1,434        -2,518        -3,153        -615
Interest credited                    846           685           953         756
                                --------   -----------   -----------   ---------
Net increase (decrease)            2,280        -1,833        -2,200         141
                                ========   ===========   ===========   =========
</TABLE> 
Source:  Offering circular


                         Table I.21 - Office Facilities

<TABLE>
<CAPTION>
                                   Net
                                   Book   Insurance   Year    Owned or   Square
Physical address                  Value   Coverage   Opened    Leased    Footage
- -----------------------------     ------  ---------  ------  ----------  -------
<S>                               <C>     <C>        <C>     <C>         <C>
                                     ($000's)
                                  (1)
325 2nd Street SE                  $202        $800    1968    Owned       5,000
Cullman, Alabama
 
1414 2nd Avenue NW                  222        $175    1988    Owned       1,000
Cullman, Alabama
 
1602 2nd Avenue SW                   13           -    1979   Leased (2)   1,250
Cullman, Alabama

(1) At September 30, 1995.  (2)  Lease expires March 31, 2000.
</TABLE> 

Source:  First Federal Savings and Loan Association





                                      22

<PAGE>
 
                                   SECTION II
                                  MARKET AREA
<PAGE>
 
FERGUSON & CO., LLP                                                  Section II.
- -------------------                                                  -----------

                                II. MARKET AREA

DEMOGRAPHICS

     First Federal conducts its operations through three offices located in
Cullman, Cullman County, Alabama. Alabama is in the southeastern region of the
United States. Cullman is in the north central section of Alabama. Cullman is
approximately 45 miles north of Birmingham and 45 miles south of Huntsville.

     First Federal has determined that its principal trade area is Cullman
County. Table II.1 presents historical and projected trends for the United
States, Alabama, Cullman County, and the City of Cullman. The information
addresses population, income, employment, and housing trends.

     As indicated in Table II.1, population growth rates for Cullman County and
Cullman are above both the United States rate and the rate for the State of
Alabama, which is slightly below that of the United States. Per capita income
growth for Cullman County and Cullman was below that of the United States and
the State of Alabama for the period 1990 to 1994. For the period 1994 to 1999,
the growth in per capita income for Cullman County is projected to be level with
that of the United States and above that of the State of Alabama, and the growth
in per capita income for the City of Cullman is projected to exceed Cullman
County, the State of Alabama, and the United States.

     In the period from 1990 until 1994, the population of the State of Alabama
grew 4.74%. During the same period, the Cullman County population increased
6.36% and the United States population increased 4.81%. Projections of
population growth from 1994 through 1999 indicate that the State of Alabama will
increase 3.47%, while Cullman County is projected to increase by 5.20% and the
United States population is projected to increase by 5.28%. The city of Cullman
has recently and is projected to experience population growth well above that of
the County.

     Per Capita Income growth experienced between 1990 and 1994 in Cullman
County was below that experienced for the United States and below the State of
Alabama. The Per Capita Income growth for that period was 15.16% for the State
of Alabama, 11.42% for Cullman County, and 14.73% for the United States.
Projections for Per Capita Income Growth between 1994 and 1999 are as follows:
the State is projected to increase 0.02%; Cullman County is projected to
decrease 0.40%; and the United states is projected to increase by 1.76%.

     Currently, the household income levels of Cullman County are well below the
State of Alabama, which is below the United States. The 1999 estimate shows
that, for Cullman County, households with incomes less than $14,999 are expected
to be 30%; those with incomes between $15,000 and $34,999 are estimated at 38%;
those with incomes between $35,000 and $74,999 are estimated at 27%; and
households with incomes in excess of $75,000 are projected to be only 5%. The
1999 estimates for Alabama are 29%, 34%, 30%, and 8%, respectively.

     The projected number of households in Cullman County is projected to grow
by 5.43% from 1994 to 1999, exceeding the projected growth rate for the State of
Alabama at 3.60% and on level with that of the United States at 5.33%.

     With projections of a growing population and number of households, combined
with projections of a flat to declining per capita income, the market for
housing units should also grow. Cullman County has approximately 28,400 housing
units, of which 70.19% are owner occupied, 

                                       1
<PAGE>
 
FERGUSON & CO., LLP                                                  Section II.
- -------------------                                                  -----------

and a vacancy rate of 9.74%. The City of Cullman has approximately 5.900 housing
units, of which 55.81% are owner occupied, and a vacancy rate of 5.28%.

     The principal sources of employment in Cullman County are trade--28.2%;
manufacturing--24.3%; and services--16.5%. The major employers in First
Federal's market area are engaged in services, distribution, and manufacturing.

     Analysis of the data presented above presents a picture of ample economic
opportunity, suggesting that First Federal has sufficient growth opportunities
within its current market area. While First Federal considers Cullman County to
be its primary market area, it also makes loans in the contiguous counties.

     Based on information publicly available on deposits as of June 30, 1995
(see Table II.3), Cullman County had $688.1 million in deposits and First
Federal had 8.2% of the deposit market. First Federal's competition consists of
one thrift, seven commercial banks, and one credit union.

     Growth opportunities for First Federal can be assessed by reviewing
economic factors in its market area. The salient factors include growth trends,
economic trends, and competition from other financial institutions. We have
reviewed these factors to assess the potential for the market area. In assessing
the growth potential of First Federal, we must also assess the willingness and
flexibility of management to respond to the competitive factors that exist in
the market area. Our analysis of the economic potential and the potential of
management affects the valuation of the Association. Management has demonstrated
its interest in being a full service bank through its diversification of loan
and deposit products. The Association offers consumer loans and non-real estate
commercial loans, in addition to real estate loans, as well as a full range of
deposit products, including electronic banking. The next challenge is a
practical expansion of its lending market.

                                       2
<PAGE>
FERGUSON & CO., LLP                                                  Section II.
- -------------------                                                  -----------


                        Table II.1 - Demographic Trends
              United States, Alabama, Cullman County, and Cullman

<TABLE> 
<CAPTION> 

=============================================================================================
                                                 United                    Cullman
      Key Economic Indicator                     States        Alabama     County   Cullman
- ---------------------------------------------------------------------------------------------
<S>                                            <C>            <C>           <C>       <C> 
Total Population, 1999 Est.                    272,611,57     4,379,004     75,648    15,985
 1994 - 99 Percent Change, Est.                      5.28          3.47       5.20      7.73
Total Population, 1994 Est.                    258,935,57     4,232,248     71,912    14,838
 1990 - 94 Percent Change, Est.                      4.81          4.74       6.36     11.00 
Total Population, 1990                         247,051,60     4,040,587     67,613    13,367
- ---------------------------------------------------------------------------------------------

Per Capita Income, 1999 Est.                       16,820       13,230      11,594    13,777
 1994 - 99 Percent Change, Est.                      1.76         0.02       (0.40)    (0.47)
Per Capita Income, 1994 Est.                       16,529       13,227      11,640    13,842
 1990 - 94 Percent Change, Est.                     14.73        15.16       11.42     10.22
Per Capita Income, 1990                            14,407       11,486      10,447    12,559
- ---------------------------------------------------------------------------------------------

Household Income Distribution-1999 Est. (%)
 $14,999 and less                                      20           29          30        34
 $15,000 - $34,999                                     31           34          38        32
 $35,000 - $74,999                                     36           30          27        27
 $75,000 and over                                      13            8           5         7
- ---------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------
Unemployment rate, 1990                              6.24         6.78        5.75      4.42
- ---------------------------------------------------------------------------------------------

Median Age of Population, 1999 Est                   35.1         35.5        37.9      40.5
Median Age of Population, 1994                       33.8         34.0        36.1      39.5
- ---------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------
Average Housing Value, 1990                        79,098       64,794      55,610    69,072
- ---------------------------------------------------------------------------------------------

Total Households, 1999 Est.                   100,885,151    1,637,222      28,810     6,768
 1994 - 99 Percent Change, Est.                      5.33         3.60        5.43      8.06
Total Households, 1994                         95,780,718    1,580,298      27,327     6,263
 1990 - 94 Percent Change, Est.                      4.79         4.88        6.73     11.44
Total Households, 1990                         91,402,228    1,506,790      25,605     5,620
- ---------------------------------------------------------------------------------------------

Total Housing Units                           101,641,260    1,670,379      28,369     5,933
 % Vacant                                           10.07         9.79        9.74      5.28
 % Occupied                                         89.93        90.21       90.26     94.72
   % By Owner                                       57.78        63.57       70.19     55.81
   % By Renter                                      32.15        26.63       20.06     38.92
=============================================================================================
</TABLE> 

Source: Scan USA., Inc.                3 
<PAGE>
FERGUSON & CO., LLP                                               Section II.
- -------------------                                               -----------


                  Table II.2 - Percent Employment by Industry
                  United States, Alabama, and Cullman County
<TABLE>
<CAPTION>

                                        United                 Cullman
               Industry                 States    Alabama      County
  ===================================  ========  =========  ============
<S>                                     <C>       <C>         <C>

    Construction/Agriculture/Mining       9.5        7.7        11.2
    Manufacturing                        17.7       19.9        24.3
    Transportation/Utilities              7.1        6.6         4.3
    Trade                                21.2       22.1        28.2
    Finance/Insurance                     6.9        4.1         2.6
    Services                             32.7       21.4        16.5
    Public Administration                 4.8       18.3        12.9

</TABLE>

  Source:  State of Alabama

                                       4

<PAGE>
FERGUSON CO., LLP                                                  Section II.
- -----------------                                                  -----------


                       Table II.3 - Market Area Deposits
<TABLE> 
<CAPTION> 
- --------------------------------------------------------------------------------
Cullman County, Alabama
                                         1995       1994       1993
                                      -------------------------------
                                               (in Thousands)
<S>                                   <C>        <C>        <C> 
First Federal Branches
- ----------------------
All First Federal offices(4 in 1993
     and 1994: 3 in 1995)
         Total for First Federal      $  56,395  $  57,999  $  57,954

                                      -------------------------------
Total Thrift Deposits                 $ 121,939  $ 122,932  $ 125,806
                                      -------------------------------
     Number                                   2          2          2
     Number of Branches                       5          6          6
Banks
                                      -------------------------------
     Total Bank Deposits              $ 563,443  $ 523,773  $ 496,991
                                      -------------------------------
     Number                                   7          7          7
     Number of Branches                      22         22         22
Credit Unions:
                                      -------------------------------
     Total Credit Union Deposits      $   2,735  $   2,673  $   2,580
                                      -------------------------------
     Number                                   1          1          1 
     Number of Branches                       1          1          1

     Total Cullman County Deposits    $ 688,117  $ 649,378  $ 625,377
                                      ===============================

First Federal - Market Share
     To Total Thrifts                     46.25%     47.18%     46.07%
     To Total Market Area Deposits         8.20%      8.93%      9.27%

- --------------------------------------------------------------------------------
</TABLE> 
Source:  BranchSource, a product of Sheshunoff Information Services, Inc.


                                       5
<PAGE>
FERGUSON CO., LLP                                                  Section II.
- -----------------                                                  -----------


                   Table II.4 - Summary of Building Permits
<TABLE> 
<CAPTION> 
- --------------------------------------------------------------------------------
Cullman County
- --------------
                    1995               1994               1993
                        Value              Value              Value
               Number   ($000)    Number   ($000)    Number   ($000)
              -----------------  -----------------  -----------------
<S>            <C>      <C>       <C>      <C>       <C>      <C> 
Residential &
Commercial
Combined       2,001   $ 40,680   1,541   $ 42,709    1,23   $ 44,747
              =================  =================  =================

Source:  City of Cullman Building Permits Office
- --------------------------------------------------------------------------------
</TABLE> 


                                       6
<PAGE>
 
                                  SECTION III

                           COMPARISON WITH PUBLICLY

                                TRADED THRIFTS
<PAGE>
 
FERGUSON & CO., LLP                                                 Section III.
- -------------------                                                 ------------


                 III. COMPARISON WITH PUBLICLY TRADED THRIFTS

COMPARATIVE DISCUSSION

     This section presents an analysis of First Federal Savings and Loan
Association relative to a group of eleven publicly traded thrift institutions
("Comparative Group"). Such analysis is necessary to determine the adjustments
that must be made to the pro forma market value of First Federal's stock. Table
III.1 presents a listing of the comparative group with general information about
the group. Table III.2 presents key financial indicators relative to
profitability, balance sheet composition and strength, and risk factors. Table
III.3 presents a pro forma comparison of First Federal to the comparative group.
Exhibits III and IV contain selected financial information on First Federal and
the comparative group. This information is derived from quarterly TFR's filed
with the OTS and call reports filed with the FDIC. The selection criteria and
comparison with the Comparative Group are discussed below.

Selection Criteria

     Ideally, the comparative group would consist of thrifts in the same
geographic region with identical local economies, asset size, capital level,
earnings performance, asset quality, etc. However, there are few comparably
sized institutions with stock that is liquid enough to provide timely,
meaningful market values. Therefore, we have selected a group of comparatives
that are either listed on the New York Stock Exchange ("NYSE"), the American
Stock Exchange ("AMEX"), or Nasdaq. We excluded companies that are apparent
takeover targets and companies with unusual characteristics that tend to distort
both mean and median calculations. For example, we have excluded all companies
with losses during the trailing twelve months. We have also excluded mutual
holding companies (see Exhibit VI).

     Because of the limited number of similar size thrifts with sufficient
trading volume, we looked for members of the comparative group among thrifts
with assets up to $150 million. The Southeast Region, which includes Alabama,
had 12 thrifts that met the aforementioned requirements. We found 24 thrifts
that met the requirements in the Southeast, Southwest, and Mid-Atlantic Regions
of the United States (we consider 10 to be the minimum number), and we retained
11 and eliminated 13 for the following reasons: (a) Three did not have
meaningful financial data because they had not been stock companies at least one
quarter; (b) Three had unusually high price to earnings ratios; (c) Two had no
meaningful earnings data; (d) One had excessive non-performing assets; (e) Four
had less than 40% of their assets in loans; and (f) One had loans serviced in
excess of 40% of assets.

     The principal source of data was SNL Securities, Charlottesville, Virginia.
There are approximately 430 publicly traded thrifts listed on NYSE, AMEX, or
Nasdaq. In developing statistics for the entire country, we eliminated certain
institutions that skewed the results, in order to make the data more meaningful:

     .  We eliminated companies with losses,

     .  We eliminated indicated acquisition targets,

     .  We eliminated companies with price/earnings ratios in excess of 25, and

     .  We eliminated companies that had not reported as a stock institution for
        one complete year.

The resulting group of 271 publicly traded thrifts is included in Exhibit V.


                                       1
<PAGE>
 
FERGUSON & CO., LLP                                                 Section III.
- -------------------                                                 ------------

     The selected group of comparatives has sufficient trading volume to provide
meaningful price data. Five of the comparative group members are located in the
Southeast, and the others are located in the Southwest (3), and Mid-Atlantic (3)
Regions. With total assets of approximately $64.4 million, First Federal is well
below the group selected, which has average assets of $93.4 million and median
assets of $80.5 million.

Profitability

     Using the comparison of profitability components as a percentage of average
assets, First Federal was below the comparative group in return on assets, .91%
to 1.06%; net interest income, 3.24% to 3.69%; and core income, .87% to 1.06%.
First Federal was above the comparative group in other operating income, .40% to
 .38%; and operating expense, 2.28% to 2.45%. First Federal's operating expense
minus other income was 1.88% versus 2.07% for the comparative group. After
conversion, deployment of the proceeds will provide additional income, and First
Federal will compare more favorably with the comparative group in terms of
return on average assets, with a return of 1.02% at the midpoint of the
appraisal range. Pro forma return on average equity is 5.82% at the midpoint,
versus a mean of 6.01% and median of 6.18% for the comparative group.

Balance Sheet Characteristics

     The general asset composition of First Federal is similar to that of the
comparative group. First Federal has a higher level of passive investments with
36.03% of its assets invested in cash, investments, and mortgage-backed
securities, versus 28.11% for the comparative group. First Federal has a lower
percentage of its assets in loans, at 61.93% versus 69.56% for the comparative
group. First Federal's percentage of earning assets to interest costing
liabilities is much lower than that of the group. First Federal has 110.18% and
the comparative group averages 123.02%. After conversion, First Federal's ratio
will be in line with that of the group of comparatives.

     The liability side differs mainly in that First Federal has a lower
percentage of borrowings and equity and a higher percentage of deposits. First
Federal's capital level is 9.09% versus 18.06% for the comparative group. First
Federal's capital level will be in line with the comparative group after
conversion.

Risk Factors

     Both First Federal and the comparative group have low levels of
nonperforming assets, with First Federal's being much lower than the comparative
group. First Federal's loan loss allowance is 1.53% of net loans, which compares
favorably with the comparative group. First Federal's one year gap to assets is
negative 0.43% versus negative 0.41% for the comparative group. However, the
group average is based on information available for only four members of the
comparative group. On balance, we believe that First Federal's interest rate
risk management is level with the comparative group.

Summary of Financial Comparison

     Based on the above discussion of operational, balance sheet, and risk
characteristics of First Federal compared with the group, we believe that First
Federal's performance is level with that of the comparative group. While First
Federal's profitability and capital levels are below the comparative group, the
conversion proceeds will increase its income and capital levels to comparable
levels.


                                       2
<PAGE>
 
FERGUSON & CO., LLP                                                 Section III.
- -------------------                                                 ------------


FUTURE PLANS

     First Federal's future plans are to remain a well capitalized, profitable
institution with good asset quality and a commitment to serving the needs of its
trade area, emphasizing lending and reducing its reliance on passive
investments, such as mortgage-backed securities. The business pan emphasizes
growth in consumer lending and commercial non-real estate lending. Management
recognizes that it will take time to invest the proceeds of its capital infusion
in a manner consistent with its historic performance and current policy. During
that period of time, management is willing to accept a lower return on assets as
well as a lower return on equity capital.

     First Federal has always adhered to a controlled growth policy, and in
recent years, it has remained flat as it controlled its rates paid and overall
spreads. The additional capital raised by the sale of Common Stock will
initially be used to purchase short term investment securities. Adjustable rate
and short term loans will be emphasized. The Association will continue to
minimize long term, fixed rate loans. The Association's business plan projects
that it will experience growth in loans, savings deposits, and liquidity.

     First Federal has no current plans to open or acquire branches. However,
the additional capital and the formation of a holding company would make
acquisition of branches a viable option. Management intends to expand lending
and believes that projected lending goals can be met without additional offices.

     Increasing market penetration by increasing the number of services and
products available, coupled with expanded marketing efforts, are the most likely
methods to be employed to achieve growth.

                                       3
<PAGE>
FERGUSON & CO.,LLP            Table III.1 - Comparatives            Section III.
- ------------------                                                  ------------

<TABLE> 
<CAPTION> 
                                                                                         Total    Current   Current
                                                                                        Assets      Stock    Market
                                                                   Type of     # of     ($000)      Price     Value
Ticker    Short Name                    City          State    Institution  Offices   Mst RctQ        ($)      ($M)
                                                                       (1)                       
<C>       <S>                           <C>            <C>     <C>                <C>   <C>        <C>        <C> 
ALBC      Albion Banc Corp.             Albion         NY      Traditional        2     56,692     16.500      4.30
BFSB      Bedford Bancshares, Inc.      Bedford        VA      Traditional        3    117,596     16.750     19.45
CCFH      CCF Holding Company           Jonesboro      GA      Traditional        3     78,772     11.810     13.35
CZF       CitiSave Financial Corp       Baton Rouge    LA      Traditional        5     79,717     13.750     13.26
FGHC      First Georgia Holding, Inc.   Brunswick      GA      Traditional        7    142,133      6.000     12.14
GUPB      GFSB Bancorp, Inc.            Gallup         NM      Traditional        1     70,422     13.250     12.57
KSAV      KS Bancorp, Inc.              Kenly          NC      Traditional        3     89,871     20.000     13.27
MORG      Morgan Financial Corp.        Fort Morgan    CO      Traditional        1     71,654     12.250     10.20
PDB       Piedmont Bancorp, Inc.        Hillsborough   NC      Traditional        2    124,847     12.875     34.05
THBC      Troy Hill Bancorp, Inc.       Pittsburgh     PA      Traditional        2     80,484     13.750     14.68
TPNZ      Tappan Zee Financial, Inc.    Tarrytown      NY      Traditional        1    114,790     13.250     21.47
                                                                                                
Maximum                                                                           7    142,133     20.000     34.05
Minimum                                                                           1     56,692      6.000      4.30
Average                                                                           3     93,362     13.653     15.34
Median                                                                            2     80,484     13.250     13.27
</TABLE> 

(1) Determination as to type thrift was made by reviewing TAFS and BankSource
reports, published by Sheshunoff. Information therein is taken from quarterly
reports filed with the OTS and FDIC.









Source: SNL & F&C caculations           4
<PAGE>
FERGUSON CO., LLP                                                  Section III.
- -----------------                                                  ------------




                    Table III.2 - Key Financial Indicators

<TABLE> 
<CAPTION> 
                                                   First                      
                                              Federal Savings                 
                                                 and Loan          Comparative
                                                Association           Group   
                                              ---------------      -----------
<S>                                           <C>                  <C>        
Profitability                                                                 
  (% of average assets)                                                       
Net income                                               0.91           1.06  
Net interest income                                      3.24           3.69    
Loss (recovery)  provisions                               -             0.06    
Other operating income                                   0.40           0.38    
Operating expense                                        2.28           2.45    
Core income (excluding gains and losses                                         
 on asset sales and real estate operations)              0.87           1.06    
                                                                                
                                                                                
Balance Sheet Factors                                                           
   (% of assets)                                                                
Cash, investments, and MBS                              36.03          28.11    
Loans                                                   61.93          69.56    
Savings deposits                                        90.52          72.98    
Borrowings                                                -             7.63    
Equity                                                   9.09          18.06    
Tangible equity                                          9.09          17.98    
                                                                                
                                                                                
Risk Factors                                                                    
  (%)                                                                           
Earning assets/costing liabilities (1)                 110.18         123.02    
Non-performing assets/assets                             0.35           0.99    
Loss allowance/non performing assets                   274.44          77.20    
Loss allowance/loans                                     1.53           0.69    
One year gap/assets (2)                                 (0.43)         (0.41) 
</TABLE> 

(1) For First Federal, the percentage given is the average for the nine months
ended June 30, 1996. It is more realistic than the percentage at June 30, 1996
(107.58%).

(2) Used March 31, 1996, information for First Federal.

Source:  SNL Securities,  F&C calculations,
and Offering Circular


                                       5
<PAGE>

FERGUSON & CO., LLP       Table III.3-Pro Forma Comparisons        Section III.
- -------------------  Converting Institution to Comparative Group   ------------


                  First Federal Savings and Loan Association

As of July 30, 1996

<TABLE> 
<CAPTION> 
Ticker Name                    Price   Mk Value    PE    P/Book   P/TBook P/Assets  Div Yld     Assets

                                ($)     ($Mil)     (X)     (%)      (%)      (%)      (%)       ($000)
<S>                            <C>     <C>         <C>   <C>      <C>       <C>     <C>         <C> 
      First Federal
      -------------
      Before Conversion          N/A    N/A        N/A     N/A      N/A       N/A     N/A       64,381
      Pro Forma Supermax      20.000   10.58      13.8     72.4     72.4      14.5    3.00      73,134
      Pro Forma Maximum       20.000    9.20      12.5     68.6     68.6      12.8    3.00      71,945
      Pro Forma Midpoint      20.000    8.00      11.3     64.6     64.6      11.3    3.00      70,911
      Pro Forma Minimum       20.000    6.80       9.9     59.9     59.9       9.7    3.00      69,877

      Comparative Group
      -----------------
      Averages                13.653   15.34      16.5     89.0     90.2      16.2    2.36      93,362
      Medians                 13.250   13.27      14.6     91.6     91.6      17.0    2.39      80,484

      Alabama Public Thrifts
      ----------------------
      Averages                13.833   14.47      21.5     86.2     91.1      12.1    3.72      128,153
      Medians                 12.500   14.90      21.5     80.8     91.1      12.0    4.00      109,768

      Southeast Region Thrifts
      ------------------------
      Averages                16.410   62.32      13.9    117.1    120.3      12.9    2.70      542,852
      Medians                 16.125   44.42      13.2    109.3    115.6      10.9    2.51      351,255

      All Public Thrifts
      ------------------
      Averages                18.496  149.53      13.9    110.9    115.5      11.0    2.29    1,563,912
      Medians                 17.000   45.63      13.4    105.9    110.1      10.1    2.27      441,911

      Comparative Group
      -----------------
ALBC  AlbionBancCorp-NY       16.500    4.30      19.6     70.9     70.9       7.6    1.86      56,692
BFSB  BedfordBnchrs-VA        16.750   19.45      12.0     99.4     99.4      17.0    2.39     117,596
CCFH  CCFHoldingCo-GA         11.810   13.35      21.1     79.9     79.9      17.0    3.39      78,772
CZF   CitiSaveFinCorp-LA      13.750   13.26      14.3     84.6     84.6      16.6    2.18      79,717
FGHC  FrstGeorgiaHldg-GA       6.000   12.14      11.5    102.4    115.8       8.5     -       142,133
GUPB  GFSBBancorp-NM          13.250   12.57      18.4     77.5     77.5      17.9    3.02      70,422
KSAV  KSBancorp,Inc-NC        20.000   13.27      13.9     97.3     97.4      14.8    3.00      89,871
MORG  MorganFinCorp-CO        12.250   10.20      14.6     97.2     97.2      14.2    1.96      71,654
PDB   PiedmontBancorp-NC      12.875   34.05      16.1     91.6     91.6      27.3    3.73     124,847
THBC  TroyHillBancp-PA        13.750   14.68      12.7     82.2     82.2      18.2    2.91      80,484
TPNZ  TappanZeeFin-NY         13.250   21.47      27.6     96.0     96.0      18.7    1.51     114,790
</TABLE> 

                                       6

<PAGE>

FERGUSON & CO., LLP       Table III.3 - Pro Forma Comparisons       Section III.
- -------------------   Converting Institution to Comparative Group   ------------



As of July 30, 1996

<TABLE> 
<CAPTION> 
Ticker Name                          Eq/A    TEq/A    EPS   ROAA   ROAE
                                     (%)      (%)     ($)    (%)    (%)
<S>                                 <C>      <C>     <C>    <C>    <C>  
       First Federal
       -------------
       Before Conversion              9.1      9.1    N/A     0.87   9.73
       Pro Forma Supermax            20.0     20.0   1.45     1.06   5.30
       Pro Forma Maximum             18.7     18.7   1.60     1.04   5.56
       Pro Forma Midpoint            17.5     17.5   1.77     1.02   5.82
       Pro Forma Minimum             16.2     16.2   2.01     0.99   6.12

       Comparative Group
       -----------------
       Averages                      18.1     18.0   0.88     1.06   6.01
       Medians                       18.2     18.2   0.84     0.95   6.18

       Alabama Public Thrifts
       ----------------------
       Averages                      14.5     11.4   0.96     0.63   6.79
       Medians                       14.9     11.4   0.96     0.55   6.79

       Southeast Region Thrifts
       ------------------------
       Averages                      11.5     11.3   1.23     1.02   9.93
       Medians                        9.5      9.2   1.18     1.00   9.19

       All Public Thrifts
       ------------------
       Averages                      10.4     10.2   1.44     0.95   9.99
       Medians                        9.0      8.5   1.24     0.93   8.96

       Comparative Group
       -----------------
ALBC   AlbionBancCorp-NY             10.7     10.7   0.84     0.38   3.55
BFSB   BedfordBnchrs-VA              16.1     16.1   1.40     1.37   8.45
CCFH   CCFHoldingCo-GA               21.2     21.2   0.56     0.95   4.46
CZF    CitiSaveFinCorp-LA            18.2     18.2   0.96     1.20   6.18
FGHC   FrstGeorgiaHldg-GA             8.2      7.3   0.52     0.83   9.99
GUPB   GFSBBancorp-NM                23.0     23.0   0.72     0.93   3.95
KSAV   KSBancorp,Inc-NC              15.2     15.2   1.44     1.12   7.02
MORG   MorganFinCorp-CO              14.7     14.7   0.84     0.95   6.42
PDB    PiedmontBancorp-NC            29.8     29.8   0.80     1.63   5.39
THBC   TroyHillBancp-PA              22.2     22.2   1.08     1.42   6.27
TPNZ   TappanZeeFin-NY               19.5     19.5   0.48     0.87   4.39
</TABLE> 

                               Note:  Stock prices are closing prices or last
                               trade. Pro forma calculations for First Federal
                               are based on sales at $20 per share with a
                               midpoint of $8,000,000, minimum of $6,800,000,
                               and maximum of $9,200,000.
                               
                               Sources:  First Federal's audited and unaudited
                               financial statements, SNL Securities, and F&C
                               calculations.

                                       7
<PAGE>
 
                                   SECTION IV

                             CORRELATION OF MARKET

                                     VALUE
<PAGE>
 
FERGUSON & CO., LLP                                     Section IV
- -------------------                                     ----------




                       IV.  CORRELATION OF MARKET VALUE

MARKETABILITY & LIQUIDITY OF STOCK TO BE ISSUED

        Certain factors must be considered to determine whether adjustments are
required in correlating First Federal's market value to the comparative group.
Those factors include financial aspects, market area, management, dividends,
liquidity, thrift equity market conditions, and subscription interest.

        This section addresses the aforementioned factors and the estimated pro
forma market value of the to-be-issued common shares and compares the resulting
market value of the Association to the members of its comparative group and the
selected group of publicly held thrifts.

Financial Aspects

        Section III includes a discussion regarding a comparison of First
Federal's earnings, balance sheet characteristics, and risk factors with its
comparative group. Table III.2 presents a comparison of certain key indicators,
and Table III.3 presents certain key indicators on a pro forma basis after
conversion.

        As shown in Table III.2, from an earnings viewpoint, First Federal is
below its comparative group in return on assets and core income as a percentage
of average assets, principally as a result of its net interest income level,
which is lower because of the Association's lower capital ratio. First Federal's
net interest income as a percent of assets is 3.24% versus 3.69% for the
comparatives. After First Federal completes its stock conversion, its return on
average assets and core income as a percentage of average assets will increase.
Table III.3 projects that First Federal will approach the group in return on
assets with 1.02% at the midpoint, versus a mean of 1.06% and median of 0.95%
for the comparative group.

        First Federal's pro forma equity to assets ratio at the midpoint is
17.50%, versus a mean of 18.10% and median of 18.20% for the comparative group.
First Federal's pro forma return on equity is slightly below the comparative
group--5.82% at the midpoint versus a mean of 6.01% and median of 6.18% for the
comparative group.

        First Federal's recorded earnings have been adjusted for appraisal
purposes. The Association recorded gains from the sale of a branch office
building and incurred losses from real estate owned operations.

                  Table IV.1 - Appraisal Earnings Adjustments

<TABLE>
<S>                                                     <C>
Net income, year ended June 30, 1996                    $578,000
Less gains on sales of fixed assets                      -75,000
Plus net loss from real estate operations                 33,000
Plus applicable taxes on above adjustments at 37%         16,000
                                                      ----------
Appraisal earnings, year ended June 30, 1996            $552,000
                                                      ==========
</TABLE>

                                       1
<PAGE>
 
FERGUSON & CO., LLP                                             Section IV.
- -------------------                                             -----------

        First Federal's asset composition is similar to that of its comparative
group--passive, with a high percentage of total assets in investments and
mortgage-backed securities. From the risk factor viewpoint, First Federal is
similar to the comparative group. First Federal has a lower level of non
performing assets. First Federal's loan loss allowance is 1.53% of net loans,
comparing favorably with the comparative group, which is 0.69%. Its ratio of
interest earning assets to interest bearing liabilities (110.18%) is well below
the comparative group (123.02). First Federal's ratio will be in line with the
comparative group after conversion. From an interest rate risk factor, First
Federal is positioned to withstand reasonable interest rate changes, probably as
well as the comparative group.

        We believe that no adjustment is necessary relative to financial aspects
                        -------------
of First Federal.

Market Area

        Section II describes First Federal's market area.

        We believe that no adjustment is required for First Federal's market
                        -------------
area.
                 
Management

        The CEO has been with First Federal 10 years, serving as CEO since 1994.
The CFO has been with the Association for 4 years, serving in that capacity for
the entire period. The CLO joined First Federal in 1995 after working for a
major bank in Cullman for 15 years. First Federal's results compare well with
the comparative group. Therefore, First Federal's management has done the same
quality job as its selected comparatives. The Association has no management
succession plan in effect; however, that is not unusual for this size
institution.

        We believe that no adjustment is required for First Federal's
                        -------------
management. 

Dividends

        Table III.3 provides dividend information relative to the comparative
group and the thrift industry as a whole. The comparative group is paying a mean
yield on price of 2.36% and a median of 2.39%, while all public thrifts are
paying a mean of 2.29% and median of 2.27%. First Federal intends to pay a
dividend at an initial annual rate of 3.0%.

        We believe that no adjustment is required relative to First Federal's
                        -------------
intention to pay dividends.

Liquidity

        The Holding Company has never issued capital stock to the public, and as
a result, no existing market for the Common Stock exists. Although the Holding
Company has applied to list its Common Stock on Nasdaq as a Pink Sheet, there
can be no assurance that a liquid trading market will develop.

        A public market having the desirable characteristics of depth,
liquidity, and orderliness depends upon the presence, in the market place, of
both willing buyers and sellers of the Common Stock. These characteristics are
not within the control of the Association or the market.

        The peer group includes companies with sufficient trading volume to
develop meaningful pricing characteristics for the stock. The market value of
the comparative group ranges from $4.30 million to $34.05 million, with a mean
value of $15.34 million. The midpoint of First Federal's valuation range is $8.0
million at $20 a share, or 400,000 shares.


                                       2
<PAGE>
 
FERGUSON & CO., LLP                                             Section IV.
- -------------------                                             ----------

We believe a downward adjustment is required relative to the liquidity of First
             -------------------
Federal's stock.


Thrift Equity Market Conditions

        The SNL Thrift Index is summarized in Figure IV.1. As the table
demonstrates, the Thrift Index has performed well since the end of 1990. The
Index has grown as follows: Year ended December 31, 1991--increased 49.0% from
96.6 to 143.9; Year ended December 31, 1992--increased 39.7% to 201.1; Year
ended December 31, 1993--increased 25.6% to 252.5; Year ended December 31, 1994
- -- decreased 3.1% to 244.7; Year ended December 31, 1995--increased 54.1% to
376.5; and Period ended July 30, 1996--increased 3.2% to 388.4. It is market
value weighted with a base value of 100 as of March 31, 1984.

        As shown in Figure IV.1, which is a graph of the SNL Thrift Index
covering from December 31, 1990 through July 30, 1996, the market, as depicted
by the index, has experienced fluctuations recently. It dipped in the latter
part of 1994, but recovered during the first quarter of 1995. During 1995, the
Index continued a more robust increase and moved from 244.7 at year end 1994 to
362.3 by September 30, 1995, an increase of 48.1%. However, the Index has
recently remained flat with some minor up and down movement. It increased 3.9%
from September 30, 1995, to December 31, 1995; it increased 1.5% from December
31, 1995, to March 31, 1996; it decreased 1.3% from March 31, 1996, to June 30,
1996; and then it increased 3.0% during July 1996.

        The increase in the SNL Index, in general, has been parallel with the
increases in other equity markets with some interim fluctuations caused by
changes or anticipated changes in interest rates. Another factor, however, is
also notable. In other markets, increased prices are responding to improved
profits, with price to earnings ratios increasing as earnings potentials are
anticipated. However, the thrift IPO market has been affected by speculation
that the majority of the institutions will become viable consolidation
candidates and sell at some expanded multiple of book value.

ALABAMA ACQUISITIONS

        Table IV.2 provides information relative to acquisitions of financial
institutions in Alabama between January 1, 1994 and May 30, 1996. There were 4
thrift acquisitions and 10 bank acquisitions announced during that time frame.
Currently, there are 4 publicly held thrifts in the State of Alabama. There are
58 publicly held thrifts in the southeast region of the country. Bank
acquisitions in Alabama since January 1, 1994, have averaged 157.7% of tangible
book value and 12.6 times earnings. The median price has been 159.0% of tangible
book value and 13.1 times earnings. Thrifts generally sell at lower price/book
multiples than do banks. Thrifts in Alabama during that period have averaged
126.5% of tangible book value and 18.6 times earnings.

EFFECT OF INTEREST RATES ON THRIFT STOCK

        The current interest rate environment and the anticipated rate
environment will affect the pricing of thrift stocks, and all other interest
sensitive stocks. As the economy continues to lose momentum, the fear of
inflation can and has to a degree been replaced by economic uncertainty. The
Federal Reserve, in its resolve to curb inflation, has increased rates in the
past, but has more recently relented to vagaries of the economy and decreased
rates in an attempt to stimulate what is currently perceived as a fragile and
irresolute economy. Recent gains in thrift stocks could 

                                       3
<PAGE>
 
FERGUSON & CO., LLP                                             Section IV.
- -------------------                                             ----------

reverse if there were an abatement of the merger and consolidation activity, or
if rates rose sharply.

        What is likely to happen in the short to intermediate term is that rates
will float around current levels and trend upward. The yield curve will continue
to normalize. A slowly increasing yield curve will do little for the financial
services industry in general and thrifts specifically. The spreads will narrow
if the cost of funds continues to rise.

        As clearly illustrated, the SNL Thrift Index has performed well over the
last five years. It moved in tandem with all interest sensitive stocks and
reflected the weakness in the market as investors began to consider the
importance of increases in rates and their impact on the net interest margins of
thrifts. The clear implication is that rising interest rates will have a
negative impact on earnings.

        Figure IV.2 graphically displays the rate environment since January
1996. In late January 1996, the yield curve was flat, with only a 56 basis point
("BP") difference between the federal funds rate and the 30 year treasury at
January 26, 1996. Since that time, the yield curve has developed more slope with
a 180 BP spread between the federal funds rate and the 30 year treasury rate at
July 26, 1996. Mortgage rates follow closely the long term government
obligations, giving asset managers more opportunity to maintain their spreads.

        At January 26, 1996, the spread between the 1 year T-Bill and the 5 year
T-Note was 32 bp, and the spread between the 5 year T-Note and the 30 year bond
was 65 bp. On July 26, 1996, the spreads were 76 and 22 bp, respectively.
Clearly, the implications are that the yield curve is developing more slope at
the short to intermediate terms.

        From January 1996 to July 1996,, the Fed Funds rate decreased 19 basis
points and the Prime Rate decreased 25 bp.

        Increased cost of funds will serve to narrow the net interest margins of
thrifts. A thrift's ability to maintain net interest margins through business
cycles is important to investors, unless thrifts can offset the decline in net
interest income by other sources of revenue or reductions in noninterest
expense. The former is difficult and the latter is unlikely.

        First Federal, with its interest rate risk management combined with its
equity position (especially on a pro forma basis), is less vulnerable to rising
rates than most.

        During 1993, conversion stocks often experienced first day 30% or more
increases in value. However, as Table IV.3 shows, recent price appreciation has
not been as robust. Table IV.3 provides information on 33 conversions completed
since January 31, 1996. The average change in price since conversion is a gain
of 8.3% and the median change is a gain of 5.0%. Within that group, 24 have
increased in value with a range of a low of 1.3% to a high of 37.5%. One of the
recently converted thrifts experienced no change in value and 8 decreased in
value--with decrease percentages ranging from 1.3% to 10.0%. The average
increase in value at one day, one week, and one month after conversion has been
10.4%, 10.2%, and 10.1%, respectively. The median increase in value at one day,
one week, and one month after conversion has been 9.7%, 8.1%, and 6.9%,
respectively.

        Because of the lack of complete earnings information on recent
conversions, a meaningful comparison of the price earnings ratios is difficult
to make. However, there is sufficient information to review the price to book
ratio. The average price-to-book ratio, as of July 30, 1996, is 

                                       4
<PAGE>
 
FERGUSON & CO., LLP                                             Section IV.
- -------------------                                             ----------

76.1% and the median is 73.8%. That compares to the offering price to pro forma
book, where the average was 69.3% and the median was 69.9%.

        We believe a downward adjustment is required for the new issue discount.
                     -------------------

Adjustments Conclusion

<TABLE> 
<CAPTION> 
                              Adjustments Summary
- -------------------------------------------------------------------------- 
                                   No Change         Upward       Down

<S>                                <C>               <C>          <C> 
Financial Aspects                      X
Market Area                            X
Management                             X
Dividends                              X
Liquidity                                                            X
Thrift Equity Market Conditions                                      X
- --------------------------------------------------------------------------
</TABLE> 

Valuation Approach

        Typically, investors rely on the price/earnings ratio as the most
appropriate indicator of value. We consider price/earnings to be one of the
important pricing methods in valuing a thrift stock. Price/book is a well
recognized yardstick for measuring the value of financial institution stocks in
general. Another method of viewing thrift values is price/assets, which is more
meaningful in situations where the subject is thinly capitalized. Given the
healthy condition of the thrift industry today, more emphasis is placed on
price/earnings and price/book. Generally, price/earnings and price/book should
be considered in tandem.

        Table III.3 presents First Federal's pro forma ratios and compares them
to the ratios of its comparative group and the publicly held thrift industry as
a whole. First Federal's earnings for the twelve months ended June 30, 1996,
were approximately $578,000, with adjustments of $26,000 required to determine
appraisal earnings of $552,000. Management has indicated an intention, through
its diversification of deposit and loan products, to exhibit the flexibility in
operations needed to serve both the public and the institution. The Association
is well positioned to manage interest rate variations. The Association projects
moderate growth.

        The comparative group traded at an average of 16.5 times earnings at
July 30, 1996, and at 89.0% of book value. The comparative group traded at a
median of 14.6 times earnings and a median of 91.6% of book value. At the
midpoint of the valuation range, First Federal is priced at 11.3 times earnings
and 64.6% of book value. At the maximum end of the range, First Federal is
priced at 12.5 times earnings and 68.6% of book value. At the supermaximum,
First Federal is priced at 13.8 times earnings and 72.4% of book value.

        The midpoint valuation of $8,000,000 represents a discount of 27.4% from
the average and a discount of 29.5% from the median of the comparative group on
a price/book basis. The price/earnings ratio for First Federal at the midpoint
represents a discount of 31.8% from the comparative group's mean and 22.7% from
the median price/earnings ratio.

                                       5
<PAGE>
 
FERGUSON & CO., LLP                                             Section IV.
- -------------------                                             -----------


        The maximum valuation of $9,200,000 represents a discount of 22.9% from
the average and 25.2% from the median of the comparative group on a price/book
basis. The price/earnings ratio for First Federal at the maximum represents a
discount of 24.3% from the average and 14.2% from the median of the comparative
group.

        As shown in Table III.3, conversions closing since January 31, 1996,
have closed at an average price to book ratio of 69.3% and median of 69.9%.
First Federal's pro forma price to book ratio is 64.6% at the midpoint, 68.6% at
the maximum, and 72.4% at the supermaximum of the range. At the midpoint,
Federal is 6.8% below the average and 7.6% below the median. At the maximum of
the range, First Federal is 1.0% below the average and 1.9% below the median. At
the supermaximum of the range, First Federal's pro forma price to book ratio is
4.5% above the average and 3.6% above the median.

Valuation Conclusion

        We believe that as of July 30, 1996, the estimated pro forma market
value of First Federal was $8,000,000. The resulting valuation range was
$6,800,000 at the minimum to $9,200,000 at the maximum, based on a range of 15%
below and 15% above the midpoint valuation. The supermaximum is $10,580,000,
based on 1.15 times the maximum. Pro forma comparisons with the comparative
group are presented in Table III.3 based on calculations shown in Exhibit VII.


                                       6
<PAGE>
FERGUSON & CO., LLP    Table IV.2 - Alabama Acquisitions           Section IV.
- -------------------                                                -----------
             (Announced Between January 1, 1994 and May 30, 1996)


<TABLE> 
<CAPTION> 

                                                                                    Total
                                 Bank/                                  Bank/      Assets
Buyer                        ST  Thrift   Seller                    ST  Thrift     ($000)
<S>                          <C> <C>      <C>                       <C> <C>        <C> 
South Alabama Bancrp         AL  Bank     First Monco Bancshrs      AL  Bank        94,927
ABC Bancorp, Inc             GA  Bank     Southland Bancorp         AL  Bank       102,336
FirstFed Bancorp             AL  Thrift   First State Corp          AL  Bank        29,355
Nat'l Commerce Corp          AL  Bank     Alabama National          AL  Bank       277,099
Colonial BancGroup           AL  Bank     Farmers & Mrcht Bank      AL  Bank        50,309
Peoples Indep. Bshrs         AL  Bank     Randolph Bancshares       AL  Bank        31,475
Regions Financial            AL  Bank     Union B&T Company         AL  Bank       453,881
Synovus Financial            GA  Bank     State Bancshares          AL  Bank        62,006
Colonial BancGroup           AL  Bank     Brundidge Banking Co      AL  Bank        53,220
Regions Financial            AL  Bank     First Fayette Bnshrs      AL  Bank        73,639
Colonial BancGroup           AL  Bank     Dothan FSB                AL  Thrift      44,930
Union Planters Corp          TN  Bank     Valley Federal SB         AL  Thrift     122,083
Nat'l Commerce Corp          AL  Bank     Talladega Fed'l S&L       AL  Thrift      34,379
Union Planters Corp          TN  Bank     BNF Bancorp               AL  Thrift     267,110

                                          Average                                  121,196
                                          Median                                    67,823
                                          Average--Banks                           122,825
                                          Median--Banks                             67,823
                                          Average--Thrifts                         117,126
                                          Median--Thrifts                           83,507
</TABLE> 


Source: SNL & F&C calculations         7

<PAGE>
FERGUSON & CO., LLP      Table IV.2 - Alabama Acquisitions        Section IV.
- -------------------                                               -----------
             (Announced Between January 1, 1994 and may 30, 1996)

<TABLE> 
<CAPTION> 

                                                             Deal    Deal      Deal
                                                     Deal   Price/  Price/    Price/
                            Announce                Value    Book   Tg Bk     4-Qtr
Seller                          Date  Status         ($M)     (%)     (%)   EPS (x)
<S>                         <C>       <C>           <C>      <C>     <C>    <C> 
First Monco Bancshrs        04/29/96  NonBinding     16.7   150.5   150.5      13.8
Southland Bancorp           12/19/95  Pending        11.2   180.0   180.0      13.2 
First State Corp            09/15/95  Completed       4.2   177.4   177.4      14.6
Alabama National            06/02/95  Completed      40.2   145.1   169.7      10.3 
Farmers & Mrcht Bank        04/04/95  Pending        10.0   137.2   137.2      14.2
Randolph Bancshares         02/17/95  Completed       3.9   144.8   144.8      13.1
Union B&T Company           07/08/94  Completed      65.0   147.2   148.4      11.1
State Bancshares            05/23/94  Completed      10.0   182.1   182.1       8.0
Brundidge Banking Co        04/21/94  Completed       6.2   167.6   167.6      16.1
First Fayette Bnshrs        02/03/94  Completed      16.3   119.3   119.3      12.2
Dothan FSB                  11/21/95  NonBinding      5.2   133.4   134.6      23.9
Valley Federal SB           11/01/95  Pending        12.6   120.3   120.3      26.9
Talladega Fed'l S&L         03/15/95  Completed       1.7    87.8    88.0      11.3
BNF Bancorp                 01/28/94  Completed      48.8   163.3   163.3      12.3

Average                                              18.0   146.8   148.8      14.3
Median                                               10.6   146.1   149.4      13.1
Average--Banks                                       18.4   155.1   157.7      12.6
Median--Banks                                        10.6   148.8   159.0      13.1
Average--Thrifts                                     17.1   126.2   126.5      18.6
Median--Thrifts                                       8.9   126.8   127.4      18.1

</TABLE> 


Source: SNL & F&C calculations         8

<PAGE>

FERGUSON & CO., LLP          Table IV.3 - Recent Conversions         Section IV.
- -------------------              (Since January 31, 1996)            -----------

<TABLE> 
<CAPTION> 
                                                               Conversion        Gross   Offering
                                                                   Assets     Proceeds      Price
Ticker    Short Name                         State  IPO Date       ($000)       ($000)        ($)
<S>       <C>                                <C>    <C>        <C>            <C>        <C> 
ANA       Acadiana Bancshares, Inc.          LA     07/16/96      225,248       32,775     12.000
PWBK      Pennwood Savings Bank              PA     07/15/96       41,592        6,101     10.000
MBSP      Mitchell Bancorp, Inc.             NC     07/12/96       28,222        9,799     10.000
OCFC      Ocean Financial Corp.              NJ     07/03/96    1,036,445      167,762     20.000
HWEN      Home Financial Bancorp             IN     07/02/96       33,462        5,059     10.000
EGLB      Eagle BancGroup, Inc.              IL     07/01/96      150,974       13,027     10.000
FLKY      First Lancaster Bancshares         KY     07/01/96       35,361        9,588     10.000
PROV      Provident Financial Holdings       CA     06/28/96      570,691       51,252     10.000
PRBC      Prestige Bancorp, Inc.             PA     06/27/96       91,841        9,630     10.000
WYNE      Wayne Bancorp, Inc.                NJ     06/27/96      207,997       22,314     10.000
DIME      Dime Community Bancorp, Inc.       NY     06/26/96      665,187      145,475     10.000
MECH      Mechanics Savings Bank             CT     06/26/96      662,482       52,900     10.000
CNSB      CNS Bancorp, Inc.                  MO     06/12/96       85,390       16,531     10.000
LXMO      Lexington B&L Financial Corp.      MO     06/06/96       49,981       12,650     10.000
FFBH      First Federal Bancshares of AR     AR     05/03/96      454,479       51,538     10.000
CBK       Citizens First Financial Corp.     IL     05/01/96      227,872       28,175     10.000
RELI      Reliance Bancshares, Inc.          WI     04/19/96       32,260       20,499      8.000
CATB      Catskill Financial Corp.           NY     04/18/96      230,102       56,868     10.000
YFCB      Yonkers Financial Corporation      NY     04/18/96      208,283       35,708     10.000
GSFC      Green Street Financial Corp.       NC     04/04/96      151,028       42,981     10.000
FFDF      FFD Financial Corp.                OH     04/03/96       58,955       14,548     10.000
AMFC      AMB Financial Corp.                IN     04/01/96       68,851       11,241     10.000
FBER      1st Bergen Bancorp                 NJ     04/01/96      223,167       31,740     10.000
LONF      London Financial Corporation       OH     04/01/96       34,152        5,290     10.000
PHFC      Pittsburgh Home Financial Corp     PA     04/01/96      157,570       21,821     10.000
SSB       Scotland Bancorp, Inc              NC     04/01/96       57,718       18,400     10.000
SSM       Stone Street Bancorp, Inc.         NC     04/01/96       84,996       27,376     15.000
WHGB      WHG Bancshares Corp.               MD     04/01/96       85,027       16,201     10.000
CRZY      Crazy Woman Creek Bancorp          WY     03/29/96       37,510       10,580     10.000
PFFB      PFF Bancorp, Inc.                  CA     03/29/96    1,899,412      198,375     10.000
FCB       Falmouth Co-Operative Bank         MA     03/28/96       73,735       14,548     10.000
CFTP      Community Federal Bancorp          MS     03/26/96      162,042       46,288     10.000
GAF       GA Financial, Inc.                 PA     03/26/96      476,259       89,000     10.000

Maximum                                                         1,899,412      198,375     20.000
Minimum                                                            28,222        5,059      8.000
Average                                                           260,857       39,274     10.455
Median                                                            150,974       21,821     10.000
</TABLE> 

Source: SNL & F&C calculations         9
<PAGE>
FERGUSON & CO., LLP        Table IV.3 - Recent Conversions       Section IV.
- -------------------                                              -----------
                           (Since January 31, 1996)
<TABLE> 
<CAPTION> 


               Conversion Pricing Ratios
          --------------------------------
               Price/     Price/    Price/    Current    Current      Current    Price One   Price One
            Pro-Forma  Pro-Forma  Adjusted      Stock     Price/   Price/ Tang   Day After  Week After
           Book Value   Earnings    Assets      Price  Book Value  Book Value   Conversion  Conversion
Ticker            (%)        (x)       (%)        ($)        (%)          (%)          ($)         ($)
<S>              <C>        <C>       <C>      <C>          <C>          <C>        <C>         <C> 
ANA              69.9         NA      12.7     11.750         NA           NA       12.000      11.750
PWBK             65.8       13.3      12.8      9.000         NA           NA        9.500       9.125
MBSP             68.1       94.5      25.8     10.250         NA           NA           NA      10.625
OCFC             69.2       13.8      13.9     20.250         NA           NA       21.250      20.125
HWEN             66.2       12.4      13.1     10.625         NA           NA       10.250       9.875
EGLB             57.1       58.1       7.9     11.125         NA           NA       11.250      11.250
FLKY             72.5       19.0      21.3     13.750         NA           NA       13.500      13.375
PROV             60.9       18.2       8.2     10.500         NA           NA       10.970      10.810
PRBC             61.9       24.6       9.5      9.875         NA           NA       10.375      10.250
WYNE             60.9       16.7       9.7     11.625         NA           NA       11.125      11.375
DIME             69.1       15.7      17.9     12.000         NA           NA       11.687      12.000
MECH             72.0         NA       7.4     11.625         NA           NA       11.500      11.500
CNSB             69.3       26.1      16.2     11.310         NA           NA       11.000      11.625
LXMO             69.1       14.4      20.2      9.875         NA           NA        9.500       9.750
FFBH             63.4        9.8      10.2     13.500         NA           NA       13.000      13.250
CBK              73.1       15.3      11.0      9.750         NA           NA       10.500      10.000
RELI             72.5       22.5      38.9      7.875         NA           NA        8.375       8.250
CATB             71.9       19.0      19.8     10.500         NA           NA       10.375      10.625
YFCB             74.9       16.1      14.6     10.000         NA           NA        9.750      10.125
GSFC             71.0       14.8      22.2     12.750       87.3         87.3       12.875      12.250
FFDF             69.9       17.4      19.8     10.190         NA           NA       10.500      10.500
AMFC             70.8       18.2      14.0     10.250         NA           NA       10.500      10.500
FBER             74.8       21.7      12.5      9.375       68.6         68.6       10.000       9.500
LONF             68.5       22.4      13.4     10.250         NA           NA       10.812      10.625
PHFC             72.8       17.5      12.2      9.750       70.0         70.0       11.000      11.000
SSB              74.8       16.2      24.2     11.875         NA           NA       12.250      12.500
SSM              74.9       19.7      24.4     16.625         NA           NA       17.500      18.000
WHGB             71.1       15.5      16.0     11.125         NA           NA       11.125      11.060
CRZY             69.7       16.4      22.0     10.125       69.3         69.3           NA      10.750
PFFB             69.0       26.6       9.5     11.000       75.1           NA       11.375      11.625
FCB              68.7       19.9      16.5     10.750       72.4         72.4       10.750      11.250
CFTP             71.4       14.0      22.2     12.875       89.8         89.8       12.625      12.875
GAF              70.5       13.8      15.7     10.875       75.8         75.8       11.375      11.500

Maximum          74.9       94.5      38.9     20.250       89.8         89.8       21.250      20.125
Minimum          57.1        9.8       7.4      7.875       68.6         68.6        8.375       8.250
Average          69.3       21.4      16.2     11.303       76.1         76.2       11.568      11.504
Median           69.9       17.4      14.6     10.750       73.8         72.4       11.000      11.060
</TABLE> 

Source: SNL & F&C calculations         10

<PAGE>
FERGUSON & CO., LLP           Table IV.3 - Recent Conversions       Section IV.
- -------------------             (Since January 31, 1996)            -----------



<TABLE> 
<CAPTION> 
                        Post Conversion Percent Increase (Decrease) 
             Price One ---------------------------------------------
           Month After      One        One         One         To
            Conversion      Day       Week       Month       Date
Ticker             ($)      (%)        (%)         (%)        (%)

<S>            <C>       <C>        <C>        <C>        <C> 
ANA                 NA       -      (2.08)         NA      (2.08)
PWBK                NA   (5.00)     (8.75)         NA     (10.00)
MBSP                NA      NA       6.25          NA       2.50
OCFC            20.250    6.25       0.63        1.25       1.25
HWEN            10.625    2.50      (1.25)       6.25       6.25
EGLB            11.125   12.50      12.50       11.25      11.25
FLKY            13.750   35.00      33.75       37.50      37.50
PROV            10.125    9.70       8.10        1.25       5.00
PRBC             9.750    3.75       2.50       (2.50)     (1.25)
WYNE            11.250   11.25      13.75       12.50      16.25
DIME            11.875   16.87      20.00       18.75      20.00
MECH            11.250   15.00      15.00       12.50      16.25
CNSB            11.500   10.00      16.25       15.00      13.10
LXMO            10.125   (5.00)     (2.50)       1.25      (1.25)
FFBH            13.690   30.00      32.50       36.90      35.00
CBK             10.125    5.00          -        1.25      (2.50)
RELI             7.940    4.69       3.13       (0.75)     (1.56)
CATB            10.375    3.75       6.25        3.75       5.00
YFCB             9.940   (2.50)      1.25       (0.60)         -
GSFC            12.310   28.75      22.50       23.10      27.50
FFDF            10.310    5.00       5.00        3.10       1.90
AMFC            10.500    5.00       5.00        5.00       2.50
FBER             9.625       -      (5.00)      (3.75)     (6.25)
LONF            10.125    8.12       6.25        1.25       2.50
PHFC            10.625   10.00      10.00        6.25      (2.50)
SSB             11.750   22.50      25.00       17.50      18.75
SSM             17.750   16.67      20.00       18.33      10.83
WHGB            11.250   11.25      10.60       12.50      11.25
CRZY            10.500      NA       7.50        5.00       1.25
PFFB            11.625   13.75      16.25       16.25      10.00
FCB             10.750    7.50      12.50        7.50       7.50
CFTP            12.625   26.25      28.75       26.25      28.75
GAF             11.000   13.75      15.00       10.00       8.75
                         
Maximum         20.250   35.00      33.75       37.50      37.50
Minimum          7.940   (5.00)     (8.75)      (3.75)    (10.00)
Average         11.481   10.40      10.20       10.13       8.29
Median          10.875    9.70       8.10        6.88       5.00
</TABLE> 

Source: SNL & F&C calculations
                                      11

<PAGE>
FERGUSON & CO., LLP                                                 Section IV.
- -------------------                                                 -----------
                                  Table IV.4
                         Comparison of Pricing Ratios

<TABLE> 
<CAPTION> 

                                             Group         Percent Premium
                                          Compared to     (Discount) Versus
                               First    ---------------   ------------------
                              Federal   Average  Median   Average    Median
                              -------   -------  ------   -------    ------
<S>                           <C>       <C>      <C>      <C>       <C> 
Comparison of PE ratio at
  midpoint to:
- ----------------------------- 
Comparative group                11.3     16.5    14.6     (31.8)    (22.7)
Alabama thrifts                  11.3     21.5    21.5     (47.7)    (47.7)
Southeast Region thrifts         11.3     13.9    13.2     (18.9)    (14.4)
All public thrifts               11.3     13.9    13.4     (18.7)    (15.6)

Comparison of PE ratio at
  maximum to:
- -----------------------------  
Comparative group                12.5     16.5    14.6     (24.3)    (14.2)
Alabama thrifts                  12.5     21.5    21.5     (41.9)    (41.9)
Southeast Region thrifts         12.5     13.9    13.2     (10.0)     (5.0)
All public thrifts               12.5     13.9    13.4      (9.8)     (6.4)

Comparison of PE ratio at
  supermaximum to:
- -----------------------------   
Comparative group                13.8     16.5    14.6     (16.3)     (5.1)
Alabama thrifts                  13.8     21.5    21.5     (35.8)    (35.8)
Southeast Region thrifts         13.8     13.9    13.2      (0.5)      5.1
All public thrifts               13.8     13.9    13.4      (0.3)      3.5

Comparison of PB ratio at
  midpoint to:
- -----------------------------      
Comparative group                64.6     89.0    91.6     (27.4)    (29.5)
Alabama thrifts                  64.6     86.2    80.8     (25.1)    (20.0)
Southeast Region thrifts         64.6    117.1   109.3     (44.8)    (40.9)
All public thrifts               64.6    110.9   105.9     (41.7)    (39.0)

Comparison of PB ratio at
  maximum to:
- -----------------------------       
Comparative group                68.6     89.0    91.6     (22.9)    (25.2)
Alabama thrifts                  68.6     86.2    80.8     (20.5)    (15.1)
Southeast Region thrifts         68.6    117.1   109.3     (41.4)    (37.3)
All public thrifts               68.6    110.9   105.9     (38.2)    (35.2)

Comparison of PB ratio at
  supermaximum to:
- -----------------------------       
Comparative group                72.4     89.0    91.6     (18.6)    (21.0)
Alabama thrifts                  72.4     86.2    80.8     (16.0)    (10.3)
Southeast Region thrifts         72.4    117.1   109.3     (38.2)    (33.8)
All public thrifts               72.4    110.9   105.9     (34.7)    (31.6)
</TABLE> 

Source: SNL & F&C calculations        12
<PAGE>

FERGUSON & CO., LLP              Figure IV.1-SNL Index               Section IV.
- -------------------                                                  -----------


<TABLE> 
<CAPTION> 
                                       PERCENT CHANGE SINCE
                                    ------------------------------
                               SNL  PREVIOUS
                     DATE    INDEX      DATE   12/31/94   12/31/95
                     ----    -----      ----   --------   --------
                 <S>         <C>    <C>        <C>        <C>  
                 12/31/90     96.6
                 12/31/91    143.9     49.0%
                 12/31/92    201.1     39.7%
                 12/31/93    252.5     25.6%
                 12/31/94    244.7     -3.1%
                  3/31/95    278.4     13.8%      13.8%
                  6/30/95    313.5     12.6%      28.1%
                  9/30/95    362.3     15.6%      48.1%
                 12/31/95    376.5      3.9%      53.9%
                  3/31/96    382.1      1.5%                  1.5%
                  6/30/96    377.2     -1.3%                  0.2%
                  7/30/96    388.4      3.0%                  3.2%

</TABLE> 

                      [SNL INDEX LINE GRAPH APPEARS HERE]

Source: SNL & F&C calculations        13
<PAGE>
FERGUSON & CO., LLP        Figure IV.2 - Interest Rates             Section IV.
- -------------------                                                 -----------

<TABLE> 
<CAPTION> 
     ----------------------------------------------------------
                            1 Year  5 Year  10 Year 30 Year
               Fed Fds (*)  T-bill  Treas.  Treas.  Treas.
     ----------------------------------------------------------
         <S>          <C>     <C>     <C>     <C>     <C> 
         1/26/96      5.44    5.03    5.35    5.64    6.00
         2/23/96      5.17    5.05    5.52    5.97    6.35
         3/22/96      5.36    5.43    6.08    6.36    6.72
         4/26/96      5.24    5.50    6.31    6.53    6.88
         5/31/96      5.19    5.70    6.55    6.77    7.02
         6/28/96      5.21    5.79    6.63    6.86    7.08
         7/26/96      5.25    5.86    6.62    6.84    7.05

         (*) Seven-day average for week ending two days earlier 
             than date shown.
     ----------------------------------------------------------
</TABLE> 


                           [LINE GRAPH APPEARS HERE]



Source: The Federal Reserve Bank of St. Louis, 
U.S. Financial Data                 14

<PAGE>
 









                                   EXHIBITS
<PAGE>
 
                                   EXHIBIT I


<PAGE>
 
FERGUSON & CO., LLP
- -------------------

                        Exhibit I - Firm Qualifications

        Ferguson & Co., LLP (F&C), is a financial, economic, and regulatory 
consulting firm providing services to financial institutions.  It is located in 
Irving, Texas.  Its services to financial institutions include:

 .  Mergers and acquisitions services

 .  Business plans

 .  Fairness opinions and conversion appraisals

 .  Litigation support

 .  Operational and efficiency consulting

 .  Human resources evaluation and management

        F&C developed several financial institution databases of information 
derived from periodic financial reports filed with regulatory authorities by 
financial institutions.  For example, F&C developed TAFS and BankSource.  TAFS 
includes thrifts filing TFR's with the OTS and BankSource includes banks and 
savings banks filing call reports with the FDIC.  Both databases of information 
include information from the periodic reports plus numerous calculations derived
from F&C's analysis.  In addition, both databases are interactive, permitting 
the user to conduct merger analysis, do peer group comparisons, and a number of 
other items.  F&C recently sold its electronic publishing segment to Sheshunoff 
Information Services Inc., Austin, Texas.

        Brief biographical information is presented below on F&C's principals:

WILLIAM C. FERGUSON, MANAGING PARTNER
- -------------------------------------

Mr. Ferguson has approximately 30 years experience providing various services to
financial institutions.  He was a partner in a CPA firm prior to founding F&C in
1984.  Mr. Ferguson is a frequent speaker for financial institution seminars and
he has testified before Congressional Committees several times on his analysis 
of the state of the thrift industry.  Mr. Ferguson has a B.A. degree from Austin
Peay University and an M.S. degree from the University of Tennessee.  He is a  
CPA.

                                       1
<PAGE>
 
FERGUSON & CO., LLP
- -------------------

                        Exhibit I - Firm Qualifications

CHARLES M. HEBERT, PRINCIPAL
- ----------------------------

Mr. Hebert has over 30 years of experience providing services to and managing 
financial institutions.  He spent 7 years as a national bank examiner, 14 years 
in bank management, 5 years in thrift management, and has spent the last 7 years
on the F&C consulting staff.  Mr. Hebert holds a B.S. degree from Louisiana 
State University.

ROBIN L. FUSSELL, PRINCIPAL
- ---------------------------

Mr. Fussell has over 25 years of experience providing professional services to 
and managing financial institutions.  He worked on the audit staff of a "Big 
Six" accounting firm for 12 years, served as CEO of a thrift for 3 years, and 
has worked in financial institution consulting for the last 12 years.  He is a 
co-founder of F&C.  He holds a B.S. degree from East Carolina University.  He is
a CPA.


                                       2
<PAGE>
















                                  EXHIBIT II
<PAGE>

FERGUSON & CO., LLP  Exhibit II.1 - Selected Publicly Traded Southeast Thrifts
- -------------------
<TABLE> 
<CAPTION> 

                                                                                Deposit           
                                                                                Insurance         
                                                                                Agency            
Ticker    Short Name                        City                  State Region  (BIF/SAIF)  Exchange

<S>       <C>                               <C>                   <C>   <C>     <C>         <C>   
FFBS      FFBS BanCorp, Inc.                Columbus              MS    SE      SAIF        NASDAQ
SCCB      S. Carolina Community Bancshrs    Winnsboro             SC    SE      SAIF        NASDAQ
CFCP      Coastal Financial Corp.           Myrtle Beach          SC    SE      SAIF        NASDAQ
FFFL      Fidelity FSB of Florida, MHC      West Palm Beach       FL    SE      SAIF        NASDAQ
CMSV      Community Savings, MHC            North Palm Beach      FL    SE      SAIF        NASDAQ
PALM      Palfed, Inc.                      Aiken                 SC    SE      SAIF        NASDAQ
SOPN      First Savings Bancorp, Inc.       Southern Pines        NC    SE      SAIF        NASDAQ
HBS       Haywood Bancshares, Inc.          Waynesville           NC    SE      BIF         AMSE  
CNIT      CENIT Bancorp, Inc.               Norfolk               VA    SE      SAIF        NASDAQ
FFFG      F.F.O. Financial Group, Inc.      St. Cloud             FL    SE      SAIF        NASDAQ
GSLC      Guaranty Financial Corp.          Charlottesville       VA    SE      SAIF        NASDAQ
FFLC      FFLC Bancorp, Inc.                Leesburg              FL    SE      SAIF        NASDAQ
TWIN      Twin City Bancorp                 Bristol               TN    SE      SAIF        NASDAQ
FFFC      FFVA Financial Corp.              Lynchburg             VA    SE      SAIF        NASDAQ
KSAV      KS Bancorp, Inc.                  Kenly                 NC    SE      SAIF        NASDAQ
LIFB      Life Bancorp, Inc.                Norfolk               VA    SE      SAIF        NASDAQ
BFSB      Bedford Bancshares, Inc.          Bedford               VA    SE      SAIF        NASDAQ
FLAG      FLAG Financial Corp.              LaGrange              GA    SE      SAIF        NASDAQ
CFFC      Community Financial Corp.         Staunton              VA    SE      SAIF        NASDAQ
UFRM      United Federal Savings Bank       Rocky Mount           NC    SE      SAIF        NASDAQ
MGNL      Magna Bancorp, Inc.               Hattiesburg           MS    SE      SAIF        NASDAQ
FLFC      First Liberty Financial Corp.     Macon                 GA    SE      SAIF        NASDAQ
FSFC      First Southeast Financial Corp    Anderson              SC    SE      SAIF        NASDAQ
PFSL      Pocahontas FS&LA, MHC             Pocahontas            AR    SE      SAIF        NASDAQ
FGHC      First Georgia Holding, Inc.       Brunswick             GA    SE      SAIF        NASDAQ
FFPB      First Palm Beach Bancorp, Inc.    West Palm Beach       FL    SE      SAIF        NASDAQ
HARB      Harbor Federal Savings Bk, MHC    Fort Pierce           FL    SE      SAIF        NASDAQ
NFSL      Newnan Savings Bank, FSB          Newnan                GA    SE      SAIF        NASDAQ
FFCH      First Financial Holdings Inc.     Charleston            SC    SE      SAIF        NASDAQ
PLE       Pinnacle Bank                     Jasper                AL    SE      SAIF        AMSE  
BANC      BankAtlantic Bancorp, Inc.        Fort Lauderdale       FL    SE      SAIF        NASDAQ
FOBC      Fed One Bancorp                   Wheeling              WV    SE      SAIF        NASDAQ
VFFC      Virginia First Financial          Petersburg            VA    SE      SAIF        NASDAQ
AMFB      American Federal Bank             Greenville            SC    SE      SAIF        NASDAQ
EBSI      Eagle Bancshares                  Tucker                GA    SE      SAIF        NASDAQ
FFRV      Fidelity Financial Bankshares     Richmond              VA    SE      SAIF        NASDAQ 
</TABLE> 

Maximum
Minimum
Average
Median

Source: SNL & F&C calculations         1
                                       
<PAGE>
FERGUSON & CO., LLP  Exhibit II.1 - Selected Publicly Traded Southeast Thrifts
- -------------------

<TABLE> 
<CAPTION> 

                      Current    Current     Price/    Current    Current             Current       Total   Equity/    Tangible
                        Stock     Market        LTM     Price/     Price/    Price/      Div.      Assets    Assets     Equity/
                        Price      Value    Core EPS   B Value   TB Value    Assets     Yield      ($000)       (%)     T Assets
Ticker     IPO Date       ($)       ($M)        (x)        (%)        (%)       (%)       (%)         MRQ       MRQ        MRQ
<S>        <C>         <C>         <C>        <C>       <C>        <C>        <C>       <C>       <C>         <C>        <C> 
FFBS       07/01/93    22.000      34.60      20.56     133.90     133.90     28.01     2.273     123,553     19.56      19.56
SCCB       07/07/94    16.000      11.96      19.75      95.24      95.24     27.11     3.750      44,088     28.47      28.47
CFCP       09/26/90    20.250      69.40      19.10     258.62     258.62     15.73     1.738     441,216      6.08       6.08
FFFL       01/07/94    12.750      85.68      18.75     104.68     105.99     10.82     4.706     791,897     10.24      10.13
CMSV       10/24/94    16.000      77.90      18.60     104.23     104.23     12.32     5.000     632,507     11.82      11.82
PALM       12/15/85    12.375      64.62      17.68     122.65     129.04     10.36     0.646     623,553      8.45       8.07
SOPN       01/06/94    17.125      64.12      17.65      95.46      95.46     25.02     3.504     256,294     26.21      26.21
HBS        12/18/87    18.500      23.85      17.45     124.33     129.92     17.76     2.811     134,274     14.28      13.76
CNIT       08/06/92    32.940      53.13      17.25     113.63     118.02      7.93     2.429     667,465      6.98       6.73
FFFG       10/13/88     2.625      22.13      16.41     120.41     120.41      7.24     0.000     305,683      6.02       6.02
GSLC             NA     8.000       7.35      15.69     115.44     115.44      7.14     1.250     102,967      6.19       6.19
FFLC       01/04/94    18.000      47.14      15.38      83.57      83.57     14.19     2.222     332,087     16.98      16.98
TWIN       01/04/95    16.250      14.60      14.77     103.57     103.57     14.25     3.938     102,423     13.76      13.76
FFFC       10/12/94    16.250      88.17      14.38      96.78      98.78     17.03     2.462     517,754     16.32      16.04
KSAV       12/30/93    20.000      13.27      14.29      97.32      97.42     14.76     3.000      89,871     15.16      15.15 
LIFB       10/11/94    14.310     144.49      14.03      97.15     100.92     11.65     3.075   1,240,520     11.99      11.60
BFSB       08/22/94    16.750      19.45      13.40      99.35      99.35     17.02     2.388     117,596     16.10      16.10
FLAG       12/11/86    11.625      23.35      13.36     108.14     108.14     10.33     2.925     225,960      9.56       9.56
CFFC       03/30/88    20.750      26.35      12.97     120.29     120.29     16.49     2.506     159,793     13.71      13.71
UFRM       07/01/80     8.250      25.29      12.69     121.15     121.15     10.03     2.424     252,170      8.27       8.27
MGNL       03/13/91    37.375     256.07      12.54     203.57     215.17     19.57     3.211   1,308,657      9.61       9.14
FLFC       12/06/83    20.500      82.04      12.20     121.73     144.98      8.31     2.537     981,694      7.60       6.58
FSFC       10/08/93     9.500      41.69      11.88      55.23      55.23     10.84     1.684     359,481     19.62      19.62
PFSL       04/05/94    14.500      23.35      11.69     106.30     106.30      6.32     5.517     369,379      5.95       5.95
FGHC       02/11/87     6.000      12.14      11.54     102.39     115.83      8.54     0.000     142,133      8.16       7.29
FFPB       09/29/93    20.500     106.21      11.39      93.48      95.88      7.39     1.951   1,438,024      7.90       7.72
HARB       01/06/94    24.500     120.85      11.14     142.11     147.59     11.92     4.898   1,014,013      8.39       8.10
NFSL       03/01/86    20.500      29.90      11.14     159.41     160.41     18.46     2.146     160,656     11.58      11.51
FFCH       11/10/83    18.500     117.77      11.08     123.01     123.01      8.13     3.459   1,449,162      6.61       6.61
PLE        12/17/86    16.750      14.90      11.02      97.90     101.52      8.02     4.299     185,793      8.19       7.93
BANC       11/29/83    12.875     152.05      10.82     110.52     120.33      9.20     1.367   1,642,825      8.33       7.70
FOBC       01/19/95    13.250      33.90      10.69      79.20      83.49      9.88     4.075     343,028     12.01      11.46
VFFC       01/01/78    11.750      65.98       9.96     119.78     124.21      9.24     0.851     713,931      7.72       7.46
AMFB       01/19/89    15.875     173.51       9.92     160.68     174.26     12.95     2.520   1,339,147      8.21       7.62
EBSI       04/01/86    14.750      67.14       9.77     117.44     117.44     10.98     4.068     611,512      9.35       9.35
FFRV       05/01/86    12.875      29.34       9.61     107.20     107.29      9.13     1.553     321,558      8.51       8.50
                                                                                                              
Maximum                37.375     256.07      20.56     258.62     258.62     28.01     5.517   1,642,825     28.47      28.47
Minimum                 2.625       7.35       9.61      55.23      55.23      6.32       -        44,088      5.95       5.95
Average                16.410      62.32      13.90     117.11     120.34     12.89     2.700     542,852     11.50      11.30
Median                 16.125      44.42      13.17     109.33     115.64     10.91     2.513     351,255      9.46       9.25
</TABLE> 
                                       
Source: SNL & F&C calculations         2 
<PAGE>

FERGUSON & CO., LLP  Exhibit II.1 - Selected Publicly Traded Southeast Thrifts
- -------------------
<TABLE> 
<CAPTION> 
                        ROAA      ROACE                                                                 ROAA      ROACE
              Core    Before     Before                                NPAs/     Price/       Core    Before     Before
               EPS     Extra      Extra     Merger       Current      Assets       Core        EPS     Extra      Extra
               ($)       (%)        (%)    Target?       Pricing         (%)        EPS        ($)       (%)        (%)
Ticker         LTM       LTM        LTM      (Y/N)          Date         MRQ        (x)        MRQ       MRQ        MRQ

<S>           <C>     <C>        <C>       <C>          <C>           <C>        <C>          <C>      <C>       <C>  
FFBS          1.07      1.32       6.50        N        07/30/96        0.43      19.64       0.28      1.43       7.13
SCCB          0.81      1.35       4.50        N        07/30/96          NA      19.05       0.21      1.38       4.75
CFCP          1.06      1.00      16.47        N        07/30/96        0.18      18.75       0.27      1.07      17.64
FFFL          0.68      0.65       6.23        N        07/30/96        0.38      18.75       0.17      0.76       7.34
CMSV          0.86      0.84       6.62        N        07/30/96        1.24      16.67       0.24      0.83       6.77
PALM          0.70      0.66       8.53        N        07/30/96        4.14      20.63       0.15      0.69       8.38
SOPN          0.97      1.48       5.68        N        07/30/96        0.03      17.13       0.25      1.52       5.83
HBS           1.06      1.01       6.66        N        07/30/96        2.45      15.95       0.29      1.11       7.79
CNIT          1.91      0.44       6.14        N        07/30/96        0.44      12.67       0.65      0.74      10.31
FFFG          0.16      0.45       6.83        N        07/30/96        3.77      16.41       0.04      0.07       1.21
GSLC          0.51      0.68      10.91        N        07/30/96        3.14      18.18       0.11      0.79      12.35
FFLC          1.17      0.94       5.51        N        07/30/96        0.13      14.52       0.31      0.96       5.65
TWIN          1.10      1.08       7.84        N        07/30/96        0.42      13.10       0.31      1.18       8.38
FFFC          1.13      1.25       7.22        N        07/30/96        0.48      14.01       0.29      1.07       7.49
KSAV          1.40      1.14       6.85        N        07/30/96        0.73      13.89       0.36      1.12       7.02
LIFB          1.02      0.87       6.27        N        07/30/96          NA      12.78       0.28      0.88       7.13
BFSB          1.25      1.26       7.56        N        07/30/96        0.00      11.96       0.35      1.37       8.45
FLAG          0.87      0.92       9.91        N        07/30/96        1.69      12.64       0.23      1.04      11.10
CFFC          1.60      1.30       9.71        N        07/30/96        0.45      14.82       0.35      1.12       8.15
UFRM          0.65      0.87      11.31        N        07/30/96        0.19      17.19       0.12      0.72       8.70
MGNL          2.98      1.71      17.51        N        07/30/96          NA      11.83       0.79      1.68      17.30
FLFC          1.68      1.03      14.27        N        07/30/96        0.88      11.39       0.45      1.05      14.19
FSFC          0.80      0.90       4.59        N        07/30/96        0.14      11.31       0.21      0.92       4.65
PFSL          1.24      0.56       9.45        N        07/30/96        0.20      11.69       0.31      0.56       9.43
FGHC          0.52      0.87      10.61        N        07/30/96        1.42      11.54       0.13      0.83       9.99
FFPB          1.80      0.73       8.92        N        07/30/96          NA      10.68       0.48      0.74       9.54
HARB          2.20      1.18      13.57        N        07/30/96        0.57      10.56       0.58      1.16      13.43
NFSL          1.84      1.89      17.69        N        07/30/96        0.67      12.20       0.42      1.87      16.31
FFCH          1.67      0.75      11.29        N        07/30/96        1.33      10.05       0.46      0.81      12.26
PLE           1.52      0.79      10.34        N        07/30/96        0.22      12.32       0.34      0.75       9.69
BANC          1.19      1.08      15.12        N        07/30/96        1.17      11.50       0.28      1.10      16.10
FOBC          1.24      1.00       7.92        N        07/30/96          NA      10.35       0.32      0.96       7.95
VFFC          1.18      1.21      16.02        N        07/30/96        2.89      11.30       0.26      1.25      15.98
AMFB          1.60      1.42      17.61        N        07/30/96        0.50      10.44       0.38      1.30      15.72
EBSI          1.51      0.98      13.09        N        07/30/96        1.13      11.17       0.33      0.86      10.69
FFRV          1.34      0.99      12.15        N        07/30/96        1.16      10.06       0.32      0.99      11.49
                                                                                                               
Maximum       2.98      1.89      17.69                                 4.14      20.63       0.79      1.87      17.64
Minimum       0.16      0.44       4.50                                  -        10.05       0.04      0.07       1.21
Average       1.23      1.02       9.93                                 1.05      13.81       0.31      1.02       9.90
Median        1.18      1.00       9.19                                 0.57      12.66       0.30      1.02       9.07
</TABLE> 

Source: SNL & F&C calculations         3 
                                       
<PAGE>
FERGUSON & CO., LLP  Exhibit II.2 - Selected Publicly Traded Alabama Thrifts
- -------------------

<TABLE> 
<CAPTION> 

                                                                           Deposit
                                                                           Insurance
                                                                           Agency
Ticker    Short Name                   City                  State Region  (BIF/SAIF)  Exchange
<S>       <C>                          <C>                   <C>   <C>     <C>         <C> 
PLE       Pinnacle Bank                Jasper                AL    SE      SAIF        AMSE
SRN       Southern Banc Company, Inc   Gadsden               AL    SE      SAIF        AMSE
SZB       SouthFirst Bancshares, Inc.  Sylacauga             AL    SE      SAIF        AMSE
</TABLE> 
Maximum
Minimum
Average
Median


Source: SNL & F&C calculations
                                       4

<PAGE>
FERGUSON & CO., LLP   Exhibit II.2 Selected Publicly Traded Alabama Thrifts
- -------------------

<TABLE> 
<CAPTION> 


                                                                                                       Tangible
                    Current Current      Price/   Current    Current         Current     Total Equity/  Equity/
                      Stock  Market         LTM    Price/     Price/  Price/    Div.    Assets  Assets T Assets
                      Price   Value    Core EPS   B Value   TB Value  Assets   Yield    ($000)     (%)      (%)
<S>        <C>      <C>     <C>        <C>        <C>       <C>       <C>    <C>        <C>     <C>    <C>  
Ticker     IPO Date     ($)    ($M)         (x)       (%)        (%)     (%)     (%)       MRQ     MRQ      MRQ

PLE        12/17/86  16.750   14.90       11.02    97.90     101.52    8.02   4.299    185,793    8.19     7.93
SRN        10/05/95  12.250   17.82          NA    79.96         NA   16.24   2.857    109,768   20.31       NA
SZB        02/14/95  12.500   10.69       32.05    80.75      80.75   12.02   4.000     88,899   14.89    14.89

Maximum              16.750   17.82       32.05    97.90     101.52   16.24   4.299    185,793   20.31    14.89
Minimum              12.250   10.69       11.02    79.96      80.75    8.02   2.857     88,899    8.19     7.93
Average              13.833   14.47       21.54    86.20      91.14   12.09   3.719    128,153   14.46    11.41
Median               12.500   14.90       21.54    80.75      91.14   12.02   4.000    109,768   14.89    11.41
</TABLE> 

                                       
Source: SNL & F&C calculations        5
<PAGE>

FERGUSON & CO., LLP      Exhibit II.2 - Selected Publicly Traded Alabama Thrifts
- -------------------
<TABLE> 
<CAPTION> 
                          ROAA      ROACE                                                              ROAA    ROACE
               Core     Before     Before                               NPAs/     Price/      Core   Before   Before
                EPS      Extra      Extra     Merger       Current     Assets       Core       EPS    Extra    Extra
                ($)        (%)        (%)    Target?       Pricing        (%)        EPS       ($)      (%)      (%)
Ticker          LTM        LTM        LTM      (Y/N)          Date        MRQ        (x)       MRQ      MRQ      MRQ

<S>           <C>       <C>        <C>       <C>          <C>          <C>        <C>         <C>    <C>      <C> 
PLE            1.52       0.79      10.34        N        07/30/96       0.22      12.32      0.34     0.75     9.69
SRN              NA       0.54         NA        N        07/30/96         NA      20.42      0.15     0.74     3.66
SZB            0.39       0.55       3.24        N        07/30/96       0.14         NM      0.01     0.12     0.75

Maximum        1.52       0.79      10.34                                0.22      20.42      0.34     0.75     9.69
Minimum        0.39       0.54       3.24                                0.14      12.32      0.01     0.12     0.75
Average        0.96       0.63       6.79                                0.18      16.37      0.17     0.54     4.70
Median         0.96       0.55       6.79                                0.18      16.37      0.15     0.74     3.66
</TABLE> 

Source: SNL & F&C calculations         6
                                       
<PAGE>
FERGUSON & CO., LLP                          Exhibit II.3 - Comparatives General
- -------------------
<TABLE> 
<CAPTION> 
                                                                        Total              Current    Current
                                                             Number    Assets                Stock     Market
                                                                 of    ($000)                Price      Value
Ticker    Short Name                  City           State  Offices  Mst RctQ  IPO Date        ($)       ($M)
<S>       <C>                         <C>            <C>          <C> <C>      <C>          <C>         <C> 
ALBC      Albion Banc Corp.           Albion         NY           2    56,692  07/26/93     16.500       4.30
BFSB      Bedford Bancshares, Inc.    Bedford        VA           3   117,596  08/22/94     16.750      19.45
CCFH      CCF Holding Company         Jonesboro      GA           3    78,772  07/12/95     11.810      13.35
CZF       CitiSave Financial Corp     Baton Rouge    LA           5    79,717  07/14/95     13.750      13.26
FGHC      First Georgia Holding, Inc. Brunswick      GA           7   142,133  02/11/87      6.000      12.14
GUPB      GFSB Bancorp, Inc.          Gallup         NM           1    70,422  06/30/95     13.250      12.57
KSAV      KS Bancorp, Inc.            Kenly          NC           3    89,871  12/30/93     20.000      13.27
MORG      Morgan Financial Corp.      Fort Morgan    CO           1    71,654  01/11/93     12.250      10.20
PDB       Piedmont Bancorp, Inc.      Hillsborough   NC           2   124,847  12/08/95     12.875      34.05
THBC      Troy Hill Bancorp, Inc.     Pittsburgh     PA           2    80,484  06/27/94     13.750      14.68
TPNZ      Tappan Zee Financial, Inc.  Tarrytown      NY           1   114,790  10/05/95     13.250      21.47

Maximum                                                           7   142,133               20.000      34.05
Minimum                                                           1    56,692                6.000       4.30
Average                                                           3    93,362               13.653      15.34
Median                                                            2    80,484               13.250      13.27
</TABLE> 

Source: SNL & F&C calculations          7



<PAGE>

<TABLE> 
<CAPTION> 

FERGUSON & CO., LLP                                  Exhibit II.4-Comparatives Operations
- -------------------


                                                      Net Income                      Loan        Total        Total     Net Loan  
                                Average                   Before                      Loss  Noninterest  Noninterest  Chargeoffs/
                                 Assets  Net Income  Extra Items   ROAA    ROAE  Provision       Income      Expense    Avg Loans 
                                ($000)      ($000)        ($000)    (%)     (%)     ($000)       ($000)       ($000)          (%)
Short Name                         LTM         LTM          LTM     LTM     LTM       LTM           LTM          LTM          LTM
<S>                            <C>       <C>         <C>           <C>     <C>   <C>        <C>           <C>          <C> 
                                                                                                                                  
Albion Banc Corp.               58,182         173          173    0.30    2.87        36           180        1,825         0.04 
Bedford Bancshares, Inc.       114,053       1,434        1,434    1.26    7.56        13           548        2,787         0.00 
CCF Holding Company             78,709         671          671    0.85    5.07        24           358        2,154           NA 
CitiSave Financial Corp         76,908         888          888    1.15    7.47         3         1,079        2,682         0.18 
First Georgia Holding, Inc.    137,406       1,189        1,189    0.87   10.61       184         1,064        4,241         0.09 
GFSB Bancorp, Inc.              58,177         725          725    1.25    4.87        38            16        1,170           NA 
KS Bancorp, Inc.                87,964       1,004        1,004    1.14    6.85        48           130        1,790         0.00 
Morgan Financial Corp.          68,354         665          665    0.97    6.38         0            21        1,043         0.00 
Piedmont Bancorp, Inc.         113,251       1,525        1,525    1.35    7.23       105           365        2,438         0.01 
Troy Hill Bancorp, Inc.         78,474       1,085        1,085    1.38    6.09        90            77        1,615         0.09 
Tappan Zee Financial, Inc.     103,876         837          837    0.81    6.04        90           123        2,297         0.17 
                                                                                                                                 
Maximum                        137,406       1,525        1,525    1.38   10.61       184         1,079        4,241         0.18
Minimum                         58,177         173          173    0.30    2.87         0            16        1,043          -
Average                         88,669         927          927    1.03    6.46        57           360        2,186         0.06  
Median                          78,709         888          888    1.14    6.38        38           180        2,154         0.04 
</TABLE> 

Source: SNL & F&C calculations             8
<PAGE>

FERGUSON & CO., LLP    Exhibit II.4 - Comparatives Operations
- -------------------



<TABLE> 
<CAPTION> 
                                           Common  Dividend    Interest    Interest  Net Interest     Gain on     Real  Noninterest
                               LTM EPS  Dividends    Payout     Income/    Expense/       Income/       Sale/   Estate      Income/
                           After Extra  Per Share     Ratio  Avg Assets  Avg Assets    Avg Assets  Avg Assets  Expense   Avg Assets
                                   ($)        ($)       (%)         (%)         (%)           (%)         (%)   ($000)          (%)
Short Name                         LTM        LTM       LTM         LTM         LTM           LTM         LTM      LTM          LTM
                                                                    
<S>                        <C>          <C>        <C>       <C>         <C>         <C>           <C>         <C>      <C>       
Albion Banc Corp.                 0.67      0.307     45.81        7.59        4.35          3.25        0.07     (27)         0.31
Bedford Bancshares, Inc.          1.25      0.330     26.40        7.72        3.73          4.00        0.01     (30)         0.48
CCF Holding Company                 NA         NA        NA        6.85        3.35          3.51        0.07     (32)         0.45
CitiSave Financial Corp             NA         NA        NA        7.08        3.37          3.71        0.12      (8)         1.40
First Georgia Holding, Inc.       0.56      0.067     11.91        8.60        4.89          3.71        0.00      13          0.77
GFSB Bancorp, Inc.                  NA         NA        NA        7.81        3.75          4.06        0.00      (5)         0.03
KS Bancorp, Inc.                  1.38      1.050     76.09        7.98        4.22          3.76       (0.02)      0          0.15
Morgan Financial Corp.            0.80      0.765     95.63        7.36        4.50          2.87        0.06     (50)         0.03
Piedmont Bancorp, Inc.              NA         NA        NA        7.94        3.88          4.06       (0.06)      0          0.32
Troy Hill Bancorp, Inc.           1.07      0.320     29.91        7.92        3.77          4.15        0.18       0          0.10
Tappan Zee Financial, Inc.          NA         NA        NA        7.34        3.85          3.49        0.08      22          0.12
                                                                                                  
Maximum                           1.38      1.050     95.63        8.60        4.89          4.15        0.18      22          1.40
Minimum                           0.56      0.067     11.91        6.85        3.35          2.87       (0.06)    (50)         0.03
Average                           0.96      0.473     47.63        7.65        3.97          3.69        0.05     (11)         0.38
Median                            0.94      0.325     37.86        7.72        3.85          3.71        0.06      (5)         0.31
</TABLE> 


Source: SNL & F&C calculations         9

<PAGE>
FERGUSON & CO., LLP          Exhibit II.4 - Comparatives Operations
- -------------------

<TABLE> 
<CAPTION> 
                                G&A    Noninterest     Net Oper          Total   Amortization              Extra and  
                           Expense/       Expense/    Expenses/   Nonrecurring             of        Tax   After Tax   Efficiency
                         Avg Assets     Avg Assets   Avg Assets        Expense    Intangibles  Provision       Items        Ratio
                                (%)            (%)          (%)         ($000)         ($000)     ($000)      ($000)          (%)
Short Name                      LTM            LTM          LTM            LTM            LTM        LTM         LTM          LTM
<S>                            <C>            <C>          <C>              <C>           <C>        <C>           <C>      <C> 
Albion Banc Corp.              3.18           3.14         2.87              0              0         74           0        89.51
Bedford Bancshares, Inc.       2.47           2.44         1.99              0              0        880           0        55.16
CCF Holding Company            2.78           2.74         2.32              0              0        324           0        70.13
CitiSave Financial Corp        3.48           3.49         2.07              0             16        446           0        68.04
First Georgia Holding, Inc.    2.98           3.09         2.20              0            140        669           0        66.35
GFSB Bancorp, Inc.             2.02           2.01         1.99              0              0        444           0        49.43
KS Bancorp, Inc.               2.03           2.03         1.88              0              8        578           0        51.80
Morgan Financial Corp.         1.60           1.53         1.57              0              0        313           0        55.20
Piedmont Bancorp, Inc.         2.15           2.15         1.83              0              0        831           0        49.10
Troy Hill Bancorp, Inc.        2.06           2.06         1.96              0              0        685           0        48.45
Tappan Zee Financial, Inc.     2.19           2.21         2.07              0              0        609           0        60.75
                                                                                                            
Maximum                        3.48           3.49         2.87              0            140        880           0        89.51
Minimum                        1.60           1.53         1.57              0              0         74           0        48.45
Average                        2.45           2.44         2.07              0             15        532           0        60.36
Median                         2.19           2.21         1.99              0              0        578           0        55.20
</TABLE> 





Source: SNL & F&C calculations         10
<PAGE>
FERGUSON & CO., LLP     Exhibit II.4 - Comparatives Operations
- -------------------



<TABLE> 
<CAPTION> 
                              Core             Yield on      Cost of               Interest          Loss
                           Income/  Preferred  Int Earn   Int Bearing   Effective     Yield   Provisions/
                        Avg Assets  Dividends    Assets   Liabilities    Tax Rate    Spread    AVG Assets
                               (%)     ($000)       (%)          (%)          (%)       (%)           (%)
Short Name                     LTM        LTM       LTM          LTM          LTM       LTM           LTM
<S>                     <C>          <C>         <C>       <C>            <C>       <C>        <C> 
                                                                                                       
Albion Banc Corp.             0.25          0      7.94         4.98        29.96      2.96          0.06   
Bedford Bancshares, Inc.      1.25          0      8.04         4.75        38.03      3.29          0.01    
CCF Holding Company           0.81         NA      7.00         4.10        32.56      2.90          0.03    
CitiSave Financial Corp       1.08         NA      7.41         4.25        33.43      3.16          0.00    
First Georgia Holding, I      0.81          0      9.00         5.29        36.01      3.71          0.13    
GFSB Bancorp, Inc.            1.25          0      7.93         5.12        37.98      2.81          0.07    
KS Bancorp, Inc.              1.16          0      8.51         5.48        36.54      3.03          0.05    
Morgan Financial Corp.        0.93          0      7.51         5.41        32.00      2.10           -    
Piedmont Bancorp, Inc.        1.38         NA      8.16         4.93        35.27      3.23          0.09    
Troy Hill Bancorp, Inc.       1.26          0      8.09         4.93        38.70      3.16          0.11    
Tappan Zee Financial, In      0.75          0      7.55         4.64        42.12      2.91          0.09    
                                                                                                         
Maximum                       1.38          0      9.00         5.48        42.12      3.71          0.13    
Minimum                       0.25          0      7.00         4.10        29.96      2.10           -    
Average                       0.99          0      7.92         4.90        35.69      3.02          0.06    
Median                        1.08          0      7.94         4.93        36.01      3.30          0.06    
</TABLE> 




Source:  SNL & F&C calculations        11 
<PAGE>

FERGUSON & CO., LLP            Exhibit II.5 - Comparatives Pricing
- -------------------

<TABLE> 
<CAPTION> 




                                                           Current         Current                   Current
                                                             Stock          Market        Price/      Price/
          Abbreviated                                        Price           Value  LTM Core EPS  Book Value
Ticker    Name                 City               State        ($)            ($M)           (x)         (%)
<S>       <C>                  <C>                <C>      <C>             <C>      <C>           <C>   
ALBC      AlbionBancCorp-NY    Albion             NY        16.500            4.30         28.95       70.85
BFSB      BedfordBnchrs-VA     Bedford            VA        16.750           19.45         13.40       99.35
CCFH      CCFHoldingCo-GA      Jonesboro          GA        11.810           13.35            NA       79.85
CZF       CitiSaveFinCorp-LA   Baton Rouge        LA        13.750           13.26            NA       84.56
FGHC      FrstGeorgiaHldg-GA   Brunswick          GA         6.000           12.14         11.54      102.39
GUPB      GFSBBancorp-NM       Gallup             NM        13.250           12.57            NA       77.53
KSAV      KSBancorp,Inc-NC     Kenly              NC        20.000           13.27         14.29       97.32
MORG      MorganFinCorp-CO     Fort Morgan        CO        12.250           10.20         15.91       97.15
PDB       PiedmontBancorp-NC   Hillsborough       NC        12.875           34.05            NA       91.64
THBC      TroyHillBancp-PA     Pittsburgh         PA        13.750           14.68         14.03       82.19
TPNZ      TappanZeeFin-NY      Tarrytown          NY        13.250           21.47            NA       96.01

Maximum                                                     20.000           34.05         28.95      102.39
Minimum                                                      6.000            4.30         11.54       70.85
Average                                                     13.653           15.34         16.35       88.99
Median                                                      13.250           13.27         14.16       91.64
</TABLE> 

Source: SNL & F&C calculations         12

<PAGE>
FERGUSON & CO., LLP            Exhibit II.5 - Comparatives Pricing
- -------------------


<TABLE> 
<CAPTION> 
                                                                            Tangible              Return on
               Current                 Current        Total     Equity/      Equity/     Core    Avg Assets
           Price/ Tang      Price/    Dividend       Assets      Assets  Tang Assets      EPS  Before Extra
            Book Value      Assets       Yield       ($000)         (%)          (%)      ($)           (%)
Ticker             (%)         (%)         (%)          MRQ         MRQ          MRQ      LTM           LTM
<S>             <C>         <C>         <C>         <C>          <C>          <C>       <C>           <C> 
ALBC             70.85        7.59       1.860       56,692       10.71        10.71     0.57          0.30
BFSB             99.35       17.02       2.388      117,596       16.10        16.10     1.25          1.26
CCFH             79.85       16.95       3.387       78,772       21.23        21.23       NA          0.85
CZF              84.62       16.64       2.182       79,717       18.19        18.17       NA          1.15
FGHC            115.83        8.54       0.000      142,133        8.16         7.29     0.52          0.87
GUPB             77.53       17.85       3.019       70,422       23.03        23.03       NA          1.25
KSAV             97.42       14.76       3.000       89,871       15.16        15.15     1.40          1.14
MORG             97.15       14.24       1.959       71,654       14.66        14.66     0.77          0.97
PDB              91.64       27.28       3.728      124,847       29.77        29.77       NA          1.35
THBC             82.19       18.24       2.909       80,484       22.20        22.20     0.98          1.38
TPNZ             96.01       18.70       1.509      114,790       19.48        19.48       NA          0.81

Maximum         115.83       27.28       3.73       142,133       29.77        29.77     1.40          1.38
Minimum          70.85        7.59        -          56,692        8.16         7.29     0.52          0.30
Average          90.22       16.16       2.36        93,362       18.06        17.98     0.92          1.03 
Median           91.64       16.95       2.39        80,484       18.19        18.17     0.88          1.14
</TABLE> 

Source: SNL & F&C calculations         13


<PAGE> 

FERGUSON & CO., LLP         Exhibit II.5 - Comparatives Pricing
- -------------------

<TABLE> 
<CAPTION> 
                ROACE                                                            Return on       ROACE
               Before                          NPAs/      Price/        Core    Avg Assets      Before
                Extra  Merger    Current      Assets        Core         EPS  Before Extra       Extra
                  (%)  Target?   Pricing         (%)         EPS         ($)           (%)         (%)
Ticker            LTM   (Y/N)       Date    Mst RctQ         (x)    Mst RctQ      Mst RctQ    Mst RctQ
<S>            <C>     <C>      <C>         <C>           <C>       <C>       <C>             <C> 
ALBC             2.87     N     07/30/96        0.72       19.64        0.21          0.38        3.55
BFSB             7.56     N     07/30/96        0.00       11.96        0.35          1.37        8.45
CCFH               NA     N     07/30/96        0.63       21.09        0.14          0.95        4.46
CZF                NA     N     07/30/96        0.30       14.32        0.24          1.20        6.18
FGHC            10.61     N     07/30/96        1.42       11.54        0.13          0.83        9.99
GUPB             4.87     N     07/30/96          NA       18.40        0.18          0.93        3.95
KSAV             6.85     N     07/30/96        0.73       13.89        0.36          1.12        7.02
MORG             6.38     N     07/30/96        0.07       14.58        0.21          0.95        6.42
PDB                NA     N     07/30/96        0.44       16.09        0.20          1.63        5.39
THBC             6.09     N     07/30/96        0.51       12.73        0.27          1.42        6.27
TPNZ             6.04     N     07/30/96        1.21       27.60        0.12          0.87        4.39

Maximum         10.61                           1.42       27.60        0.36          1.63        9.99
Minimum          2.87                            -         11.54        0.12          0.38        3.55
Average          6.41                           0.60       16.53        0.22          1.06        6.01
Median           6.24                           0.57       14.58        0.21          0.95        6.18
</TABLE> 

Source: SNL & F&C calculations        14
<PAGE>

FERGUSON & CO., LLP            Exhibit II.6 - Comparative Balance Sheets
- -------------------

<TABLE> 
<CAPTION> 
                                                 Total     Mortgage-             Investment &         Loan
                                   Total      Cash and        Backed        Net    Foreclosed    Servicing        Total
                                  Assets   Investments    Securities      Loans   Real Estate       Rights  Intangibles
                                  ($000)        ($000)        ($000)     ($000)        ($000)       ($000)       ($000)
Short Name                           MRQ           MRQ           MRQ        MRQ           MRQ          MRQ          MRQ
                            
<S>                              <C>       <C>            <C>           <C>       <C>            <C>        <C>    
Albion Banc Corp.                 56,692         8,675         3,818     45,300             0            0            0
Bedford Bancshares, Inc.         117,596        15,630           529     99,542             0            0            0
CCF Holding Company               78,772        29,518         9,787     46,792             0            0            0
CitiSave Financial Corp           79,717        34,058         2,446     43,017             0            0           13
First Georgia Holding, Inc.      142,133        15,810         3,207    120,027             0            0        1,342
GFSB Bancorp, Inc.                70,422        34,231        24,148     35,170             0           NA            0
KS Bancorp, Inc.                  89,871        14,294         1,598     73,436           215            0           16
Morgan Financial Corp.            71,654        20,335         2,277     49,994            49            0            0
Piedmont Bancorp, Inc.           124,847        33,050         4,877     84,924             0            0            0
Troy Hill Bancorp, Inc.           80,484        14,587         6,032     63,668            25            0            0
Tappan Zee Financial, Inc.       114,790        59,499        12,751     51,174           402            0            0
                                                                   
Maximum                          142,133        59,499        24,148    120,027           402            0        1,342
Minimum                           56,692         8,675           529     35,170             0            0            0
Average                           93,362        25,426         6,497     64,822            63            0          125
Median                            80,484        20,335         3,818     51,174             0            0            0
</TABLE> 


Source: SNL & F&C calculations         15
<PAGE>

FERGUSON & CO., LLP                  Exhibit II.6 - Comparative Balance Sheets
- -------------------




<TABLE>
                              Other       Total          Total     Subordinated           Other         Total   Preferred     Common
                             Assets    Deposits     Borrowings             Debt     Liabilities   Liabilities      Equity     Equity
                             ($000)      ($000)         ($000)           ($000)          ($000)        ($000)      ($000)     ($000)
Short Name                     MRQ         MRQ            MRQ              MRQ             MRQ           MRQ         MRQ        MRQ
<S>                          <C>       <C>          <C>            <C>              <C>           <C>           <C>           <C> 
Albion Banc Corp.             2,717      46,476         3,293               0               851        50,620           0      6,072
Bedford Bancshares, Inc.      2,424      92,929         5,000               0               729        98,658           0     18,938
CCF Holding Company           2,462      61,215             0               0               832        62,047           0     16,725
CitiSave Financial Corp       2,087      63,465             0               0             1,755        65,220           0     14,497
First Georgia Holding, I      4,954     114,143        14,592               0             1,793       130,528           0     11,605
GFSB Bancorp, Inc.            1,021      43,256        10,000               0               950        54,206           0     16,216
KS Bancorp, Inc.              1,910      72,489         3,000               0               754        76,243           0     13,628
Morgan Financial Corp.        1,216      42,645        17,500               0             1,008        61,153           0     10,501
Piedmont Bancorp, Inc.        3,199      73,292        13,750               0               641        87,683           0     37,164
Troy Hill Bancorp, Inc.       1,550      52,775         8,583               0             1,261        62,619           0     17,865
Tappan Zee Financial, In      3,715      89,908             0               0             2,522        92,430           0     22,360
                                                                                                                           
Maximum                       4,954     114,143        17,500               0             2,522       130,528           0     37,164
Minimum                       1,021      42,645             0               0               641        50,620           0      6,072
Average                       2,478      68,418         6,883               0             1,191        76,492           0     16,870
Median                        2,424      63,465         5,000               0               950        65,220           0     16,216

</TABLE>

Source:  SNL & F&C calculations                                         
                                      16
<PAGE>
FERGUSON & CO., LLP                 Exhibit II.6 - Comparative Balance Sheets
- -------------------

<TABLE> 
<CAPTION> 

                                              Regulatory   Regulatory  Regulatory
                                     Total      Tangible         Core       Total      Tangible           Core    Risk-Based
                                    Equity       Capital      Capital     Capital      Capital/       Capital/      Capital/
                                    ($000)        ($000)       ($000)      ($000)      Tangible   Adj Tangible  Risk-Weightd
Short Name                             MRQ           MRQ          MRQ         MRQ    Assets (%)     Assets (%)    Assets (%)
<S>                                 <C>           <C>          <C>         <C>           <C>             <C>           <C> 
Albion Banc Corp.                    6,072         4,986        4,986       5,238          8.93           8.93         17.22
Bedford Bancshares, Inc.            18,938        15,346       15,346      15,916         13.00          13.00         25.48
CCF Holding Company                 16,725        12,363       12,363      12,363         15.86          15.86         39.55
CitiSave Financial Corp             14,497        10,034       10,034      10,107         12.93          12.93         29.45
First Georgia Holding, Inc.         11,605        10,336       11,678      12,692          7.34           8.21         10.03
GFSB Bancorp, Inc.                  16,216            NA           NA          NA         16.52          16.52         40.75
KS Bancorp, Inc.                    13,628            NA           NA      13,885            NA             NA            NA
Morgan Financial Corp.              10,501         9,411        9,411       9,531         13.16          13.16         29.94
Piedmont Bancorp, Inc.              37,164            NA       23,416      24,006            NA             NA            NA
Troy Hill Bancorp, Inc.             17,865        12,868       12,868      13,487         16.81          16.81         25.95
Tappan Zee Financial, Inc.          22,360            NA           NA          NA         14.86          14.86         38.04

Maximum                             37,164        15,346       23,416      24,006         16.81          16.81         40.75
Minimum                              6,072         4,986        4,986       5,238          7.34           8.21         10.03
Average                             16,870        10,763       12,513      13,025         13.27          13.36         28.49
Median                              16,216        10,336       12,021      12,692         13.16          13.16         29.45
</TABLE> 

                                      17
<PAGE>

FERGUSON & CO., LLP                    Exhibit II.6-Comparatives Balance Sheets
- -------------------

<TABLE> 
                                                       Loan Loss     Publicly       Tangible   Earn Assets/   Full-Time       Loans
                                    NPAs/  Reserves/   Reserves/     Reported   Publicly Rep   Int Bearing   Equivalent    Serviced
                                   Assets     Assets        NPLs   Book Value     Book Value   Liabilities    Employees  For Others
                                      (%)        (%)         (%)          ($)            ($)           (%)     (Actual)      ($000)
<S>                                <C>     <C>         <C>         <C>           <C>            <C>          <C>          <C>      
Short Name                            MRQ        MRQ         MRQ          MRQ            MRQ           MRQ          MRQ         MRQ
                                                                                                                                   
Albion Banc Corp.                    0.72       0.44       61.31        23.29          23.29        109.71           26      11,631
Bedford Bancshares, Inc.             0.00       0.54          NM        16.86          16.86        121.47           36       2,844
CCF Holding Company                  0.63       0.54       84.80        14.79          14.79        126.16           32       8,883
CitiSave Financial Corp              0.30       0.12       38.75        16.26          16.25        125.28           32       1,395
First Georgia Holding, Inc.          1.42       0.71       50.40         5.86           5.18        105.34           75           0
GFSB Bancorp, Inc.                     NA       0.44          NA        17.09          17.09        131.30           NA          NA
KS Bancorp, Inc.                     0.73       0.30       41.55        20.55          20.53        120.62           23           0
Morgan Financial Corp.               0.07       0.17          NM        12.61          12.61        117.14           11       4,624
Piedmont Bancorp, Inc.               0.44       0.47      108.24        14.05          14.05        145.43           29      13,519
Troy Hill Bancorp, Inc.              0.51       0.88      183.03        16.73          16.73        126.95           16           0
Tappan Zee Financial, Inc.           1.21       0.57       66.60        13.80          13.80        123.77           14           0
                                                                                                                                   
Maximum                              1.42       0.88      183.03        23.29          23.29        145.43           75      13,519
Minimum                                -        0.12       38.75         5.86           5.18        105.34           11           0
Average                              0.60       0.47       79.34        15.63          15.56        123.02           29       4,290
Median                               0.57       0.47       63.96        16.26          16.25        123.77           28       2,120 
</TABLE> 

                                      18
<PAGE>

FERGUSON & CO., LLP     Exhibit II.7 - Comparatives Risk Characteristic
- -------------------


<TABLE> 
<CAPTION> 



                                             NPAs + Loans                                         Net Loan
                                      NPAs/  90+ Pst Due/       NPAs/   Reserves/   Reserves/  Chargeoffs/      Loans/
                                     Assets        Assets      Equity       Loans        NPAs    Avg Loans      Assets
                                        (%)           (%)         (%)         (%)         (%)          (%)         (%)
Short Name                              MRQ           MRQ         MRQ         MRQ         MRQ          MRQ         MRQ
<S>                                  <C>     <C>               <C>      <C>         <C>         <C>             <C> 
Albion Banc Corp.                      0.72          0.72        6.77        0.55       61.31         0.01       80.35
Bedford Bancshares, Inc.               0.00          1.24        0.00        0.64          NM         0.00       85.19
CCF Holding Company                    0.63          0.63        2.99        0.90       84.80         0.01       59.94
CitiSave Financial Corp                0.30          0.30        1.66        0.21       38.75         0.15       54.76
First Georgia Holding, Inc.            1.42          1.51       17.34        0.84       50.40         0.02       85.16
GFSB Bancorp, Inc.                       NA            NA          NA        0.87          NA           NA       50.38
KS Bancorp, Inc.                       0.73          0.73        4.82        0.37       41.55         0.00       82.02
Morgan Financial Corp.                 0.07          0.28        0.47        0.24      244.90         0.00       70.02
Piedmont Bancorp, Inc.                 0.44          0.72        1.47        0.66      108.24         0.00       71.44
Troy Hill Bancorp, Inc.                0.51          2.95        2.32        1.09      171.98         0.00       80.80
Tappan Zee Financial, Inc.             1.21          1.77        6.19        1.26       47.25         0.37       45.15

Maximum                                1.42          2.95       17.34        1.26      244.90         0.37       85.19
Minimum                                0.00          0.00        0.00        0.21        0.00         0.00       45.15
Average                                0.55          0.99        4.00        0.69       77.20         0.05       69.56
Median                                 0.51          0.72        2.32        0.66       50.40         0.00       71.44
</TABLE> 

Source: SNL & F&C calculations        19

<PAGE>
FERGUSON & CO., LLP            Exhibit II.7-Comparatives Risk Characteristics
- -------------------


<TABLE> 
                                       One Year       Intangible                       Earn Assets/
                                       Cum Gap/          Assets/             Net        Int Bearing
                                         Assets           Equity           Loans        Liabilities
                                            (%)              (%)          ($000)                (%)
<S>                                    <C>            <C>                <C>           <C> 
Short Name                                  MRQ              MRQ             MRQ                MRQ
                                                                             
Albion Banc Corp.                            NA             0.00          45,300             109.71
Bedford Bancshares, Inc.                  15.94             0.00          99,542             121.47
CCF Holding Company                          NA             0.00          46,792             126.16
CitiSave Financial Corp                      NA             0.09          43,017             125.28
First Georgia Holding, Inc.               17.70            11.56         120,027             105.34
GFSB Bancorp, Inc.                           NA             0.00          35,170             131.30
KS Bancorp, Inc.                             NA             0.12          73,436             120.62
Morgan Financial Corp.                   (39.70)            0.00          49,994             117.14
Piedmont Bancorp, Inc.                     1.58             0.00          84,924             145.43
Troy Hill Bancorp, Inc.                      NA             0.00          63,668             126.95
Tappan Zee Financial, Inc.                   NA             0.00          51,174             123.77
                                                                             
Maximum                                   17.70            11.56         120,027             145.43
Minimum                                  (39.70)            0.00          35,170             105.34
Average                                   (0.41)            1.07          64,822             123.02
Median                                     0.00             0.00          51,174             123.77
</TABLE> 

Source: SNL & F&C calculations                 20

<PAGE>
 








                                  EXHIBIT III



<PAGE>
FERGUSON & CO., LLP                Exhibit III
- -------------------


                         FIRST FEDERAL S&LA OF CULLMAN
                                  CULLMAN, AL
<TABLE> 
<CAPTION> 

                                          1993        1994        1995    YTD 3/96
<S>                                       <C>         <C>         <C>     <C> 
Num of Quarters Open for Period            4           4           4           1
FINANCIAL HIGHLIGHTS
($'s in Thousands)

BALANCE SHEET:
Total Assets                              63,399      63,421      62,964      63,473
% Change in Assets                         (1.09)       0.03       (0.72)       0.81
Total Loans                               40,740      39,409      37,921      38,995
Mortgage Loans Serv for Others               -           -           -           -
Mortgage Loans Serv by Others              6,159       6,074       5,061       5,044
Total Savings Deposits                    58,533      58,314      56,878      57,349
Broker Originated Deposits                   -           -           -           -

CAPITAL:                                   
Equity Capital                             4,733       4,942       5,788       5,843 
GAAP Capital                               4,733       4,942       5,788       5,843 
Tangible Capital                           4,733       4,942       5,788       5,843  
Core Capital                               4,733       4,942       5,788       5,843 
Risk-Based Capital                         5,113       4,942       5,788       5,843 
Equity Capital/Total Assets                 7.47        7.79        9.19        9.21  
Core Cap/Risk Based Assets                 14.01       14.74       17.97       17.69  
Core Cap/Adj Tangible Assets                7.47        7.79        9.19        9.21  
Tangible Cap/Tangible Assets                7.47        7.79        9.19        9.21  
Risk-Based Cap/Risk-Wt Assets              15.14       14.74       17.97       17.69

PROFITABILITY:
Net Income(Loss)                             449         478         762         170   
Ret on Avg Assets Bef Ext Item              0.70        0.75        1.22        1.08 
Return on Avg GAAP Capital                 10.18        9.88       13.96       11.69
Net Interest Income/Avg Assets              3.17        3.11        3.22        3.08
Noninterest Income/Avg Assets               0.35        0.44        0.64        0.76
Noninterest Expense/Avg Assets              2.51        2.68        2.54        2.51 
Yield/Cost Spread                           3.11        3.02        3.00        2.79  

LIQUIDITY:
Int Earn Assets/Int Bear Liab             105.15      105.66      108.60      108.34
Brokered Deposits/Tot Deposits               -           -           -           -
Amt Eligible as Reg Liquidity             15,093      18,215      20,566      18,869

ASSET QUALITY:
Nonperf Lns+REO/Total Lns+REO               6.58        5.94        5.34        5.16
Nonaccrual Loans/Gross Loans                0.06        0.16        0.11        0.10
Nonaccrual Loans/Loan Loss Res              3.96        9.92        6.75        6.27
Reposs Assets/Total Assets                  0.65        0.44        0.01         -
Net Chrg-Offs/Avg Adj Lns                   1.01        0.19        0.03         -
Non 1-4 Con/Conv Lns/Tot Assts             20.73       20.77       20.63       20.89
</TABLE> 

Source: TAFS, published by Sheshunoff  1
<PAGE> 

FERGUSON & CO., LLP               Exhibit III
- -------------------
                                  
                         FIRST FEDERAL S&LA OF CULLMAN

                                  CULLMAN, AL

<TABLE> 
<CAPTION> 
                                                   6/30/95          9/30/95        12/31/95        3/31/96
Num of Quarters Open for Period                            1               1                1                1
FINANCIAL HIGHLIGHTS
($'s in Thousands)
<S>                                                <C>              <C>             <C>            <C> 
BALANCE SHEET:
Total Assets                                          62,222          62,088           62,964           63,473
% Change in Assets                                      0.79           (0.22)            1.41             0.81
Total Loans                                           39,266          38,875           37,921           38,995
Mortgage Loans Serv for Others                           -               -                -                -
Mortgage Loans Serv by Others                          5,680           5,267            5,061            5,044
Total Savings Deposits                                56,395          55,998           56,878           57,349
Broker Originated Deposits                               -               -                -                -

CAPITAL:
Equity Capital                                         5,499           5,692            5,788            5,843
GAAP Capital                                           5,499           5,692            5,788            5,843 
Tangible Capital                                       5,499           5,692            5,788            5,843
Core Capital                                           5,499           5,692            5,788            5,843 
Risk-Based Capital                                     5,499           6,100            5,788            5,843
Equity Capital/Total Assets                             8.84            9.17             9.19             9.21
Core Cap/Risk Based Assets                             16.66           17.40            17.97            17.69
Core Cap/Adj Tangible Assets                            8.84            9.17             9.19             9.21
Tangible Cap/Tangible Assets                            8.84            9.17             9.19             9.21
Risk-Based Cap/Risk-Wt Assets                          16.66           18.65            17.97            17.69            

PROFITABILITY:
Net Income(Loss)                                         144             206              164              170
Ret on Avg Assets Bef Ext Item                          0.93            1.33             1.05             1.08
Return on Avg GAAP Capital                             10.69           14.72            11.43            11.69
Net Interest Income/Avg Assets                          3.25            3.22             3.12             3.08
Noninterest Income/Avg Assets                           0.65            0.73             0.68             0.76
Noninterest Expense/Avg Assets                          2.68            2.62             2.37             2.51
Yield/Cost Spread                                       3.05            2.97             2.83             2.79               

LIQUIDITY:
Int Earn Assets/Int Bear Liab                         107.66          108.45           108.60           108.34
Brokered Deposits/Tot Deposits                           -               -                -                -
Amt Eligible as Reg Liquidity                         17,652          19,529           20,566           18,869

ASSET QUALITY:
Nonperf Lns+REO/Total Lns+REO                           5.63            5.21             5.34             5.16
Nonaccrual Loans/Gross Loans                            0.13            0.12             0.11             0.10
Nonaccrual Loans/Loan Loss Res                          7.86            7.85             6.75             6.27
Reposs Assets/Total Assets                              0.45            0.01             0.01              -
Net Chrg-Offs/Avg Adj Lns                              (0.01)           0.12             0.01              -
Non 1-4 Con/Conv Lns/Tot Assts                         21.11           20.97            20.63            20.89
</TABLE> 

Source: TAFS, published by Sheshunoff     2
<PAGE>

FERGUSON & CO., LLP            Exhibit III
- -------------------
                         FIRST FEDERAL S&LA OF CULLMAN
                                  CULLMAN, AL
<TABLE> 
<CAPTION> 
                                          1993        1994        1995    YTD 3/96

SELECTED PEER GROUP RATIOS & RANKINGS
<S>                                       <C>         <C>         <C>     <C> 
Peer Group Category                              3           3           3           3
                                                                                                                                  
CAPITAL:
Equity Capital/Total Assets                   7.47        7.79        9.19        9.21
Peer Group Percentile                           39          39          47          45
GAAP Capital/GAAP Assets                      7.47        7.79        9.19        9.21
Peer Group Percentile                           39          39          47          45
Core Cap/Adj Tangible Assets                  7.47        7.79        9.19        9.21
Peer Group Percentile                           40          40          50          48
Tangible Cap/Tangible Assets                  7.47        7.79        9.19        9.21
Peer Group Percentile                           40          41          50          48
Risk-Based Cap/Risk-Wt Assets                15.14       14.74       17.97       17.69    
Peer Group Percentile                           37          31          46          42

ASSET QUALITY:
Risk Assets/Total Assets                     21.37       21.21       20.64       20.89 
Peer Group Percentile                           11           8           8           8
Risk Weighted Assts/Tot Assts                53.27       52.85       51.15       52.05     
Peer Group Percentile                           36          40          50          48
Nonaccrual Loans/Gross Loans                  0.06        0.16        0.11        0.10 
Peer Group Percentile                           67          59          59          67
Repos Assets/Tot Assets                       0.65        0.44        0.01         - 
Peer Group Percentile                           18          18          53         100
90+ Day Del Loans/Gross Loans                 0.40        0.40        0.46        0.47 
Peer Group Percentile                           33          27          27          28
90Day P Due+NonAccr-(1-4)/LLR                  -          0.16        4.34       15.27  
Peer Group Percentile                          100          75          63          49

LIQUIDITY:
Avg Reg Liquidity Ratio                      26.34       30.98       36.98       33.78     
Peer Group Percentile                           83          92          94          92

PROFITABILITY:
Ret on Avg Assets Bef Ext Item              0.7043      0.7538      1.2229      1.0756
Peer Group Percentile                           25          41          85          79
Return on Equity Capital                    9.4866      9.6722     13.1652     11.6379
Peer Group Percentile                           34          59          89          86
Return on Average GAAP Capital             10.1837      9.8801      13.956     11.6919
Peer Group Percentile                           34          57          89          86
Int Earn Assets/Int Bear Liab             105.1509    105.6624    108.5975    108.3393
Peer Group Percentile                           32          34          46          42
Yield on Earning Assts                      6.6584      6.4443      7.2784      7.3127
Peer Group Percentile                           12          12          22          23
Cost of Funds                               3.5517      3.4281      4.2762      4.5242
Peer Group Percentile                           84          81          82          73
Yield/Cost Spread                           3.1066      3.0162      3.0022      2.7885
Peer Group Percentile                           31          33          52          44
</TABLE> 



                                             3  
<PAGE>

FERGUSON & CO., LLP                    Exhibit III
- -------------------


                         FIRST FEDERAL S&LA OF CULLMAN

                                  CULLMAN, AL
<TABLE> 
<CAPTION> 
                                     6/30/95     9/30/95    12/31/95     3/31/96
<S>                                  <C>         <C>        <C>          <C> 
SELECTED PEER GROUP RATIOS & RANKINGS

Peer Group Category                          3          3            3            3

CAPITAL:
Equity Capital/Total Assets              8.84       9.17         9.19         9.21
Peer Group Percentile                      46         47           47           45 
GAAP Capital/GAAP Assets                 8.84       9.17         9.19         9.21
Peer Group Percentile                      46         47           47           45 
Core Cap/Adj Tangible Assets             8.84       9.17         9.19         9.21 
Peer Group Percentile                      49         50           50           48 
Tangible Cap/Tangible Assets             8.84       9.17         9.19         9.21 
Peer Group Percentile                      49         50           50           48 
Risk-Based Cap/Risk-Wt Assets           16.66      18.65        17.97        17.69
Peer Group Percentile                      39         48           46           42 

ASSET QUALITY:
Risk Assets/Total Assets                21.57      20.98        20.64        20.89
Peer Group Percentile                       7          8            8            8
Risk Weighted Assts/Tot Assts           53.03      52.68        51.15        52.05
Peer Group Percentile                      40         42           50           48
Nonaccrual Loans/Gross Loans             0.13       0.12         0.11         0.10
Peer Group Percentile                      59         61           59           67
Repos Assets/Tot Assets                  0.45       0.01         0.01          -
Peer Group Percentile                      15         52           53          100
90+ Day Del Loans/Gross Loans            0.18       0.40         0.46         0.47
Peer Group Percentile                      38         25           27           28
90Day P Due+NonAccr-(1-4)/LLR            1.26       2.56         4.34        15.27
Peer Group Percentile                      73         67           63           49

LIQUIDITY:
Avg Reg Liquidity Ratio                 31.97      34.93        36.98        33.78
Peer Group Percentile                      91         93           94           92

PROFITABILITY:                        
Ret on Avg Assets Bef Ext Item           0.93       1.33         1.05         1.08
Peer Group Percentile                      62         87           77           79
Return on Equity Capital                10.47      14.48        11.33        11.64
Peer Group Percentile                      75         88           79           86
Return on Average GAAP Capital          10.69      14.72        11.43        11.69
Peer Group Percentile                      76         87           79           86
Int Earn Assets/Int Bear Liab          107.66     108.45       108.60       108.34
Peer Group Percentile                      41         44           46           42
Yield on Earning Assts                   7.25       7.47         7.39         7.31
Peer Group Percentile                      22         28           24           23
Cost of Funds                            4.20       4.50         4.56         4.52
Peer Group Percentile                      84         79           78           73
Yield/Cost Spread                        3.05       2.97         2.83         2.79
Peer Group Percentile                      53         54           46           44
</TABLE> 


Source:  TAFS, published by Sheshunoff    4
<PAGE>
 
                                  EXHIBIT IV
<PAGE>
FERGUSON & CO., LLP                Exhibit IV
- -------------------
                                  ALBION FSB
                                  ALBION, NY

<TABLE>
                                          1993        1994       1995      YTD 3/96
Num of Quarters Open for Period            4            4          4           1
FINANCIAL HIGHLIGHTS
($'s in Thousands)
<S>                                     <C>         <C>        <C>         <C> 
BALANCE SHEET:
Total Assets                             50,282       55,371     56,264      55,895
% Change in Assets                        21.69        10.12       1.61       (0.66)
Total Loans                              39,666       47,042     44,124      45,364
Mortgage Loans Serv for Others            8,748       10,940     12,048      11,631 
Mortgage Loans Serv by Others             1,624           -          -           -
Total Savings Deposits                   36,310       38,494     46,432      46,442
Broker Originated Deposits                   -            -          -           -

CAPITAL:
Equity Capital                            4,390        4,787      4,992       5,025   
GAAP Capital                              4,390        4,787      4,992       5,025
Tangible Capital                          4,390        4,787      4,916       4,986
Core Capital                              4,390        4,787      4,916       4,986
Risk-Based Capital                        4,494        5,011      5,160       5,268 
Equity Capital/Total Assets                8.73         8.65       8.87        8.99
Core Cap/Risk Based Assets                16.97        15.63      16.39       16.39 
Core Cap/Adj Tangible Assets               8.73         8.65       8.75        8.93
Tangible Cap/Tangible Assets               8.73         8.65       8.75        8.93
Risk-Based Cap/Risk-Wt Assets             17.37        16.36      17.20       17.22

PROFITABILITY:
Net Income(Loss)                            392          357        169          50
Ret on Avg Assets Bef Ext Item             0.86         0.68       0.29        0.36 
Return on Avg GAAP Capital                10.45         7.78       3.47        3.99 
Net Interest Income/Avg Assets             3.51         3.83       3.27        3.32
Noninterest Income/Avg Assets              0.49         0.32       0.37        0.43 
Noninterest Expense/Avg Assets             2.69         2.90       3.12        3.41
Yield/Cost Spread                          3.40         3.79       3.28        3.44

LIQUIDITY:
Int Earn Assets/Int Bear Liab            109.29       108.07     107.69      107.13
Brokered Deposits/Tot Deposits               -            -          -          -  
Amt Eligible as Reg Liquidity             5,249        3,282      4,858       3,651

ASSET QUALITY:
Nonperf Lns+REO/Total Lns+REO              1.04         0.64       0.82        0.96
Nonaccrual Loans/Gross Loans               0.86         0.46       0.73        0.90
Nonaccrual Loans/Loan Loss Res           281.30        99.11     131.97      163.10 
Reposs Assets/Total Assets                 0.07         0.06       0.04         -
Net Chrg-Offs/Avg Adj Lns                 (0.02)        0.07       0.02        0.01
Non 1-4 Con/Conv Lns/Tot Assts             4.40         4.70       4.51        5.06

</TABLE>
Source:  TAFS, published by Sheshunoff           1
                                      
<PAGE>

FERGUSON & CO., LLP                                        Exhibit IV
- -------------------

                                  BEDFORD FSB
                                  BEDFORD, VA

<TABLE> 
<CAPTION> 

                                       1993        1994        1995    YTD 3/96
<S>                                    <C>         <C>         <C>     <C> 
Num of Quarters Open for Period         4           4           4           1
FINANCIAL HIGHLIGHTS
($'s in Thousands)

BALANCE SHEET:
Total Assets                          96,795       105,837     116,051   118,271   
% Change in Assets                      3.60          9.34        9.65      1.91
Total Loans                           83,058        90,309      98,763   100,012    
Mortgage Loans Serv for Others         2,128          -          2,787     2,844
Mortgage Loans Serv by Others           -             -           -         -
Total Savings Deposits                88,693        85,123      92,532    93,536   
Broker Originated Deposits              -             -           -         -

CAPITAL:
Equity Capital                         6,277        13,779      15,047    15,367   
GAAP Capital                           6,277        13,779      15,047    15,367   
Tangible Capital                       6,277        13,779      15,025    15,346   
Core Capital                           6,277        13,779      15,025    15,346   
Risk-Based Capital                     6,904        14,409      14,798    15,916   
Equity Capital/Total Assets             6.48         13.02       12.97     12.99
Core Cap/Risk Based Assets             12.28         24.32       23.93     24.56
Core Cap/Adj Tangible Assets            6.49         13.04       12.97     13.00
Tangible Cap/Tangible Assets            6.49         13.04       12.97     13.00
Risk-Based Cap/Risk-Wt Assets          13.51         25.43       23.57     25.48

PROFITABILITY:
Net Income(Loss)                         855         1,590       1,180       363
Ret on Avg Assets Bef Ext Item          0.90          1.25        1.05      1.24
Return on Avg GAAP Capital             14.65         12.63        8.18      9.55
Net Interest Income/Avg Assets          3.72          3.85        3.79      3.93
Noninterest Income/Avg Assets           0.30          0.30        0.34      0.48
Noninterest Expense/Avg Assets          2.23          2.29        2.42      2.42
Yield/Cost Spread                       3.82          3.79        3.57      3.73

LIQUIDITY:
Int Earn Assets/Int Bear Liab         107.61        115.27      116.10    115.69   
Brokered Deposits/Tot Deposits           -             -           -         -
Amt Eligible as Reg Liquidity          7,212         8,930       9,265     9,336
                                                                     
ASSET QUALITY:                                                       
Nonperf Lns+REO/Total Lns+REO           0.51          1.29        1.25      0.55
Nonaccrual Loans/Gross Loans             -             -           -         -
Nonaccrual Loans/Loan Loss Res           -             -           -         -
Reposs Assets/Total Assets              0.03           -          0.10       -
Net Chrg-Offs/Avg Adj Lns                -            0.01        0.01       -
Non 1-4 Con/Conv Lns/Tot Assts          8.14          7.63        7.93      9.49
</TABLE> 

Source: TAFS, published by Sheshunoff         2

<PAGE>
FERGUSON & CO., LLP               EXHIBIT IV
- -------------------
                             CLAYTON COUNTY FS&LA
                                 JONESBORO, GA

<TABLE> 
<CAPTION> 

<S>                                   <C>         <C>         <C>     <C> 
                                       1993        1994        1995    YTD 3/96
Num of Quarters Open for Period         4           4           4           1
FINANCIAL HIGHLIGHTS
($'s in Thousands)

BALANCE SHEET:
Total Assets                           71,111      67,917      78,822    77,945
% Change in Assets                      (1.39)      (4.49)      16.06     (1.11)
Total Loans                            46,938      44,468      47,263    47,038
Mortgage Loans Serv for Others            -           -           -         -
Mortgage Loans Serv by Others             -           -           -         -
Total Savings Deposits                 64,429      60,766      61,182    61,215
Broker Originated Deposits                -           -           -         -

CAPITAL:
Equity Capital                          5,863       6,325      12,224    12,362 
GAAP Capital                            5,863       6,325      12,224    12,362 
Tangible Capital                        5,863       6,325      12,212    12,363
Core Capital                            5,863       6,325      12,212    12,363                                         
Risk-Based Capital                      6,222       6,678      12,619    12,767 
Equity Capital/Total Assets              8.24        9.31       15.51     15.86 
Core Cap/Risk Based Assets              19.85       22.44       37.51     38.30 
Core Cap/Adj Tangible Assets             8.24        9.31       15.50     15.86 
Tangible Cap/Tangible Assets             8.24        9.31       15.50     15.86 
Risk-Based Cap/Risk-Wt Assets           21.06       23.69       38.76     39.55

PROFITABILITY:
Net Income(Loss)                          708         632         562       151
Ret on Avg Assets Bef Ext Item           0.99        0.91        0.74      0.77
Return on Avg GAAP Capital              12.62       10.37        6.49      4.91
Net Interest Income/Avg Assets           3.57        3.64        3.22      3.40
Noninterest Income/Avg Assets            0.53        0.57        0.68      0.58
Noninterest Expense/Avg Assets           2.58        2.87        2.79      3.04
Yield/Cost Spread                        3.61        3.71        3.11      3.06 

LIQUIDITY:
Int Earn Assets/Int Bear Liab          105.87      107.70      114.00    117.73 
Brokered Deposits/Tot Deposits            -           -           -         - 
Amt Eligible as Reg Liquidity          16,791      16,896      20,277    20,372

ASSET QUALITY:
Nonperf Lns+REO/Total Lns+REO            1.07        0.45        0.76      1.05
Nonaccrual Loans/Gross Loans             1.04        0.44        0.72      0.98
Nonaccrual Loans/Loan Loss Res         131.51       46.77       86.36    117.65
Reposs Assets/Total Assets                -           -           -         -
Net Chrg-Offs/Avg Adj Lns                 -           -          0.05    (0.01) 
Non 1-4 Con/Conv Lns/Tot Assts           2.34         2.53       2.60     2.34
</TABLE> 

Source: TAFS, published by Sheshunoff      3 

<PAGE>
FERGUSON & CO., LLP                    Exhibit IV
- -------------------


                         CITIZENS SAVINGS ASSOCIATION

                                BATON ROUGE, LA


<TABLE> 
<CAPTION> 
                                       1993        1994        1995    YTD 3/96
<S>                                   <C>         <C>         <C>       <C> 
Num of Quarters Open for Period         4           4           4           1
FINANCIAL HIGHLIGHTS
($'s in Thousands)

BALANCE SHEET:
Total Assets                           72,591     69,889      76,693    78,114
% Change in Assets                      (0.99)     (3.72)       9.74      1.85
Total Loans                            36,188     34,564      41,878    43,745
Mortgage Loans Serv for Others          2,532      2,201       1,743     1,395
Mortgage Loans Serv by Others             188        129         120       117
Total Savings Deposits                 66,714     63,366      65,119    66,196
Broker Originated Deposits                -          -           -         -

CAPITAL:
Equity Capital                          5,471      6,091       9,805    10,047 
GAAP Capital                            5,471      6,091       9,805    10,047
Tangible Capital                        4,504      5,155       9,788    10,034 
Core Capital                            4,504      5,155       9,788    10,034 
Risk-Based Capital                      4,600      5,231       9,842    10,107
Equity Capital/Total Assets              7.54       8.72       12.78     12.86
Core Cap/Risk Based Assets              16.84      19.46       29.70     29.24
Core Cap/Adj Tangible Assets             6.26       7.46       12.85     12.93 
Tangible Cap/Tangible Assets             6.26       7.46       12.85     12.93 
Risk-Based Cap/Risk-Wt Assets           17.20      19.75       29.87     29.45

PROFITABILITY:
Net Income(Loss)                          979        620         775       213
Ret on Avg Assets Bef Ext Item           1.34       0.87        1.03      1.10
Return on Avg GAAP Capital              19.65      10.72       10.92      8.58
Net Interest Income/Avg Assets           3.56       3.32        3.47      3.61
Noninterest Income/Avg Assets            0.51       0.51        0.69      0.72
Noninterest Expense/Avg Assets           2.63       2.76        2.78      2.87
Yield/Cost Spread                        3.63       3.39        3.39      3.49

LIQUIDITY:
Int Earn Assets/Int Bear Liab          108.28     107.96      118.12    117.17
Brokered Deposits/Tot Deposits            -          -           -         -
Amt Eligible as Reg Liquidity          30,166     29,645      29,559    29,034

ASSET QUALITY:
Nonperf Lns+REO/Total Lns+REO            0.44       0.62        0.51      0.55
Nonaccrual Loans/Gross Loans              -          -           -         - 
Nonaccrual Loans/Loan Loss Res            -          -           -         - 
Reposs Assets/Total Assets               0.11        -          0.05       -
Net Chrg-Offs/Avg Adj Lns                0.03      (0.00)       0.06     (0.03)
Non 1-4 Con/Conv Lns/Tot Assts           6.85       6.13        6.03      5.91 
</TABLE> 



Source:  TAFS, published by Sheshunoff       4
<PAGE>
FERGUSON & CO., LLP                             EXHIBIT IV
- -------------------

                              FIRST GEORGIA BANK
                                 BRUNSWICK, GA

<TABLE> 
<CAPTION> 
                                            1993           1994           1995         YTD 3/96
Num of Quarters Open for Period              4              4              4                1
FINANCIAL HIGHLIGHTS
($'s in Thousands)
<S>                                        <C>            <C>            <C>            <C> 
BALANCE SHEET:
Total Assets                               134,691        135,835        135,582        142,200
% Change in Assets                           (5.31)          0.85          (0.19)          4.88
Total Loans                                109,685        115,837        113,894        119,331
Mortgage Loans Serv for Others                 -              -              -              -
Mortgage Loans Serv by Others                7,171          3,165          3,012          3,437
Total Savings Deposits                     108,222        107,127        108,948        114,647
Broker Originated Deposits                     -              -              -              -

CAPITAL:
Equity Capital                               9,361         10,397         11,384         11,678
GAAP Capital                                 9,361         10,397         11,384         11,678
Tangible Capital                             7,573          8,752         10,009         10,336
Core Capital                                 9,361         10,397         11,384         11,678
Risk-Based Capital                          10,363         11,300         12,392         12,692
Equity Capital/Total Assets                   6.95           7.65           8.40           8.21
Core Cap/Risk Based Assets                    8.78           9.13          10.46           9.23
Core Cap/Adj Tangible Assets                  6.95           7.65           8.40           8.21
Tangible Cap/Tangible Assets                  5.70           6.52           7.46           7.34
Risk-Based Cap/Risk-Wt Assets                 9.72           9.92          11.38          10.03

PROFITABILITY:
Net Income(Loss)                               920          1,204          1,250            294
Ret on Avg Assets Bef Ext Item                0.51           0.89           0.91           0.85
Return on Avg GAAP Capital                    7.87          12.19          11.39          10.20
Net Interest Income/Avg Assets                3.71           3.48           3.64           3.60
Noninterest Income/Avg Assets                 0.50           0.89           0.90           0.78
Noninterest Expense/Avg Assets                3.03           3.03           3.01           3.10
Yield/Cost Spread                             4.10           3.86           3.92           3.84

LIQUIDITY:
Int Earn Assets/Int Bear Liab               102.25         104.20         107.10         106.20
Brokered Deposits/Tot Deposits                 -              -              -              -
Amt Eligible as Reg Liquidity               12,556          7,543          7,837          7,514

ASSET QUALITY:
Nonperf Lns+REO/Total Lns+REO                 2.46           3.47           1.98           1.78
Nonaccrual Loans/Gross Loans                  1.80           2.89           1.44           1.68
Nonaccrual Loans/Loan Loss Res              200.70         376.41         167.76         198.42
Reposs Assets/Total Assets                    0.40           0.23           0.18            -
Net Chrg-Offs/Avg Adj Lns                     0.19           0.09           0.11           0.02
Non 1-4 Con/Conv Lns/Tot Assts               22.33          27.57          28.63          29.05
</TABLE> 

Source: TAFS, published by Sheshunoff  5
<PAGE>

FERGUSON & CO., LLP             Exhibit IV
- -------------------  

                                  GALLUP FSB
                                  GALLUP, NM

<TABLE> 
<CAPTION> 

                                       1993        1994        1995    YTD 3/96
<S>                                   <C>         <C>        <C>      <C> 
Num of Quarters Open for Period         4           4           4           1
FINANCIAL HIGHLIGHTS
($'s in Thousands)

BALANCE SHEET:
Total Assets                           41,055      44,032      66,826    70,422
% Change in Assets                      (1.62)       7.25       51.77      5.38
Total Loans                            27,302      30,224      34,101    35,377
Mortgage Loans Serv for Others            -           -           -         -
Mortgage Loans Serv by Others             -           -           -         -
Total Savings Deposits                 34,641      36,950      39,772    43,303
Broker Originated Deposits                -           -           -         -

CAPITAL:
Equity Capital                          6,195       6,676      12,290    11,828
GAAP Capital                            6,195       6,676      12,290    11,828
Tangible Capital                        6,195       6,676      12,078    11,594
Core Capital                            6,195       6,676      12,078    11,594
Risk-Based Capital                      6,399       6,894      11,926    11,362
Equity Capital/Total Assets             15.09       15.16       18.39     16.80
Core Cap/Risk Based Assets              33.93       31.08       48.98     41.58
Core Cap/Adj Tangible Assets            15.09       15.16       18.19     16.52
Tangible Cap/Tangible Assets            15.09       15.16       18.19     16.52
Risk-Based Cap/Risk-Wt Assets           35.05       32.10       48.36     40.75

PROFITABILITY:
Net Income(Loss)                          575         588         721       181 
Ret on Avg Assets Bef Ext Item           1.39        1.38        1.38      1.06
Return on Avg GAAP Capital               9.73        9.14        7.17      6.00 
Net Interest Income/Avg Assets           3.79        4.19        3.98      3.29
Noninterest Income/Avg Assets            0.12        0.13        0.13      0.10
Noninterest Expense/Avg Assets           1.60        2.17        1.89      1.71
Yield/Cost Spread                        3.28        3.76        3.19      2.60

LIQUIDITY:
Int Earn Assets/Int Bear Liab          115.19      115.33      121.07    124.29
Brokered Deposits/Tot Deposits            -           -           -         -
Amt Eligible as Reg Liquidity           1,690       4,520       5,901     6,937

ASSET QUALITY:
Nonperf Lns+REO/Total Lns+REO            0.87        0.30        0.09      0.35
Nonaccrual Loans/Gross Loans             0.16         -           -        0.34
Nonaccrual Loans/Loan Loss Res          21.08         -           -       39.74
Reposs Assets/Total Assets               0.24        0.09         -         -
Net Chrg-Offs/Avg Adj Lns                0.01         -          0.10       - 
Non 1-4 Con/Conv Lns/Tot Assts           5.25       10.14        7.91      9.39
</TABLE> 

Source: TAFS, published by Sheshunoff  6
<PAGE>
FERGUSON & CO., LLP                EXHIBIT 1V
- ------------------- 


                            KENLY SAVINGS BANK SSB
                                   KENLY, NC


                                     1993        1994        1995    YTD 3/96
Number of Open Quarters               4           4           4           1
FINANCIAL HIGHLIGHTS
($'s in Thousands)

BALANCE SHEET:
Total Assets                         82,838      79,607      87,228      88,831
% Change in Assets                    12.95       (3.90)       9.57        1.84
Securities-Book Value                 9,041      11,481      11,022      10,206
Securities-Fair Value                 9,095      11,323      11,022      10,202
Total Loans & Leases                 60,566      63,965      70,312      73,708
Total Deposits                       68,130      66,457      71,301      72,585
Loan/Deposit Ratio                    88.90       96.25       98.61      101.55 
Provision for Loan Losses                71          12          10          40

CAPITAL:
Equity Capital                       10,504      11,758      12,291      12,517
Total Qualifying Capital(Est)        10,683      11,859      12,147      12,439
Equity Capital/Average Assets         13.45       14.48       14.21       13.69
Tot Qual Cap/Rk Bsd Asts(Est)         26.17       27.70       26.00       29.97
Tier 1 Cap/Rsk Bsed Asts(Est)         25.65       27.18       25.50       29.31
T1 Cap/Avg Assets(Lev Est)            14.15       14.30       13.22       13.31
Dividends Declared/Net Income           -           -         75.53         -

PROFITABILITY:
Net Income(Loss)                        550       1,151         993         240
Return on Average Assets               0.70        1.42        1.15        1.05
Return on Average Equity Cap           6.53       10.34        8.03        7.74
Net Interest Margin                    3.96        4.01        4.04        3.72
Net Int Income/Avg Assets              3.98        4.07        3.80        3.62
Noninterest Income/Avg Assets          0.07        0.08        0.10        0.12
Noninterest Exp/Avg Assets             2.86        1.88        2.04        1.96 

ASSET QUALITY:
NPL+Frcl RE/Lns+Frcl RE                0.55        0.22        0.35        0.89
NPA's/Equity + LLR                     3.13        1.17        1.96        5.14
LLR/Nonperf & Restrcd Lns             75.63      159.29       95.10       41.55 
Foreclosed RE/Total Assets             0.07         -           -           -
90+ Day Del Loans/Total Loans           -           -           -           -
Loan Loss Reserves/Total Lns           0.35        0.35        0.33        0.37 
Net Charge-Offs/Average Loans           -           -           -           - 
Dom Risk R/E Lns/Tot Dom Lns           1.61        5.50        4.36        6.95

LIQUIDITY:
Brokered Dep/Total Dom Deps             -           -           -           -
$100M+ Time Dep/Total Dom Dep         13.68       12.71       15.25       17.41
Int Earn Assets/Int Bear Liab        122.66      118.42      118.71      118.83
Pledged Sec/Total Sec                  1.11        2.61        2.72        2.94
Fair Value Sec/Amort Cost Sec        100.60       99.99      105.54      105.55 

Source: BankSource, published by 
Sheshunoff                                       7
<PAGE>
FERGUSON & CO., LLP              Exhibit IV

<TABLE> 
<CAPTION> 

                              MORGAN COUNTY FS&LA
                                FORT MORGAN, CO

<S>                                      <C>             <C>            <C>            <C> 
                                         1993            1994           1995           YTD 3/96
Num of Quarters Open for Period           4               4              4                 1
FINANCIAL HIGHLIGHTS
($'s in Thousands)

BALANCE SHEET:
Total Assets                             56,277          58,080          70,692          71,620
% Change in Assets                         6.01            3.20           21.71            1.31
Total Loans                              40,713          46,048          48,784          50,443
Mortgage Loans Serv for Others              -             2,247           2,353           3,042
Mortgage Loans Serv by Others             1,962           1,527             711             679
Total Savings Deposits                   40,910          40,473          42,408          42,646
Broker Originated Deposits                   -              -               -               -
                                       
CAPITAL:                               
Equity Capital                            8,888           8,671           9,566           9,493
GAAP Capital                              8,888           8,671           9,566           9,493
Tangible Capital                          8,888           8,671           9,347           9,411
Core Capital                              8,888           8,671           9,347           9,411
Risk-Based Capital                        8,993           8,766           9,467           9,531
Equity Capital/Total Assets               15.70           14.93           13.53           13.25
Core Cap/Risk Based Assets                33.63           31.60           30.41           29.57
Core Cap/Adj Tangible Assets              15.79           14.93           13.29           13.16
Tangible Cap/Tangible Assets              15.79           14.93           13.29           13.16
Risk-Based Cap/Risk-Wt Assets             34.02           31.95           30.80           29.94
                                       
PROFITABILITY:                         
Net Income(Loss)                            854             757             626             168
Ret on Avg Assets Bef Ext Item             1.56            1.32            0.94            0.94
Return on Avg GAAP Capital                11.16            8.62            6.83            7.05
Net Interest Income/Avg Assets             3.41            3.29            2.68            2.87
Noninterest Income/Avg Assets              0.14            0.14            0.19            0.12
Noninterest Expense/Avg Assets             1.35            1.70            1.54            1.55
Yield/Cost Spread                          2.99            2.76            2.10            2.35
                                       
LIQUIDITY:                             
Int Earn Assets/Int Bear Liab            117.75          118.35          114.12          113.47
Brokered Deposits/Tot Deposits              -               -               -               -
Amt Eligible as Reg Liquidity             4,175           2,949           3,497           3,462
                                       
ASSET QUALITY:                         
Nonperf Lns+REO/Total Lns+REO              2.05            1.62            1.56            1.91
Nonaccrual Loans/Gross Loans                -               -              0.04            0.29
Nonaccrual Loans/Loan Loss Res              -               -             16.67          124.17
Reposs Assets/Total Assets                 0.13             -              0.06            0.07
Net Chrg-Offs/Avg Adj Lns                  0.02             -               -               -
Non 1-4 Con/Conv Lns/Tot Assts             5.29            5.38            5.53            5.34

</TABLE> 


Source: TAFS, published by Sheshunoff                     8
<PAGE>


FERGUSON & CO., LLP                  Exhibit IV
- -------------------

                           HILLSBOROUGH SAVINGS BANK
                               HILLSBOROUGH, NC


<TABLE> 
<CAPTION> 
                                     1993        1994        1995    YTD 3/96
<S>                                  <C>       <C>         <C>       <C> 
Number of Open Quarters               4           4           4           1
FINANCIAL HIGHLIGHTS
($'s in Thousands)

BALANCE SHEET:
Total Assets                         98,055    100,389     121,109      121,508
% Change in Assets                     4.70       2.38       20.64         0.33
Securities-Book Value                10,446     12,501      24,671       26,505
Securities-Fair Value                10,575     12,448      24,676       26,492
Total Loans & Leases                 82,915     82,717      87,780       89,196
Total Deposits                       74,352     76,413      82,899       80,880
Loan/Deposit Ratio                   111.52     108.25      105.89       110.28
Provision for Loan Losses                78        108         114           21

CAPITAL:
Equity Capital                       11,877     12,659      23,094       23,285
Total Qualifying Capital(Est)        12,232     13,451      23,535       24,006
Equity Capital/Average Assets         12.39      12.76       21.41        19.39
Tot Qual Cap/Rk Bsd Asts(Est)         21.28      23.04       36.20        37.17
Tier 1 Cap/Rsk Bsed Asts(Est)         20.66      22.25       35.32        36.25
T1 Cap/Avg Assets(Lev Est)            12.02      13.07       18.84        19.49
Dividends Declared/Net Income           -          -           -            -
                                     
PROFITABILITY:                                                  
Net Income(Loss)                        956      1,112       1,313          365              
Return on Average Assets               1.00       1.12        1.22         1.22
Return on Average Equity Cap           8.39       9.06        8.95         6.30
Net Interest Margin                    3.73       4.01        4.08         3.92
Net Int Income/Avg Assets              3.64       3.92        3.98         3.78
Noninterest Income/Avg Assets          0.37       0.36        0.34         0.24
Noninterest Exp/Avg Assets             2.10       2.12        2.19         2.11
                                     
ASSET QUALITY:                       
NPL+Frcl RE/Lns+Frcl RE                0.40       0.27        0.51         1.01
NPA's/Equity + LLR                     2.71       1.71        1.91         3.79
LLR/Nonperf & Restrcd Lns            160.63     206.25      126.39        65.30
Foreclosed RE/Total Assets             0.11        -           -            -
90+ Day Del Loans/Total Loans          0.12       0.17        0.41         0.40
Loan Loss Reserves/Total Lns           0.43       0.56        0.65         0.66
Net Charge-Offs/Average Loans           -         0.00        0.01          -
Dom Risk R/E Lns/Tot Dom Lns           8.74       9.09        9.49         9.10
                                     
LIQUIDITY:                           
Brokered Dep/Total Dom Deps            0.93       0.65        0.12          -
$100M+ Time Dep/Total Dom Dep          9.19       8.92        6.55         7.23
Int Earn Assets/Int Bear Liab        113.58     114.08      124.74       125.22
Pledged Sec/Total Sec                 11.38      15.63        8.38         7.38
Fair Value Sec/Amort Cost Sec        101.23      95.30      100.91        99.14
</TABLE> 

Source: BankSource, published by
Sheshunoff                             9

<PAGE>
FERGUSON & CO., LLP                    Exhibit IV
- -------------------



                                 TROY HILL FSB

                                PITTSBURGH, PA


<TABLE> 
<CAPTION> 
                                       1993        1994        1995    YTD 3/96
<S>                                   <C>         <C>         <C>     <C>  
Num of Quarters Open for Period         4           4           4           1
FINANCIAL HIGHLIGHTS
($'s in Thousands)

BALANCE SHEET:
Total Assets                          57,325      64,963      76,028    76,374
% Change in Assets                     (2.46)      13.32       17.03      0.46
Total Loans                           39,201      46,155      62,223    64,720
Mortgage Loans Serv for Others           -           -           -         -
Mortgage Loans Serv by Others            -           -           -         -
Total Savings Deposits                45,976      42,821      54,378    52,775
Broker Originated Deposits               -           -           -         -

CAPITAL:
Equity Capital                         7,461      12,507      12,538    12,851 
GAAP Capital                           7,461      12,507      12,538    12,851
Tangible Capital                       7,461      12,507      12,492    12,834
Core Capital                           7,461      12,507      12,492    12,834
Risk-Based Capital                     7,461      12,665      12,492    12,834  
Equity Capital/Total Assets            13.02       19.25       16.49     16.83
Core Cap/Risk Based Assets             26.32       30.87       26.63     25.95
Core Cap/Adj Tangible Assets           13.02       19.25       16.44     16.81
Tangible Cap/Tangible Assets           13.02       19.25       16.44     16.81
Risk-Based Cap/Risk-Wt Assets          26.32       31.26       26.63     25.95

PROFITABILITY:
Net Income(Loss)                       1,293         813         866       246
Ret on Avg Assets Bef Ext Item          1.88        1.21        1.18      1.29
Return on Avg GAAP Capital             16.04        7.39        6.69      7.75
Net Interest Income/Avg Assets          5.26        3.95        3.77      3.98
Noninterest Income/Avg Assets           0.66        0.63        0.33      0.56
Noninterest Expense/Avg Assets          2.22        2.37        2.00      2.12
Yield/Cost Spread                       4.96        3.48        3.08      3.27

LIQUIDITY:
Int Earn Assets/Int Bear Liab         114.47      123.51      120.75    120.13 
Brokered Deposits/Tot Deposits            -          -           -         -
Amt Eligible as Reg Liquidity          7,521       2,939       4,491     3,672

ASSET QUALITY:
Nonperf Lns+REO/Total Lns+REO           2.15        2.84        2.86      3.68
Nonaccrual Loans/Gross Loans            0.76        0.55        0.40      0.55
Nonaccrual Loans/Loan Loss Res         49.51       43.96       39.88     54.63
Reposs Assets/Total Assets              0.03        0.09        0.04      0.03
Net Chrg-Offs/Avg Adj Lns               0.02        0.05        0.04       -
Non 1-4 Con/Conv Lns/Tot Assts          5.22        5.00        9.84     11.24
</TABLE> 



Source:  TAFS, published by Sheshunoff      10
<PAGE>
FERGUSON & CO., LLP              EXHIBIT IV
- -------------------

<TABLE> 
<CAPTION> 

                             TARRYTOWNS BANK, FSB
                                 TARRYTOWN, NY


                                               1993           1994        1995          YTD 3/96
Num of Quarters Open for Period                 4              4           4                 1
FINANCIAL HIGHLIGHTS
($'s in Thousands)
<S>                                         <C>              <C>            <C>            <C> 
BALANCE SHEET:
Total Assets                                 85,566          88,922        105,172        109,028
% Change in Assets                             2.85            3.92          18.27           3.67
Total Loans                                  46,244          47,144         51,327         51,546
Mortgage Loans Serv for Others                  349             -              318            -
Mortgage Loans Serv by Others                   289             275             26             25
Total Savings Deposits                       77,581          80,489         86,671         90,383
Broker Originated Deposits                      -               -              -              -

CAPITAL:
Equity Capital                                6,861           7,317         16,267         16,083
GAAP Capital                                  6,861           7,317         16,267         16,083                       
Tangible Capital                              6,861           7,317         16,055         16,220                       
Core Capital                                  6,861           7,317         16,055         16,220                       
Risk-Based Capital                            6,861           7,317         16,055         16,772                       
Equity Capital/Total Assets                    8.02            8.23          15.47          14.75
Core Cap/Risk Based Assets                    18.02           20.24          36.26          36.79
Core Cap/Adj Tangible Assets                   8.02            8.23          15.30          14.86
Tangible Cap/Tangible Assets                   8.02            8.23          15.30          14.86
Risk-Based Cap/Risk-Wt Assets                 18.02           20.24          36.26          38.04

PROFITABILITY:
Net Income(Loss)                                890             921            823            255  
Ret on Avg Assets Bef Ext Item                 1.05            1.06           0.83           0.95  
Return on Avg GAAP Capital                    13.93           12.99           9.09           6.31  
Net Interest Income/Avg Assets                 4.14            4.15           3.46           3.60  
Noninterest Income/Avg Assets                  0.16            0.16           0.15           0.13  
Noninterest Expense/Avg Assets                 2.26            2.06           2.22           2.31  
Yield/Cost Spread                              4.08            4.10           3.29           3.13  
                                                                                                   
LIQUIDITY:                                                                                         
Int Earn Assets/Int Bear Liab                106.93          106.59         119.20         119.32  
Brokered Deposits/Tot Deposits                  -               -              -              -    
Amt Eligible as Reg Liquidity                16,158          13,554         24,626         22,571  
                                                                                                   
ASSET QUALITY:                                                                                     
Nonperf Lns+REO/Total Lns+REO                  4.28            4.62           5.43           4.12  
Nonaccrual Loans/Gross Loans                   2.14            0.90           1.45           1.85  
Nonaccrual Loans/Loan Loss Res               179.64           79.67         110.39         151.08  
Reposs Assets/Total Assets                     0.21            0.30           0.48           0.37  
Net Chrg-Offs/Avg Adj Lns                      0.24            0.27           0.07           0.38  
Non 1-4 Con/Conv Lns/Tot Assts                 7.25            8.35           6.59           6.28   
</TABLE> 
Source: TAFS, published by Sheshunoff  11
<PAGE>
 













                                   EXHIBIT V


<PAGE>
FERGUSON & CO., LLP        Exhibit V - Selected Publicly Traded Thrifts
- -------------------
<TABLE> 
<CAPTION> 

                                                                                  Deposit                            Current
                                                                                  Insurance                            Stock
                                                                                  Agency                               Price
Ticker    Short Name                         City                  State  Region  (BIF/SAIF)  Exchange   IPO Date        ($)
<C>       <S>                                <C>                   <C>    <C>     <C>         <C>        <C>          <C>    
CARV      Carver Federal Savings Bank        New York              NY     MA      SAIF        NASDAQ     10/25/94      8.250
HBNK      Highland Federal Bank FSB          Burbank               CA     WE      SAIF        NASDAQ           NA     15.375
PMFI      Perpetual Midwest Financial        Cedar Rapids          IA     MW      SAIF        NASDAQ     03/31/94     17.625
HMCI      HomeCorp, Inc.                     Rockford              IL     MW      SAIF        NASDAQ     06/22/90     17.375
HZFS      Horizon Financial Svcs Corp.       Oskaloosa             IA     MW      SAIF        NASDAQ     06/30/94     14.000
HRBF      Harbor Federal Bancorp, Inc.       Baltimore             MD     MA      SAIF        NASDAQ     08/12/94     12.375
BVFS      Bay View Capital Corp.             San Mateo             CA     WE      SAIF        NASDAQ     05/09/86     35.000
MBLF      MBLA Financial Corp.               Macon                 MO     MW      SAIF        NASDAQ     06/24/93     21.500
SJSB      SJS Bancorp                        St. Joseph            MI     MW      SAIF        NASDAQ     02/16/95     20.000
WAYN      Wayne Savings & Loan Co. MHC       Wooster               OH     MW      SAIF        NASDAQ     06/25/93     19.750
NSSY      Norwalk Savings Society            Norwalk               CT     NE      BIF         NASDAQ     06/16/94     21.875
OFCP      Ottawa Financial Corp.             Holland               MI     MW      SAIF        NASDAQ     08/19/94     16.125
MFBC      MFB Corp.                          Mishawaka             IN     MW      SAIF        NASDAQ     03/25/94     14.750
FFSW      FirstFederal Financial Svcs        Wooster               OH     MW      SAIF        NASDAQ     03/31/87     31.000
NTMG      Nutmeg Federal S&LA                Danbury               CT     NE      SAIF        NASDAQ           NA      7.250
FFBS      FFBS BanCorp, Inc.                 Columbus              MS     SE      SAIF        NASDAQ     07/01/93     22.000
HARS      Harris Savings Bank, MHC           Harrisburg            PA     MA      SAIF        NASDAQ     01/25/94     15.000
PULB      Pulaski Bank, Savings Bk, MHC      St. Louis             MO     MW      SAIF        NASDAQ     05/11/94     12.625
GTFN      Great Financial Corporation        Louisville            KY     MW      SAIF        NASDAQ     03/31/94     25.750
FSNJ      First Savings Bk of NJ, MHC        Bayonne               NJ     MA      SAIF        NASDAQ     01/09/95     14.000
FFHH      FSF Financial Corp.                Hutchinson            MN     MW      SAIF        NASDAQ     10/07/94     11.375
AVND      Avondale Financial Corp.           Chicago               IL     MW      SAIF        NASDAQ     04/07/95     13.250
SCCB      S. Carolina Community Bancshrs     Winnsboro             SC     SE      SAIF        NASDAQ     07/07/94     16.000
FED       FirstFed Financial Corp.           Santa Monica          CA     WE      SAIF        NYSE       12/16/83     17.375
GWBC      Gateway Bancorp, Inc.              Catlettsburg          KY     MW      SAIF        NASDAQ     01/18/95     13.000
LARK      Landmark Bancshares, Inc.          Dodge City            KS     MW      SAIF        NASDAQ     03/28/94     15.375
SMBC      Southern Missouri Bancorp, Inc     Poplar Bluff          MO     MW      SAIF        NASDAQ     04/13/94     14.125
HFGI      Harrington Financial Group         Richmond              IN     MW      SAIF        NASDAQ           NA     10.250
EFBI      Enterprise Federal Bancorp         Lockland              OH     MW      SAIF        NASDAQ     10/17/94     12.750
SBCN      Suburban Bancorporation, Inc.      Cincinnati            OH     MW      SAIF        NASDAQ     09/30/93     14.750
CFCP      Coastal Financial Corp.            Myrtle Beach          SC     SE      SAIF        NASDAQ     09/26/90     20.250
TRIC      Tri-County Bancorp, Inc.           Torrington            WY     WE      SAIF        NASDAQ     09/30/93     18.000
INCB      Indiana Community Bank, SB         Lebanon               IN     MW      SAIF        NASDAQ     12/15/94     13.250
FFFL      Fidelity FSB of Florida, MHC       West Palm Beach       FL     SE      SAIF        NASDAQ     01/07/94     12.750
HHFC      Harvest Home Financial Corp.       Cheviot               OH     MW      SAIF        NASDAQ     10/10/94     12.000
CMSV      Community Savings, MHC             North Palm Beach      FL     SE      SAIF        NASDAQ     10/24/94     16.000
HBFW      Home Bancorp                       Fort Wayne            IN     MW      SAIF        NASDAQ     03/30/95     15.500
CEBK      Central Co-Operative Bank          Somerville            MA     NE      BIF         NASDAQ     10/24/86     16.750
IBSF      IBS Financial Corp.                Cherry Hill           NJ     MA      SAIF        NASDAQ     10/13/94     13.625
KNK       Kankakee Bancorp, Inc.             Kankakee              IL     MW      SAIF        AMSE       01/06/93     19.000
FBSI      First Bancshares, Inc.             Mountain Grove        MO     MW      SAIF        NASDAQ     12/22/93     16.000
FCBF      FCB Financial Corp.                Neenah                WI     MW      SAIF        NASDAQ     09/24/93     17.750
MFFC      Milton Federal Financial Corp.     West Milton           OH     MW      SAIF        NASDAQ     10/07/94     12.000
FFEC      First Fed Bncshrs Eau Claire       Eau Claire            WI     MW      SAIF        NASDAQ     10/12/94     15.000
PALM      Palfed, Inc.                       Aiken                 SC     SE      SAIF        NASDAQ     12/15/85     12.375
SOPN      First Savings Bancorp, Inc.        Southern Pines        NC     SE      SAIF        NASDAQ     01/06/94     17.125
LBCI      Liberty Bancorp, Inc.              Chicago               IL     MW      SAIF        NASDAQ     12/24/91     23.375
FIBC      Financial Bancorp, Inc.            Long Island City      NY     MA      SAIF        NASDAQ     08/17/94     14.750
FFKY      First Federal Financial Corp.      Elizabethtown         KY     MW      SAIF        NASDAQ     07/15/87     20.000
PCBC      Perry County Financial Corp.       Perryville            MO     MW      SAIF        NASDAQ     02/13/95     16.250
HBS       Haywood Bancshares, Inc.           Waynesville           NC     SE      BIF         AMSE       12/18/87     18.500
GLBK      Glendale Co-Operative Bank         Everett               MA     NE      BIF         NASDAQ     01/10/94     16.500
ETFS      East Texas Financial Services      Tyler                 TX     SW      SAIF        NASDAQ     01/10/95     14.750
CNIT      CENIT Bancorp, Inc.                Norfolk               VA     SE      SAIF        NASDAQ     08/06/92     32.940
STND      Standard Financial, Inc.           Chicago               IL     MW      SAIF        NASDAQ     08/01/94     16.000
CTZN      CitFed Bancorp, Inc.               Dayton                OH     MW      SAIF        NASDAQ     01/23/92     38.500
</TABLE> 

Source: SNL & F&C calculations
                                       1


<PAGE>
FERGUSON & CO., LLP     Exhibit V - Selected Publicly Traded Thrifts
- -------------------
<TABLE> 
<CAPTION> 

                                                                                Deposit                          Current
                                                                               Insurance                          Stock
                                                                                Agency                            Price
Ticker     Short Name                      City                 State Region  (BIF/SAIF)   Exchange   IPO Date    ($)
<C>        <S>                             <C>                  <C>   <C>     <C>          <C>        <C>        <C>    
FFYF       FFY Financial Corp.             Youngstown            OH    MW       SAIF        NASDAQ     06/28/93   23.875
NEBC       Northeast Bancorp               Portland              ME    NE       BIF         NASDAQ     08/19/87   12.500
MWFD       Midwest Federal Financial       Baraboo               WI    MW       SAIF        NASDAQ     07/08/92   15.690
FNGB       First Northern Capital Corp.    Green Bay             WI    MW       SAIF        NASDAQ     12/29/83   15.250
SFBM       Security Bancorp                Billings              MT    WE       SAIF        NASDAQ     11/20/86   20.250
HNFC       Hinsdale Financial Corp.        Hinsdale              IL    MW       SAIF        NASDAQ     07/07/92   23.250
SECP       Security Capital Corporation    Milwaukee             WI    MW       SAIF        NASDAQ     01/03/94   59.500
FFBI       First Financial Bancorp, Inc.   Belvidere             IL    MW       SAIF        NASDAQ     10/04/93   15.500
MCBN       Mid-Coast Bancorp, Inc.         Waldoboro             ME    NE       SAIF        NASDAQ     11/02/89   20.250
QCBC       Quaker City Bancorp, Inc.       Whittier              CA    WE       SAIF        NASDAQ     12/30/93   13.250
LISB       Long Island Bancorp, Inc.       Melville              NY    MA       SAIF        NASDAQ     04/18/94   28.060
FFFG       F.F.O. Financial Group, Inc.    St. Cloud             FL    SE       SAIF        NASDAQ     10/13/88    2.625
MARN       Marion Capital Holdings         Marion                IN    MW       SAIF        NASDAQ     03/18/93   20.000
FCIT       First Citizens Financial Corp   Gaithersburg          MD    MA       SAIF        NASDAQ     12/17/86   17.250
CFHC       California Financial Holding    Stockton              CA    WE       SAIF        NASDAQ     04/01/83   22.250
CSA        Coast Savings Financial         Los Angeles           CA    WE       SAIF        NYSE       12/23/85   31.875
AADV       Advantage Bancorp, Inc.         Kenosha               WI    MW       SAIF        NASDAQ     03/23/92   34.000
LFED       Leeds Federal Savings Bk, MHC   Baltimore             MD    MA       SAIF        NASDAQ     05/02/94   13.000
LVSB       Lakeview Financial              West Paterson         NJ    MA       SAIF        NASDAQ     12/22/93   20.500
EBCP       Eastern Bancorp                 Dover                 NH    NE       SAIF        NASDAQ     11/17/83   17.250
HVFD       Haverfield Corporation          Cleveland             OH    MW       SAIF        NASDAQ     03/19/85   18.000
MORG       Morgan Financial Corp.          Fort Morgan           CO    SW       SAIF        NASDAQ     01/11/93   12.250
FFSX       First Fed SB of Siouxland, MHC  Sioux City            IA    MW       SAIF        NASDAQ     07/13/92   23.750
FBCI       Fidelity Bancorp, Inc.          Chicago               IL    MW       SAIF        NASDAQ     12/15/93   15.500
GSLC       Guaranty Financial Corp.        Charlottesville       VA    SE       SAIF        NASDAQ           NA    8.000
IFSB       Independence Federal Savings    Washington            DC    MA       SAIF        NASDAQ     06/06/85    7.500
CNSK       Covenant Bank for Savings       Haddonfield           NJ    MA       BIF         NASDAQ           NA   12.000
FFLC       FFLC Bancorp, Inc.              Leesburg              FL    SE       SAIF        NASDAQ     01/04/94   18.000
STSA       Sterling Financial Corp.        Spokane               WA    WE       SAIF        NASDAQ           NA   13.500
NEIB       Northeast Indiana Bancorp       Huntington            IN    MW       SAIF        NASDAQ     06/28/95   12.250
SFSB       SuburbFed Financial Corp.       Flossmoor             IL    MW       SAIF        NASDAQ     03/04/92   17.250
THRD       TF Financial Corporation        Newtown               PA    MA       SAIF        NASDAQ     07/13/94   13.875
JSBF       JSB Financial, Inc.             Lynbrook              NY    MA       BIF         NASDAQ     06/27/90   32.875
WCBI       Westco Bancorp                  Westchester           IL    MW       SAIF        NASDAQ     06/26/92   21.250
SFFC       StateFed Financial Corporatio   Des Moines            IA    MW       SAIF        NASDAQ     01/05/94   15.750
DSBC       DS Bancor, Inc.                 Derby                 CT    NE       BIF         NASDAQ     12/11/85   34.250
FTFC       First Federal Capital Corp.     La Crosse             WI    MW       SAIF        NASDAQ     11/02/89   20.500
NSSB       Norwich Financial Corp.         Norwich               CT    NE       BIF         NASDAQ     11/14/86   14.375
PWBC       PennFirst Bancorp, Inc.         Ellwood City          PA    MA       SAIF        NASDAQ     06/13/90   13.750
MFSL       Maryland Federal Bancorp        Hyattsville           MD    MA       SAIF        NASDAQ     06/02/87   29.000
WSTR       WesterFed Financial Corp.       Missoula              MT    WE       SAIF        NASDAQ     01/10/94   14.500
TWIN       Twin City Bancorp               Bristol               TN    SE       SAIF        NASDAQ     01/04/95   16.250
ASBI       Ameriana Bancorp                New Castle            IN    MW       SAIF        NASDAQ     03/02/87   13.500
FKFS       First Keystone Financial        Media                 PA    MA       SAIF        NASDAQ     01/26/95   16.875
MLFB       MLF Bancorp, Inc.               Villanova             PA    MA       SAIF        NASDAQ     08/11/94   23.750
POBS       Portsmouth Bank Shares          Portsmouth            NH    NE       BIF         NASDAQ     02/09/88   12.750
GFCO       Glenway Financial Corp.         Cincinnati            OH    MW       SAIF        NASDAQ     11/30/90   20.250
HMNF       HMN Financial, Inc.             Spring Valley         MN    MW       SAIF        NASDAQ     06/30/94   15.250
SFED       SFS Bancorp, Inc.               Schenectady           NY    MA       SAIF        NASDAQ     06/30/95   12.250
FFFC       FFVA Financial Corp.            Lynchburg             VA    SE       SAIF        NASDAQ     10/12/94   16.250
JSBA       Jefferson Savings Bancorp       Ballwin               MO    MW       SAIF        NASDAQ     04/08/93   23.250
MSBB       MSB Bancorp, Inc.               Goshen                NY    MA       BIF         NASDAQ     09/03/92   16.500
HALL       Hallmark Capital Corp.          West Allis            WI    MW       SAIF        NASDAQ     01/03/94   15.000
KSAV       KS Bancorp, Inc.                Kenly                 NC    SE       SAIF        NASDAQ     12/30/93   20.000
NMSB       NewMil Bancorp, Inc.            New Milford           CT    NE       BIF         NASDAQ     02/01/86    7.000
FSLA       First Savings Bank, MHC         Edison                NJ    MA       SAIF        NASDAQ     07/10/92  16.250
</TABLE> 

Source: SNL & F&C calculations
                                       2

<PAGE>

FERGUSON & CO., LLP              Exhibit V - Selected Publicly Traded Thrifts
- -------------------

<TABLE> 
<CAPTION> 

                                                                                 Deposit                         Current
                                                                                 Insurance                         Stock
                                                                                 Agency                            Price
Ticker    Short Name                         City                  State Region  (BIF/SAIF)  Exchange   IPO Date     ($)
<S>       <C>                                <C>                   <C>   <C>     <C>         <C>        <C>      <C>  
HFFC      HF Financial Corp.                 Sioux Falls           SD    MW      SAIF        NASDAQ     04/08/92  15.250
NWSB      Northwest Savings Bank, MHC        Warren                PA    MA      SAIF        NASDAQ     11/07/94  11.375
PTRS      Potters Financial Corp.            East Liverpool        OH    MW      SAIF        NASDAQ     12/31/93  16.000
STFR      St. Francis Capital Corp.          Milwaukee             WI    MW      SAIF        NASDAQ     06/21/93  25.750
FSBI      Fidelity Bancorp, Inc.             Pittsburgh            PA    MA      SAIF        NASDAQ     06/24/88  17.000
LIFB      Life Bancorp, Inc.                 Norfolk               VA    SE      SAIF        NASDAQ     10/11/94  14.310
THBC      Troy Hill Bancorp, Inc.            Pittsburgh            PA    MA      SAIF        NASDAQ     06/27/94  13.750
EGFC      Eagle Financial Corp.              Bristol               CT    NE      SAIF        NASDAQ     02/03/87  24.500
MFLR      Mayflower Co-operative Bank        Middleboro            MA    NE      BIF         NASDAQ     12/23/87  13.125
CENF      CENFED Financial Corp.             Pasadena              CA    WE      SAIF        NASDAQ     10/25/91  22.750
CASH      First Midwest Financial, Inc.      Storm Lake            IA    MW      SAIF        NASDAQ     09/20/93  21.750
FFHS      First Franklin Corporation         Cincinnati            OH    MW      SAIF        NASDAQ     01/26/88  14.500
SHEN      First Shenango Bancorp, Inc.       New Castle            PA    MA      SAIF        NASDAQ     04/06/93  20.000
PBCT      People's Bank, MHC                 Bridgeport            CT    NE      BIF         NASDAQ     07/06/88  21.125
SWBI      Southwest Bancshares               Hometown              IL    MW      SAIF        NASDAQ     06/24/92  26.750
GRTR      Greater New York Savings Bank      New York              NY    MA      BIF         NASDAQ     06/17/87  10.500
RVSB      Riverview Savings Bank, MHC        Camas                 WA    WE      SAIF        NASDAQ     10/26/93  15.000
UBMT      United Financial Corp.             Great Falls           MT    WE      SAIF        NASDAQ     09/23/86  18.000
FISB      First Indiana Corporation          Indianapolis          IN    MW      SAIF        NASDAQ     08/02/83  23.125
BSBC      Branford Savings Bank              Branford              CT    NE      BIF         NASDAQ     11/04/86   3.125
OHSL      OHSL Financial Corp.               Cincinnati            OH    MW      SAIF        NASDAQ     02/10/93  19.500
CFX       CFX Corporation                    Keene                 NH    NE      BIF         AMSE       02/12/87  13.500
BFSB      Bedford Bancshares, Inc.           Bedford               VA    SE      SAIF        NASDAQ     08/22/94  16.750
FLAG      FLAG Financial Corp.               LaGrange              GA    SE      SAIF        NASDAQ     12/11/86  11.625
GPT       GreenPoint Financial Corp.         Flushing              NY    MA      BIF         NYSE       01/28/94  31.250
SMFC      Sho-Me Financial Corp.             Mt. Vernon            MO    MW      SAIF        NASDAQ     07/01/94  16.250
QCSB      Queens County Bancorp, Inc.        Flushing              NY    MA      BIF         NASDAQ     11/23/93  47.000
BKCT      Bancorp Connecticut, Inc.          Southington           CT    NE      BIF         NASDAQ     07/03/86  20.750
IFSL      Indiana Federal Corporation        Valparaiso            IN    MW      SAIF        NASDAQ     02/04/87  19.000
ABCW      Anchor BanCorp Wisconsin           Madison               WI    MW      SAIF        NASDAQ     07/16/92  34.500
PBKB      People's Bancshares, Inc.          South Easton          MA    NE      BIF         NASDAQ     10/23/86   9.250
DSL       Downey Financial Corp.             Newport Beach         CA    WE      SAIF        NYSE       01/01/71  22.375
RELY      Reliance Bancorp, Inc.             Garden City           NY    MA      SAIF        NASDAQ     03/31/94  16.190
DME       Dime Bancorp, Inc.                 New York              NY    MA      BIF         NYSE       08/19/86  12.250
FRC       First Republic Bancorp             San Francisco         CA    WE      BIF         NYSE             NA  12.750
PBCI      Pamrapo Bancorp, Inc.              Bayonne               NJ    MA      SAIF        NASDAQ     11/14/89  19.000
WAMU      Washington Mutual Inc.             Seattle               WA    WE      BIF         NASDAQ     03/11/83  36.810
CFSB      CFSB Bancorp, Inc.                 Lansing               MI    MW      SAIF        NASDAQ     06/22/90  19.500
CFFC      Community Financial Corp.          Staunton              VA    SE      SAIF        NASDAQ     03/30/88  20.750
SSBK      Strongsville Savings Bank          Strongsville          OH    MW      SAIF        NASDAQ           NA  22.000
TCB       TCF Financial Corp.                Minneapolis           MN    MW      SAIF        NYSE       06/17/86  34.750
WFCO      Winton Financial Corp.             Cincinnati            OH    MW      SAIF        NASDAQ     08/04/88  13.250
RARB      Raritan Bancorp Inc.               Raritan               NJ    MA      BIF         NASDAQ     03/01/87  21.125
UFRM      United Federal Savings Bank        Rocky Mount           NC    SE      SAIF        NASDAQ     07/01/80   8.250
SPBC      St. Paul Bancorp, Inc.             Chicago               IL    MW      SAIF        NASDAQ     05/18/87  23.750
FFWD      Wood Bancorp, Inc.                 Bowling Green         OH    MW      SAIF        NASDAQ     08/31/93  12.875
CIBI      Community Investors Bancorp        Bucyrus               OH    MW      SAIF        NASDAQ     02/07/95  15.000
CBNH      Community Bankshares, Inc.         Concord               NH    NE      BIF         NASDAQ     05/08/86  18.000
PULS      Pulse Bancorp                      South River           NJ    MA      SAIF        NASDAQ     09/18/86  17.375
MGNL      Magna Bancorp, Inc.                Hattiesburg           MS    SE      SAIF        NASDAQ     03/13/91  37.375
HSBK      Hibernia Savings Bank, (The)       Quincy                MA    NE      BIF         NASDAQ     09/08/86  14.125
WSB       Washington Savings Bank, FSB       Waldorf               MD    MA      SAIF        AMSE             NA   5.250
LSBI      LSB Financial Corp.                Lafayette             IN    MW      BIF         NASDAQ     02/03/95  15.000
HAVN      Haven Bancorp, Inc.                Woodhaven             NY    MA      SAIF        NASDAQ     09/23/93  28.750
MIVI      Mississippi View Holding Co.       Little Falls          MN    MW      SAIF        NASDAQ     03/24/95  11.000
GSBC      Great Southern Bancorp, Inc.       Springfield           MO    MW      SAIF        NASDAQ     12/14/89  27.625
</TABLE> 

Source: SNL & P&C calculations         3

<PAGE>
FERGUSON & CO., LLP        Exhibit V - Selected Publicaly Traded Thrifts
- -------------------

<TABLE> 
<CAPTION> 
                                                                                      Deposit                         Current
                                                                                      Insurance                         Stock
                                                                                      Agency                            Price
Ticker    Short Name                              City                  State Region  (BIF/SAIF)  Exchange   IPO Date     ($)
<S>       <C>                                     <C>                   <C>   <C>     <C>         <C>        <C>       <C> 
FBBC      First Bell Bancorp, Inc.                Pittsburgh            PA    MA      SAIF        NASDAQ     06/29/95  13.375
CVAL      Chester Valley Bancorp Inc.             Downingtown           PA    MA      SAIF        NASDAQ     03/27/87  18.250
ASFC      Astoria Financial Corporation           Lake Success          NY    MA      SAIF        NASDAQ     11/18/93  25.375
FLFC      First Liberty Financial Corp.           Macon                 GA    SE      SAIF        NASDAQ     12/06/83  20.500
GWF       Great Western Financial                 Chatsworth            CA    WE      SAIF        NYSE             NA  23.875
PBNB      People's Savings Financial Cp.          New Britain           CT    NE      BIF         NASDAQ     08/20/86  21.875
GFSB      GFS Bancorp, Inc.                       Grinnell              IA    MW      SAIF        NASDAQ     01/06/94  20.250
ALBK      ALBANK Financial Corporation            Albany                NY    MA      SAIF        NASDAQ     04/01/92  25.190
GBCI      Glacier Bancorp, Inc.                   Kalispell             MT    WE      SAIF        NASDAQ     03/30/84  21.250
MSBF      MSB Financial, Inc.                     Marshall              MI    MW      SAIF        NASDAQ     02/06/95  17.000
YFED      York Financial Corp.                    York                  PA    MA      SAIF        NASDAQ     02/01/84  16.250
NWEQ      Northwest Equity Corp.                  Amery                 WI    MW      SAIF        NASDAQ     10/11/94  10.250
PSAB      Prime Bancorp, Inc.                     Philadelphia          PA    MA      SAIF        NASDAQ     11/21/88  18.000
FSFC      First Southeast Financial Corp          Anderson              SC    SE      SAIF        NASDAQ     10/08/93   9.500
FFSL      First Independence Corp.                Independence          KS    MW      SAIF        NASDAQ     10/08/93  18.750
CBCI      Calumet Bancorp, Inc.                   Dolton                IL    MW      SAIF        NASDAQ     02/20/92  27.750
ROSE      TR Financial Corp.                      Garden City           NY    MA      BIF         NASDAQ     06/29/93  27.310
PFSL      Pocahontas FS&LA, MHC                   Pocahontas            AR    SE      SAIF        NASDAQ     04/05/94  14.500
IWBK      InterWest Bancorp, Inc.                 Oak Harbor            WA    WE      SAIF        NASDAQ           NA  24.625
RCSB      RCSB Financial Inc.                     Rochester             NY    MA      BIF         NASDAQ     04/29/86  24.500
WVFC      WVS Financial Corporation               Pittsburgh            PA    MA      SAIF        NASDAQ     11/29/93  21.000
MERI      Meritrust Federal SB                    Thibodaux             LA    SW      SAIF        NASDAQ           NA  31.500
CAFI      Camco Financial Corporation             Cambridge             OH    MW      SAIF        NASDAQ           NA  18.000
HRZB      Horizon Financial Corp.                 Bellingham            WA    WE      BIF         NASDAQ     08/01/86  13.000
PFSB      PennFed Financial Services,Inc          West Orange           NJ    MA      SAIF        NASDAQ     07/15/94  16.125
GDW       Golden West Financial                   Oakland               CA    WE      SAIF        NYSE       05/29/59  54.625
FGHC      First Georgia Holding, Inc.             Brunswick             GA    SE      SAIF        NASDAQ     02/11/87   6.000
SOSA      Somerset Savings Bank                   Somerville            MA    NE      BIF         NASDAQ     07/09/86   1.500
NHTB      New Hampshire Thrift Bncshrs            New London            NH    NE      SAIF        NASDAQ     05/22/86   9.875
COFI      Charter One Financial                   Cleveland             OH    MW      SAIF        NASDAQ     01/22/88  35.875
FFPB      First Palm Beach Bancorp, Inc.          West Palm Beach       FL    SE      SAIF        NASDAQ     09/29/93  20.500
PFDC      Peoples Bancorp                         Auburn                IN    MW      SAIF        NASDAQ     07/07/87  19.250
WBST      Webster Financial Corporation           Waterbury             CT    NE      SAIF        NASDAQ     12/12/86  29.000
FFBZ      First Federal Bancorp, Inc.             Zanesville            OH    MW      SAIF        NASDAQ     07/13/92  24.500
SFB       Standard Federal Bancorp                Troy                  MI    MW      SAIF        NYSE       01/21/87  38.875
SWCB      Sandwich Co-operative Bank              Sandwich              MA    NE      BIF         NASDAQ     07/25/86  20.060
HARB      Harbor Federal Savings Bk, MHC          Fort Pierce           FL    SE      SAIF        NASDAQ     01/06/94  24.500
NFSL      Newnan Savings Bank, FSB                Newnan                GA    SE      SAIF        NASDAQ     03/01/86  20.500
FFCH      First Financial Holdings Inc.           Charleston            SC    SE      SAIF        NASDAQ     11/10/83  18.500
PLE       Pinnacle Bank                           Jasper                AL    SE      SAIF        AMSE       12/17/86  16.750
PVFC      PVF Capital Corp.                       Bedford Heights       OH    MW      SAIF        NASDAQ     12/30/92  20.750
WFSL      Washington Federal, Inc.                Seattle               WA    WE      SAIF        NASDAQ     11/17/82  20.750
BKCO      Bankers Corp.                           Perth Amboy           NJ    MA      BIF         NASDAQ     03/16/90  17.875
BANC      BankAtlantic Bancorp, Inc.              Fort Lauderdale       FL    SE      SAIF        NASDAQ     11/29/83  12.875
MIFC      Mid-Iowa Financial Corp.                Newton                IA    MW      SAIF        NASDAQ     10/14/92   6.375
MASB      MASSBANK Corp.                          Reading               MA    NE      BIF         NASDAQ     05/28/86  33.250
FBHC      Fort Bend Holding Corp.                 Rosenberg             TX    SW      SAIF        NASDAQ     06/30/93  17.000
FOBC      Fed One Bancorp                         Wheeling              WV    SE      SAIF        NASDAQ     01/19/95  13.250
SFSL      Security First Corp.                    Mayfield Heights      OH    MW      SAIF        NASDAQ     01/22/88  14.250
CAPS      Capital Savings Bancorp, Inc.           Jefferson City        MO    MW      SAIF        NASDAQ     12/29/93  18.690
FFWC      FFW Corp.                               Wabash                IN    MW      SAIF        NASDAQ     04/05/93  19.500
MDBK      Medford Savings Bank                    Medford               MA    NE      BIF         NASDAQ     03/18/86  21.250
CTBK      Center Banks Incorporated               Skaneateles           NY    MA      BIF         NASDAQ     06/02/86  13.125
GROV      Grove Bank                              Chestnut Hill         MA    NE      BIF         NASDAQ     08/07/86  30.000
MWBI      Midwest Bancshares, Inc.                Burlington            IA    MW      SAIF        NASDAQ     11/12/92  25.375
NYB       New York Bancorp Inc.                   Douglaston            NY    MA      SAIF        NYSE       01/28/88  27.125
</TABLE> 




Source: SNL & F&C calculations          4
<PAGE>
FERGUSON & CO., LLP      Exhibit V - Selected Publicly Traded Thrifts
- -------------------

<TABLE> 
<CAPTION> 
                                                                                    Deposit                         Current
                                                                                    Insurance                         Stock
                                                                                    Agency                            Price
Ticker    Short Name                            City                  State Region  (BIF/SAIF)  Exchange   IPO Date     ($)
<S>       <C>                                   <C>                   <C>   <C>     <C>         <C>        <C>       <C> 
HIFS      Hingham Instit. for Savings           Hingham               MA    NE      BIF         NASDAQ     12/20/88  14.625
VFFC      Virginia First Financial              Petersburg            VA    SE      SAIF        NASDAQ     01/01/78  11.750
AMFB      American Federal Bank                 Greenville            SC    SE      SAIF        NASDAQ     01/19/89  15.875
MCBS      Mid Continent Bancshares Inc.         El Dorado             KS    MW      SAIF        NASDAQ     06/27/94  17.750
CFB       Commercial Federal Corporation        Omaha                 NE    MW      SAIF        NYSE       12/31/84  36.750
HARL      Harleysville Savings Bank             Harleysville          PA    MA      SAIF        NASDAQ     08/04/87  17.500
EBSI      Eagle Bancshares                      Tucker                GA    SE      SAIF        NASDAQ     04/01/86  14.750
HOMF      Home Federal Bancorp                  Seymour               IN    MW      SAIF        NASDAQ     01/23/88  26.375
FMCO      FMS Financial Corporation             Burlington            NJ    MA      SAIF        NASDAQ     12/14/88  15.875
FFHC      First Financial Corp.                 Stevens Point         WI    MW      SAIF        NASDAQ     12/24/80  22.000
FESX      First Essex Bancorp, Inc.             Andover               MA    NE      BIF         NASDAQ     08/04/87  10.625
FFRV      Fidelity Financial Bankshares         Richmond              VA    SE      SAIF        NASDAQ     05/01/86  12.875
LOAN      Horizon Bancorp                       Austin                TX    SW      SAIF        NASDAQ           NA   8.250
AFFFZ     America First Financial Fund          San Francisco         CA    WE      SAIF        NASDAQ           NA  27.500
PVSA      Parkvale Financial Corporation        Monroeville           PA    MA      SAIF        NASDAQ     07/16/87  25.375
ANDB      Andover Bancorp, Inc.                 Andover               MA    NE      BIF         NASDAQ     05/08/86  23.000
WLDN      Walden Bancorp, Inc.                  Acton                 MA    NE      BIF         NASDAQ     12/04/85  18.625
SVRN      Sovereign Bancorp, Inc.               Wyomissing            PA    MA      SAIF        NASDAQ     08/12/86   9.625
PHBK      Peoples Heritage Finl Group           Portland              ME    NE      BIF         NASDAQ     12/04/86  19.875
IROQ      Iroquois Bancorp                      Auburn                NY    MA      BIF         NASDAQ     01/22/86  15.000
RFED      Roosevelt Financial Group             Chesterfield          MO    MW      SAIF        NASDAQ     01/23/87  15.875
FFED      Fidelity Federal Bancorp              Evansville            IN    MW      SAIF        NASDAQ     08/31/87  10.750
PCCI      Pacific Crest Capital                 Agoura Hills          CA    WE      BIF         NASDAQ           NA   8.375
MWBX      MetroWest Bank                        Framingham            MA    NE      BIF         NASDAQ     10/10/86   3.810
LARL      Laurel Capital Group, Inc.            Allison Park          PA    MA      SAIF        NASDAQ     02/20/87  14.500
COFD      Collective Bancorp, Inc.              Egg Harbor City       NJ    MA      SAIF        NASDAQ     02/07/84  23.500
FFES      First Federal of East Hartford        East Hartford         CT    NE      SAIF        NASDAQ     06/23/87  17.000
FSPG      First Home Bancorp, Inc.              Pennsville            NJ    MA      SAIF        NASDAQ     04/20/87  18.250
FMSB      First Mutual Savings Bank             Bellevue              WA    WE      BIF         NASDAQ     12/17/85  12.250
NASB      North American Savings Bank           Grandview             MO    MW      SAIF        NASDAQ     09/27/85  29.875
MAFB      MAF Bancorp, Inc.                     Clarendon Hills       IL    MW      SAIF        NASDAQ     01/12/90  23.750
PSBK      Progressive Bank, Inc.                Fishkill              NY    MA      BIF         NASDAQ     08/01/84  29.000
HPBC      Home Port Bancorp, Inc.               Nantucket             MA    NE      BIF         NASDAQ     08/25/88  14.000
CBSA      Coastal Bancorp, Inc.                 Houston               TX    SW      SAIF        NASDAQ           NA  17.250
IPSW      Ipswich Savings Bank                  Ipswich               MA    NE      BIF         NASDAQ     05/26/93  10.000
PFNC      Progress Financial Corporation        Plymouth Meeting      PA    MA      SAIF        NASDAQ     07/18/83   6.000
CBCO      CB Bancorp, Inc.                      Michigan City         IN    MW      SAIF        NASDAQ     12/28/92  17.250
WRNB      Warren Bancorp, Inc.                  Peabody               MA    NE      BIF         NASDAQ     07/09/86  12.000
DNFC      D & N Financial Corp.                 Hancock               MI    MW      SAIF        NASDAQ     02/13/85  12.375
EQSB      Equitable Federal Savings Bank        Wheaton               MD    MA      SAIF        NASDAQ     09/10/93  24.250
KSBK      KSB Bancorp, Inc.                     Kingfield             ME    NE      BIF         NASDAQ     06/24/93  20.455
LSBX      Lawrence Savings Bank                 North Andover         MA    NE      BIF         NASDAQ     05/02/86   5.500
BFSI      BFS Bankorp, Inc.                     New York              NY    MA      SAIF        NASDAQ     05/12/88  38.250
DIBK      Dime Financial Corp.                  Wallingford           CT    NE      BIF         NASDAQ     07/09/86  14.625
SISB      SIS Bancorp, Inc.                     Springfield           MA    NE      BIF         NASDAQ     02/08/95  17.560
WSFS      WSFS Financial Corporation            Wilmington            DE    MA      BIF         NASDAQ     11/26/86   7.000
PKPS      Poughkeepsie Savings Bank, FSB        Poughkeepsie          NY    MA      SAIF        NASDAQ     11/19/85   4.750

Maximum                                                                                                              59,500
Minimum                                                                                                               1,500
Average                                                                                                              18,496
Median                                                                                                               17,000
</TABLE> 



Source: SNL & F&C calculations          5
<PAGE>

FERGUSON & CO., LLP    Exhibit V - Selected Publicly Traded Thrifts
- -------------------



<TABLE> 
<CAPTION> 
                                                                                   Tangible           ROAA   ROACE
          Current    Price/  Current  Current          Current     Total  Equity/   Equity/   Core  Before  Before
           Market       LTM   Price/   Price/  Price/     Div.    Assets   Assets  T Assets    EPS   Extra   Extra  Merger
            Value  Core EPS  B Value TB Value  Assets    Yield    ($000)      (%)       (%)    ($)     (%)     (%)  Target?
Ticker       ($M)       (x)      (%)      (%)     (%)      (%)       MRQ      MRQ       MRQ    LTM     LTM     LTM   (Y/N)

<S>       <C>      <C>       <C>     <C>       <C>     <C>     <C>        <C>      <C>        <C>   <C>     <C>     <C>  
CARV        19.09    24.26    54.89    57.57    5.27    0.000    362,369     9.60      9.20   0.34    0.21    2.15     N
HBNK        35.30    24.02   101.96   101.96    7.99    0.000    441,911     7.84      7.84   0.64    0.22    3.92     N
PMFI        35.42    23.82    98.68    98.68    9.50    1.702    374,039     9.64      9.64   0.74    0.41    4.09     N
HMCI        19.61    23.48    92.82    92.82    5.78    0.000    338,985     6.23      6.23   0.74    0.40    6.66     N
HZFS         6.27    23.33    75.03    75.03    8.68    2.286     72,225    11.57     11.57   0.60    0.46    3.71     N
HRBF        21.71    22.92    77.83    77.83   11.03    3.232    196,762    14.17     14.17   0.54    0.62    3.17     N
BVFS       240.98    22.58   116.90   132.48    7.11    1.714  3,388,847     6.08      5.41   1.55    0.14    2.04     N
MBLF        29.49    22.40   103.97   103.97   15.12    1.860    195,074    14.54     14.54   0.96    0.70    4.83     N
SJSB        19.65    22.22   111.73   111.73   13.04    2.000    150,752    11.67     11.67   0.90    0.63    5.00     N
WAYN        29.54    21.94   129.00   129.00   11.86    4.456    248,503     9.20      9.20   0.90    0.58    6.32     N
NSSY        53.27    21.88   119.93   119.93    9.58    0.914    541,702     7.98      7.98   1.00    0.76    8.88     N
OFCP        87.31    21.79   108.08   134.82   11.80    1.984    745,464    10.92      8.94   0.74    0.99    4.97     N
MFBC        29.12    21.38    77.27    77.27   13.83    1.627    210,559    17.90     17.90   0.69    0.73    3.69     N
FFSW       100.97    21.09   210.74   231.69   10.22    1.548    993,459     7.73      7.28   1.47    1.06   15.63     N
NTMG         5.13    20.71    92.47    92.47    6.02    0.000     85,194     6.51      6.51   0.35    0.66   11.05     N
FFBS        34.60    20.56   133.90   133.90   28.01    2.273    123,553    19.56     19.56   1.07    1.32    6.50     N
HARS       168.17    20.55   111.52   119.14   13.46    3.867  1,249,497    12.07     11.39   0.73    0.70    5.58     N
PULB        26.44    20.36   116.68   116.68   14.74    6.337    179,406    12.63     12.63   0.62    0.84    6.94     N
GTFN       365.23    20.28   134.18   136.39   15.23    1.864  2,477,204    11.35     11.19   1.27    1.00    8.18     N
FSNJ        42.87    20.00    86.58    86.58    6.58    3.571    651,945     7.60      7.60   0.70    0.11    1.20     N
FFHH        39.56    19.96    73.01    73.01   11.94    4.396    331,395    14.37     14.37   0.57    0.64    3.79     N
AVND        47.70    19.78    81.14    81.14    8.05    0.000    592,727     9.92      9.92   0.67    0.62    5.81     N
SCCB        11.96    19.75    95.24    95.24   27.11    3.750     44,088    28.47     28.47   0.81    1.35    4.50     N
FED        182.59    19.74    96.74    98.39    4.45    0.000  4,104,854     4.60      4.53   0.88    0.23    4.98     N
GWBC        14.72    19.70    83.12    83.12   20.66    3.077     71,260    24.86     24.86   0.66    1.05    4.05     N
LARK        29.99    19.46    90.12    90.12   15.51    2.602    193,403    17.20     17.20   0.79    0.92    5.34     N
SMBC        24.35    19.35    91.66    91.66   15.03    3.540    161,992    16.40     16.40   0.73    0.87    4.98     N
HFGI        33.38    19.34   173.14   173.14    6.25    0.000    321,756     3.61      3.61   0.53    0.42   11.98     N
EFBI        26.38    19.32    84.49    84.66   13.07    0.000    203,431    15.47     15.44   0.66    1.03    5.52     N
SBCN        21.84    19.16    84.38    84.38   11.08    4.068    197,137    13.01     13.01   0.77    0.39    2.95     N
CFCP        69.40    19.10   258.62   258.62   15.73    1.738    441,216     6.08      6.08   1.06    1.00   16.47     N
TRIC        10.96    18.95    86.71    86.71   15.46    2.778     73,436    17.83     17.83   0.95    0.94    4.69     N
INCB        12.22    18.93    86.32    86.32   12.93    2.642     94,476    14.98     14.98   0.70    0.67    4.39     N
FFFL        85.68    18.75   104.68   105.99   10.82    4.706    791,897    10.24     10.13   0.68    0.65    6.23     N
HHFC        10.74    18.75    83.10    83.10   14.71    3.333     73,005    17.71     17.71   0.64    0.80    4.31     N
CMSV        77.90    18.60   104.23   104.23   12.32    5.000    632,507    11.82     11.82   0.86    0.84    6.62     N
HBFW        43.28    18.45    93.37    93.37   15.34    1.290    312,758    16.42     16.42   0.84    0.86    4.97     N
CEBK        32.38    18.21   102.26   117.21   10.18    0.000    318,191     9.95      8.80   0.92    0.60    6.40     N
IBSF       149.91    18.17   100.55   100.55   20.02    1.761    748,745    19.91     19.91   0.75    1.05    4.99     N
KNK         27.24    18.10    76.86    82.82    7.53    2.105    363,182     9.80      9.15   1.05    0.50    4.53     N
FBSI        20.83    17.98    87.62    87.82   14.83    1.250    140,471    16.92     16.90   0.89    0.79    4.42     N
FCBF        44.60    17.93    94.52    94.52   17.44    4.056    255,660    18.46     18.46   0.99    1.03    5.37     N
MFFC        27.11    17.91    80.48    80.48   15.24    4.333    178,289    18.93     18.93   0.67    1.04    4.80     N
FFEC       102.83    17.86   106.84   111.36   15.30    1.867    672,300    14.32     13.82   0.84    0.97    5.85     N
PALM        64.62    17.68   122.65   129.04   10.36    0.646    623,553     8.45      8.07   0.70    0.66    8.53     N
SOPN        64.12    17.65    95.46    95.46   25.02    3.504    256,294    26.21     26.21   0.97    1.48    5.68     N
LBCI        57.90    17.58    90.46    90.71    8.89    2.567    651,198     9.83      9.81   1.33    0.55    5.61     N
FIBC        26.49    17.56   101.03       NA   10.09    2.034    262,497     9.99        NA   0.84    0.66    5.76     N
FFKY        84.31    17.54   170.94   183.32   24.02    2.400    351,010    14.04     13.22   1.14    1.65   11.50     N
PCBC        13.92    17.47    88.46    88.46   17.73    1.846     78,480    20.05     20.05   0.93    1.00    4.86     N
HBS         23.85    17.45   124.33   129.92   17.76    2.811    134,274    14.28     13.76   1.06    1.01    6.66     N
GLBK         4.08    17.37    69.65    69.65   11.36    0.000     35,903    16.31     16.31   0.95    0.78    4.98     N
ETFS        16.72    17.35    78.00    78.00   15.31    1.356    114,961    19.63     19.63   0.85    0.89    4.58     N
CNIT        53.13    17.25   113.63   118.02    7.93    2.429    667,465     6.98      6.73   1.91    0.44    6.14     N
STND       261.53    17.20    98.22    98.40   11.50    2.000  2,274,536    11.71     11.69   0.93    0.80    6.06     N
CTZN       218.89    17.11   125.73   145.06    8.43    0.831  2,597,886     6.70      5.86   2.25    0.68    9.62     N
</TABLE> 

         
Source: SNL & F&C calculations

                                       6

<PAGE>
FERGUSON & CO., LLP      Exhibit V - Selected Publicly Traded Thrifts
- -------------------

<TABLE> 
<CAPTION> 

                                                                                           Tangible           ROAA   ROACE
          Current     Price/   Current    Current           Current        Total  Equity/   Equity/   Core  Before  Before
           Market        LTM    Price/     Price/  Price/      Div.       Assets   Assets  T Assets    EPS   Extra   Extra  Merger
            Value   Core EPS   B Value   TB Value  Assets     Yield       ($000)      (%)       (%)    ($)     (%)     (%)  Target?
Ticker       ($M)        (x)       (%)        (%)     (%)       (%)          MRQ      MRQ       MRQ    LTM     LTM     LTM   (Y/N)
<S>      <C>        <C>        <C>       <C>       <C>      <C>       <C>         <C>      <C>        <C>    <C>    <C>     <C> 
FFYF       120.60      17.05    117.90     117.90   21.63     2.513      573,162    18.35     18.35   1.40    1.21    6.50     N
NEBC        15.15      16.89     91.17     108.60    6.89     2.560      218,187     8.48      7.36   0.74    0.68    8.10     N
MWFD        25.62      16.87    153.67     161.09   14.37     1.912      178,249     9.35      8.96   0.93    1.20   12.27     N
FNGB        67.02      16.76     94.72      94.72   11.55     3.934      580,128    12.20     12.20   0.91    0.78    6.12     N
SFBM        29.61      16.74     92.17     107.03    8.22     3.160      360,021     8.92      7.78   1.21    0.69    8.01     N
HNFC        62.55      16.73    112.75     116.19    9.44     0.000      662,482     8.37      8.15   1.39    0.63    8.17     N
SECP       554.20      16.71    105.07     105.07   16.12     1.008    3,437,317    16.26     16.26   3.56    0.99    5.85     N
FFBI         7.31      16.67     92.98      92.98    8.25     0.000       88,615     8.88      8.88   0.93    0.70    6.53     N
MCBN         4.64      16.60     94.14      94.14    8.53     2.469       54,362     9.06      9.06   1.22    0.56    6.27     N
QCBC        50.53      16.56     76.02      76.46    7.51     0.000      692,974     9.88      9.83   0.80    0.50    4.90     N
LISB       696.04      16.51    133.43     133.43   13.33     1.426    5,221,019     9.99      9.99   1.70    0.93    8.78     N
FFFG        22.13      16.41    120.41     120.41    7.24     0.000      305,683     6.02      6.02   0.16    0.45    6.83     N
MARN        38.67      16.39     93.15      93.15   21.75     4.000      177,767    23.35     23.35   1.22    1.41    5.86     N
FCIT        50.29      16.27    128.25     128.25    8.05     0.000      624,118     6.28      6.28   1.06    0.71   11.36     N
CFHC       104.32      16.24    120.01     120.73    7.86     1.978    1,327,178     6.55      6.51   1.37    0.57    8.53     N
CSA        592.35      16.18    137.81     139.99    7.09     0.000    8,350,710     5.15      5.07   1.97    0.49    9.90     N
AADV       115.35      16.11    130.57     150.71   11.97     0.941      979,891     9.78      8.58   2.11    0.90    9.43     N
LFED        44.82      16.05    102.77     102.77   16.81     4.923      266,658    16.35     16.35   0.81    1.03    6.32     N
LVSB        46.45      16.02    102.55     133.55   10.20     1.220      455,155     9.95      7.82   1.28    1.15   10.25     N
EBCP        62.99      15.97     97.68     103.73    7.52     3.246      824,899     7.70      7.28   1.08    0.61    8.21     N
HVFD        34.27      15.93    121.54     121.87   10.09     3.000      339,630     8.30      8.28   1.13    0.65    7.98     N
MORG        10.20      15.91     97.15      97.15   14.24     1.959       71,654    14.66     14.66   0.77    0.97    6.38     N
FFSX        40.53      15.83    110.36     110.93    9.28     3.032      436,519     8.41      8.38   1.50    0.64    7.78     N
FBCI        45.42      15.82     91.23      91.55    9.94     1.548      456,896    10.90     10.87   0.98    0.74    5.68     N
GSLC         7.35      15.69    115.44     115.44    7.14     1.250      102,967     6.19      6.19   0.51    0.68   10.91     N
IFSB         9.59      15.63     56.78      65.96    3.64     2.933      263,735     6.40      5.56   0.48    0.49    7.71     N
CNSK        23.51      15.58    141.68     141.68    6.94     0.000      338,761     7.27      7.27   0.77    0.74   11.66     N
FFLC        47.14      15.38     83.57      83.57   14.19     2.222      332,087    16.98     16.98   1.17    0.94    5.51     N
STSA        73.25      15.34    119.47     149.01    4.89     0.000    1,497,617     5.83      5.04   0.88    0.45    7.72     N
NEIB        25.26      15.31     86.69      86.69   16.39     2.449      154,128    18.90     18.90   0.80    1.19    5.46     N
SFSB        21.68      15.27     84.02      84.56    6.00     1.855      362,272     7.14      7.10   1.13    0.51    6.97     N
THRD        59.63      15.25     77.95      77.95   12.09     2.306      519,196    14.31     14.31   0.91    0.92    5.60     N
JSBF       339.71      15.22    100.54     100.54   21.94     3.650    1,548,328    21.83     21.83   2.16    1.47    6.76     N
WCBI        55.71      15.18    115.49     115.49   17.85     2.259      312,158    15.45     15.45   1.40    1.30    8.37     N
SFFC        12.97      15.14     86.92      86.92   17.48     2.540       74,181    20.12     20.12   1.04    1.18    5.80     N
DSBC       103.83      15.09    126.90     131.38    8.31     0.701    1,247,739     6.55      6.34   2.27    0.66   10.25     N
FTFC       127.74      15.07    136.39     144.88    9.34     3.122    1,382,069     6.85      6.48   1.36    0.92   13.46     N
NSSB        77.51      14.97    107.04     118.61   11.32     3.339      711,628    10.57      9.64   0.96    0.83    7.38     N
PWBC        54.95      14.95    102.84     112.89    8.08     2.618      680,434     7.85      7.20   0.92    0.61    7.46     N
MFSL        89.32      14.80     96.83      98.34    8.12     2.207    1,128,449     8.39      8.27   1.96    0.79    9.61     N
WSTR        63.73      14.80     81.10      81.10   11.30     2.483      563,931    13.94     13.94   0.98    0.81    5.93     N
TWIN        14.60      14.77    103.57     103.57   14.25     3.938      102,423    13.76     13.76   1.10    1.08    7.84     N
ASBI        44.89      14.67    100.67     100.82   11.72     4.148      383,072    11.64     11.62   0.92    0.93    7.20     N
FKFS        21.81      14.67     94.64      94.64    7.84     0.000      278,204     8.28      8.28   1.15    0.48    5.49     N
MLFB       140.95      14.66     97.06      99.54    8.40     3.200    1,765,812     7.95      7.76   1.62    0.71    7.88     N
POBS        73.15      14.66    109.16     109.16   27.35     4.706      267,428    25.05     25.05   0.87    2.31    9.35     N
GFCO        22.09      14.57     83.40      85.44    8.07     3.358      273,890     9.67      9.46   1.39    0.56    5.82     N
HMNF        68.73      14.52     86.94      86.94   14.58     0.000      542,012    16.77     16.77   1.05    1.10    6.27     N
SFED        15.83      14.41     71.06      71.06    9.63     1.959      164,366    13.56     13.56   0.85    0.69    4.88     N
FFFC        88.17      14.38     96.78      98.78   17.03     2.462      517,754    16.32     16.04   1.13    1.25    7.22     N
JSBA        97.22      14.35    107.69     130.62    8.72     1.376    1,114,294     7.28      6.08   1.62    0.62    8.90     N
MSBB        46.76      14.35     82.67     213.73    5.56     3.636      840,552     8.21      4.26   1.15    0.47      NA     N
HALL        21.64      14.29     81.61      81.61    6.38     0.000      339,283     7.82      7.82   1.05    0.57    6.40     N
KSAV        13.27      14.29     97.32      97.42   14.76     3.000       89,871    15.16     15.15   1.40    1.14    6.85     N
NMSB        28.49      14.29     89.29      89.29    9.21     2.857      309,363    10.31     10.31   0.49    0.75    6.71     N
FSLA       105.82      14.25    116.24     133.97   11.03     2.462      959,356     9.49      8.34   1.14    0.87    9.48     N

</TABLE> 

Source: SNL & F&C calculations    
                                       7

<PAGE>
FERGUSON & CO., LLP      Exhibit V - Selected Publicly Traded Thrifts
- -------------------
<TABLE> 
<CAPTION> 


                                                                                        Tangible        ROAA    ROACE
            Current   Price/   Current  Current           Current       Total  Equity/  Equity/  Core   Before  Before
             Market      LTM   Price/   Price/    Price/    Div.      Assets   Assets  T Assets   EPS   Extra   Extra   Merger
              Value  Core EPS  B Value  TB Value  Assets   Yield      ($000)      (%)      (%)    ($)     (%)     (%)   Target?
Ticker         ($M)      (x)      (%)      (%)      (%)      (%)         MRQ      MRQ      MRQ    LTM     LTM     LTM   (Y/N)
<S>       <C>        <C>      <C>      <C>       <C>       <C>     <C>         <C>       <C>     <C>    <C>     <C>     <C> 
HFFC          46.98    14.25    90.45    90.72     8.12    2.361     574,027     8.97     8.95   1.07    0.78    8.68     N
NWSB         265.90    14.22   137.38   144.72    14.16    2.813   1,877,529    10.15     9.69   0.80    1.01    9.47     N
PTRS           8.10    14.16    76.92    76.92     7.49    1.500     113,862     9.73     9.73   1.13    0.54    5.67     N
STFR         143.86    14.15   110.28   115.47    11.64    1.553   1,295,580    10.43    10.01   1.82    1.31   11.70     N
FSBI          23.23    14.05   105.85   106.72     7.71    1.882     301,442     7.28     7.23   1.21    0.60    7.73     N
LIFB         144.49    14.03    97.15   100.92    11.65    3.075   1,240,520    11.99    11.60   1.02    0.87    6.27     N
THBC          14.68    14.03    82.19    82.19    18.24    2.909      80,484    22.20    22.20   0.98    1.38    6.09     N
EGFC         110.66    14.00   107.98   149.21     7.70    3.755   1,428,558     7.14     5.27   1.75    1.29   17.83     N
MFLR          11.46    13.96   105.68   108.02    10.12    3.048     113,182     9.58     9.39   0.94    0.89    8.54     N
CENF         114.67    13.87   106.96   107.21     5.34    1.582   2,148,344     4.99     4.98   1.64    0.57   11.66     N
CASH          38.68    13.85   100.14   107.41    12.57    2.023     309,706    12.55    11.80   1.57    1.24    9.27     N
FFHS          16.90    13.81    83.29    84.16     7.80    2.207     216,508     9.37     9.28   1.05    0.62    6.56     N
SHEN          45.63    13.79    97.42    97.42    12.35    2.400     369,279    12.68    12.68   1.45    1.03    7.45     N
PBCT         841.05    13.72   146.50       NA    11.30    3.787   7,441,500     7.80       NA   1.54    1.13   14.32     N
SWBI          48.00    13.72   119.96   119.96    13.46    4.037     356,692    11.22    11.22   1.95    1.15    8.95     N
GRTR         140.57    13.64    96.51    96.51     5.53    0.000   2,540,811     7.90     7.90   0.77    0.73    7.88     N
RVSB          32.33    13.64   140.06   158.23    15.43    1.467     209,506    11.02     9.88   1.10    1.31   12.02     N
UBMT          22.02    13.64    89.46    89.46    21.06    4.889     104,574    23.53    23.53   1.32    1.50    6.64     N
FISB         191.81    13.60   141.01   142.92    13.02    2.422   1,473,094     9.24     9.12   1.70    1.19   13.57     N
BSBC          16.19    13.59   131.30   131.30    11.51    0.000     178,121     8.75     8.75   0.23    0.86   10.00     N
OHSL          23.74    13.54    93.57    93.57    11.62    3.897     205,462    12.42    12.42   1.44    0.95    7.51     N
CFX          102.14    13.50   110.02   122.62     9.96    0.000   1,025,771     9.05     8.19   1.00    1.00   10.23     N
BFSB          19.45    13.40    99.35    99.35    17.02    2.388     117,596    16.10    16.10   1.25    1.26    7.56     N
FLAG          23.35    13.36   108.14   108.14    10.33    2.925     225,960     9.56     9.56   0.87    0.92    9.91     N
GPT        1,560.13    13.35    92.87   166.22    11.03    2.560  14,150,594    10.36     6.07   2.34    0.88    7.40     N
SMFC          28.16    13.32    82.95    82.95    10.05    0.000     280,027    10.99    10.99   1.22    0.85    6.89     N
QCSB         283.64    13.31   134.29   134.29    22.80    2.837   1,259,485    16.98    16.98   3.53    1.74    9.88     N
BKCT          55.13    13.30   128.72   128.72    13.59    3.454     405,761    10.56    10.56   1.56    1.18   10.70     N
IFSL          90.01    13.29   127.69   137.48    12.54    3.789     717,720     9.82     9.19   1.43    1.02   10.75     N
ABCW         166.96    13.27   143.75   147.63     9.70    1.449   1,754,556     6.75     6.58   2.60    0.88   12.13     N
PBKB          30.90    13.21   112.80   119.20     5.80    3.027     533,134     4.93     4.68   0.70    0.80   12.24     N
DSL          379.77    13.08    96.90    98.57     8.06    2.145   4,712,294     8.32     8.19   1.71    0.69    8.44     N
RELY         147.79    13.06    96.20   141.89     8.29    2.841   1,782,550     8.62     6.01   1.24    0.86    7.63     N
DME        1,302.28    13.03   131.30       NA     6.66    0.000  19,544,289     5.08       NA   0.94    0.38    7.94     N
FRC           93.75    13.01    81.84       NA     4.54    0.000   2,064,209     5.55       NA   0.98    0.46    7.95     N
PBCI          62.34    13.01   110.27   111.24    17.05    4.737     365,553    15.47    15.36   1.46    1.34    8.52     N
WAMU       2,653.51    13.01   186.57   208.67    11.89    2.499  22,323,472     7.38     6.76   2.83    1.04   15.64     N
CFSB          87.10    13.00   133.84   133.84    11.00    2.462     791,610     8.22     8.22   1.50    0.96   11.70     N
CFFC          26.35    12.97   120.29   120.29    16.49    2.506     159,793    13.71    13.71   1.60    1.30    9.71     N
SSBK          55.68    12.87   130.87   133.58    10.52    2.182     529,187     8.04     7.89   1.71    0.99   11.84     N
TCB        1,248.37    12.78   231.98   242.50    17.83    2.158   7,000,871     7.48     7.18   2.72    1.43   20.12     N
WFCO          26.32    12.74   124.88   128.14     9.30    3.170     282,833     7.45     7.28   1.04    0.94   12.39     N
RARB          30.05    12.73   120.03   123.11     8.69    2.840     346,841     7.24     7.07   1.66    0.82   10.69     N
UFRM          25.29    12.69   121.15   121.15    10.03    2.424     252,170     8.27     8.27   0.65    0.87   11.31     N
SPBC         427.22    12.63   113.75   114.13     9.85    2.021   4,337,546     8.66     8.63   1.88    0.91    9.81     N
FFWD          19.86    12.62    97.98    97.98    14.29    1.864     139,718    14.60    14.60   1.02    1.17    8.14     N
CIBI          10.52    12.61    88.60    88.60    12.26    2.667      85,785    13.84    13.84   1.19    1.01    6.98     N
CBNH          43.61    12.59   115.46       NA     7.98    3.333     546,725     6.94       NA   1.43    0.81   11.13     N
PULS          52.98    12.59   134.69   134.69    10.49    4.029     505,034     7.79     7.79   1.38    1.19   10.28     N
MGNL         256.07    12.54   203.57   215.17    19.57    3.211   1,308,657     9.61     9.14   2.98    1.71   17.51     N
HSBK          23.48    12.50    95.12    95.12     6.19    1.982     355,071     6.51     6.51   1.13    0.68    9.94     N
WSB           22.16    12.50   105.63   105.63     8.69    1.905     254,968     8.22     8.22   0.42    0.94   12.56     N
LSBI          13.77    12.40    77.32    77.32     8.90    2.133     162,520    10.66    10.66   1.21    0.83    6.94     N
HAVN         124.20    12.39   132.06   132.86     8.01    2.087   1,550,275     6.07     6.03   2.32    0.74   11.42     N
MIVI          10.53    12.36    79.83    79.83    15.05    1.455      69,983    18.86    18.86   0.89    1.32    6.73     N
GSBC         122.50    12.33   183.68   186.78    18.59    2.534     658,997    10.12     9.97   2.24    1.74   17.18     N

</TABLE> 
         
Source: SNL & F&C calculations 

                                       8

<PAGE>

FERGUSON & CO., LLP           Exhibit V - Selected Publicly Traded Thrifts
- -------------------

<TABLE>
<CAPTION> 
                                                                                        Tangible             ROAA   ROACE
          Current      Price/  Current    Current         Current       Total  Equity/   Equity/     Core  Before  Before
           Market         LTM   Price/     Price/  Price/    Div.      Assets   Assets  T Assets      EPS   Extra   Extra   Merger
            Value    Core EPS  B Value   TB Value  Assets   Yield      ($000)      (%)       (%)      ($)     (%)     (%)  Target?
Ticker       ($M)         (x)      (%)        (%)     (%)     (%)         MRQ      MRQ       MRQ      LTM     LTM     LTM    (Y/N)
<S>       <C>        <C>       <C>       <C>       <C>     <C>        <C>        <C>       <C>      <C>      <C>     <C>    <C> 
FBBC       109.23       12.27    93.93      93.93   19.14   1.495     570,649    20.37     20.37     1.09    1.62    7.34     N
CVAL        28.83       12.25   114.71     114.71   10.50   2.192     274,575     9.15      9.15     1.49    0.91   10.03     N
ASFC       545.80       12.20    97.18     119.47    7.71   1.734   7,078,383     7.93      6.55     2.08    0.74    8.55     N
FLFC        82.04       12.20   121.73     144.98    8.31   2.537     981,694     7.60      6.58     1.68    1.03   14.27     N
GWF      3,280.25       12.18   129.12     146.74    7.50   4.188  43,719,958     6.48      5.83     1.96    0.72   11.97     N
PBNB        41.58       12.15    95.36     103.04   10.31   4.206     406,276    10.81     10.09     1.80    0.85    7.81     N
GFSB        10.32       12.13   103.74     103.74   12.39   1.975      83,305    11.94     11.94     1.67    1.16    9.19     N
ALBK       334.72       12.11   105.71     119.67   10.07   1.906   3,325,592     9.52      8.51     2.08    0.97    9.50     N
GBCI        71.40       12.07   186.24     186.57   17.93   3.012     398,220     9.63      9.61     1.76    1.59   16.25     N
MSBF        11.49       12.06    90.14      90.14   20.40   2.941      56,317     22.6     22.63     1.41    1.92    7.79     N
YFED        98.31       11.95   106.77     106.77    9.38   3.692   1,048,673      8.7      8.78     1.36    0.97   11.42     N
NWEQ        10.05       11.92    80.46      80.46   11.64   3.902      86,355     13.7     13.74     0.86    1.06    6.95     N
PSAB        67.05       11.92   115.53     123.20   10.40   3.778     644,560      9.0      8.49     1.51    1.02   10.90     N
FSFC        41.69       11.88    55.23      55.23   10.84   1.684     359,481     19.6     19.62     0.80    0.90    4.59     N
FFSL        10.94       11.87    83.82      83.82   10.34   2.133     105,771     12.3     12.34     1.58    1.10    8.51     N
CBCI        67.23       11.86    83.51      83.51   13.42   0.000     500,814     16.0     16.08     2.34    1.31    7.85     N
ROSE       243.47       11.77   117.66     117.66    7.92   2.636   3,073,458      6.2      6.21     2.32    0.92   13.94     N
PFSL        23.35       11.69   106.30     106.30    6.32   5.517     369,379      5.9      5.95     1.24    0.56    9.45     N
IWBK       158.84       11.67   164.83     169.48   11.23   2.112   1,413,926      6.8      6.64     2.11    1.11   15.69     N
RCSB       304.02       11.67   119.69     123.93    7.51   1.959   4,048,684      8.6      8.42     2.10    1.01   11.62     N
WVFC        36.46       11.67   100.38     100.38   15.18   1.905     240,282     15.1     15.12     1.80    1.23    8.09     N
MERI        24.39       11.62   140.63     140.63   10.68   1.905     228,419      7.5      7.59     2.71    1.01   13.70     N
CAFI        37.26       11.61   130.15     130.15   10.84   2.433     343,711      8.3      8.33     1.55    1.22   15.56     N
HRZB        85.73       11.61   107.26     107.26   17.37   3.077     493,499     16.2     16.20     1.12    1.54    9.56     N
PFSB        77.78       11.60    81.89     103.37    8.00   0.000   1,022,777      8.9      7.24     1.39    0.74    7.04     N
GDW      3,164.08       11.55   133.95     142.25    8.84   0.696  35,775,375      6.6      6.24     4.73    0.81   12.46     N
FGHC        12.14       11.54   102.39     115.83    8.54   0.000     142,133      8.1      7.29     0.52    0.87   10.61     N
SOSA        24.98       11.54    87.72      87.72    4.88   0.000     511,390      5.5      5.56     0.13    0.42    7.83     N
NHTB        16.71       11.48    85.94      85.94    6.61   5.063     252,481      7.6      7.69     0.86    0.58    7.41     N
COFI     1,614.73       11.46   172.81         NA   11.57   2.564  13,951,846      6.7        NA     3.13    0.42    6.39     N
FFPB       106.21       11.39    93.48      95.88    7.39   1.951   1,438,024      7.9      7.72     1.80    0.73    8.92     N
PFDC        45.15       11.39   105.83     105.83   16.15   2.909     280,778     15.2     15.26     1.69    1.45    9.58     N
WBST       234.94       11.28   118.76     155.66    6.12   2.483   3,837,220      5.5      4.43     2.57    0.60   11.00     N
FFBZ        19.22       11.24   152.74     152.93   11.10   1.796     173,191      7.8      7.80     2.18    1.10   14.88     N
SFB      1,217.73       11.24   126.46     161.51    7.99   2.058  15,239,983      6.3      5.02     3.46    0.95   14.09     N
SWCB        37.73       11.21   101.88     108.49    8.39   4.985     449,889      8.2      7.77     1.79    0.86   10.69     N
HARB       120.85       11.14   142.11     147.59   11.92   4.898   1,014,013      8.3      8.10     2.20    1.18   13.57     N
NFSL        29.90       11.14   159.41     160.41   18.46   2.146     160,656     11.5     11.51     1.84    1.89   17.69     N
FFCH       117.77       11.08   123.01     123.01    8.13   3.459   1,449,162      6.6      6.61     1.67    0.75   11.29     N
PLE         14.90       11.02    97.90     101.52    8.02   4.299     185,793      8.1      7.93     1.52    0.79   10.34     N
PVFC        32.14       10.92   150.69     150.69   10.10   0.000     318,100      6.7      6.70     1.90    1.13   17.86     N
WFSL       876.61       10.92   146.75     154.05   17.39   4.434   5,040,588     11.8     11.36     1.90    1.78   14.47     N
BKCO       228.70       10.90   121.68     124.30   11.94   3.580   1,915,528      9.8      9.62     1.64    1.13   11.42     N
BANC       152.05       10.82   110.52     120.33    9.20   1.367   1,642,825      8.3      7.70     1.19    1.08   15.12     N
MIFC        10.73       10.81    99.30      99.45    9.31   1.255     115,260      9.3      9.36     0.59    0.93   10.00     N
MASB        90.44       10.80   104.17     104.17   10.38   2.887     858,922     10.1     10.16     3.08    1.05   10.32     N
FBHC        13.90       10.69    79.07      79.07    5.69   1.647     244,169      7.2      7.20     1.59    0.71    9.84     N
FOBC        33.90       10.69    79.20      83.49    9.88   4.075     343,028     12.0     11.46     1.24    1.00    7.92     N
SFSL        50.32       10.40   123.06     126.55   10.72   3.088     469,656      8.7      8.49     1.37    1.18   13.51     N
CAPS        18.45       10.33    91.89      91.89    9.59   1.926     202,554     10.4     10.43     1.81    0.95    8.96     N
FFWC        14.41       10.32    89.61      89.61    9.68   3.077     148,892     10.8     10.80     1.89    0.90    8.07     N
MDBK        96.29       10.32   108.97     119.52    9.69   3.200     993,467      8.8      8.17     2.06    1.04   11.68     N
CTBK        12.23       10.25    80.42      80.42    5.69   1.829     214,975      7.0      7.08     1.28    0.56    8.07     N
GROV        46.27       10.20   123.15     123.30    7.84   2.400     590,405      6.3      6.36     2.94    0.87   13.91     N
MWBI         8.87       10.19    95.90      95.90    6.40   2.049     138,628      6.6      6.67     2.49    1.01   14.64     N
NYB        311.72       10.16   196.84     196.84   10.68   2.949   2,918,120      5.4      5.43     2.67    1.27   21.80     N

</TABLE>
Source:  SNL & F&C calculations          9  

<PAGE>
FERGUSON & CO., LLP          Exhibit V - Selected Publicly Traded Thrifts
- -------------------
<TABLE> 
<CAPTION> 

                                                                                  Tangible          ROAA   ROACE
           Current   Price/  Current  Current         Current       Total Equity/  Equity/   Core Before  Before
            Market      LTM   Price/   Price/  Price/    Div.      Assets  Assets T Assets    EPS  Extra   Extra  Merger
             Value  Core EPS B Value TB Value  Assets   Yield      ($000)     (%)      (%)    ($)    (%)     (%)  Target?
Ticker        ($M)      (x)      (%)      (%)     (%)     (%)         MRQ     MRQ      MRQ    LTM    LTM     LTM   (Y/N)
<S>         <C>       <C>     <C>      <C>      <C>     <C>     <C>         <C>      <C>     <C>    <C>    <C>      <C> 

HIFS         18.98    10.02   104.09   104.09   10.16   2.462     186,724    9.76     9.76   1.46   1.10   10.64     N
VFFC         65.98     9.96   119.78   124.21    9.24   0.851     713,931    7.72     7.46   1.18   1.21   16.02     N
AMFB        173.51     9.92   160.68   174.26   12.95   2.520   1,339,147    8.21     7.62   1.60   1.42   17.61     N
MCBS         36.59     9.92    95.38    95.53   12.58   2.254     290,903   12.52    12.51   1.79   1.40   10.14     N
CFB         553.72     9.85   138.31   153.96    8.37   1.088   6,617,488    6.05     5.47   3.73   0.84   15.33     N
HARL         22.57     9.78   113.78   113.78    7.57   2.286     298,172    6.65     6.65   1.79   0.81   11.83     N
EBSI         67.14     9.77   117.44   117.44   10.98   4.068     611,512    9.35     9.35   1.51   0.98   13.09     N
HOMF         58.72     9.77   116.76   121.43    9.67   1.896     606,266    8.29     7.99   2.70   1.20   15.05     N
FMCO         39.17     9.74   114.13   116.99    7.56   1.260     517,943    6.63     6.48   1.63   0.83   12.68     N
FFHC        657.92     9.69   161.29   169.10   11.79   2.727   5,579,294    7.31     7.00   2.27   1.32   18.73     N
FESX         64.24     9.66   103.06   103.06    7.62   4.518     842,903    7.40     7.40   1.10   0.99   13.37     N
FFRV         29.34     9.61   107.20   107.29    9.13   1.553     321,558    8.51     8.50   1.34   0.99   12.15     N
LOAN         11.44     9.59   107.28   110.89    8.74   1.939     130,930    8.55     8.29   0.86   1.47   16.04     N
AFFFZ       165.29     9.58   107.76   110.35    7.08   5.818   2,333,113    6.80     6.65   2.87   0.81   12.57     N
PVSA         82.10     9.50   117.69   118.19    8.93   2.049     919,242    7.59     7.56   2.67   1.06   15.13     N
ANDB         97.75     9.43   110.21   110.21    8.33   2.609   1,173,956    7.56     7.56   2.44   0.97   12.75     N
WLDN         99.08     9.36   101.89   118.33    9.42   3.436   1,051,743    9.25     8.07   1.99   1.03   11.09     N
SVRN        477.14     9.34   124.19   182.98    5.20   0.873   9,183,447    5.02     3.79   1.03   0.79   17.03     N
PHBK        500.35     9.24   136.60   152.77   11.45   3.421   4,371,709    8.38     7.56   2.15   1.14   13.37     N
IROQ         35.35     9.20   123.56   137.99    7.51   2.133     470,710    7.07     6.48   1.63   0.96   14.40     N
RFED        669.06     9.18   144.58       NA    7.17   3.906   9,327,772    5.54       NA   1.73   0.64   13.33     N
FFED         26.82     9.11   188.60   188.60    9.57   7.442     280,138    5.08     5.08   1.18   1.29   25.83     N
PCCI         24.79     9.10   105.88   105.88    8.53   0.000     290,443    8.06     8.06   0.92   1.31   19.77     N
MWBX         52.89     9.07   148.25   148.25   11.07   2.625     477,665    7.48     7.48   0.42   1.26   17.00     N
LARL         21.87     9.06   106.15   106.15   11.33   3.034     193,008   10.68    10.68   1.60   1.35   13.23     N
COFD        478.79     8.90   131.43   140.80    9.31   4.255   5,145,471    7.08     6.64   2.64   1.07   15.71     N
FFES         44.15     8.85    76.23    76.51    4.72   3.529     933,433    6.20     6.18   1.92   0.60    8.81     N
FSPG         37.05     8.82   121.91   125.34    7.94   2.630     466,363    6.52     6.35   2.07   1.01   15.60     N
FMSB         29.97     8.81   121.65   121.65    8.08   1.633     370,986    6.64     6.64   1.39   1.03   15.31     N
NASB         68.00     8.81   139.34   145.17   10.24   2.093     664,250    7.35     7.07   3.39   1.33   18.15     N
MAFB        245.59     8.80   101.41   114.07    7.88   1.347   3,117,149    7.77     6.97   2.70   0.72   10.17     N
PSBK         76.76     8.79   106.85   122.99    8.51   2.759     901,690    7.97     7.00   3.30   1.10   12.30     N
HPBC         25.79     8.48   134.23   134.23   14.29   5.714     180,451   10.65    10.65   1.65   1.79   15.71     N
CBSA         85.60     8.37    91.32   110.36    3.06   2.319   2,796,568    3.40     2.83   2.06   0.40   11.69     N
IPSW         11.78     8.33   135.50   135.50    7.81   2.000     150,962    5.76     5.76   1.20   1.30   21.16     N
PFNC         22.38     8.33   114.72   115.61    6.43   1.333     347,858    5.61     5.57   0.72   0.91   18.78     N
CBCO         20.27     8.21   104.93   104.93   10.36   0.000     195,658    9.87     9.87   2.10   1.38   14.64     N
WRNB         44.20     8.11   140.19   140.19   12.65   3.667     349,421    9.03     9.03   1.48   1.70   19.56     N
DNFC         93.61     7.73   120.15   121.80    6.86   0.000   1,364,024    5.79     5.71   1.60   1.08   19.53     N
EQSB         14.55     7.46   106.59   106.59    5.59   0.000     260,134    5.25     5.25   3.25   0.84   16.13     N
KSBK          8.41     6.98    92.98   100.42    6.35   0.978     132,533    6.82     6.35   2.93   0.89   13.42     N
LSBX         23.35     6.96    95.49    95.49    7.22   0.000     323,523    7.56     7.56   0.79   1.15   14.78     N
BFSI         62.56     6.64   128.66   128.66   10.07   0.000     621,324    7.83     7.83   5.76   1.84   24.09     N
DIBK         74.61     6.36   131.99   138.36   10.83   2.188     688,993    8.20     7.86   2.30   1.64   21.02     N
SISB        100.49     6.25   109.96   109.96    8.31   0.000   1,209,843    7.19     7.19   2.81   1.38   19.41     N
WSFS         96.83     5.65   130.60   132.08    7.38   0.000   1,312,864    5.65     5.59   1.24   2.20   38.10     N
PKPS         59.61     3.28    84.07    84.07    7.09   2.105     840,491    8.44     8.44   1.45   1.70   21.07     N

Maximum   3,280.25    24.26   258.62   258.62   28.01   7.442  43,719,958   28.47    28.47   5.76   2.31   38.10  
Minimum       4.08     3.28    54.89    55.23    3.06    -         35,903    3.40     2.83   0.13   0.11    1.20    
Average     149.53    13.86   110.90   115.51   11.03   2.289   1,563,912   10.40    10.23   1.44   0.95    9.99  
Median       45.63    13.36   105.88   110.09   10.10   2.273     441,911    8.97     8.55   1.24   0.93    8.96   
</TABLE> 


Source: SNL & F&C calculations         10
<PAGE>
FERGUSON & CO., LLP       Exhibit V - Selected Publicly Traded Thrifts
- -------------------

<TABLE> 
<CAPTION> 
                                               ROAA   ROACE
                       NPAs/  Price/    Core Before  Before
            Current   Assets    Core     EPS  Extra   Extra
            Pricing      (%)     EPS     ($)    (%)     (%)
Ticker         Date      MRQ     (x)     MRQ    MRQ     MRQ
<S>        <C>         <C>     <C>     <C>    <C>     <C> 
CARV       07/30/96       NA   18.75    0.11   0.29    3.02
HBNK       07/30/96     1.98   14.78    0.26   0.54    7.00
PMFI       07/30/96     0.65   20.98    0.21   0.46    4.75
HMCI       07/30/96       NA   18.89    0.23   0.48    7.85
HZFS       07/30/96     1.42      NM   (0.16) (0.35)  (2.93)
HRBF       07/30/96     0.23   34.38    0.09   0.35    2.15
BVFS       07/30/96     0.93   12.68    0.69   0.54    8.23
MBLF       07/30/96     0.33   20.67    0.26   0.73    5.11
SJSB       07/30/96     0.29   27.78    0.18   0.46    3.84
WAYN       07/30/96     0.93   18.29    0.27   0.66    7.05
NSSY       07/30/96     2.90   15.19    0.36   0.71    8.32
OFCP       07/30/96     0.29   17.53    0.23   0.92    6.42
MFBC       07/30/96       NA   17.56    0.21   0.82    4.43
FFSW       07/30/96     0.15   20.39    0.38   1.07   16.08
NTMG       07/30/96     1.47   15.10    0.12   0.74   11.94
FFBS       07/30/96     0.43   19.64    0.28   1.43    7.13
HARS       07/30/96     0.75   26.79    0.14   0.55    4.51
PULB       07/30/96     0.45   17.53    0.18   0.95    7.52
GTFN       07/30/96     0.44   18.93    0.34   1.06    9.02
FSNJ       07/30/96     0.81   16.67    0.21   0.50    6.42
FFHH       07/30/96     0.07   13.54    0.21   0.82    5.49
AVND       07/30/96       NA   19.49    0.17   0.64    6.22
SCCB       07/30/96       NA   19.05    0.21   1.38    4.75
FED        07/30/96     2.52   13.57    0.32   0.33    7.08
GWBC       07/30/96     0.08   21.67    0.15   0.94    3.76
LARK       07/30/96     0.15   21.35    0.18   0.90    5.11
SMBC       07/30/96     0.97   14.13    0.25   1.13    6.84
HFGI       07/30/96     0.43   23.30    0.11   0.77   21.46
EFBI       07/30/96     0.01   18.75    0.17   0.91    5.88
SBCN       07/30/96     0.20   30.73    0.12  (0.41)  (3.08)
CFCP       07/30/96     0.18   18.75    0.27   1.07   17.64
TRIC       07/30/96     0.18   18.00    0.25   0.89    4.73
INCB       07/30/96       NA   23.66    0.14   0.54    3.53
FFFL       07/30/96     0.38   18.75    0.17   0.76    7.34
HHFC       07/30/96     0.20   21.43    0.14   0.63    3.47
CMSV       07/30/96     1.24   16.67    0.24   0.83    6.77
HBFW       07/30/96     0.00   16.85    0.23   0.85    5.01
CEBK       07/30/96     2.31   14.44    0.29   0.75    7.68
IBSF       07/30/96     0.07   18.92    0.18   0.98    4.89
KNK        07/30/96     0.20   18.27    0.26   0.44    4.39
FBSI       07/30/96     0.09   17.39    0.23   0.82    4.79
FCBF       07/30/96       NA   15.85    0.28   1.06    5.58
MFFC       07/30/96     0.19   18.75    0.16   0.88    4.54
FFEC       07/30/96     0.13   17.86    0.21   0.69    4.68
PALM       07/30/96     4.14   20.63    0.15   0.69    8.38
SOPN       07/30/96     0.03   17.13    0.25   1.52    5.83
LBCI       07/30/96     0.06   18.85    0.31   0.50    5.18
FIBC       07/30/96       NA   13.17    0.28   0.79    7.61
FFKY       07/30/96     0.07   16.67    0.30   1.61   11.33
PCBC       07/30/96     0.04   18.47    0.22   0.91    4.44
HBS        07/30/96     2.45   15.95    0.29   1.11    7.79
GLBK       07/30/96     0.00   29.46    0.14   0.87    5.47
ETFS       07/30/96     0.45   21.69    0.17   0.74    3.81
CNIT       07/30/96     0.44   12.67    0.65   0.74   10.31
STND       07/30/96       NA   16.67    0.24   0.68    5.71
CTZN       07/30/96     0.85   13.37    0.72   0.74   10.61
</TABLE> 


Source: SNL & F&C calculations                           11
<PAGE>
FERGUSON & CO.,LLP        Exhibit V - Selected Publicly Traded Thrifts
- ------------------

<TABLE> 
<CAPTION> 
                                               ROAA   ROACE
                       NPAs/  Price/    Core Before  Before
            Current   Assets    Core     EPS  Extra   Extra
            Pricing      (%)     EPS     ($)    (%)     (%)
Ticker         Date      MRQ     (x)     MRQ    MRQ     MRQ
<S>        <C>          <C>   <C>       <C>    <C>    <C>  
FFYF       07/30/96     0.88   16.13    0.37   1.10    6.03
NEBC       07/30/96       NA   19.53    0.16   0.56    6.42
MWFD       07/30/96     0.26   15.09    0.26   1.28   13.38
FNGB       07/30/96     0.17   15.25    0.25   0.82    6.62
SFBM       07/30/96     0.11   18.08    0.28   0.71    7.92
HNFC       07/30/96     0.13   14.53    0.40   0.68    8.25
SECP       07/30/96     0.11   13.90    1.07   1.20    7.22
FFBI       07/30/96     0.32  193.75    0.02   0.06    0.61
MCBN       07/30/96     1.10   21.09    0.24   0.50    5.46
QCBC       07/30/96     2.31   14.40    0.23   0.54    5.46
LISB       07/30/96       NA   17.11    0.41   0.90    8.71
FFFG       07/30/96     3.77   16.41    0.04   0.07    1.21
MARN       07/30/96     1.07   15.15    0.33   1.41    5.95
FCIT       07/30/96     3.43   23.96    0.18   0.70   11.04
CFHC       07/30/96     1.26   10.30    0.54   0.89   13.41
CSA        07/30/96     1.59   15.94    0.50   0.37    7.30
AADV       07/30/96     0.56   15.74    0.54   0.92    9.19
LFED       07/30/96     0.01   14.13    0.23   1.17    7.07
LVSB       07/30/96     1.89   11.14    0.46   1.35   12.79
EBCP       07/30/96     1.81   15.97    0.27   0.73    9.56
HVFD       07/30/96     0.77   13.24    0.34   0.74    8.83
MORG       07/30/96     0.07   14.58    0.21   0.95    6.42
FFSX       07/30/96     0.14   14.14    0.42   0.71    8.26
FBCI       07/30/96     0.61   13.84    0.28   0.76    6.42
GSLC       07/30/96     3.14   18.18    0.11   0.79   12.35
IFSB       07/30/96       NA   62.50    0.03   0.33    5.09
CNSK       07/30/96     1.42   15.00    0.20   0.77   11.01
FFLC       07/30/96     0.13   14.52    0.31   0.96    5.65
STSA       07/30/96     0.63   13.50    0.25   0.50    8.61
NEIB       07/30/96       NA   12.76    0.24   1.25    6.41
SFSB       07/30/96     0.25   15.97    0.27   0.46    6.36
THRD       07/30/96     0.35   12.85    0.27   1.08    7.53
JSBF       07/30/96       NA   14.68    0.56   1.58    7.21
WCBI       07/30/96     0.30   13.98    0.38   1.37    8.76
SFFC       07/30/96       NA   14.58    0.27   1.18    5.91
DSBC       07/30/96     1.77   13.38    0.64   0.70   10.36
FTFC       07/30/96       NA   16.53    0.31   0.89   12.58
NSSB       07/30/96     1.92   14.38    0.25   0.81    7.45
PWBC       07/30/96     0.64   17.19    0.20   0.61    7.37
MFSL       07/30/96     0.20   13.43    0.54   0.67    8.05
WSTR       07/30/96       NA   12.95    0.28   0.85    6.27
TWIN       07/30/96     0.42   13.10    0.31   1.18    8.38
ASBI       07/30/96     0.47   13.50    0.25   0.97    7.85
FKFS       07/30/96     2.86   11.10    0.38   0.71    8.22
MLFB       07/30/96     0.59   17.46    0.34   0.64    7.64
POBS       07/30/96     0.19   15.94    0.20   2.23    9.10
GFCO       07/30/96     0.51   13.68    0.37   0.53    5.53
HMNF       07/30/96     0.14   14.66    0.26   1.18    6.88
SFED       07/30/96     0.67   12.76    0.24   0.71    5.15
FFFC       07/30/96     0.48   14.01    0.29   1.07    7.49
JSBA       07/30/96     0.97   14.90    0.39   0.71    9.87
MSBB       07/30/96       NA   18.75    0.22   0.43      NA
HALL       07/30/96     0.06   11.03    0.34   0.61    7.54
KSAV       07/30/96     0.73   13.89    0.36   1.12    7.02
NMSB       07/30/96     2.04   12.50    0.14   0.81    7.44
FSLA       07/30/96     0.93   12.70    0.32   0.92    9.66
</TABLE> 


Source: SNL & F&C calculations          12
<PAGE>
FERGUSON & CO., LLP       Exhibit V - Selected Publicly Traded Thrifts
- -------------------

<TABLE> 
<CAPTION> 
                                               ROAA   ROACE
                       NPAs/  Price/    Core Before  Before
            Current   Assets    Core     EPS  Extra   Extra
            Pricing      (%)     EPS     ($)    (%)     (%)
Ticker         Date      MRQ     (x)     MRQ    MRQ     MRQ
<S>        <C>          <C>   <C>       <C>    <C>    <C> 
HFFC       07/30/96     0.69   11.55    0.33   1.02   11.15
NWSB       07/30/96       NA   13.54    0.21   0.99    9.50
PTRS       07/30/96     2.49  200.00    0.02   0.03    0.36
STFR       07/30/96     0.03   12.88    0.50   1.36   12.42
FSBI       07/30/96     0.81   11.81    0.36   0.71    9.36
LIFB       07/30/96       NA   12.78    0.28   0.88    7.13
THBC       07/30/96     0.51   12.73    0.27   1.42    6.27
EGFC       07/30/96     1.23   47.12    0.13   2.32   34.19
MFLR       07/30/96     1.23   13.13    0.25   0.84    8.60
CENF       07/30/96     1.39   10.34    0.55   0.57   11.44
CASH       07/30/96     0.39   13.59    0.40   0.93    7.49
FFHS       07/30/96     0.43   13.43    0.27   0.61    6.46
SHEN       07/30/96     0.46   12.50    0.40   1.00    7.63
PBCT       07/30/96     1.37   14.27    0.37   1.02   12.99
SWBI       07/30/96     0.13   13.11    0.51   1.12    9.40
GRTR       07/30/96       NA   15.44    0.17   0.66    6.64
RVSB       07/30/96     0.26   12.93    0.29   1.57   14.33
UBMT       07/30/96       NA   17.31    0.26   1.16    5.09
FISB       07/30/96     1.59   14.45    0.40   1.33   14.47
BSBC       07/30/96     2.05   13.02    0.06   0.96   10.97
OHSL       07/30/96     0.03   13.54    0.36   0.89    7.05
CFX        07/30/96       NA   10.89    0.31   1.04   11.31
BFSB       07/30/96     0.00   11.96    0.35   1.37    8.45
FLAG       07/30/96     1.69   12.64    0.23   1.04   11.10
GPT        07/30/96     2.86   11.84    0.66   1.04    9.92
SMFC       07/30/96     0.06   10.98    0.37   0.88    7.66
QCSB       07/30/96     0.48   12.91    0.91   1.70    9.88
BKCT       07/30/96     1.59   12.97    0.40   1.20   11.13
IFSL       07/30/96     1.27   13.57    0.35   0.91    9.27
ABCW       07/30/96     0.61   12.50    0.69   0.88   12.65
PBKB       07/30/96     1.21   17.79    0.13   0.75   12.20
DSL        07/30/96     1.33   12.16    0.46   0.67    8.07
RELY       07/30/96       NA   10.65    0.38   0.82    9.35
DME        07/30/96       NA   10.94    0.28   0.59   11.72
FRC        07/30/96       NA    9.96    0.32   0.59   10.62
PBCI       07/30/96       NA   14.84    0.32   1.14    7.34
WAMU       07/30/96     0.55   11.95    0.77   1.10   16.58
CFSB       07/30/96     0.08   12.19    0.40   0.95   11.45
CFFC       07/30/96     0.45   14.82    0.35   1.12    8.15
SSBK       07/30/96       NA   11.46    0.48   0.96   11.80
TCB        07/30/96     0.82   11.90    0.73   1.54   20.22
WFCO       07/30/96     0.40   11.04    0.30   0.87   11.34
RARB       07/30/96     0.48   11.48    0.46   0.86   11.44
UFRM       07/30/96     0.19   17.19    0.12   0.72    8.70
SPBC       07/30/96     0.40   11.00    0.54   0.96   10.76
FFWD       07/30/96     0.04   12.88    0.25   1.15    7.95
CIBI       07/30/96     0.73   12.93    0.29   0.93    6.50
CBNH       07/30/96       NA   10.98    0.41   0.94   13.28
PULS       07/30/96     1.12   12.07    0.36   1.16   10.56
MGNL       07/30/96       NA   11.83    0.79   1.68   17.30
HSBK       07/30/96     0.27   70.63    0.05   0.14    2.11
WSB        07/30/96       NA   11.93    0.11   0.80    9.78
LSBI       07/30/96     0.19   11.03    0.34   0.86    7.81
HAVN       07/30/96     1.02   11.23    0.64   0.80   12.80
MIVI       07/30/96     0.08   14.47    0.19   1.01    5.17
GSBC       07/30/96     2.03   10.16    0.68   1.98   19.63
</TABLE> 



Source SNL & F&C calculations                            13
<PAGE>

FERGUSON & CO., LLP             Exhibit V - Selected Publicly Traded Thrifts
- -------------------

<TABLE>
<CAPTION> 
                                                ROAA    ROACE
                       NPAs/  Price/    Core  Before   Before
            Current   Assets    Core     EPS   Extra    Extra
            Pricing      (%)     EPS     ($)     (%)      (%)
Ticker         Date      MRQ     (x)     MRQ     MRQ      MRQ
<S>        <C>          <C>    <C>      <C>     <C>      <C>                    
FBBC       07/30/96     0.08   10.79    0.31    1.64     7.93
CVAL       07/30/96     1.03   11.70    0.39    0.94    10.25
ASFC       07/30/96       NA   11.97    0.53    0.68     8.25
FLFC       07/30/96     0.88   11.39    0.45    1.05    14.19
GWF        07/30/96     1.76   11.48    0.52    0.73    11.61
PBNB       07/30/96     0.44   11.39    0.48    0.88     7.92
GFSB       07/30/96       NA    9.74    0.52    1.33    11.14
ALBK       07/30/96       NA   11.66    0.54    0.94     9.78
GBCI       07/30/96     0.03   11.81    0.45    1.52    15.66
MSBF       07/30/96     0.11   11.49    0.37    1.85     7.77
YFED       07/30/96     1.13   12.70    0.32    0.89    10.29
NWEQ       07/30/96     0.78   11.65    0.22    1.01     7.00
PSAB       07/30/96     1.07   10.71    0.42    1.05    11.39
FSFC       07/30/96     0.14   11.31    0.21    0.92     4.65
FFSL       07/30/96     0.29   11.16    0.42    0.93     7.50
CBCI       07/30/96     1.44    9.77    0.71    1.53     9.23
ROSE       07/30/96       NA   10.19    0.67    0.95    15.27
PFSL       07/30/96     0.20   11.69    0.31    0.56     9.43
IWBK       07/30/96     0.59   10.26    0.60    1.14    16.51
RCSB       07/30/96     0.68   12.25    0.50    0.94    11.57
WVFC       07/30/96     0.45   11.41    0.46    1.37     8.74
MERI       07/30/96     0.19   11.41    0.69    0.98    12.97
CAFI       07/30/96     0.39   10.47    0.43    1.34    16.46
HRZB       07/30/96     0.00   11.21    0.29    1.53     9.46
PFSB       07/30/96     0.96   10.34    0.39    0.83     8.63
GDW        07/30/96     1.40   10.67    1.28    0.87    13.03
FGHC       07/30/96     1.42   11.54    0.13    0.83     9.99
SOSA       07/30/96     9.10    9.38    0.04    0.50     8.97
NHTB       07/30/96     1.39   11.76    0.21    0.56     7.31
COFI       07/30/96     0.33    9.64    0.93    1.22    17.80
FFPB       07/30/96       NA   10.68    0.48    0.74     9.54
PFDC       07/30/96     0.28   10.69    0.45    1.53    10.03
WBST       07/30/96     1.45    9.67    0.75    0.78    14.39
FFBZ       07/30/96     0.56   11.14    0.55    1.10    14.19
SFB        07/30/96     0.32   10.34    0.94    0.97    14.36
SWCB       07/30/96       NA   10.90    0.46    0.86    10.20
HARB       07/30/96     0.57   10.56    0.58    1.16    13.43
NFSL       07/30/96     0.67   12.20    0.42    1.87    16.31
FFCH       07/30/96     1.33   10.05    0.46    0.81    12.26
PLE        07/30/96     0.22   12.32    0.34    0.75     9.69
PVFC       07/30/96       NA    9.98    0.52    1.18    17.84
WFSL       07/30/96     0.64    9.61    0.54    1.87    15.70
BKCO       07/30/96     1.48    9.51    0.47    1.31    13.30
BANC       07/30/96     1.17   11.50    0.28    1.10    16.10
MIFC       07/30/96       NA    7.97    0.20    1.28    13.87
MASB       07/30/96     0.33   11.08    0.75    1.04     9.74
FBHC       07/30/96     1.29   13.28    0.32    0.60     8.35
FOBC       07/30/96       NA   10.35    0.32    0.96     7.95
SFSL       07/30/96     0.44   11.49    0.31    0.83     9.29
CAPS       07/30/96     0.18   10.16    0.46    0.92     8.68
FFWC       07/30/96     0.06    9.56    0.51    1.07     9.65
MDBK       07/30/96     0.51    9.84    0.54    1.03    11.59
CTBK       07/30/96     1.01    9.11    0.36    0.76    10.52
GROV       07/30/96     0.67    9.62    0.78    0.92    14.51
MWBI       07/30/96     0.28    8.93    0.71    0.87    12.92
NYB        07/30/96       NA    8.81    0.77    1.36    24.26

</TABLE>

Source: SNL & F&C calculations        14
                                     
<PAGE>

FERGUSON & CO., LLP       Exhibit V - Selected Publicly Traded Thrifts
- -------------------

<TABLE> 
<CAPTION> 
                                               ROAA   ROACE
                       NPAs/  Price/    Core  Before  Before
            Current   Assets    Core     EPS  Extra   Extra
            Pricing      (%)     EPS     ($)    (%)     (%)
Ticker         Date      MRQ     (x)     MRQ    MRQ     MRQ
<S>        <C>         <C>     <C>      <C>    <C>    <C> 
HIFS       07/30/96     0.51    9.62    0.38   1.07   10.68
VFFC       07/30/96     2.89   11.30    0.26   1.25   15.98
AMFB       07/30/96     0.50   10.44    0.38   1.30   15.72
MCBS       07/30/96     0.21   10.57    0.42   1.19    9.04
CFB        07/30/96     1.02    8.43    1.09   1.00   16.84
HARL       07/30/96     0.00    8.58    0.51   0.91   13.35
EBSI       07/30/96     1.13   11.17    0.33   0.86   10.69
HOMF       07/30/96     0.46    9.29    0.71   1.26   15.15
FMCO       07/30/96       NA    9.02    0.44   0.87   13.16
FFHC       07/30/96     0.43    9.82    0.56   1.29   17.41
FESX       07/30/96     0.61    8.85    0.30   1.04   13.77
FFRV       07/30/96     1.16   10.06    0.32   0.99   11.49
LOAN       07/30/96     0.01    9.82    0.21   1.32   13.96
AFFFZ      07/30/96     0.65    8.49    0.81   0.92   14.00
PVSA       07/30/96     0.14    9.19    0.69   1.01   13.80
ANDB       07/30/96     1.43    8.98    0.64   1.01   13.32
WLDN       07/30/96     0.91    8.47    0.55   1.15   12.34
SVRN       07/30/96       NA    8.91    0.27   0.78   17.40
PHBK       07/30/96     1.07    9.56    0.52   0.92   11.11
IROQ       07/30/96     1.13    8.33    0.45   0.99   15.16
RFED       07/30/96       NA    9.68    0.41   0.84   16.88
FFED       07/30/96     0.07   13.44    0.20   0.83   15.62
PCCI       07/30/96     2.76   12.32    0.17   1.03   12.94
MWBX       07/30/96     1.92    8.66    0.11   1.24   16.42
LARL       07/30/96     0.70    8.43    0.43   1.38   13.09
COFD       07/30/96     0.52    8.16    0.72   1.14   16.22
FFES       07/30/96     0.72    9.66    0.44   0.52    7.77
FSPG       07/30/96     0.95    8.00    0.57   1.02   15.26
FMSB       07/30/96     0.08    9.01    0.34   1.02   15.45
NASB       07/30/96     3.36    7.78    0.96   1.43   19.05
MAFB       07/30/96       NA    8.61    0.69   0.82   11.81
PSBK       07/30/96     1.03    6.25    1.16   1.32   16.60
HPBC       07/30/96     0.04    8.54    0.41   1.74   15.93
CBSA       07/30/96     0.58    8.14    0.53   0.43   12.81
IPSW       07/30/96     2.00   10.00    0.25   1.02   16.92
PFNC       07/30/96     1.48   13.64    0.11   0.53    9.44
CBCO       07/30/96       NA    7.70    0.56   1.41   14.85
WRNB       07/30/96     1.72    8.82    0.34   1.64   18.32
DNFC       07/30/96     0.54    8.14    0.38   1.01   17.23
EQSB       07/29/96     0.79    8.66    0.70   0.69   13.17
KSBK       07/30/96       NA    6.09    0.84   0.91   13.28
LSBX       07/30/96     1.98    5.73    0.24   1.29   16.27
BFSI       07/30/96     1.21    6.64    1.44   1.69   21.29
DIBK       07/30/96     0.92    5.46    0.67   1.79   22.47
SISB       07/30/96       NA    8.13    0.54   1.05   14.72
WSFS       07/30/96     2.72    7.29    0.24   1.03   17.96
PKPS       07/30/96     1.89      NM    0.00   0.01    0.09

Maximum                 9.10  200.00    1.44   2.32   34.19 
Minimum                  -      5.46   (0.16) (0.41)  (3.08)
Average                 0.87   15.25    0.38   0.94   10.01 
Median                  0.58   12.70    0.32   0.92    9.36 
</TABLE> 

Source: SNL & F&C calculations        15
                                      
<PAGE>
 











                                  EXHIBIT VI
<PAGE>
FERGUSON & CO., LLP
- -------------------

                    Exhibit VI - Comparative Group Selection

To search for a comparative group for First Federal Savings and Loan
Association, we selected all thrifts from $50 million to $150 million in assets
in the Southeast, Southwest, and Mid-Atlantic Regions that have sufficient
trading volume to produce meaningful market information. All of these stocks are
listed on either AMEX, NYSE, or Nasdaq.

We found 24 thrifts in the asset size described above. We eliminated 13 and
retained a group of 11. Normally, we consider 10 to be the desired sample size.
We selected one extra in case we have to drop some of the group before First
Federal's conversion is completed.

We eliminated (1) three that did not have price to earnings information (usually
because they have not been stock thrifts long enough to begin reporting as
stocks), (2) three that had unusually high price to earnings ratios (25.0x or
higher), (3) two with no earnings, (4) one with non-performing assets in excess
of 1.5% of total assets, (5) four with loans to assets ratios under 40%, and
(6) one with loans serviced equal to more than 40% of assets.

The group of 24 from which the comparative group was selected is listed on
Exhibit VI.1 and the selected comparative group is listed on Exhibit VI.2. On
Exhibit VI.1, we have underlined the cells that indicate which ones were not
selected and why. Set forth below is a legend for the column summarizing reasons
individual thrifts were not selected.

A  Lack of price to earnings information

B  Unusually high price to earnings multiples (25.0x or higher)

C  No earnings

D  Non-performing assets in excess of 1.5% of assets

E  Loans are less than 40% of assets

F  Loans serviced are more than 40% of assets

                                       1
<PAGE>
FERGUSON & CO., LLP           Exhibit VI.1 - Comparatives Selection
- -------------------             
                              (Financial data as of May 31, 1996)


<TABLE> 
<CAPTION> 

                                                                          Deposit
                                                                          Insurance
                                                                          Agency
Ticker    Short Name                      City              State Region  (BIF/SAIF)  Exchange   IPO Date
<S>       <C>                             <C>               <C>   <C>     <C>         <C>        <C> 

ALBC      Albion Banc Corp.               Albion            NY    MA      SAIF        NASDAQ     07/26/93
BFSB      Bedford Bancshares, Inc.        Bedford           VA    SE      SAIF        NASDAQ     08/22/94
BRFC      Bridgeville Savings Bank        Bridgeville       PA    MA      SAIF        NASDAQ     10/07/94
- ---------
CCFH      CCF Holding Company             Jonesboro         GA    SE      SAIF        NASDAQ     07/12/95
CZF       CitiSave Financial Corp         Baton Rouge       LA    SW      SAIF        AMSE       07/14/95
ETFS      East Texas Financial Services   Tyler             TX    SW      SAIF        NASDAQ     01/10/95
- ---------
FFBS      FFBS BanCorp, Inc.              Columbus          MS    SE      SAIF        NASDAQ     07/01/93
- ---------
FGHC      First Georgia Holding, Inc.     Brunswick         GA    SE      SAIF        NASDAQ     02/11/87
FSBC      First Savings Bank, FSB         Clovis            NM    SW      SAIF        NASDAQ     08/08/86
- ---------
GSLC      Guaranty Financial Corp.        Charlottesville   VA    SE      SAIF        NASDAQ           NA
- ---------
GUPB      GFSB Bancorp, Inc.              Gallup            NM    SW      SAIF        NASDAQ     06/30/95
KSAV      KS Bancorp, Inc.                Kenly             NC    SE      SAIF        NASDAQ     12/30/93
LBFI      L & B Financial, Inc.           Sulphur Springs   TX    SW      BIF         NASDAQ     10/11/94
- ---------
LOAN      Horizon Bancorp                 Austin            TX    SW      SAIF        NASDAQ           NA
- ---------
MORG      Morgan Financial Corp.          Fort Morgan       CO    SW      SAIF        NASDAQ     01/11/93
PDB       Piedmont Bancorp, Inc.          Hillsborough      NC    SE      SAIF        AMSE       12/08/95
SRN       Southern Banc Company, Inc      Gadsden           AL    SE      SAIF        AMSE       10/05/95
- ---------
SSB       Scotland Bancorp, Inc           Laurinburg        NC    SE      SAIF        AMSE       04/01/96
- ---------                                                                                      -----------
SSM       Stone Street Bancorp, Inc.      Mocksville        NC    SE      SAIF        AMSE       04/01/96
- ---------                                                                                      -----------
SZB       SouthFirst Bancshares, Inc.     Sylacauga         AL    SE      SAIF        AMSE       02/14/95
- ---------
THBC      Troy Hill Bancorp, Inc.         Pittsburgh        PA    MA      SAIF        NASDAQ     06/27/94
TPNZ      Tappan Zee Financial, Inc.      Tarrytown         NY    MA      SAIF        NASDAQ     10/05/95
TWIN      Twin City Bancorp               Bristol           TN    SE      SAIF        NASDAQ     01/04/95
- ---------
WHGB      WHG Bancshares Corp.            Lutherville       MD    MA      SAIF        NASDAQ     04/01/96
- ---------                                                                                      -----------

Maximum
Minimum
Average
Median
</TABLE> 



Source: SNL & F&C calculations         2
<PAGE>

FERGUSON & CO., LLP  Exhibit VI.1 - Comparatives Selection
- -------------------   (Financial data as of May 31, 1996)

<TABLE> 
<CAPTION> 

            Current   Current    Price/    Price/    Current    Current               Current      Total
              Stock    Market       LTM      Core     Price/ Price/ Tan     Price/   Dividend     Assets
              Price     Value  Core EPS       EPS     Book V     Book V     Assets      Yield     ($000)
Ticker          ($)      ($M)       (x)       (x)        (%)        (%)        (%)        (%)        MRQ
<S>        <C>        <C>      <C>         <C>        <C>     <C>           <C>      <C>          <C> 
ALBC         16.625      4.33     29.17     19.79      71.38      71.38       7.65      1.846     56,692
BFSB         16.375     19.26     13.10     11.70      97.12      97.12      16.64      2.198    117,596
BRFC         14.750     16.58     24.58     23.05     104.39     104.39      29.76      2.169     55,712
- --------- 
CCFH         11.500     13.00        NA     20.54      77.76      77.76      16.51      3.478     78,772
CZF          15.875     15.31        NA     16.54      97.63      97.69      19.21      1.890     79,717
ETFS         14.750     16.72     17.35     21.69      78.00      78.00      15.31      1.356    114,961
- --------- 
FFBS         23.500     36.96     21.96     20.98     143.03     143.03      29.92      1.702    123,553
- ---------                     ------------------------------------------   
FGHC          7.000     14.17     13.46     13.46     119.45     135.14       9.97      0.000    142,133
FSBC          6.000      4.17        NA        NM      76.34      76.34       3.61      0.000    115,492
- ---------                     -------------------- 
GSLC          7.500      6.89     14.71     17.05     108.23     108.23       6.70      1.333    102,967
- --------- 
GUPB         14.000     13.28        NA     19.44      81.92      81.92      18.86      2.857     70,422
KSAV         18.000     11.94     12.86     12.50      87.59      87.68      13.28      3.333     89,871
LBFI         16.250     25.74     18.68     21.38     104.84     104.84      17.97      2.462    143,223
- ---------                     ------------------------------------------
LOAN         10.500     14.56     11.80     16.41     139.44     144.43      11.48      1.524    126,884
- ---------                                         ----------------------
MORG         12.250     10.20     15.91     14.58      97.15      97.15      14.24      1.959     71,654
PDB          13.250     35.05        NA     16.56      94.31      94.31      28.07      3.019    124,847
SRN          13.125     19.09        NA     21.88      85.67         NA      17.40      2.667    109,768
- --------- 
SSB          12.125     22.31        NA        NA         NA         NA         NA      0.000     70,412
- ---------                     -------------------- 
SSM          16.875     30.80        NA        NA         NA         NA         NA      0.000    116,101
- ---------                     -------------------- 
SZB          12.125     10.37     31.09        NM      78.33      78.33      11.66      4.124     88,899
- ---------                     -------------------- 
THBC         12.875     13.75     13.14     11.92      76.96      76.96      17.08      3.107     80,484
TPNZ         12.000     19.44        NA     25.00      86.96      86.96      16.93      1.667    114,790
TWIN         16.750     15.05     15.23     13.51     106.76     106.76      14.69      3.821    102,423
- --------- 
WHGB         11.060     17.92        NA        NA         NA         NA         NA      0.000    111,704
- ---------                     -------------------- 

Maximum      23.500     36.96     31.09     25.00     143.03     144.43      29.92      4.124    143,223
Minimum       6.000      4.17     11.80     11.70      71.38      71.38       3.61      0.000     55,712
Average      13.544     16.95     18.07     17.79      95.87      97.42      16.04      1.938    100,378
Median       13.188     15.18     15.57     17.05      94.31      95.72      16.51      1.925    106,368
</TABLE> 


Source:  SNL & F&C calculations        3
<PAGE>

FERGUSON & CO., LLP      Exhibit  VI.1 - Comparatives Selection  
- -------------------       (Financial data as of May 31, 1996)        
                      
<TABLE> 
<CAPTION> 

<S>          <C>         <C>           <C>       <C>     <C>       <C>       <C>       <C>     <C>  
                         Tangible                          ROAA      ROAA     ROACE     ROACE
             Equity/      Equity/      Core      Core    Before    Before    Before    Before
              Assets     T Assets       EPS       EPS     Extra     Extra     Extra     Extra  Merger
                 (%)          (%)       ($)       ($)       (%)       (%)       (%)       (%)  Target?
Ticker           MRQ          MRQ       LTM       MRQ       LTM       MRQ       LTM       MRQ   (Y/N)

ALBC           10.71        10.71      0.57      0.21      0.30      0.38      2.87      3.55     N
BFSB           16.10        16.10      1.25      0.35      1.26      1.37      7.56      8.45     N
BRFC           28.51        28.51      0.60      0.16      1.24      1.21      4.17      4.24     N
- ---------
CCFH           21.23        21.23        NA      0.14      0.85      0.95        NA      4.46     N
CZF            18.19        18.17        NA      0.24      1.15      1.20        NA      6.18     N
ETFS           19.63        19.63      0.85      0.17      0.89      0.74      4.58      3.81     N
- ---------
FFBS           19.56        19.56      1.07      0.28      1.32      1.43      6.50      7.13     N
- ---------
FGHC            8.16         7.29      0.52      0.13      0.87      0.83     10.61      9.99     N
FSBC            4.74         4.74        NA      0.00      0.31      0.08      6.81      1.66     N
- ---------
GSLC            6.19         6.19      0.51      0.11      0.68      0.79     10.91     12.35     N
- ---------
GUPB           23.03        23.03        NA      0.18      1.25      0.93      4.87      3.95     N
KSAV           15.16        15.15      1.40      0.36      1.14      1.12      6.85      7.02     N
LBFI           17.14        17.14      0.87      0.19      1.06      0.90      5.76      5.15     N
- ---------
LOAN            8.64         8.37      0.89      0.16      1.53      1.12     17.40     12.44     N
- ---------
MORG           14.66        14.66      0.77      0.21      0.97      0.95      6.38      6.42     N
PDB            29.77        29.77        NA      0.20      1.35      1.63        NA      5.39     N
SRN            20.31           NA        NA      0.15      0.54      0.74        NA      3.66     N
- ---------
SSB            37.58        37.58        NA        NA        NA      1.07        NA      3.87     N
- ---------
SSM            33.69        33.69        NA        NA        NA      0.88        NA      6.44     N
- ---------
SZB            14.89        14.89      0.39      0.01      0.55      0.12      3.24      0.75     N
- ---------
THBC           22.20        22.20      0.98      0.27      1.38      1.42      6.09      6.27     N
TPNZ           19.48        19.48        NA      0.12      0.81      0.87      5.55      4.39     N
TWIN           13.76        13.76      1.10      0.31      1.08      1.18      7.84      8.38     N
- ---------
WHGB           20.60        20.60        NA        NA        NA      0.52        NA      2.52     N
- ---------
Maximum        37.58        37.58      1.40      0.36      1.53      1.63     17.40     12.44
Minimum         4.74         4.74      0.39      0.00      0.30      0.08      2.87      0.75
Average        18.50        18.37      0.84      0.19      0.98      0.93      6.94      5.77
Median         18.84        18.17      0.86      0.18      1.06      0.94      6.38      5.27
</TABLE> 


Source: SNL & F&C calculations
                                       4

<PAGE>

FERGUSON & CO., LLP           Exhibit VI.1-Comparatives Selection
- -------------------           (Financial data as of May 31, 1996)

                                                     
<TABLE> 
<CAPTION> 
                                                                            Loans        Loans
               NPAs/    Loans/    Loans/   Deposits/  Borrowings/        Serviced    Serviced/
              Assets  Deposits    Assets      Assets       Assets      For Others       Assets     Reasons
                 (%)       (%)       (%)         (%)          (%)          ($000)          (%)         for
Ticker           MRQ       MRQ       MRQ         MRQ          MRQ             MRQ          MRQ   Excluding
                                                                                                 ---------
<S>           <C>     <C>         <C>      <C>        <C>              <C>           <C>         <C>  
ALBC            0.72     98.01     80.35       81.98         5.81          11,631        20.52
BFSB            0.00    107.80     85.19       79.02         4.25           2,844         2.42
BRFC            0.25     61.60     36.91       59.91         9.54             -            -     E
- ---------                        -------
CCFH            0.63     77.13     59.94       77.71         0.00           8,883        11.28
CZF             0.30     68.78     54.76       79.61         0.00           1,395         1.75
ETFS            0.45     48.19     38.43       79.74         0.00          38,835        33.78   E
- ---------                        -------
FFBS            0.43     85.47     68.17       79.75         0.00              17         0.01   B
- ---------                        
FGHC            1.42    106.04     85.16       80.31        10.27             -            -
FSBC            1.44     33.92     32.14       94.74         0.00             -            -     C, E
- ---------                        -------
GSLC            3.14    114.95     78.31       68.12        25.21             -            -     D
- ---------------------
GUPB              NA     82.02     50.38       61.42        14.20             -            -
KSAV            0.73    101.68     82.02       80.66         3.34             -            -
LBFI            0.50     61.05     44.30       72.57         9.43          21,600        15.08   B
- ---------                        
LOAN            0.15     76.38     69.07       90.43         0.00          10,802         8.51   B
- ---------                        
MORG            0.28    117.66     70.02       59.52        24.42           4,624         6.45
PDB             0.44    121.69     71.44       58.71        11.01          13,519        10.83
SRN               NA     36.46     28.82       79.06         0.00             -            -     E
- ---------                        -------
SSB               NA     98.50     60.26       61.18         0.00             -            -     A
- ---------                        
SSM             0.00    110.11     66.19       60.12         0.00             -            -     A
- ---------                        
SZB             0.14     91.43     65.99       72.17        11.32             -            -     C
- ---------                       
THBC            0.51    123.23     80.80       65.57        10.66             -            -
TPNZ              NA     57.65     45.15       78.32         0.00             -            -
TWIN            0.42     87.49     71.23       81.42         3.42          53,387        52.12   F
- ---------                                                                               ------
WHGB            0.35     96.62     63.44       65.67         0.00          11,630        10.41   A
- ---------                                  
Maximum         3.14    123.23     85.19       94.74        25.21          53,387        52.12
Minimum         0.00     33.92     28.82       58.71         0.00             -           0.00
Average         0.62     85.99     62.02       73.65         5.95           7,465         7.22
Median          0.44     89.46     66.09       78.02         3.38               9         0.01
</TABLE> 

Source: SNL & F&C calculations         5
<PAGE>

FERGUSON & CO., LLP       Exhibit VI.2-Comparatives Selected
- -------------------       (Financial data as of May 31, 1996)

<TABLE> 
<CAPTION> 
                                                                          Deposit
                                                                          Insurance
                                                                          Agency
Ticker    Short Name                      City              State Region  (BIF/SAIF)  Exchange   IPO Date
<S>       <C>                             <C>               <C>   <C>     <C>         <C>        <C> 
ALBC      Albion Banc Corp.               Albion            NY    MA      SAIF        NASDAQ     07/26/93
BFSB      Bedford Bancshares, Inc.        Bedford           VA    SE      SAIF        NASDAQ     08/22/94
CCFH      CCF Holding Company             Jonesboro         GA    SE      SAIF        NASDAQ     07/12/95
CZF       CitiSave Financial Corp         Baton Rouge       LA    SW      SAIF        AMSE       07/14/95
FGHC      First Georgia Holding, Inc.     Brunswick         GA    SE      SAIF        NASDAQ     02/11/87
GUPB      GFSB Bancorp, Inc.              Gallup            NM    SW      SAIF        NASDAQ     06/30/95
KSAV      KS Bancorp, Inc.                Kenly             NC    SE      SAIF        NASDAQ     12/30/93
MORG      Morgan Financial Corp.          Fort Morgan       CO    SW      SAIF        NASDAQ     01/11/93
PDB       Piedmont Bancorp, Inc.          Hillsborough      NC    SE      SAIF        AMSE       12/08/95
THBC      Troy Hill Bancorp, Inc.         Pittsburgh        PA    MA      SAIF        NASDAQ     06/27/94
TPNZ      Tappan Zee Financial, Inc.      Tarrytown         NY    MA      SAIF        NASDAQ     10/05/95
</TABLE> 

Maximum
Minimum
Average
Median

Source: SNL & F&C calculations         6
<PAGE>
FERGUSON & CO., LLP  Exhibit VI.2 - Comparatives Selected
- -------------------
                      (Financial data as of May 31, 1996) 
                     
<TABLE> 
<CAPTION> 


            Current   Current    Price/    Price/    Current    Current               Current      Total
              Stock    Market       LTM      Core     Price/ Price/ Tan     Price/   Dividend     Assets
              Price     Value  Core EPS       EPS     Book V     Book V     Assets      Yield     ($000)
Ticker          ($)      ($M)       (x)       (x)        (%)        (%)        (%)        (%)        MRQ
<S>          <C>        <C>       <C>       <C>        <C>        <C>        <C>        <C>      <C> 

ALBC         16.625      4.33     29.17     19.79      71.38      71.38       7.65      1.846     56,692
BFSB         16.375     19.26     13.10     11.70      97.12      97.12      16.64      2.198    117,596
CCFH         11.500     13.00        NA     20.54      77.76      77.76      16.51      3.478     78,772
CZF          15.875     15.31        NA     16.54      97.63      97.69      19.21      1.890     79,717
FGHC          7.000     14.17     13.46     13.46     119.45     135.14       9.97      0.000    142,133
GUPB         14.000     13.28        NA     19.44      81.92      81.92      18.86      2.857     70,422
KSAV         18.000     11.94     12.86     12.50      87.59      87.68      13.28      3.333     89,871
MORG         12.250     10.20     15.91     14.58      97.15      97.15      14.24      1.959     71,654
PDB          13.250     35.05        NA     16.56      94.31      94.31      28.07      3.019    124,847
THBC         12.875     13.75     13.14     11.92      76.96      76.96      17.08      3.107     80,484
TPNZ         12.000     19.44        NA     25.00      86.96      86.96      16.93      1.667    114,790

Maximum      18.000     35.05     29.17     25.00     119.45     135.14      28.07      3.478    142,133
Minimum       7.000      4.33     12.86     11.70      71.38      71.38       7.65      0.000     56,692
Average      13.614     15.43     16.27     16.55      89.84      91.28      16.22      2.305     93,362
Median       13.250     13.75     13.30     16.54      87.59      87.68      16.64      2.198     80,484
</TABLE> 

Source: SNL & F&C calculations         7

<PAGE>
FERGUSON & CO., LLP                Exhibit VI.2 - Comparatives Selected
- -------------------                 (Financial Data as of May 31, 1996)



<TABLE> 
<CAPTION> 


                         Tangible                          ROAA      ROAA     ROACE     ROACE
             Equity/      Equity/      Core      Core    Before    Before    Before    Before
              Assets     T Assets       EPS       EPS     Extra     Extra     Extra     Extra  Merger
                 (%)          (%)       ($)       ($)       (%)       (%)       (%)       (%)  Target?
Ticker           MRQ          MRQ       LTM       MRQ       LTM       MRQ       LTM       MRQ   (Y/N)
<S>          <C>          <C>          <C>       <C>      <C>      <C>        <C>       <C>     <C>  
ALBC           10.71        10.71      0.57      0.21      0.30      0.38      2.87      3.55     N
BFSB           16.10        16.10      1.25      0.35      1.26      1.37      7.56      8.45     N
CCFH           21.23        21.23        NA      0.14      0.85      0.95        NA      4.46     N
CZF            18.19        18.17        NA      0.24      1.15      1.20        NA      6.18     N
FGHC            8.16         7.29      0.52      0.13      0.87      0.83     10.61      9.99     N
GUPB           23.03        23.03        NA      0.18      1.25      0.93      4.87      3.95     N
KSAV           15.16        15.15      1.40      0.36      1.14      1.12      6.85      7.02     N
MORG           14.66        14.66      0.77      0.21      0.97      0.95      6.38      6.42     N
PDB            29.77        29.77        NA      0.20      1.35      1.63        NA      5.39     N
THBC           22.20        22.20      0.98      0.27      1.38      1.42      6.09      6.27     N
TPNZ           19.48        19.48        NA      0.12      0.81      0.87      5.55      4.39     N

Maximum        29.77        29.77      1.40      0.36      1.38      1.63     10.61      9.99
Minimum         8.16         7.29      0.52      0.12      0.30      0.38      2.87      3.55
Average        18.06        17.98      0.92      0.22      1.03      1.06      6.35      6.01
Median         18.19        18.17      0.88      0.21      1.14      0.95      6.24      6.18
</TABLE> 

Source: SNL & F&C calculations



                                       8
<PAGE>
FERGUSON & CO., LLP  Exhibit VI.2 - Comparatives Selected
- -------------------   (FINANCIAL DATA AS OF MAY 31, 1996)

<TABLE> 
<CAPTION> 
                                                                                 Loans      Loans
               NPAs/    Loans/    Loans/   Deposits/  Borrowings/    Loans
              Assets  Deposits    Assets      Assets       Assets  For Others     Assets
                 (%)       (%)       (%)         (%)          (%)      ($000)        (%)
Ticker           MRQ       MRQ       MRQ         MRQ          MRQ         MRQ        MRQ
<S>             <C>      <C>       <C>         <C>           <C>       <C>          <C> 
ALBC            0.72     98.01     80.35       81.98         5.81      11,631       20.52
BFSB            0.00    107.80     85.19       79.02         4.25       2,844        2.42
CCFH            0.63     77.13     59.94       77.71         0.00       8,883       11.28
CZF             0.30     68.78     54.76       79.61         0.00       1,395        1.75
FGHC            1.42    106.04     85.16       80.31        10.27        -            -
GUPB              NA     82.02     50.38       61.42        14.20        -            -
KSAV            0.73    101.68     82.02       80.66         3.34        -            -
MORG            0.28    117.66     70.02       59.52        24.42       4,624        6.45
PDB             0.44    121.69     71.44       58.71        11.01      13,519       10.83
THBC            0.51    123.23     80.80       65.57        10.66        -            -
TPNZ              NA     57.65     45.15       78.32         0.00        -            -
                                                                       
Maximum         1.42    123.23     85.19       81.98        24.42      13,519       20.52
Minimum         0.00     57.65     45.15       58.71         0.00        -           0.00
Average         0.56     96.52     69.56       72.98         7.63       3,900        4.84
Median          0.51    101.68     71.44       78.32         5.81       1,395        1.75

</TABLE> 



Source:  SNL & F&C calculations        9
<PAGE>
 
                                  EXHIBIT VII

<PAGE>
FERGUSON & CO., LLP               Exhibit VII
- -------------------          
                             Pro Forma Assumptions


1. Net proceeds from the conversion were invested at the beginning of the period
at 5.80%, which was the approximate rate on the one-year treasury bill on June
30, 1996. This rate was selected because it is considered more representative of
the rate the Association is likely to earn.

2. First Federal's ESOP will acquire 8% of the conversion stock with loan
proceeds obtained from the Holding Company; therefore, there will be no interest
expense. We assumed that the ESOP expense is 10% annually of the initial ESOP
purchase.

3. First Federal's RP will acquire 4% of the stock through open market purchases
at $20 per share and the expense is recognized ratably over five years as the
shares vest.

4. All pro forma income and expense items are adjusted for income taxes at a
combined state and federal rate of 37%.

5.  In calculating the pro forma adjustments to net worth, the ESOP and RP are
deducted in accordance with generally accepted accounting principles.

6. Earnings per share calculations have ignored AICPA SOP 93-6. Calculating
earnings per share under SOP 93-6 and assuming 10% of the ESOP shares are
committed to be released and allocated to the individual accounts at the
beginning of the period would yield earnings per share of $2.17, $1.91, $1.72,
and $1.56, and price to earnings ratios of 9.22, 10.46, 11.61, and 12.83, at the
minimum, midpoint, maximum, and supermaximum of the range, respectively.

                                       1
<PAGE>

FERGUSON & CO., LLP
- -------------------


                                  Exhibit VII
                    Pro Forma Effect of Conversion Proceeds
               At the Minimum of the Conversion Valuation Range
                      Valuation Date as of July 30, 1996

<TABLE> 
<CAPTION> 

First Federal Savings and Loan Association, Cullman, Alabama
- ------------------------------------------------------------
<S>                                                          <C>     
1. Conversion Proceeds
   Pro Forma Market Value                                    $        6,800,000
   Less:  Estimated Expenses                                           (488,000)
                                                             -------------------
   Net Conversion Proceeds                                   $        6,312,000

2. Estimated Additional Income From Conversion Proceeds
   Net Conversion Proceeds                                   $        6,312,000
   Less:  ESOP Contributions                                           (544,000)
          RP Contributions                                             (272,000)
                                                             -------------------
   Net Conversion Proceeds after ESOP & RP                   $        5,496,000
   Estimated Incremental Rate of Return(1)                                3.65%
                                                             -------------------
   Estimated Additional Income                               $          200,824
   Less:  ESOP Expense                                                  (34,272)
          RP Expense                                                    (34,272)
                                                             -------------------
                                                             $          132,280
                                                             ===================

3. Pro Forma Calculations

<CAPTION> 

                                 Before        Conversion        After
   Period                      Conversion       Results        Conversion
                             -----------------------------------------------
<S>                          <C>             <C>             <C>  
a. Pro Forma Earnings
   Twelve Months Ended
   June 30, 1996             $       552,000 $       132,280 $       684,280

b. Pro Forma Net Worth
   June 30, 1996             $     5,853,000 $     5,496,000 $    11,349,000

c. Pro Forma Net Assets
   June 30, 1996             $    64,381,000 $     5,496,000 $    69,877,000
</TABLE> 


(1) Assumes Proceeds can be reinvested at 5.80 percent and earnings taxed at a
rate of 37.0 percent.


                                       2
<PAGE>
[LOGO OF FERGUSON & CO., LLP APPEARS HERE]


                                  Exhibit VII
                    Pro Forma Effect of Conversion Proceeds
               At the Midpoint of the Conversion Valuation Range
                      Valuation Date as of July 30, 1996

<TABLE> 
<CAPTION> 

First Federal Savings and Loan Association, Cullman, Alabama
- ------------------------------------------------------------
<S>                                                            <C>      <C> 
1. Conversion Proceeds
   Pro Forma Market Valuation                                  $        8,000,000
   Less:  Estimated Expenses                                             (510,000)
                                                               ------------------ 
   Net Conversion Proceeds                                     $        7,490,000

2. Estimated Additional Income From Conversion Proceeds
   Net Conversion Proceeds                                     $        7,490,000
   Less:  ESOP Contributions                                             (640,000)
          RP Contributions                                               (320,000)
                                                               ------------------ 
   Net Conversion Proceeds after ESOP & RP                     $        6,530,000
   Estimated Incremental Rate of Return(1)                                   3.65%
                                                               ------------------ 
   Estimated Additional Income                                 $          238,606
   Less:  ESOP Expense                                                    (40,320)
          RP Expense                                                      (40,320)
                                                               ------------------ 
                                                               $          157,966
                                                               ================== 
</TABLE> 

3. Pro Forma Calculations


                                 Before        Conversion        After
   Period                      Conversion       Results        Conversion
a. Pro Forma Earnings      ---------------------------------------------------
   Twelve Months Ended
   June 30, 1996             $     552,000    $     157,966    $      709,966

b. Pro Forma Net Worth
   June 30, 1996             $   5,853,000    $   6,530,000    $   12,383,000

c. Pro Forma Net Assets
   June 30, 1996             $  64,381,000    $   6,530,000    $   70,911,000



(1) Assumes Proceeds can be reinvested at 5.80 percent and earnings taxed at 
a rate of 37.0 percent.








                                       3
<PAGE>
FERGUSON & CO., LLP
- -------------------

                                  Exhibit VII
                    Pro Forma Effect of Conversion Proceeds
               At the Maximum of the Conversion Valuation Range
                      Valuation Date as of July 30, 1996
<TABLE> 
<CAPTION> 

First Federal Savings and Loan Association, Cullman, Alabama
- ------------------------------------------------------------
<S>                                                          <C> 
1. Conversion Proceeds
   Pro Forma Market Valuation                                $       9,200,000  
   Less:  Estimated Expenses                                          (532,000) 
                                                            -------------------
   Net Conversion Proceeds                                   $       8,668,000  

2. Estimated Additional Income From Conversion Proceeds
   Net Conversion Proceeds                                   $       8,668,000  
   Less:  ESOP Contributions                                          (736,000) 
          RP Contributions                                            (368,000) 
                                                            -------------------
   Net Conversion Proceeds after ESOP & RP                   $       7,564,000  
   Estimated Incremental Rate of Return(1)                                3.65% 
                                                            -------------------
   Estimated Additional Income                               $         276,389  
   Less:  ESOP Expense                                                 (46,368) 
          RP Expense                                                   (46,368) 
                                                            -------------------
                                                             $         183,653 
                                                            ===================
3. Pro Forma Calculations

<CAPTION> 


                                 Before        Conversion        After
   Period                      Conversion       Results        Conversion
                             ---------------------------------------------
<S>                          <C>             <C>              <C> 
a. Pro Forma Earnings
   Twelve Months Ended
   June 30, 1996             $    552,000     $   183,653     $    735,653
                                            
b. Pro Forma Net Worth                      
   June 30, 1996             $  5,853,000     $ 7,564,000     $ 13,417,000
                                            
c. Pro Forma Net Assets                     
   June 30, 1996             $ 64,381,000     $ 7,564,000     $ 71,945,000

</TABLE> 
(1) Assumes Proceeds can be reinvested at 5.80 percent and earnings taxed at a
    rate of 37.0 percent.

                                       4

<PAGE>
FERGUSON & CO., LLP




                                  Exhibit VII
                    Pro Forma Effect of Conversion Proceeds
               At the SuperMax of the Conversion Valuation Range
                      Valuation Date as of July 30, 1996
<TABLE> 
<CAPTION>  
First Federal Savings and Loan Association, Cullman, Alabama
- -----------------------------------------------------------------
<S>                                                          <C>  
1. Conversion Proceeds
   Pro Forma Market Valuation                                $      10,580,000
   Less:  Estimated Expenses                                 $        (557,000)
                                                             -----------------
   Net Conversion Proceeds                                   $      10,023,000

2. Estimated Additional Income From Conversion Proceeds
   Net Conversion Proceeds                                   $      10,023,000
   Less:  ESOP Contributions                                 $        (846,400)
               RP Contributions                              $        (423,200)
                                                             ------------------                                 
   Net Conversion Proceeds after ESOP & RP                   $       8,753,400
   Estimated Incremental Rate of Return(1)                               3.65%
                                                             -----------------
   Estimated Additional Income                               $         319,849
   Less:  ESOP Expense                                       $         (53,323)
               RP Expense                                    $         (53,323)
                                                             -----------------
                                                             $         213,203
                                                             =================
3. Pro Forma Calculations



                                 Before           Conversion       After
   Period                     Conversion          Results       Conversion
                              --------------------------------------------------
   <S>                       <C>                <C>            <C> 
   
a. Pro Forma Earnings
   Twelve Months Ended
   June 30, 1996             $      552,000    $    213,203    $    765,203

b. Pro Forma Net Worth
   June 30, 1996             $     5,853,000   $   8,753,400   $  14,606,400

c. Pro Forma Net Assets
   June 30, 1996             $    64,381,000   $   8,753,400   $  73,134,400



(1) Assumes Proceeds can be reinvested at 5.80 percent and earnings taxed at a rate of 37.0 percent.


</TABLE> 
                                       5
<PAGE>

FERGUSON & CO., LLP
- -------------------
                                  Exhibit VII
                           Pro Forma Analysis Sheet

<TABLE> 
<CAPTION> 
Name of Association:               First Federal Savings and Loan Association, Cullman, Alabama
Date of Market Prices:             July 30, 1996                                     Alabama Publicly          All Publicly
                                                             Comparatives              Held Thrifts            Held Thrifts
                                                             ------------              ------------            ------------
                                   Symbols       Value     Mean      Median          Mean      Median        Mean      Median
                                  ---------------------    ----      ------          -----     ------        -----     ------
<S>                                <C>           <C>       <C>       <C>             <C>       <C>           <C>       <C> 
Price-Earnings Ratio               P/E
- --------------------
  Last Twelve Months                             N/A
  At Minimum of Range                           9.94
  At Midpoint of Range                         11.27       16.50     14.60           21.50     21.50         13.90     13.40
  At Maximum of Range                          12.51
  At Supermax of Range                         13.83

Price-Book Ratio                   P/B
- ----------------
  At Minimum of Range                          59.92%
  At Midpoint of Range                         64.60%      89.00     91.60           86.20     80.80        110.90    105.90
  At Maximum of Range                          68.57%
  At Supermax of Range                         72.43%

Price-Asset Ratio                  P/A
- -----------------
  At Minimum of Range                           9.73%
  At Midpoint of Range                         11.28%      16.20     17.00           12.10     12.00         11.00     10.10
  At Maximum of Range                          12.79%
  At Supermax of Range                         14.47%

Twelve Mo. Earnings Base              Y                    $      552,000
  Period Ended June 30, 1996

Book Value                            B                    $    5,853,000
  As of June 30, 1996

Total Assets                          A                    $   64,381,000
  As of June 30, 1996

Return on Money (1)                   R                             3.65%

Conversion Expense                    X                    $      510,000
Underwriting Commission               C                             0.00%
Percentage Underwritten               S                             0.00%
Estimated Dividend
  Dollar Amount                      DA                    $      240,000
  Yield                              DY                             0.00%
ESOP Contributions                    P                    $      640,000
RP Contributions                      I                    $      320,000
ESOP Annual Expense                   E                    $       40,320
RP Annual Contributions               M                    $       40,320
Cost of ESOP Borrowings               F                             0.00%
</TABLE> 

(1) Assumes Proceeds can be reinvested at 5.80 percent and earnings taxed at a
    rate of 37.0 percent.

                                       6
<PAGE>

FERGUSON & CO., LLP
- -------------------

                                  Exhibit VII
                           Pro Forma Analysis Sheet



Calculation of Estimated Value (V) at Midpoint Value

1.               V=        P/A(A-X-P-I)             $ 8,000,000
                        ---------------------
                           1-P/A(1-(CxS))

2.               V=        P/B(B-X-P-I)             $ 8,000,000
                        ---------------------
                           1-P/B(1-(CxX))

3.               V=     P/E(Y-R(X+P+I)-(E+M))       $ 8,000,000
                        ---------------------------
                           1-P/E(R(1-(CxX))

                              Value
    Estimated Value         Per Share     Total Shares               Date
  -------------------      -----------   --------------        -----------------
      $8,000,000             $20.00            400,000           July 30, 1996


Range of Value
$8.0 million x 1.15 = $9.2 million or 460,000 shares at $20.00 per share
$8.0 million x .085 = $6.8 million or 340,000 shares at $20.00 per share




                                       7

<PAGE>
 
                 FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF

                             325 2nd Street, S.E.
                            Cullman, Alabama  35505
                                (202) 734-4863

                     NOTICE OF SPECIAL MEETING OF MEMBERS

     Notice is hereby given that a Special Meeting of Members of First Federal 
Savings and Loan Association of Cullman (the "Association") will be held at
__________________________, on _________, 1996, at __:00 __.M., Central Time
(the "Special Meeting"), for the following purposes, all of which are more
completely set forth in the accompanying Proxy Statement:

          1.   To consider and act upon a resolution to approve the Plan of
     Conversion (the "Plan"), a copy of which is attached hereto as Exhibit A,
     pursuant to which the Association would convert from a mutual savings and
     loan association chartered under the laws of the United States to a
     permanent capital stock savings and loan association chartered under the
     laws of the United States (the "Conversion") and become a wholly-owned
     subsidiary of Southern Community Bancshares, Inc., a Delaware corporation
     organized for the purpose of purchasing all of the capital stock to be
     issued by the Association in the Conversion;

          2.   To consider and act upon a resolution to adopt the Federal Stock
     Charter of the Association, a copy of which is attached hereto as Exhibit
     B;

          3.    To consider and act upon a resolution to adopt the Federal Stock
     Bylaws of the Association, a copy of which is attached hereto as Exhibit C;
     and

          4.    To transact such other business as may properly come before the
     Special Meeting and any adjournments thereof.

     Only those members of the Association who have a deposit account with the
Association at the close of business on ____________, 1996 (the "Voting Record
Date"), and borrowers of record on the Voting Record Date whose loans were
outstanding on ____________, 1996, are members of the Association entitled to
notice of and to vote at the Special Meeting and any adjournments thereof.
Whether or not you expect to attend the Special Meeting, we urge you to consider
the accompanying Proxy Statement carefully, to complete the enclosed proxy
card(s) and to return the completed proxy card(s) to in the enclosed postage-
paid return envelope as soon as possible to assure that your vote(s) will be
counted.

Cullman, Alabama                         By Order of the Board of Directors
____________, 1996


                                         _____________________, Chairman
<PAGE>
 
                 FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF
                             325 2nd Street, S.E.
                            Cullman, Alabama  35505
                                (202) 734-4863


                                PROXY STATEMENT

                                 INTRODUCTION

     The enclosed proxy (the "Proxy") is being solicited by the Board of
Directors for use at the special meeting of members of First Federal Savings and
Loan Association of Cullman (the "Association") to be held at __________________
______________, on _________________, 1996, at __:00 __.M., Central Time,
and at any adjournments thereof (the "Special Meeting").  The Special Meeting is
being held for the following purposes:

          1. To consider and act upon a resolution to approve the Plan of
     Conversion (the "Plan"), a copy of which is attached hereto as Exhibit A,
     pursuant to which the Association would convert from a mutual savings and
     loan association chartered under the laws of the United States to a
     permanent capital stock savings and loan association chartered under the
     laws of the United States (the "Conversion") and become a wholly-owned
     subsidiary of Southern Community Bancshares, Inc., a Delaware corporation
     (the "Holding Company") organized for the purpose of purchasing all of the
     capital stock to be issued by the Association in the Conversion;

          2. To consider and act upon a resolution to adopt the Federal Stock
     Charter of the Association;

          3. To consider and act upon a resolution to adopt the Federal Stock
     Bylaws of the Association; and

          4. To transact such other business as may properly come before the
     Special Meeting.

     The Board of Directors of the Association has unanimously adopted the Plan.
The Plan has also been approved by the United States Department of the Treasury,
Office of Thrift Supervision (the "OTS"), subject to the approval of the Plan by
the members of the Association at the Special Meeting and the satisfaction of
certain other conditions.

     Pursuant to the Plan, the Association will become a wholly-owned subsidiary
of the Holding Company which was incorporated under Delaware law for the purpose
of acquiring all of the capital stock to be issued by the Association in
connection with the Conversion.  See "THE BUSINESS OF THE HOLDING COMPANY."  The
Holding Company will conduct a subscription offering (the "Subscription
Offering") in which up to 460,000 common shares, $.01 par value, of the Holding
Company (the "Common Shares") will be offered to subscribers in the following
priority categories.

          (i)    account holders as of March 31, 1995 with aggregate deposits at
     the close of business on such date of at least $50 ("Eligible Account
     Holders"),

                                       1
<PAGE>
 
          (ii)    The Southern Community Bancshares, Inc. Employee Ownership
     Plan (the "ESOP"),

          (iii)   account holders as of September 30, 1996 with aggregate
     deposits at the close of business on such date of at least $50
     ("Supplemental Eligible Account Holders"), and

          (iv)    members of the Association eligible to vote at the Special
     Meeting ("Other Members").

See "THE CONVERSION - Subscription Offering."  Common shares not subscribed for
the Subscription Offering may be offered to the general public in a direct
community offering (the "Community Offering") in the manner established pursuant
to the Plan and described in this Proxy Statement.  See "THE CONVERSION -
Community Offering."  The offering of the Common Shares is made only through the
Prospectus of the Holding Company dated _____________, 1996, a copy of which is
included with this Proxy Statement (the "Prospectus").  See "ADDITIONAL
INFORMATION."

     The aggregate purchase price of the Common Shares offered in connection
with the Conversion ranges from a minimum of $6,800,000 to a maximum of
$9,200,000 (the "Valuation Range"), resulting in a range of 340,000 to 460,000
Common Shares at $20.00 per share.  Applicable regulations permit the Holding
Company to offer additional Common Shares in an amount not to exceed 15% above
the maximum of the Valuation Range, which would permit the issuance of up to
529,000 Common Shares with an aggregate purchase price of $10,580,000.  The
actual number of Common Shares to be sold in connection with the Conversion may
be adjusted based upon the final valuation of the Association, as converted, as
determined by the independent appraiser upon the completion of this offering.
See "THE CONVERSION - Pricing and Number of Common Shares to be Sold."

     The Association has engaged Trident Securities, Inc. ("the Agent") to act
as selling agent and to consult with and advise the Holding Company and the
Association with respect to the Subscription and Community Offering.  The Agent
has agreed to use its best efforts to assist the Holding Company and the
Association with the sale of Common Shares in the Subscription Offering and the
Community Offering, if any.  Neither the Agent nor any other broker-dealer is
obligated to purchase Common Shares in the Subscription and Community Offering.

     Upon the consummation of the Conversion, the Federal Stock Charter of the
Association will be the Charter of the Association as a stock savings and loan
association.

     The approval of the Plan will have the effect of (i) terminating the voting
rights of the present members of the Association and (ii) modifying, and
eventually eliminating, their right to receive any surplus in the event of a
complete liquidation of the Association.  Except for certain rights in the
special liquidation account established by the Plan (the "Liquidation Account"),
such voting and liquidation rights after the Conversion will vest exclusively in
the holders of the common shares of the Holding Company.  See "THE CONVERSION -
Principal Effects of the Conversion."

     During and upon the completion of the Conversion, the Association will
continue to provide services to depositors and borrowers pursuant to its current
policies at its existing office.  In addition, the Association will continue to
be a member of the Federal Home Loan Bank (the "FHLB") system, and savings
accounts at the Association will continue to be insured up to applicable limits
by the Savings Association Insurance Fund (the "SAIF") administered by the
Federal Deposit Insurance Corporation (the "FDIC').

                                       2
<PAGE>
 
          This Proxy Statement is dated ___________, 1996, and is first being
mailed to members of the Association on or about ___________, 1996.

                 VOTING RIGHTS AND VOTE REQUIRED FOR APPROVAL

          All depositors having a deposit account of record with the Association
on ______________, 1996 (the "Voting Record Date"), and all borrowers having a 
loan of record with the Association on the Voting Record Date whose loans were
outstanding on ______________, 1996, are members of the Association eligible to 
vote at the Special Meeting ("Voting Members").  Voting Members will be enti-
tled to cast one vote for each $100, or fraction thereof, of the withdrawable 
value of their deposit accounts on the Voting Record Date; provided, however,
that no member shall cast more than 1,000 votes. Voting members who are
borrowers will be entitled to cast one vote and to cast the number of votes to
which he or she may be entitled as a holder of a deposit account.

          A deposit account in which one or more persons has an interest shall
be deemed to be held by only one Voting Member for the purpose of voting at the
Special Meeting.  Any questions as to the eligibility of a member to vote, the
number of votes allocated to each Voting Member or any other matter relating to
voting will be resolved at the time of the Special Meeting by reference to the
records of the Association.

          The Association's records disclose that, as of the Voting Record Date,
there were ______ votes entitled to be cast at the Special Meeting, a majority
of which are required to approve the Plan.  A majority of the votes cast at the
Special Meeting are also necessary to adopt the Federal Stock Charter of the
Association.

          The Association, as the trustee of the Individual Retirement Accounts
("IRAs") maintained at the Association, is empowered to vote at the Special
Meeting all votes eligible to be cast with respect to each IRA.  The Board of
Directors has indicated that it intends to cast all of the votes under IRAs in
favor of the approval of the Plan, unless contrary instructions are received
from IRA holders.  IRA holders who wish to give such instructions may do so by
returning the enclosed Proxy.

                                 PROXIES

          Voting Members may vote in person or by proxy at the Special Meeting.
For Voting Members wishing to vote in person, ballots will be distributed at the
Special Meeting.  For Voting Members wishing to vote at the Special Meeting, the
enclosed Proxy may be completed and given in accordance with this Proxy
Statement.  Any other proxy held by the Association will not be used by the
Association for the Special Meeting.

          A Proxy will be voted in the manner indicated thereon or, in the
absence of specific instructions, will be voted FOR the approval of the Plan,
                                                ---                          
FOR the adoption of the Federal Stock Charter and FOR the adoption of the
- ---                                               ---                    
Federal Stock Bylaws.  Without affecting any vote previously taken, a Voting
Member may revoke a Proxy at any time before such proxy is exercised by
executing a later dated proxy or by giving the Association notice of revocation
in writing or in open meeting at the Special Meeting.  Attendance at the Special
Meeting will not, of itself, revoke a Proxy.

                                       3
<PAGE>
 
            MANAGEMENT'S RECOMMENDATIONS AND REASONS FOR CONVERSION

          The Board of Directors recommends that members vote FOR the approval
                                                              ---             
of the Plan and FOR the adoption of the Federal Stock Charter and FOR the
                ---                                               ---    
adoption of the Federal Stock Bylaws.

          In unanimously adopting the Plan, the Board of Directors determined
that the Association will derive substantial benefits from the Conversion and
that the Conversion is in the best interests of the Association, its members and
the public.  The net proceeds from the sale of stock will be available for
general corporate purposes, including restructuring the maturities of the
Association's investment portfolio to assist the Association in managing its
interest rate risk exposure.

          As a mutual institution, the Association has no stockholders and no
authority to issue capital stock.  The ability to issue and sell stock will
enable the Association to operate in the form used by commercial banks, most
business corporations and an increasing number of thrift institutions.  The
Conversion also will enable the Association to utilize stock benefit plans,
which will enhance the ability of the Association to attract and retain well-
qualified directors, management and staff.  The Association presently has no
plans to implement any stock benefit plans other than the ESOP.  Executive
officers and other full-time employees of the Association who meet the
eligibility criteria will participate in the ESOP and may receive allocations of
shares of the Association in the future, pursuant to the terms of the ESOP and
applicable laws and regulations.

          The Conversion will also give members of the Association, at their
option, the opportunity to become shareholders of the Holding Company.  No
member of the Association will be obligated to subscribe or not to subscribe to
Common Shares by voting on the Plan, nor will any member's deposit account be
converted into Common Shares by such vote.

          After completion of the Conversion, the Association will continue to
provide the services presently offered to depositors and borrowers, will
maintain in existing offices and will retain its existing management and
employees.

                      THE BUSINESS OF THE HOLDING COMPANY

          The Holding Company was organized at the direction of the Board of
Directors of the Association for the purpose of becoming a holding company to
own all of the outstanding capital stock of the Association. Upon consummation
of the Conversion, the Association will become a wholly-owned subsidiary of the
Holding Company.

          The Holding Company currently is not an operating company. Following
the Conversion, the Holding Company will be primarily engaged in the business of
managing its investments and directing, planning and coordinating the business
activities of the Association. In the future, the Holding 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 Holding Company's operations.

          Initially, the Holding Company will not maintain offices separate from
those of the Association or employ any persons other than its officers who will
not be separately compensated for such service.

                                       4
<PAGE>
 
                        THE BUSINESS OF THE ASSOCIATION

General

          The Association is a mutual savings and loan association which was
organized in 1905.  Subject to supervision and regulation by the OTS and the
FDIC, the Association is a member of the FHLB of Atlanta and the deposits of the
Association are insured up to applicable limits by the FDIC in the SAIF.

          The Association is principally engaged in the business of originating
mortgage loans secured by first mortgages on one- to four-family residential
real estate located in Cullman County, Alabama, the Association's primary market
area.  The Association also originates loans for the construction of residential
real estate and construction and permanent mortgage loans secured by multifamily
real estate (over four units) and nonresidential real estate in its primary
market area.  In addition to real estate lending, the Association originates a
limited number of commercial loans and secured and unsecured consumer loans.
For liquidity and interest rate risk management purposes, the Association
invests in interest-bearing deposits in other financial institutions, U.S.
Government and agency obligations, mortgage-backed securities and other
investments permitted by applicable law.  Funds for lending and other investment
activities are obtained primarily from savings deposits, which are insured up to
applicable limits by the FDIC, and loan principal repayments.

          Interest on loans and investments is the Association's primary source
of income.  The Association's principal expense is interest paid on deposit
accounts.  Operating results are dependent to a significant degree on the net
interest income of the Association, which is the difference between interest
income earned on loans, mortgage-backed securities and other investments and
interest paid on deposits and borrowings.  Like most thrift institutions, the
Association's interest income and interest expense are significantly affected by
general economic conditions and by the policies of various regulatory
authorities.  For a more detailed discussion of the Association's business and
its operating strategy, see "RISK FACTORS" and "MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" in the Prospectus.

                                 THE CONVERSION

          THE OTS HAS APPROVED THE PLAN, SUBJECT TO THE APPROVAL OF THE PLAN BY
THE MEMBERS OF THE ASSOCIATION ENTITLED TO VOTE ON THE PLAN AND SUBJECT TO THE
SATISFACTION OF CERTAIN OTHER CONDITIONS IMPOSED BY THE OTS.  OTS APPROVAL DOES
NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE PLAN.

General

          On June 10, 1996, the Board of Directors of the Association
unanimously adopted the Plan pursuant to which the Association will be converted
from a federal mutual savings and loan association to a federal stock savings
and loan association.  The Plan was amended on September 16, 1996.

          The Plan provides generally that the Holding Company and the
Association will offer Common Shares for sale in the Subscription Offering to
Eligible Account Holders, the ESOP, Supplemental Eligible Account Holders and
Other Members.  The Holding Company may offer the Common Shares not subscribed
for in the Subscription Offering in a Community Offering to certain members of
the general public.  See "- Community Offering."  The Association and the
Holding Company have the right in their

                                       5
<PAGE>
 
sole discretion to accept or reject, in whole in or part, any orders to purchase
shares of the Common Shares received in the Community Offering.

          The aggregate price of the shares of Common Shares to be issued in the
Conversion within the Valuation Range, currently estimated to be between
$6,800,000 and $9,200,000, will be determined based upon an independent
appraisal of the estimated pro forma market value of the Common Shares of the
Association.  All shares of Common Shares to be issued and sold in the
Conversion will be sold at the same price.  The independent appraisal will be
affirmed or, if necessary, updated at the completion of the Subscription and
Community Offerings, if all shares are subscribed for, or at the completion of
the Syndicated Community Offering.  The appraisal has been performed by Ferguson
& Co., LLP ("Ferguson & Co.") independent consulting firm experienced in the
valuation and appraisal of savings institutions.  See "- Pricing and Number of
Common Shares to be Sold" for more information as to the determination of the
estimated pro forma market value of the Common Shares.

          The following is a brief summary of pertinent aspects of the
Conversion.  The summary is qualified in its entirety by reference to the
provisions of the Plan.  A copy of the Plan is available for inspection at each
branch of the Association and at the offices of the OTS, 1700 G Street, N.W.,
Washington, D.C. 20552 and 1475 Peachtree Street, N.E., Atlanta, Georgia  30348.

Reasons for the Conversion

          As a mutual institution, the Association does not have shareholders
and has no authority to issue capital stock.  The Board of Directors of the
Association believes that the ability to issue and sell stock will provide
additional capital for investment, increase the Association's operational
flexibility and enable the Association to operate in the form used by commercial
banks, most business corporations and an increasing number of thrift
institutions.  The formation of the Holding Company will provide greater
flexibility than the Association would have alone for growth and diversification
of business activities.  The Conversion also will enable the Association to
utilize stock-related incentive programs, which the Board of Directors believes
will benefit the Association and its shareholders by enabling it to attract and
retain well-qualified directors, management and staff.

          In adopting the Plan, the Board of Directors of the Association
determined that the Association will derive substantial benefits from the
Conversion and that the Conversion is in the best interests of the Association
and its members.  The net proceeds from the sale of shares of stock will
increase the Association's regulatory capital and thereby enable further growth,
with the result that additional funds will be available for lending and other
investment purposes.

          The Conversion will also give members of the Association, at their
option, the opportunity to become shareholders of the Holding Company.  No
member of the Association will be obligated to subscribe or not to subscribe for
Common Shares by voting on the Plan, nor will any member's savings account be
converted into Common Shares by such vote.

Principal Effects of the Conversion

          Continuity.  During and after completion of the Conversion, the
Association will continue to provide the services presently offered to
depositors and borrowers, will maintain its existing offices and will retain its
existing management and employees.  The Association will continue to be subject
to regulation by the OTS and FDIC.

                                       6
<PAGE>
 
          Voting Rights.  Savings account holders who are members of the
Association in its mutual form will have no voting rights in the Association as
converted and will not participate, therefore, in the election of directors or
otherwise control the Association's affairs.  Voting rights in the Holding
Company will be held exclusively by its shareholders, and voting rights in the
Association will be held exclusively by the Holding Company.  Each holder of the
Holding Company's common shares will be entitled to one vote for each share
owned on any matter to be considered by the Holding Company's shareholders.

          Effect on Savings Accounts and Loans.  Savings accounts in the
Association, as converted, will be equivalent in amount, interest rate and other
terms to the present savings accounts in the Association, and the existing FDIC
insurance on such deposits will not be affected by the Conversion.  The
Conversion will not affect the terms of loan accounts or the rights and
obligations of borrowers under their individual contractual arrangements with
the Association.

          Tax Consequences.  The consummation of the Conversion is expressly
conditioned on receipt by the Association of a private letter ruling from the
Internal Revenue Service or an opinion of counsel to the effect that the
Conversion will constitute a tax-free reorganization as defined in Section
368(a) of the Code.  The Association intends to proceed with the Conversion
based upon an opinion rendered by its special counsel, Bayh, Connaughton &
Malone, P.C., to the following effect:  (1) The Conversion constitutes a
reorganization within the meaning of Section 368(a)(1)(F) of the Code, and no
gain or loss will be recognized by the Association in its mutual form or in its
stock form as a result of the Conversion; (2) No gain or loss will be recognized
by the Association upon the receipt of money from the Holding Company in
exchange for the capital stock of the Association, as converted;  (3) The basis
of the assets of the Association will be the same immediately after the
Conversion as the basis in the Association's hands immediately prior to the
Conversion;  (4)  The holding period of the assets of the Association after the
Conversion will include the period during which the assets were held by the
Association before the Conversion;  (5) No gain or loss will be recognized by
the deposit account holders of the Association upon the constructive issuance to
them, in exchange for their respective withdrawable deposit accounts in the
Association immediately prior to the Conversion, of withdrawable deposit
accounts of equal dollar amount in the Association immediately after the
Conversion, plus, in the case of Eligible Account Holders and Supplemental
Eligible Account Holders, the interests in the Liquidation Account of the
Association, as described below; (6) The basis of the deposit accounts in the
Association held by its deposit account holders immediately after the Conversion
will be the same as the basis of their deposit accounts in the Association
immediately prior to the Conversion; (7) The basis of the interests in the
Liquidation Account received by the Eligible Account Holders and Supplemental
Eligible Account Holders will be zero and the basis of the nontransferable
subscription rights received by Eligible Account Holders, Supplemental Eligible
Account Holders and Other Members will be zero (assuming that at distribution
such rights have no ascertainable fair market value); (8) No gain or loss will
be recognized by Eligible Account Holders, Supplemental Eligible Account Holders
or Other Members upon the issuance to them of nontransferable subscription
rights to purchase Common Shares (assuming that at issuance such rights have no
ascertainable fair market value), and no taxable income will be realized by such
Eligible Account Holders, Supplemental Eligible Account Holders or Other Members
as a result of their exercise of such nontransferable subscription rights; (9)
The basis of the Common Shares to its shareholders will be the actual purchase
price ($20.00) thereof (assuming that subscription rights of such shareholder,
if any, have no ascertainable fair market value) and the holding period of such
shares will commence on the day after the date of the purchase; (10)
Immediately, after the Conversion, the Association in its stock form will
succeed to and take into account the tax attributes of the Association in its
mutual form immediately prior to the Conversion, including the Association's
earnings and profits or deficit in earnings and profits; and (11) The
Association in its stock form will succeed to and take into account the dollar
amounts of those accounts of the Association in its mutual form which represent
bad debt reserves in respect of which the

                                       7
<PAGE>
 
Association in its mutual form has taken a bad debt deduction for taxable years
ending on or before the Conversion.

          The Association has also received the opinion of Miller, Hamilton,
Snider & Odom, L.L.C., that no gain or loss will be recognized by the
Association as a result of the Conversion for purposes of Alabama tax law.
Miller, Hamilton, Snider & Odom, L.L.C. is counsel for the Agent in the
offering, however, as Alabama counsel experienced in tax matters, the firm has
been retained by the Association, with the consent of the Agent, for the limited
purpose of giving the Alabama tax opinion.

          The Association has received an opinion from Ferguson & Co. to the
effect that the subscription rights have no ascertainable fair market value
because the rights are received by specified persons at no cost may not be
transferred and are of short duration.  The IRS could challenge the assumption
that the subscription rights have no ascertainable fair market value.

          Liquidation Account.  In the unlikely event of a complete liquidation
of the Association in its present mutual form, each depositor in the Association
would receive a pro rata share of any assets of the Association remaining after
payment of the claims of all creditors, including the claims of all depositors
to the withdrawable value of their savings accounts.  A depositor's pro rata
share of such remaining assets would be the same proportion of such assets as
the value of such depositor's savings deposits bears to the total aggregate
value of all savings deposits in the Association at the time of liquidation.

          In the event of a complete liquidation of the Association in its stock
form after the Conversion, each savings depositor would have a claim of the same
general priority as the claims of all other general creditors of the
Association.  Except as described below, each depositor's claim would be solely
in the amount of the balance in such depositor's savings account plus accrued
interest.  The depositor would have no interest in the assets of the Association
above that amount.  Such assets would be distributed to the shareholders of the
Association.

          For the purpose of granting a limited priority claim to the assets of
the Association in the event of a complete liquidation thereof to Eligible
Account Holders and Supplemental Eligible Account Holders who continue to
maintain savings accounts at the Association after the Conversion, the
Association will, at the time of Conversion, establish the Liquidation Account
in an amount equal to the regulatory capital of the Association as of June 30,
1996.  The function of the Liquidation Account is to establish a priority on
liquidation, and the existence of the Liquidation Account shall not operate to
restrict the use or application of any of the net worth accounts of the
Association.

          The Liquidation Account shall be maintained by the Association
subsequent to Conversion for the benefit of Eligible Account Holders and
Supplemental Eligible Account Holders who retain their savings accounts in the
Association.  Each Eligible Account Holder and Supplemental Eligible Account
Holder shall, with respect to each savings account held, have a related inchoate
interest in a portion of the Liquidation Account (referred to herein as the
"subaccount balance").

          The initial subaccount balance for a savings account held by an
Eligible Account Holder and/or a Supplemental Eligible Account Holder shall be
determined by multiplying the opening balance in the Liquidation Account by a
fraction of which the numerator is the amount of the Qualifying Deposit in the
related savings account and the denominator is the total amount of the
Qualifying Deposits of all Eligible Account Holders and Supplemental Eligible
Account Holders in the Association.  Such initial subaccount balance shall not
be increased but shall be subject to downward adjustment as provided below.

                                       8
<PAGE>
 
          If the deposit balance in any savings account of an Eligible Account
Holder or Supplemental Eligible Account Holder to which the subaccount relates
at the close of business on the last day of any fiscal year of the Association
subsequent to the Eligibility Record Date or Supplemental Eligibility Record
Date is less than the lesser of (i) the deposit balance in such savings account
at the close of business on the last day of the fiscal year of the Association
subsequent to the Eligibility Record Date or the Supplemental Eligibility Record
Date, or (ii) the amount of the Qualifying Deposit in such savings account on
the Eligibility Record Date or the Supplemental Eligibility Record Date, then
the subaccount balance for such savings account shall be adjusted by reducing
such subaccount balance in an amount proportionate to the reduction in such
deposit balance. In the event of a downward adjustment, the subaccount balance
shall not be subsequently increased, notwithstanding any increase in the deposit
balance of the related savings account.  If any such savings account is closed,
the related subaccount balance shall be reduced to zero.  The subaccount of an
account holder will be maintained for so long as the account holder maintains an
account with the same Social Security or taxpayer identification number.

          In the event of a complete liquidation of the Association (and only in
such event), each Eligible Account Holder and Supplemental Eligible Account
Holder shall be entitled to receive a liquidation distribution from the
Liquidation Account in the amount of the then-current adjusted subaccount
balances for savings accounts then held before any liquidation distribution may
be made to shareholders of the Association.  A merger, consolidation, sale of
bulk assets or similar combination or transaction with another institution
insured by the Federal Deposit Insurance Corporation would not be considered to
be a complete liquidation for these purposes.  In such transactions, the
Liquidation Account would be assumed by the surviving institution.

          Common Shares.  SHARES ISSUED UNDER THE PLAN CANNOT AND WILL NOT BE
INSURED BY THE FDIC.  For a description of the characteristics of the Common
Shares, see "DESCRIPTION OF AUTHORIZED SHARES."

Subscription Offering

          The Subscription Offering will expire  on the Subscription Expiration
Date (12:00 noon, Central Time, on ________, 1996) unless extended.
Subscription rights not exercised before the Subscription Expiration Date will
be void, whether or not the Association has been able to locate each person
entitled to such subscription rights.

          Nontransferable subscription rights to purchase Common Shares are
being issued at no cost to all eligible persons and entities in accordance with
the preference categories established by the Plan, as described below.  Each
subscription right may be exercised only by the person to whom it is issued and
only for his or her own account.  Each person subscribing for Common Shares must
represent to the Association that he or she is purchasing the Common Shares for
his or her own account and that he or she has no agreement or understanding with
any other person for the sale or transfer of the Common Shares.  The Association
will not honor stock orders known by it to involve the transfer of subscription
rights or to contain false or misleading information.  Any person who attempts
to transfer his or her subscription rights may be subject to penalties and
sanctions, including loss of the subscription rights.

          The number of Common Shares which a person who has subscription rights
may purchase will be determined, in part, by the total number of Common Shares
to be issued and the availability of Common Shares for purchase under the
preference categories set forth in the Plan and certain other limitations.  See
"- Limitations on Purchases of Common Shares."  The sale of any Common Shares
pursuant to

                                       9
<PAGE>
 
subscriptions received is contingent upon approval of the Plan by the voting
members of the Association at the Special Meeting.

          The preference categories and purchase limitations which have been
established by the Plan, in accordance with applicable regulations, for the
allocation of Common Shares are as follows:

          (a) Subscription Rights of Eligible Account Holders.  Eligible Account
Holders shall have the following rights to subscribe for and purchase Common
Shares:

          (i) Each Eligible Account Holder shall receive, without payment,
nontransferable Subscription Rights to purchase Common Shares in an amount equal
to the greater of (a) $150,000 or (b) 15 times the product (rounded down to the
next whole number) obtained by multiplying the total number of Common Shares 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 on the
Eligibility Record Date.

          (ii) In the event of an oversubscription for Common Shares by Eligible
Account Holders, Common Shares shall be allocated among subscribing Eligible
Account Holders so as to permit each such Eligible Account Holder, to the extent
possible, to purchase a number of Common Shares sufficient to make his or her
total allocation equal to 100 shares or the total amount of his or her
subscription, whichever is less.  Any shares not so allocated shall be allocated
among the subscribing Eligible Account Holders on an equitable basis, in
proportion to the amounts of their respective aggregate Qualifying Deposits, as
compared to the total aggregate Qualifying Deposits of all subscribing Eligible
Account Holders, in each case on the Eligibility Record Date.

          (iii)  Subscription Rights to purchase Common Shares received by
Officers and directors of the Association and any Associate thereof, based on
increased deposits of such person in the Association in the one year period
preceding the Eligibility Record Date shall be subordinate to the Subscription
Rights of all other Eligible Account Holders.

          (b) Subscription Rights of the ESOP.  The ESOP shall receive, without
payment, nontransferable Subscription Rights to purchase up to 10% of the Common
Shares issued in the Conversion.  Subscription rights of the ESOP shall be
subordinated to the Subscription Rights received by Eligible Account Holders
pursuant to paragraph (a) above, provided that Common Shares, if any, sold in
excess of the high end of the valuation range may be first sold to the ESOP.
Although the Plan and OTS regulations permit the ESOP to purchase up to 10% of
the Common Shares, the Holding Company anticipates that the ESOP will purchase
8% of the Common Shares.  If the ESOP is unable to purchase all or part of the
Common Shares for which it subscribes, the ESOP may purchase Common Shares on
the open market or may purchase authorized but unissued Common Shares.  If the
ESOP purchases authorized but unissued Common Shares, such purchases could have
a dilutive effect on the interests of the Holding Company's shareholders.

          (c) Subscription Rights of Supplemental Eligible Account Holders.
Supplemental Eligible Account Holders shall have the following rights to
subscribe for and purchase Common Shares:

          (i) Each Supplemental Eligible Account Holder shall receive, without
payment,  nontransferable Subscription Rights to purchase Common Shares in an
amount equal to the greater of (a) $150,000 or (b) 15 times the product (rounded
down to the next whole number) obtained by multiplying the total number of the
Common Shares to be issued by a fraction of which the numerator is the amount of

                                      10
<PAGE>
 
the Qualifying Deposit of the Supplemental Eligible Account Holder and the
denominator is the total amount of the Qualifying Deposits of all Supplemental
Eligible Account Holders, in each case on the Supplemental Eligibility Record
Date.

          (ii) Subscription Rights of Supplemental Eligible Account Holders
shall be subordinate to the Subscription Rights received by the Eligible Account
Holders and by the ESOP pursuant to paragraphs (a) and (b) above.

          (iii)  Subscription Rights to purchase shares received by an Eligible
Account Holder in accordance with paragraph (a) above shall reduce to the extent
thereof, the Subscription Rights to be distributed to such Eligible Account
Holder pursuant to this paragraph (c).

          (iv) In the event of an oversubscription for Common Shares from
Supplemental Eligible Account Holders, Common Shares shall be allocated among
the subscribing Supplemental Eligible Account Holders so as to permit each such
Supplemental Eligible Account Holder, to the extent possible, to purchase a
number of Common Shares sufficient to make his or her total allocation
(including the number of Common Shares, if any, allocated in accordance with
paragraph (a) above) equal to 100 Common Shares or the total amount of his or
her subscription, whichever is less.  Any shares not so allocated shall be
allocated among the subscribing Supplemental Eligible Account Holders on an
equitable basis, in proportion to the amounts of their respective aggregate
Qualifying Deposits as compared to the total aggregate Qualifying Deposits of
all subscribing Supplemental Eligible Account Holders, in each case on the
Supplemental Eligibility Record Date.

          (d) Subscription Rights of Other Members.  Other Members shall have
the following rights to subscribe for and purchase Common Shares:

          (i) Each Other Member shall receive, without payment, nontransferable
Subscription Rights to purchase Common Shares in an amount equal to $150,000.

          (ii) Subscription Rights of Other Members shall be subordinate to the
Subscription Rights of Eligible Account Holders, Tax-Qualified Employee Stock
Benefit Plans and Supplemental Eligible Account Holders pursuant to Sections
5(a), 5(b) and 5(c) of the Plan.

          (iii)  In the event of an oversubscription for Common Shares of Other
Members, the Common Shares available shall be allocated among subscribing Other
Members so as to permit each subscribing Other Member, to the extent possible,
to purchase a number of shares sufficient to make his or her total allocation of
Common Shares equal to 100 shares or the number of shares subscribed for by the
Other Member, whichever is less.  The shares remaining thereafter will be
allocated among subscribing Other Members whose subscriptions remain unsatisfied
on an equitable basis as determined by the Board of Directors.

Community Offering

          Common Shares may be offered in the Community Offering to the extent
such shares remain available after the satisfaction of all subscriptions
received in the Subscription Offering.  The Community Offering, if any, is
expected to begin immediately after the Subscription Expiration Date, but may
commence at any time after the beginning of the Subscription Offering.

                                      11
<PAGE>
 
          The Community Offering, if one is held, may be terminated at any time,
but shall terminate not later than 12:00 noon, Central Time, __________, 1996,
unless extended with the consent of the OTS.

          If subscriptions are received in the Subscription Offering for up to
340,000 Common Shares, Common Shares may not be available in the Community
Offering.  In the event shares are available for the Community Offering, each
person may purchase up to 7,500 Common Shares, subject to the limitation that no
person, together with such person's Associates and other persons acting in
concert with such person, may purchase more than 15,000 of the Common Shares
sold in connection with the Conversion.  If an insufficient number of Common
Shares is available to fill all of the orders received in the Community
Offering, the available Common Shares will be allocated in a manner to be
determined by the Boards of Directors of the Holding Company and the
Association, subject to the following:

          (i) Preference will be given to natural persons who are residents of
Cullman County, Alabama, the county in which the main office of the Association
is located;

          (ii) Orders received in the Community Offering will first be filled up
to 2% of the total number of Common Shares offered, with any remaining shares
allocated on an equal number of shares per order basis until all orders have
been filled; and

          (iii)  The right of any person to purchase Common Shares in the
Community Offering is subject to the right of the Holding Company and the
Association to accept or reject such purchases in whole or in part.

          The term "resident," as used herein with respect to the Community
Offering, means any natural person who, on the date of submission of an Order
Form, maintains a bona fide residence within Cullman County, Alabama.

Persons in Nonqualified States or Foreign Countries

          The Association and the Holding Company will make reasonable efforts
to comply with the securities laws of all jurisdictions in the United States in
which Eligible Account Holders, Supplemental Eligible Account Holders and Other
Members reside.  However, no person will be offered or sold any Common Shares if
such person resides in a foreign country or in a jurisdiction of the United
States with respect to which: (a) a small number of persons otherwise eligible
to subscribe for Common Shares reside in such foreign country or jurisdiction,
(b) the granting of Subscription Rights or the offer or sale of Common Shares to
such person would require the Holding Company or the Association or their
employees to register under the securities laws of such foreign country or
jurisdiction, as a broker, dealer, salesman or agent or to register or otherwise
qualify its securities for sale in such foreign country or jurisdiction, or (c)
the Association determines such registration or qualification would be
impracticable or burdensome for reasons of cost or otherwise.

Plan of Distribution

          The offering of the Common Shares is made only pursuant to this
Prospectus, copies of which are available at the office of the Association.
Officers and directors of the Association will be available to answer questions
about the Conversion and may also hold informational meetings for interested
persons.  Such officers and directors will not be permitted to make statements
about the Holding Company or the

                                      12
<PAGE>
 
Association unless such information is also set forth in this Prospectus, nor
will they render investment advice.

          To assist the Holding Company and the Association in marketing the
Common Shares, the Association has retained the services of the Agent, a broker-
dealer registered with the SEC and a member of the National Association of
Securities Dealers ("NASD").  The Agent will assist the Association in (1)
training and educating the Association's employees regarding the mechanics and
regulatory requirements of the conversion process; (2) conducting informational
meetings for subscribers and other potential purchasers; (3) keeping records of
all stock subscriptions; and (4) obtaining proxies from the Association's
members with respect to the Special Meeting.  For providing these services, the
Association has agreed to pay the Agent a marketing fee of 2.0% of the aggregate
dollar amount of Common Shares sold in the Subscription Offering and the
Community Offering, excluding shares sold by Selected Brokers (as defined
below), if any, and shares purchased by the ESOP and directors, officers, and
employees (and members of their immediate families) of the Association.  The
Agent is not obligated to purchase any Common Shares.  It is anticipated that
the Agent will act as a market maker in the Common Shares following the
Conversion.

          The Association has also agreed to reimburse the Agent for its out-of-
pocket expenses and legal fees and disbursements in an amount not to exceed
$40,000 without the Association's consent.  The Association and the Holding
Company have also agreed to indemnify the Agent, under certain circumstances,
against liabilities and expenses (including legal fees) arising out of or based
upon untrue statements or omissions contained in the materials used in the
Offering or in various documents submitted to regulatory authorities in respect
of the Conversion, including liabilities under the Securities Act of 1933 (the
"Act").

Selected Dealers

          If Common Shares remain available after the Subscription Offering, the
Agent may enter into an agreement with certain dealers (the "Selected Dealers")
to assist in the sale of shares in the Community Offering.  If Selected Dealers
are used, the Agent shall receive commissions of no more than 5.5% of the
aggregate purchase price of the Common Shares sold in the Community Offering and
will pay to the Selected Dealers a portion of the 5.5% commissions pursuant to
selected dealer agreements.  During the Community Offering, Selected Dealers may
only solicit indications of interest from their customers to place orders in the
Association as of a certain date (the "Order Date") for the purchase of Common
Shares. When and if the Association believes that enough indications of interest
and orders have been received in the Community Offering to consummate the
Conversion, the Agent will request, as of the Order Date, Selected Dealers to
submit orders to purchase shares for which they have previously received
indications of interest from the customers.  Selected Dealers will send
confirmations of the orders to such customers on the next business day after the
Order Date.  Selected Dealers will debit the accounts of their customers on the
date which will be three business days from the Order Date (the "Settlement
Date").  On the Settlement Date, funds received by Selected Dealers will be
remitted to the Association.  It is anticipated that the Conversion will be
consummated on the Settlement Date.  However, if consummation is delayed after
payment has been received by the Association from Selected Dealers, funds will
earn interest at the passbook rate.

                                      13
<PAGE>
 
Limitations on Purchases of Common Shares

          The Plan provides for certain additional limitations to be placed upon
the purchase of Common Shares.  No person may purchase fewer than 25 Common
Shares in the Conversion, to the extent such shares are available.

          Officers and directors of the Association and the Holding Company, and
Associates thereof, may not purchase in the aggregate more than 34% of the
Common Shares issued in the Conversion.  An "Associate" of any person means (a)
any corporation or organization (other than the Association, the Holding Company
or a majority-owned subsidiary of the Association or the Holding Company) of
which such person is an officer or partner or is, directly or indirectly, the
beneficial owner of 10% or more of any class of equity securities, (b) any trust
or other estate in which such person has a substantial beneficial interest or as
to which such person serves as trustee or in a similar fiduciary capacity,
except that such term shall not include the ESOP, and (c) any relative or spouse
of such person, or any relative of such spouse, who has the same home as such
person or who is a director or Officer of the Association or the Holding
Company, or any of their subsidiaries.

          No person may purchase Common Shares with an aggregate purchase price
of more than $150,000 (or 7,500 shares at $20.00 per share).  Purchases of
Common Shares in the Conversion by any person, when aggregated with purchases by
any Associate of that person, or a group of persons Acting in Concert, shall not
exceed $300,000 of the Common Shares (or 15,000 shares at $20.00 per share),
except that the ESOP may purchase up to 10% of the total Common Shares to be
issued in the Conversion.  Shares purchased by the ESOP and attributable to a
person shall not be aggregated with shares purchased directly by or otherwise
attributable to such person.  Directors of the Holding Company and the
Association shall not be deemed to be Associates or a group Acting in Concert
with other directors solely as a result of membership on the Board of Directors
of the Holding Company or the Association or any of their subsidiaries.  For
purposes of the Conversion, "Acting in Concert" means (a) knowing participation
in a joint activity or interdependent conscious parallel action towards a common
goal whether or not pursuant to an express agreement, or (b) a combination or
pooling of voting or other interests in the securities of an issuer for a common
purpose pursuant to any contract, understanding, relationship, agreement or
other arrangement, whether written or otherwise.

          Subject to any required regulatory approval and applicable laws and
regulations, the Holding Company and the Association may increase or decrease
any of the purchase limitation amounts at any time. If such amount is increased
after commencement of the Subscription Offering, any person who subscribed for
the maximum number of Common Shares shall be permitted to purchase an additional
number of shares up to the then maximum number of shares permitted to be
subscribed for by such person, subject to the rights and preferences of any
person who has priority Subscription Rights.  In the event that the purchase
limitation amount is decreased after commencement of the Subscription Offering,
the orders of any person who subscribed for the maximum number of Common Shares
shall be decreased by the minimum amount necessary so that such person shall be
in compliance with the then maximum number of shares permitted to be subscribed
for by such person.

          The Subscription Rights granted under the Plan are nontransferable.
Each Subscription Right may be exercised only by the person to whom issued and
only for such person's own account.  The Association and the Holding Company
shall have the right to take such action as they may, in their sole discretion,
deem necessary, appropriate or advisable in order to monitor and enforce the
terms, conditions, limitations and restrictions set forth herein, in the Plan
and the Order Form, including, without

                                      14
<PAGE>
 
limitation, the right to reject, limit or revoke acceptance of any subscription
or order and to delay, terminate or refuse to consummate any sale of Common
Shares believed to violate or circumvent the Plan.

          Purchases of Common Shares in the Offering are also subject to the
change in control regulations which restrict direct and indirect purchases of
10% or more of the stock of any savings association by any person or group of
persons acting in concert, under certain circumstances.

          After the Conversion, Common Shares, except for shares purchased by
affiliates of the Association, will be freely transferable, subject to OTS
regulations.

Procedure for Purchasing Shares in Subscription and Community Offerings

          Subscriptions for Common Shares in the Subscription Offering and
orders for Common Shares in the Community Offering may be made only by
completing and submitting an Order Form.  Any person who desires to subscribe
for Common Shares in the Subscription Offering must do so by delivering to the
Association, by mail or in person, prior to the Subscription Expiration Date
(12:00 noon, Central Time, on ________, 1996), a properly executed and completed
Order Form, together with full payment of the subscription price of  $20.00 for
each Common Share for which subscription is made.  Any person who desires to
purchase Common Shares in the Community Offering, if one is held, must do so by
delivering to the Association, by mail or in person, prior to the expiration of
the Community Offering which shall be not later than 12:00 noon, Central Time,
on ________, 1996, a properly executed and completed Order Form, together with
full payment of the subscription price of  $20.00 for each Common Share for
which order is made.  Any Order Form which is not received by the Association
prior to the expiration of the Subscription Expiration Date or the termination
of the Community Offering, as applicable, or for which full payment has not been
received by the Association prior to such time, will not be accepted.
Subscription rights not exercised before the Subscription Expiration Date will
be void, whether or not the Association has been able to locate each person
entitled to such subscription rights.  The Holding Company may, but will not be
required to, waive any irregularity relating to any Order Form or require the
submission of a corrected Order Form.

          An executed Order Form, once received by the Holding Company, may not
be modified, amended or rescinded without the consent of the Holding Company,
unless the Community Offering, if any, is not completed within 45 days after the
Subscription Expiration Date, in which case persons who have subscribed for
Common Shares in the Subscription Offering or ordered Common Shares in the
Community Offering will receive written notice that they have a right to affirm,
increase, decrease or rescind their subscriptions or orders at any time prior to
20 days before the end of the extension period. Any person who does not
affirmatively elect to continue his subscription or order or elects to rescind
his subscription or order during any such extension will have all of his funds
promptly refunded with interest.  Any person who elects to decrease his
subscription or order during any such extension will have the appropriate
portion of his funds promptly refunded with interest.

          Payment for all Common Shares subscribed for in the Subscription
Offering and the Community Offering, if any, must be received in full by the
Association or the Holding Company, together with properly completed and
executed Order Forms, on or prior to the expiration date specified on the Order
Form, unless such date is extended by the Holding Company and the Association.
Payment for all Common Shares may be made (i) in cash (delivered in person),
(ii) by check or money order, or (iii) if the subscriber has a savings account
in the Association (including a certificate of deposit), the subscriber may
authorize the Association to charge the subscriber's savings account for the
purchase amount.  The

                                      15
<PAGE>
 
Association may also elect to receive payment by wire transfer. The Association
shall pay interest at the passbook rate on all amounts paid in cash or by check
or money order to purchase Common Shares from the date payment is received until
the Conversion is completed or terminated.

          If a person authorizes the Association to charge his or her savings
account, the funds will remain in the person's savings account and will continue
to earn interest, but may not be used by such person until all Common Shares
have been sold or the Conversion is terminated, whichever is earlier.  The
withdrawal will be given effect concurrently with the Conversion and to the
extent necessary to satisfy the subscription at a price equal to the purchase
price of $20.00 per share.  The Association will allow persons to purchase
Common Shares by withdrawing funds from certificate accounts without the
assessment of early withdrawal penalties.  In the case of early withdrawal of
only a portion of such account, the certificate evidencing such account shall be
canceled if the remaining balance of the account is less than the applicable
minimum balance requirement and in such event, the remaining balance will earn
interest at the passbook rate.  The waiver of the early withdrawal penalty is
applicable only to withdrawals made in connection with the purchase of Common
Shares under the Plan.

          The ESOP may subscribe for shares by submitting an Order Form,
together with evidence of a loan commitment from the Holding Company or an
unrelated financial institution for the purchase of the Common Shares, during
the Subscription Offering and by making payment for the Common Shares on the
date of the closing of the Conversion.

          The Association shall not knowingly loan funds or otherwise extend
credit to any person for the purpose of purchasing Common Shares.

          In order to utilize funds in an IRA maintained at the Association, the
funds must be transferred to a self-directed IRA that permits the funds to be
invested in stock.  The beneficial owner of the IRA must direct the trustee of
the account to use funds from such account to purchase Common Shares in
connection with the Conversion.  This cannot be done through the mail.  Persons
who are interested in utilizing IRAs at the Association to subscribe for Common
Shares should contact the Conversion Information Center at the offices of the
Association at (205) 737-8916  for instructions and assistance.

          Subscriptions and orders will not be filled by the Association until
subscriptions and orders have been received in the Offering for up to 340,000
Common Shares, the minimum point of the Valuation Range.  If the Conversion is
terminated, all funds delivered to the Association for the purchase of Common
Shares will be returned with interest, and all charges to savings accounts will
be rescinded.  If subscriptions and orders are received for at least 340,000
Common Shares, subscribers and other purchasers will be notified by mail,
promptly on completion of the sale of the Common Shares, of the number of shares
for which their subscriptions or orders have been accepted.  The funds on
deposit with the Association for the purchase of Common Shares will be withdrawn
and paid to the Holding Company in exchange for the Common Shares.  Certificates
representing Common Shares will be delivered promptly thereafter.  The Common
Shares will not be insured by the FDIC.

                                      16
<PAGE>
 
Pricing and Number of Common Shares to be Sold

          The aggregate offering price of the Common Shares will be based on the
pro forma market value of the shares as determined by an independent appraisal
of the Association.  Ferguson & Co., a firm which evaluates and appraises
financial institutions, was retained by the Association to prepare an appraisal
of the estimated pro forma market value of the Association as converted.
Ferguson & Co. will receive a fee of $30,000 for its appraisal and any updates.
Such amount includes out-of-pocket expenses.

          Ferguson & Co. was selected by the Board of Directors of the
Association because Ferguson & Co. has extensive experience in the valuation of
thrift institutions, particularly in the mutual-to-stock conversion context.
The Association and Ferguson & Co. have no relationships which would affect
Ferguson & Co.'s independence.

          The appraisal was prepared by Ferguson & Co. in reliance upon the
information contained herein.  Ferguson & Co. also considered the following
factors, among others: the present and projected operating results and financial
condition of the Association and the economic and demographic conditions in the
Association's existing market area; certain historical financial and other
information relating to the Association; a comparative evaluation of the
operating and financial statistics of the Association with those of other thrift
institutions; the aggregate size of the Offering; the impact of the Conversion
on the Association's regulatory capital and earnings potential; the trading
market for stock of comparable thrift institutions and thrift holding companies;
and general conditions in the markets for such stocks.

          The Pro Forma Value of the Association, as converted, determined by
Ferguson & Co., is $8,000,000 as of June 30, 1996.  The Valuation Range
established in accordance with the Plan is $6,800,000 to $9,200,000, which,
based upon a per share offering price of $20.00, will result in the sale of
between 340,000 and 460,000 Common Shares.  The total number of Common Shares
sold in the Conversion will be determined in the discretion of the Board of
Directors, based on the Valuation Range.  Pro forma shareholders' equity per
share and pro forma earnings per share decrease moving from the low end to the
high end of the Valuation Range.

          In the event that Ferguson & Co. determines at the close of the
Conversion that the aggregate pro forma value of the Association is higher or
lower than the Pro Forma Value, but is nevertheless within the Valuation Range,
or is not more than 15% above the maximum of the Valuation Range, the Holding
Company will make an appropriated adjustment by raising or lowering the total
number of Common Shares sold in the Conversion consistent with the final
Valuation Range.  The total number of Common Shares sold in the Conversion will
be determined in the discretion of the Board of Directors consistent with the
Valuation Range.  If, due to changing market conditions, the final valuation is
not between the minimum of the Valuation Range and 15% above the maximum of the
Valuation Range, subscribers will be given a notice of such final valuation and
the right to affirm, increase, decrease or rescind their subscriptions.  Any
person who does not affirmatively elect to continue his subscription or elects
to rescind his subscription before the date specified in the notice will have
all of his funds promptly refunded with interest.  Any person who elects to
decrease his subscription will have the appropriate portion of his funds
promptly refunded with interest.

          The appraisal by Ferguson & Co. is not intended, and must not be
construed, as a recommendation of any kind as to the advisability of purchasing
Common Shares or voting to approve the Conversion.  In preparing the valuation,
Ferguson & Co. has relied upon and assumed the accuracy and completeness of the
audited financial statements and statistical information provided by the
Association.  Ferguson & Co. did not independently verify the financial
statements

                                      17
<PAGE>
 
and other information provided by the Association, nor did Ferguson & Co. value
independently the assets or liabilities of the Association. The valuation
considers the Association only as a going concern and should not be considered
as an indication of the liquidation value of the Association. 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 Common Shares will thereafter be able to
sell such shares at the Conversion purchase price.

          A copy of the complete appraisal is on file and open for inspection at
the offices of the OTS, 1700 G Street, N.W., Washington, D.C. 20552; at the
Southeast Regional Office of the OTS, 1475 Peachtree Street, N.E., Atlanta,
Georgia  30348; and at the offices of the Association.

Restrictions on Repurchase of Common Shares

          OTS regulations generally prohibit the Holding Company from
repurchasing any of its capital stock for three years following the date of
completion of the Conversion, except as part of an open-market stock repurchase
program during the second and third years following the Conversion involving no
more than 5% of the outstanding capital stock during a twelve-month period.  The
OTS has recently indicated, however, that it would permit repurchases beginning
after six months following the completion of the Conversion.  In addition, after
such a repurchase, the Association's regulatory capital must equal or exceed all
regulatory capital requirements.  Before the commencement of a repurchase
program, the Holding Company must provide notice to the OTS, and the OTS may
disapprove the program if the OTS determines that it would adversely affect the
financial condition of the Association or if it determines that there is no
valid business purpose for such repurchase.

Restrictions on Transfer of Common Shares by Directors and Officers

          Common Shares purchased by directors and executive officers of the
Holding Company will be subject to the restriction that such shares may not be
sold for a period of one year following completion of the Conversion, except in
the event of the death of the shareholder.  Common Shares issued by the Holding
Company to directors and executive officers will bear a legend giving notice of
the restriction on transfer.  In addition, the Holding Company will give
appropriate instructions to the transfer agent (if any) for the Holding
Company's common shares in respect of the applicable restriction on transfer of
any restricted shares.  Any shares issued as a stock dividend, stock split or
otherwise in respect of restricted shares will be subject to the same
restrictions.

          Subject to certain exceptions, for a period of three years following
the Conversion, no director or officer of the Holding Company or the
Association, or any of their Associates, may purchase any common shares of the
Holding Company without the prior written approval of the OTS, except through a
broker-dealer registered with the SEC.  This restriction will not apply,
however, to negotiated transactions involving more than 1% of a class of
outstanding common shares of the Holding Company or shares acquired by any stock
benefit plan of the Holding Company or the Association.

Interpretation and Amendment of the Plan

          To the extent permitted by law, all interpretations of the Plan by the
Boards of Directors of the Holding Company and the Association will be final.
The Plan may be amended by the Boards of Directors of the Holding Company and
the Association at any time with the concurrence of the OTS.  If the Association
determines, upon advice of counsel and after consultation with the OTS, that any
such

                                      18
<PAGE>
 
amendment is material, subscribers will be notified of the amendment and will be
provided the opportunity to affirm, increase, decrease or cancel their
subscriptions.

Conditions and Termination

          The completion of the Conversion requires the approval of the Plan by
the voting members of the Association at the Special Meeting and the sale of the
requisite amount of Common Shares within 24 months following the date of such
approval.  If these conditions are not satisfied, the Plan will automatically
terminate and the Association will continue its business in the mutual form of
organization.  The Plan may be terminated by the Board of Directors in its sole
discretion at any time before the Special Meeting and at any time thereafter
with the approval of the OTS.

                             ADDITIONAL INFORMATION

          The information contained in the accompanying Prospectus, including a
more detailed description of the Plan of Conversion, consolidated financial
statements of the Association and a description of the capitalization and
business of the Association and the Holding Company, including the Association's
directors and executive officers and their compensation, the anticipated use of
the net proceeds from the sale of the Common Stock  and a description of the
Common Stock, is intended to help you evaluate the Conversion and is
incorporated by this reference.

          YOUR VOTE IS VERY IMPORTANT TO US.  PLEASE TAKE A MOMENT NOW TO
COMPLETE AND RETURN YOUR PROXY CARD IN THE POSTAGE-PAID ENVELOPE PROVIDED.  YOU
MAY STILL ATTEND THE SPECIAL MEETING AND VOTE IN PERSON EVEN THOUGH YOU HAVE
VOTED YOUR PROXY.  FAILURE TO SUBMIT A PROXY WILL HAVE THE SAME EFFECT AS VOTING
AGAINST THE CONVERSION.

          If you have any questions, please call our stock Sales Center at (205)
737-8916.

          IMPORTANT:  YOU MAY BE ENTITLED TO VOTE IN MORE THAN ONE CAPACITY.
PLEASE SIGN, DATE AND PROMPTLY RETURN EACH PROXY CARD YOU RECEIVE.

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

          THIS PROXY STATEMENT IS NOT AN OFFER TO SELL OR THE SOLICITATION OF AN
OFFER TO BUY STOCK.  THE OFFER WILL BE MADE ONLY BY THE PROSPECTUS.  THIS
SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED.

                                      19
<PAGE>
 
                                REVOCABLE PROXY

             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN

        THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN

     The undersigned member of First Federal Savings and Loan Association of
Cullman, a savings and loan association chartered under the laws of the United
States ("First Federal"), hereby nominates, constitutes and appoints
_______________________ and ___________________________, or either one of 
them, as proxy or proxies for the undersigned member, each with full power of
substitution and resubstitution, to vote all of the votes which the undersigned
member is entitled to cast at the Special Meeting of the members of First
Federal to be held at ______ __.M., Central Time, on ________ , 1996, at 325
Second Street, S.E., Cullman, Alabama 35055, and at any adjournments thereof
(the "Special Meeting"), on the following matters and in the manner specified
below:

     1.   The approval of the Plan of Conversion, a copy of which is attached as
          Exhibit A to the Proxy Statement mailed to the undersigned member in
          connection with the Special Meeting, pursuant to which First Federal
          would convert from a mutual savings and loan association chartered
          under the laws of the United States to a permanent capital stock
          savings and loan association chartered under the laws of the United
          States and become a wholly-owned subsidiary of Southern Community
          Bancshares, Inc., a Delaware corporation organized for the purpose of
          purchasing all of the capital stock to be issued by First Federal in
          connection with the Conversion.

                    FOR [_]                 AGAINST [_]

     2.   The adoption of the Federal Stock Charter of First Federal, a copy of
          which is attached to the Proxy Statement as Exhibit B.

                    FOR [_]                 AGAINST [_]

     3.   The adoption of the Federal Stock Bylaws of First Federal, a copy of
          which is attached to the Proxy Statement as Exhibit C.

                    FOR [_]                 AGAINST [_]

     4.   In their discretion, upon such other matters as may properly come
          before the Special Meeting.

     This Revocable Proxy will be voted as directed by the undersigned member.
If no direction is given, this Revocable Proxy will be voted FOR the approval 
of the Plan of Conversion and FOR the adoption of the Federal Stock Charter 
and Federal Stock Bylaws of First Federal.

     Without affecting any vote previously taken, this Revocable Proxy may be
revoked by the undersigned at any time before it is exercised by (i) executing
and delivering to First Federal a later dated proxy, (ii) attending the Special
Meeting and voting in person, or (iii) giving written notice of revocation to
the Secretary of First Federal.

IMPORTANT:  PLEASE SIGN AND DATE THIS REVOCABLE PROXY ON THE REVERSE SIDE
<PAGE>
 
                                     PROXY

     The receipt of the Proxy Statement of First Federal Savings and Loan
Association of Cullman and the Prospectus of Southern Community Bancshares,
Inc., dated _____________, 1996, is hereby acknowledged by the undersigned.

NOTE:  Please sign your name exactly as it appears on this Proxy.  Joint
accounts require only one signature.  If you are signing this Proxy as an
attorney, administrator, agent, corporation, officer, executor, trustee or
guardian, etc., please add your full title to your signature.



 
                                     Signature


                                     Dated:  _________________________, 1996

IMPORTANT:  IF YOU RECEIVE MORE THAN ONE CARD, PLEASE SIGN AND RETURN ALL CARDS
IN THE ACCOMPANYING ENVELOPE.

<PAGE>
 
                      SOUTHERN COMMUNITY BANCSHARES, INC.
                              HOLDING COMPANY FOR
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN
                               CULLMAN, ALABAMA

                         PROPOSED MARKETING MATERIALS
<PAGE>
 
                            Marketing Materials for
                      Southern Community Bancshares, Inc.
                               Cullman, Alabama

                               Table of Contents
                               -----------------

<TABLE> 
<CAPTION> 
<S>       <C> 
I.        Press Release
          A.   Explanation
          B.   Schedule
          C.   Distribution List
          D.   Press Release Examples

II.       Advertisements
          A.   Explanation
          B.   Schedule
          C.   Advertisement Examples

III.      Question and Answer Brochure
          A.   Explanation
          B.   Method of Distribution
          C.   Example

IV.       Officer and Director Brochure
          A.   Explanation
          B.   Method of Distribution
          C.   Example

V.        Counter Cards and Lobby Posters
          A.   Explanation
          B.   Quantity

VI.       Invitations
          A.   Explanation
          B.   Quantity - Method of Distribution
          C.   Examples

VII.      Letters
          A.   Explanation
          B.   Method of Distribution
          C.   Examples

VIII.     Proxygram
          A.   Explanation
          B.   Example

IX.       IRA Letter
</TABLE> 
<PAGE>
 
                              I.  Press Releases


A.   Explanation

          In an effort to assure that all customers, community members and other
     interested investors receive prompt accurate information in a simultaneous
     manner, Trident advises the Association to forward press releases to area
     newspapers, radio stations, etc. at various points during the conversion
     process.

     Only press releases approved by Conversion Counsel and the OTS will be
     forwarded for publication in any manner.

B.   Schedule

     1.   OTS Approval of Conversion

     2.   Close of Stock Offering
<PAGE>
 
                     National and Local Distribution List
                     ------------------------------------

The Association should provide a supplemental distribution list which includes
all local newspapers that it considers to be within their market area.
 
American Banker                         SNL Securities
- ---------------                         --------------
One State Street Plaza                  Post Office Box 2124
New York, New York  10004               Charlottesville, Virginia  22902

Barrons                                 Investors Business Daily
- -------                                 ------------------------
Dow Jones & Company                     12655 Beatrice Street
Barrons Statistical Information         Post Office Box 661750
200 Burnett Road                        Los Angeles, California  90066
Chicopee, Massachusetts  01020
 
Business Wire                           The New York Times
- -------------                           ------------------
128 S. Tryon St.                        229 West 43rd Street
Suite 1565                              New York, New York  10036
Charlotte, North Carolina 28202
(704) 377-0151

Wall Street Journal
- -------------------
World Financial Center
200 Liberty
New York, NY  10004
<PAGE>
 
                               Local Media List
                               ----------------

                                 (Forthcoming)
<PAGE>
 
Press Release                           FOR IMMEDIATE RELEASE
                                        ---------------------
                                        For More Information Contact:
                                        William R. Faulk
                                        (205) 734-4863


             First Federal Savings and Loan Association of Cullman
             -----------------------------------------------------

                              STOCK SALE APPROVED
                              -------------------

     William R. Faulk, President of First Federal Savings and Loan Association
of Cullman, Cullman, Alabama, announced today that First Federal has received
approval from the Office of Thrift Supervision in Washington, D.C. to convert
from a federally chartered mutual savings and loan association to a federally
chartered stock savings and loan association. In connection with the conversion,
First Federal has formed a holding company, Southern Community Bancshares, Inc.,
to serve as the holding company for First Federal.

     Under the plan of conversion, Southern Community Bancshares, Inc. is
offering up to 460,000 shares of common stock, subject to adjustment, at a price
of $20.00 per share. Certain account holders and borrowers of the Association
will have a preferred opportunity to purchase stock through a subscription
offering that closes on ________, 1996. Non-concurrent with the Subscription
Offering, stock may be offered to the general public in a Community Offering
with preference given to natural persons who are permanent residents of the
Bank's Local Community. The Subscription and Community Offering will be managed
by Trident Securities, Inc. Prospectuses and Proxy Statements describing the
plan of conversion will be mailed to customers on or about ______, 1996.

     As a result of the Conversion, First Federal will be structured in the
stock form as are all commercial banks and an increasing number of savings
institutions and will be a subsidiary of Southern Community Bancshares, Inc.
According to Mr. Faulk, "Our day to day operations will 
<PAGE>
 
not change as a result of conversion and deposits will continue to be insured by
the FDIC up to the applicable legal limits."

     Customers with questions concerning the stock offering should call First
Federal's Stock Information Center at (205) 737-8916, or visit the Stock
Information Center located at First Federal's main office in Cullman.





This is neither an offer to sell nor a solicitation of an offer to buy the stock
of Southern Community Bancshares, Inc.  The offer is made only by the
Prospectus.  The common stock is not a deposit or account and is not federally
insured or guaranteed.
<PAGE>
 
Press Release                           FOR IMMEDIATE RELEASE
                                        ---------------------
                                        Contact: William R. Faulk
                                        Telephone: (205) 737-8916


                FIRST FEDERAL COMPLETES INITIAL STOCK OFFERING
                ----------------------------------------------


     Cullman, Alabama - (___________) William R. Faulk, President of First
Federal Savings and Loan Association, announced today that Southern Community
Bancshares, Inc., the holding company for First Federal, has completed its
initial stock offering in connection with First Federal's conversion from mutual
to stock form.  ________ shares of Common Stock were sold at $20.00 per share.

     The net proceeds will be used for general corporate purposes permitted by
applicable law and regulations. Initially, the proceeds will be used to purchase
short-term investment securities. Mr. Faulk indicated that the officers and
Boards of Directors of Southern Community Bancshares, Inc. and First Federal
wanted to express their thanks for the response to the stock offering and that
First Federal looks forward to
serving the needs of its customers and new stockholders as a community based
financial institution.  The stock is scheduled to commence trading on
___________ on the National Daily Quotation Service "Pink Sheets" published by
the National Quotation Bureau, Inc..
<PAGE>
 
                              II.  Advertisements

A.        Explanation

          The intended use of the attached advertisement "A" is to serve as a
          notice to First Federal's customers and members of the local community
          that the conversion offering is underway.

          The intended use of advertisement "B" is to remind First Federal's
          customers of the closing date of the subscription offering.

B.        Media Schedule

          1.   Advertisement A - May run immediately following OTS approval and
               may run weekly for the first three weeks. 
          2.   Advertisement B - May run during the last week of the
               subscription offering.

          Trident may feel it is necessary to run more ads in order to remind
          customers and community members of the close of the
          Subscription/Community Offering.

          Alternatively, Trident may, depending upon the response from the
          customer base, choose to run fewer ads or no ads at all.
<PAGE>
 
________________________________________________________________________________
This announcement is neither an offer to sell nor a solicitation of an offer to
buy these securities. The offer is made only by the Prospectus. These shares
have not been approved or disapproved by the Securities and Exchange Commission,
the Office of Thrift Supervision or the Savings Association Insurance Fund of
the Federal Deposit Insurance Corporation, nor has such commission, office or
corporation passed upon the accuracy or adequacy of the prospectus. Any
representation to the contrary is unlawful.


NEW ISSUE
- ---------                                                          __________


                             UP TO 460,000 SHARES

                    These shares are being offered pursuant
                        to a Plan of Conversion whereby

                  FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION
                                  OF CULLMAN


                         Cullman, Alabama will convert
                    from a federal mutual savings and loan
                        association to a federal stock
                        savings and loan to be known as
             First Federal Savings and Loan Association of Cullman
                    and become a wholly owned subsidiary of

                      SOUTHERN COMMUNITY BANCSHARES, INC.

                                 COMMON STOCK

                                _______________

                            PRICE $20.00 PER SHARE
                                _______________

      Copies of the Prospectus may be obtained in any State in which this
  announcement is circulated from the undersigned or such other brokers and 
         dealers as may legally offer these securities in such state.

                           TRIDENT SECURITIES, INC.

               For a copy of the Prospectus call (205) 737-8916.

              This security is not a deposit or an account and is
                     not federally insured or guaranteed.

________________________________________________________________________________
<PAGE>
 
Advertisement (B)
________________________________________________________________________________




                  FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION
                            OF CULLMAN'S CUSTOMERS

                       _____________, IS THE DEADLINE TO
             ORDER STOCK FROM SOUTHERN COMMUNITY BANCSHARES, INC.

      Customers of First Federal Savings and Loan Association of Cullman
        have the opportunity to invest in First Federal by subscribing
                    for common stock in its holding company
                      SOUTHERN COMMUNITY BANCSHARES, INC.

                 A Prospectus relating to these securities is
                   available at our office or by calling our
                  Stock Information Center at (205) 737-8916.

                This announcement is not an offer to sell or a
                 solicitation of an offer to buy the stock of
      Southern Community Bancshares, Inc.  The offer is made only by the
               Prospectus.  The common stock is not a deposit or
              account and is not federally insured or guaranteed.

________________________________________________________________________________
<PAGE>
 
                       III. Question and Answer Brochure

A.        Explanation

          The Question and Answer brochure is an essential marketing piece in
          any conversion. It serves to answer some of the most commonly asked
          questions in "plain, everyday language". Although most of the answers
          are taken verbatim from the Prospectus and the Proxy Statement, it
          saves the individual from searching for the answer to a simple
          question.

B.        Method of Distribution

          There are four primary methods of distribution of the Question and
          Answer brochure. However, regardless of the method the brochures are
          always accompanied by a Prospectus.

          1.   A Question and Answer brochure is sent out in the initial mailing
               to all members of the Association.

          2.   Question and Answer brochures are available in all branch
               offices.

          3.   Question and Answer brochures are distributed in information
               packets at community meetings.

          4.   Question and Answer brochures are sent out in a standard
               information packet to all interested investors who phone the
               Stock Information Center requesting information.
<PAGE>
 
                             QUESTIONS AND ANSWERS
                                   REGARDING
                            THE PLAN OF CONVERSION

     On June 10, 1996, the Board of Directors of First Federal Savings and Loan
Association of Cullman ("First Federal" or the "Bank") unanimously approved the
Plan of Conversion pursuant to which First Federal will convert from a federally
chartered mutual savings and loan association to a federally chartered stock
savings and loan. In addition, all of First Federal's outstanding stock will be
issued to the holding company, Southern Community Bancshares, Inc., which was
organized by First Federal to own First Federal as a subsidiary (the "Holding
Company").

     This brochure is provided to answer basic questions you might have
regarding the Conversion. Following the Conversion, First Federal will continue
to provide financial services to its depositors, borrowers and other customers
and will operate with its existing management and employees. The Conversion will
not affect the terms, balances, interest rates or existing federal insurance
coverage on First Federal's deposits or the terms or conditions of any loans to
existing borrowers under their individual contract arrangements with First
Federal.

     For complete information regarding the conversion, see the Prospectus and
the Proxy Statement dated _________, 1996. Copies of the Prospectus and the
Proxy Statement may be obtained by calling the Stock Information Center at (205)
737-8916.


     THIS INFORMATION DOES NOT CONSTITUTE AN OFFER TO SELL,OR A SOLICITATION OF
AN OFFER TO BUY, SOUTHERN COMMUNITY BANCSHARES, INC. COMMON STOCK. OFFERS TO BUY
OR TO SELL MAY BE MADE ONLY BY MEANS OF THE PROSPECTUS. PLEASE READ THE
PROSPECTUS PRIOR TO MAKING AN INVESTMENT DECISION. COPIES OF THE PROSPECTUS MAY
BE OBTAINED BY CALLING THE STOCK INFORMATION CENTER AT (205) 737-8916.

     THE SHARES OF SOUTHERN COMMUNITY BANCSHARES, INC. COMMON STOCK BEING
OFFERED IN THE SUBSCRIPTION OFFERING, COMMUNITY OFFERING, SYNDICATED COMMUNITY
OFFERING OR PUBLIC OFFERING ARE NOT SAVINGS OR DEPOSIT ACCOUNTS AND ARE NOT
INSURED OR GUARANTEED BY THE SAVINGS ASSOCIATION INSURANCE FUND OF THE FEDERAL
DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.
<PAGE>
 
                      SOUTHERN COMMUNITY BANCSHARES, INC.
                            THE HOLDING COMPANY FOR
             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN


    Questions and Answers Regarding the Subscription and Community Offering

                          MUTUAL TO STOCK CONVERSION
                          --------------------------

1.   Q.   WHAT IS A "CONVERSION"?
     A.   Conversion is a change in the legal form of organization from a mutual
          to a stock savings institution. First Federal currently operates as a
          federally chartered mutual savings and loan association with no
          stockholders. Through the Conversion, First Federal will become a
          federally chartered stock savings and loan association.

2.   Q.   WHY IS FIRST FEDERAL CONVERTING?
     A.   First Federal, as a mutual savings and loan association, does not have
          stockholders and has no authority to issue capital stock. By
          converting to the stock form of organization, the Association will be
          structured in the form used by commercial banks, most business
          entities and a growing number of savings institutions. The Conversion
          will be important to the future growth and performance of the
          Association by providing a larger capital base on which the
          Association may operate, enhanced future access to capital markets and
          ability to attract and retain qualified management through stock
          options, enhanced ability to diversify into other financial services
          related activities, and enhanced ability to render services to the
          public.

          The Board of Directors and Management of First Federal believe that
          the stock form of organization is a preferred form (as opposed to the
          mutual form) of organization for a financial institution. The Board
          and Management recognize the decline in the number of mutual thrifts
          from over 12,500 mutual institutions in 1929 to just under 1,000
          mutual thrifts today. Furthermore, at March 31, 1996, there were only
          two mutual thrifts (including First Federal) of the 18 total thrifts
          headquartered in the state of Alabama.

          First Federal believes that converting to the stock form of
          organization will allow First Federal to more effectively compete with
          local community banks and thrifts all of which are stock owned and
          statewide and regional banks that are stock owned. First Federal
          believes that by combining quality service and products with a local
          ownership base, its customers and community members who become
          stockholders will be more inclined to do business with First Federal.

          Furthermore, because First Federal competes with local and regional
          banks not only for customers, but also for employees, First Federal
          believes that the stock form of organization will better afford First
          Federal the opportunity to attract and
<PAGE>
 
          retain employees, management and directors through various stock
          benefit plans like the ESOP, and through stock awards and stock
          options which are generally not available to mutual financial
          institutions.

3.   Q.   IS FIRST FEDERAL'S MUTUAL TO STOCK CONVERSION BENEFICIAL TO THE
          COMMUNITIES THAT THE ASSOCIATION SERVES?

     A.   Management believes that the mutual to stock conversion through the
          Subscription and Community Offering process is in the best interest of
          the various communities that First Federal serves because following
          the Conversion it is anticipated that a significant portion of the
          Common Stock will be owned by local residents desiring to share in the
          ownership of a local community financial institution. Because the
          Association will have a high level of capital after the Conversion, it
          is also believed that local stockholders, along with all stockholders,
          may share in the Association's future profitability through possible
          regular cash dividends or, if deemed prudent by management, the board
          of directors of the Holding Company and the OTS, the possibility of
          payment of periodic special dividends. Furthermore, should the price
          of the Common Stock increase following the Conversion, recognizing
          that the possibility exists that the price could decline or remain the
          same, stockholders will share in the success of the local institution
          through capital appreciation.

          Remaining a good corporate citizen is an essential responsibility of a
          community financial institution. The Association is pursuing new and
          unique avenues to help in its varying communities. However, playing
          such a role can also be a costly proposition for a financial
          institution. The Association's board and management feel that in times
          of rising interest rates when financial institution profits come under
          pressure, that First Federal will be better able to continue to build
          and develop its community support efforts due to the capital cushion
          provided through funds received in the Conversion.

          Management anticipates that a significant portion of the shares of
          common stock sold in the Offerings will be sold to permanent residents
          or trusts of permanent residents of Cullman County (the "Local
          Community"). As a result, management hopes that the stockholders of
          the Holding Company will take an active role in suggesting new and
          novel ideas for furthering community support programs. It is expected
          that such stockholder feedback would come in the form of letters from
          stockholders, personal meetings with management, and suggestions at
          the annual stockholder's meetings.

4.   Q.   WHAT EFFECT WILL THE CONVERSION HAVE ON DEPOSIT ACCOUNTS AND
          LOANS?
     A.   Terms and balances of accounts in First Federal and interest rates
          paid on such accounts will not be affected by the Conversion.  Such
          accounts will continue to be insured by the Federal Deposit Insurance
          Corporation (FDIC) up to the maximum amounts permitted by law.  The
          Conversion also will not affect the 
<PAGE>
 
          terms or conditions of any loans to existing borrowers or the rights
          and obligations of these borrowers under their individual contractual
          arrangements with First Federal.

5.   Q.   WILL THE CONVERSION CAUSE ANY CHANGES IN FIRST FEDERAL'S PERSONNEL?
     A.   Both before and after the Conversion, First Federal's business of
          accepting deposits, making loans and providing financial services will
          continue without interruption with the same board of directors,
          management and staff.

     6.   Q.  WHAT APPROVALS MUST BE RECEIVED BEFORE THE CONVERSION BECOMES
          EFFECTIVE?
     A.   First, the Board of Directors of First Federal must approve the Plan
          of Conversion; this approval was obtained on June 10, 1996. Second,
          the Office of Thrift Supervision must approve the applications
          required to effect the Conversion. These approvals have been obtained.
          Third, the Plan of Conversion must be approved by a majority of all
          votes eligible to be cast by First Federal's voting members. A
          Special Meeting of voting members will be held on _____, 1996, to
          consider and vote upon the Plan of Conversion.

                              THE HOLDING COMPANY
                              -------------------

7.   Q.   WHAT IS A HOLDING COMPANY?
     A.   A holding company is a corporation which owns other companies.
          Concurrent with the Conversion, First Federal will become a subsidiary
          of Southern Community Bancshares, Inc., a company organized by First
          Federal to acquire all of the common stock of First Federal to be
          outstanding after the Conversion.

8.   Q.   IF I DECIDE TO BUY STOCK IN THIS OFFERING, WILL I BE BUYING STOCK
          IN THE HOLDING COMPANY OR FIRST FEDERAL?
     A.   You will own stock in the Holding Company (the "Common Stock").
          However, the Holding Company, as a savings and loan holding company,
          will own 100% of the capital stock of First Federal Savings and Loan
          Association of Cullman.

9.   Q.   WHY DID THE BOARD OF DIRECTORS FORM THE HOLDING COMPANY?
     A.   The Board of Directors believes that the conversion of First Federal
          and the formation of the Holding Company will result in a stronger
          financial institution with the ability to provide additional
          flexibility to diversify the Association's business activities through
          existing or newly formed subsidiaries, or through acquisition or
          merger, although there are no current arrangements or understandings
          with respect to such acquisitions or mergers. The holding company will
          also be able to use stock-related incentive programs to attract and
          retain executive and other personnel for itself and its subsidiaries.

                         ABOUT BECOMING A STOCKHOLDER
                         ----------------------------

10.  Q.   WHAT ARE THE SUBSCRIPTION OFFERING AND THE COMMUNITY OFFERING?
<PAGE>
 
     A.   Under the Plan of Conversion adopted by First Federal, the Holding
          Company will offer shares of stock in the Subscription Offering to the
          Association's certain members and Employee Stock Ownership Plan
          ("ESOP"). A community offering, if any, may begin at any time during
          or after the Subscription Offering, and may terminate at any time but
          in no event will the Community Offering extend beyond _________, 1996.
          In the Community Offering, if any, common shares will be offered to
          the general public with a preference being given to natural persons
          residing in Cullman County, Alabama. These offerings are consistent
          with the board's objective of the Holding company being a locally
          owned financial institution. The Subscription and Community Offerings
          will be managed by Trident Securities, Inc. It is anticipated that
          shares not subscribed for in either the Subscription or the Community
          Offering may be offered for sale in a Syndicated Community Offering to
          be managed by Trident Securities, Inc.

11.  Q.   MUST I PAY A COMMISSION TO BUY STOCK IN CONJUNCTION WITH THE
          SUBSCRIPTION OFFERING AND THE COMMUNITY OFFERING?
     A.   No.  You will not pay a commission to buy the stock if the stock is
          purchased in the Subscription Offering, Community Offering, or
          Syndicated Community Offering. 

12.  Q.   HOW MANY SHARES OF THE HOLDING COMPANY STOCK WILL BE ISSUED THROUGH
          FIRST FEDERAL'S CONVERSION?
     A.   Southern Community Bancshares, Inc. is offering up to 460,000 shares
          of its Common Stock (the "Estimated Share Range"), subject to
          adjustment as shown on the cover of the Prospectus and Proxy
          Statement. It is currently expected that the shares will be issued at
          $20.00 per share.

13.  Q.   HOW WAS THE OFFERING SIZE DETERMINED?
     A.   The $20.00 purchase price per share of Common Stock offered hereby has
          been determined by the Boards of Directors of the Association and the
          Holding Company on the basis of the estimated pro forma market value
          of the Common Stock of $9,200,000 ("Estimated Valuation Range") based
          upon an independent appraisal and is not the result of negotiation
          between the Association and the Holding Company and any independent
          party. The Estimated Share Range of between 340,000 - 460,000 shares
          of Common Stock has been determined by dividing the minimum and
          maximum of the Estimated Valuation Range by the Purchase Price. The
          total number of shares of Common Stock to be offered in the Offerings
          and the Public Offering, if any, may be increased up to 529,000 shares
          (15.0% above the maximum of the Estimated Valuation Range) to reflect
          changes in market and financial conditions following commencement of
          the Offerings or in the event of a Public Offering. In evaluating the
          independent appraisal, the Board of Directors of the Association
          considered, among other things, the proposed stated methodology of the
          independent appraiser as well as the assumptions used in preparation
          of the independent appraisal. The appraisal should not be considered a
          recommendation as to the advisability of purchasing the shares of
          Common Stock 
<PAGE>
 
          offered, and there can be no assurance that persons who purchase
          shares in the Offering will thereafter be able to sell the shares at
          or above the Purchase Price.

14.  Q.   WHO IS ENTITLED TO BUY STOCK IN THE CONVERSION?
     A.   The shares of the holding company to be issued in the Conversion are
          being offered in the Subscription and Community Offerings in the
          following order of priority: (i) depositors with $50.00 or more on
          deposit with the Association as of March 31, 1995; (ii) the Company's
          tax-qualified employee stock ownership plan (the "ESOP"); (iii)
          depositors with $50.00 or more on deposit with the Association as of
          September 30, 1996 and (iv) members of the association who are
          eligible to vote at the special meeting who are not Eligible Account
          Holders or Supplemental Account Holders. The Company may offer the
          shares of Common Stock not subscribed for in the Subscription
          Offering, if any, for sale in a Community Offering to the general
          public with preference given to natural persons or trust of natural
          persons who are permanent residents of Cullman County, Alabama.

15.  Q.   ARE THE SUBSCRIPTION RIGHTS TRANSFERABLE?
     A.   No.  Subscription rights granted to First Federal's members in the
          Conversion are not transferable.  It is the responsibility of each
          subscriber to completely list all account numbers for qualifying
          savings accounts or loans as of the appropriate Qualifying Date on the
          Stock Order Form.

16.  Q.   WHAT IS THE MINIMUM AND MAXIMUM NUMBER OF SHARES THAT I CAN PURCHASE
          IN THE CONVERSION?
     A.   The minimum number of shares is 25. The maximum number of shares for
          an individual is 7,500. The maximum number of shares for any person
          together with associates, or group of persons acting in concert, is
          15,000.

17   Q.   ARE THE MANAGEMENT AND THE BOARD OF DIRECTORS OF FIRST FEDERAL BUYING
          SIGNIFICANT AMOUNT OF THE STOCK OF THE HOLDING COMPANY?
     A.   Directors, executive officer and the ESOP currently intend to purchase
          approximately $____ of stock. The purchase price paid by directors and
          executive officers will be the same $20.00 per share price as that
          paid by all other persons who order stock in the Subscription
          Offering, Community Offering or Syndicated Community Offering.

18.  Q.   HOW DO I SUBSCRIBE FOR SHARES OF STOCK?
     A.   To subscribe for shares of stock through the Subscription Offering,
          you should mail in the postage paid envelope provided or hand deliver
          a subscription stock order form and acknowledgement together with full
          payment (or appropriate instructions for withdrawal from permitted
          deposit accounts as described below) to First Federal, so that the
          stock order form and acknowledgement and payment or instructions are
          received prior to the close of the Subscription Offering, which is
          ____ p.m., Central Time on _______, 1996. Payment for shares may be
          made 
<PAGE>
 
          in cash (if made in person), by check or money order. Subscribers who
          have deposit accounts with First Federal may include instructions on
          the stock order form requesting withdrawal from such deposit account
          (except retirement accounts, which are discussed in question 20) to
          purchase shares of the holding company. Withdrawals from certificates
          of deposit may be made without incurring an early withdrawal penalty.

19.  Q.   MAY I USE FUNDS CURRENTLY HELD IN A RETIREMENT ACCOUNT TO PURCHASE 
          STOCK?
     A.   Your retirement account at First Federal has an opportunity to
          subscribe for Common Stock in the Subscription Offering. If you are
          interested in using funds held in your retirement account, the Stock
          Information Center can assist you in transferring those funds to a
          self-directed IRA, if necessary, and directing the trustee to
          subscribe for the common stock. This process may be done without an
          early withdrawal penalty and generally without a negative tax
          consequence to your retirement account. Because of the additional
          paperwork involved, IRA transfers must be completed by _________. For
          additional information, call the Stock Information Center collect at
          (205) 737-8916.

20.  Q.   WILL I RECEIVE INTEREST ON FUNDS I SUBMIT FOR A STOCK PURCHASE?
     A.   Yes. First Federal will pay interest at its passbook rate from the
          date the funds are received until completion of the stock offering.
          Authorized withdrawal for a stock purchase continues to earn the
          contractual rate until the completion of the offering.
 
21.  Q.   MAY I OBTAIN A LOAN FROM FIRST FEDERAL TO PAY FOR SHARES PURCHASED IN
          THE CONVERSION?
     A.   No.  Federal regulations do not allow First Federal to make loans for
          this purpose. However, federal regulations do not prohibit you from
          obtaining a loan from another source for the purpose of purchasing
          stock in the Conversion.

22.  Q.   IF I BUY STOCK IN THE CONVERSION, HOW WOULD I GO ABOUT BUYING
          ADDITIONAL SHARES OR SELLING SHARES IN THE AFTERMARKET?
     A.   Southern Community Bancshares, Inc., as a newly organized company, has
          never issued capital stock and consequently there is no established
          market for its common stock at this time. Although the Company
          received conditional approval to list the Common Stock over-the-
          counter market following the Offering through the National Daily
          Quotation Service "Pink Sheets" published by the National Quotation
          Bureau, Inc., no assurance can be given that such listing will be
          obtained or that an active and liquid trading market for the Common
          Stock will develop.

23.  Q.   WHAT IS THE HOLDING COMPANY'S DIVIDEND POLICY?
     A.   Following the Conversion, the Board of Directors of the Holding
          Company currently intends to declare cash dividends on the common
          shares at an initial annual rate of 3.0% of $20.00 per share purchase
          price of the common shares ($0.60 per share). However, the declaration
          and payment of dividends will be subject to the discretion of the
          Board of Directors of the Holding Company and to
<PAGE>
 
          the earnings and financial condition of the Holding Company.
          Accordingly, no assurance can be given that dividends will be paid or,
          if paid, will be continued.

24.  Q.   WILL THE FDIC INSURE THE SHARES OF THE HOLDING COMPANY?
     A.   No.  The shares of the holding company are not savings accounts or
          savings deposits and are not insured by the FDIC or any other
          government agency.

25.  Q.   IF I SUBSCRIBE FOR SHARES AND LATER CHANGE MY MIND, WILL I BE ABLE TO
          GET A REFUND?
     A.   No.  Your order cannot be canceled or withdrawn once it has been
          received by First Federal.

                   ABOUT VOTING "FOR" THE PLAN OF CONVERSION
                   -----------------------------------------

26.  Q.   AM I ELIGIBLE TO VOTE AT THE SPECIAL MEETING OF MEMBERS TO BE HELD TO
          CONSIDER THE PLAN OF CONVERSION?
     A.   At the Special Meeting of Members to be held on ____________, 1996, 
          the members who shall be entitled to vote at the Special Meeting shall
          be (a) all holders of the Association's deposit accounts with First
          Federal in the amount of $50 or more at the close of business on
          ________, 1996 the Voting Record Date, and (b) those borrowers from
          First Federal at _____________, who remain borrowers on the Voting
          Record Date.

27.  Q.   HOW MANY VOTES DO I HAVE AS A VOTING MEMBER?
     A.   Each account holder is entitled to one vote for each $100, or fraction
          thereof, on deposit in such account. Each borrower who holds eligible
          borrowings is entitled to cast one vote in addition to the number of
          votes, if any, he or she is entitled to vote as an account holder. No
          account may cast more than 1,000 votes per proxy card.

28.  Q.   IF I VOTE "AGAINST" THE PLAN OF CONVERSION AND IT IS APPROVED, WILL I
          BE PROHIBITED FROM BUYING STOCK DURING THE SUBSCRIPTION OFFERING? 
     A.   No.  Voting against the Plan of Conversion in no way restricts you
          from purchasing the holding company stock in the Subscription
          Offering.

29.  Q.   DID THE BOARD OF DIRECTORS OF FIRST FEDERAL UNANIMOUSLY APPROVE THE
          CONVERSION?
     A.   Yes.  First Federal's Board of Directors unanimously approved the Plan
          of Conversion and urges that all Voting Members vote "For" approval of
          the Plan.

30.  Q.   WHAT HAPPENS IF FIRST FEDERAL DOES NOT GET ENOUGH VOTES TO APPROVE THE
          PLAN OF CONVERSION?
     A.   First Federal's Conversion would not take place, and First Federal
          would remain a mutual savings institution.
<PAGE>
 
31.  Q.   AS A QUALIFYING DEPOSITOR OR BORROWER OF FIRST FEDERAL, AM I REQUIRED
          TO VOTE?
     A.   No.  However, failure to return your proxy card will have the same
          effect as a vote "Against" the Plan of Conversion.

32.  Q.   WHAT IS A PROXY CARD?
     A.   A proxy card gives you the ability to vote without attending the
          Special Meeting in person. You may attend the meeting and vote, even
          if you have returned your proxy card, if you choose to do so. However,
          if you are unable to attend, you still are represented by proxy. Any
          proxy card which has previously been obtained by First Federal prior
          to the receipt of the Proxy Statement and unrelated to the Plan of
          Conversion, will not be utilized in the voting for this Plan of
          Conversion. Only the proxy cards received in the mailing packet or
          requested from the Stock Information Center, will be utilized at the
          Special Meeting.

33.  Q.   HOW DOES THE CONVERSION AFFECT ME?
     A.   The Conversion is intended, among other things, to help First Federal
          maintain and expand its many services to you and the community. You
          will also have the opportunity to invest in First Federal through
          purchasing stock in Southern Community Bancshares, Inc. However, there
          is no obligation to do so. The purchase of stock is strictly optional.

34.  Q.   HOW CAN I GET FURTHER INFORMATION CONCERNING THE STOCK OFFERING?
     A.   You may call the Stock Information Center, collect at (205) 737-8916
          for further information or a copy of the Prospectus, a stock order
          form and acknowledgement, and a proxy card.


     THIS INFORMATION DOES NOT CONSTITUTE AN OFFER TO SELL,OR A SOLICITATION OF
AN OFFER TO BUY THE HOLDING COMPANY COMMON STOCK. OFFERS TO BUY OR TO SELL MAY
BE MADE ONLY BY MEANS OF THE PROSPECTUS. COPIES OF THE PROSPECTUS MAY BE
OBTAINED BY CALLING THE STOCK INFORMATION CENTER AT (205) 737-8916.

     THE SHARES OF THE HOLDING COMPANY COMMON STOCK BEING OFFERED IN THE
SUBSCRIPTION OFFERING AND THE COMMUNITY OFFERING ARE NOT SAVINGS OR DEPOSIT
ACCOUNTS AND ARE NOT INSURED OR GUARANTEED BY THE SAVINGS ASSOCIATION INSURANCE
FUND OF THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL
AGENCY.

                            FOR FURTHER INFORMATION
                   PLEASE CALL THE STOCK INFORMATION CENTER
                                      AT
                                (205) 737-8916
                         (CALL COLLECT IF OUT OF TOWN)
<PAGE>
 
                  IV.  Officer and Director Support Brochure

A.   Explanation

     An Officer and Director Brochure merely highlights in brochure form the
     purchase commitments shown in the Prospectus.

B.   Quantity

     An Officer and Director brochure is proposed to be sent out in the initial
     mailing to all customers of the Association along with the Prospectus. 
<PAGE>
 
                   OFFICER AND DIRECTOR PURCHASE COMMITMENTS

                                Total        Total Purchase
                              Shares of         Price of
Name and Position               Stock      Intended Purchases
- -----------------            ---------     -------------------

Finis E. St. John, IV

William R. Faulk              (TO BE COMPLETED)

Joseph S. Franey

Phillip W. Freeman

Maxie T. Hudson

Eston E. Jones

Daniel W. Keel

Ronald P. Martin

Wells R. Turner

All Directors and Officers
 as a Group (9 persons)                    $
                              ===========  ==========
<PAGE>
 
                      V.  Counter Cards and Lobby Posters

A.   Explanation

     Counter cards and lobby posters serve two purposes: (1) As a notice to
     First Federal's customers and members of the local community that the stock
     sale is underway and (2) to remind the customers of the end of the
     Subscription Offering. Trident has learned in the past that many people
     forget the deadline for subscribing and therefore we suggest the use of
     these simple reminders.

B.   Quantity

     Approximately 2 - 3 Counter cards will be used at teller windows and on
     customer service representatives' desk.

     Approximately 1 - 2 Lobby posters will be used at each office of First
     Federal

C.   Example
<PAGE>
 
C.                                       POSTER
                                           OR
                                         COUNTER CARD



                      SOUTHERN COMMUNITY BANCSHARES, INC.

                              Holding Company for

                  FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION
                                   OF CULLMAN


                           "STOCK OFFERING MATERIALS
                                AVAILABLE HERE"


                          Subscription Offering Ends

                                 _______, 1996
<PAGE>
 
                               VI.  Invitations


A.   Explanation

     In order to educate the public about the stock offering, Trident suggests
     holding several Community meetings in various locations. In an effort to
     target a group of interested investors Trident requests that each Director
     of the Association submit a list of friends that he would like to invite to
     a Community meeting.

     Prospectuses are given to each prospect at the Community meeting.

B.   Quantity and Method of Distribution

     Each Director submits a list of their prospects.  An invitation is mailed
     to each director's prospect.
<PAGE>
 
                      The Officers, Directors & Employees

                                       of

             First Federal Savings and Loan Association of Cullman

                             cordially invite you

                        to attend a brief presentation

                         regarding the stock offering

                    of Southern Community Bancshares, Inc.

                               Please join us at

                                     Place

                                    Address

                                      on

                                     Date

                                    at Time

                              for hors d'oeuvres
R.S.V.P.
(205) 737-8916 (collect)

Finis E. St. John, IV
William R. Faulk
Joseph S. Franey
Phillip W. Freeman
Maxie T. Hudson
Eston E. Jones
Daniel W. Keel
Ronald P. Martin
Wells R. Turner
<PAGE>
 
                                 VII.  Letters


A.   Explanation

     Once the application for conversion has been approved by the OTS and the
     registration statement has been declared effective by the SEC, Trident will
     send out a series of three letters to the Officer's and Director's targeted
     prospects. These letters are used to help facilitate the marketing effort
     to this group. All prospects will receive a Prospectus as soon as they are
     available. Further, several cover letters accompany the offering
     information sent to customers and potential investors.

B.   Method of Distribution
 
     Cover letters included with offering materials mailed.

     Each Director submits his list of prospects.  Each prospect is sent the
     series of three letters all during the Subscription Offering.

C.   Examples

     1.   Introductory letter
     2.   A.  Thank you letter
              or
          B.  Sorry you were unable to attend letter
     3.   Final reminder letter

     4.   Cover letters
<PAGE>
 
                             (Introductory Letter)

                          (First Federal Letterhead)

                                 _______, 1996


Name
Address
City, State, Zip

Dear ______________:

     You have probably read recently in the newspaper that First Federal Savings
and Loan Association of Cullman will soon be converting from mutual to stock
form. This conversion is the biggest step in the history of First Federal in
that it allows customers, community members, employees and directors the
opportunity to subscribe for stock in our new holding company-Southern Community
Bancshares, Inc.

     I have enclosed a prospectus, a stock order form, and acknowledgement form
which will allow you to subscribe for shares and possibly become a charter
stockholder of Southern Community Bancshares, Inc. should you so desire. In
addition, we will be holding several presentations for friends of First Federal
in order to review the Conversion and the merits of becoming a charter
stockholder of Southern Community Bancshares, Inc. You will receive an
invitation shortly.

     I hope that if you have any questions you will feel free to call me or the
First Federal Stock Information Center in Cullman at (205) 737-8916. I look
forward to seeing you at our presentation in a couple of weeks.

                                    Sincerely,



                                    Director

     The shares of common stock offered in the conversion are not savings
accounts or deposits and are not insured or guaranteed by the Federal Deposit
Insurance Corporation, the Association Insurance Fund, the Savings Association
Insurance Fund or any other government agency.
     This is not an offer to sell or a solicitation of an offer to buy stock.
The offer is made only by the Prospectus.
<PAGE>
 
                               (Thank You Letter)

                          (First Federal Letterhead)

                               ___________, 1996


_____________________
_____________________
_____________________

Dear ___________:

     On behalf of the Board of Directors and management of First Federal Savings
and Loan Association of Cullman, I would like to thank you for attending our
recent presentation regarding the stock offering of First Federal's holding
company, Southern Community Bancshares, Inc. We are enthusiastic about the stock
offering and look forward to completing the Subscription Offering on _______,
1996.

     As discussed at our meeting, the Board of Directors and management are
committed to the goal of a profitable future as a local community financial
institution.

     I hope that you will join me in being a charter stockholder, and once again
thank you for your interest.

                                    Sincerely,



                                    William R. Faulk
                                    President


     The shares of common stock offered in the conversion are not savings
accounts or deposits and are not insured or guaranteed by the Federal Deposit
Insurance Corporation, the Association Insurance Fund, the Savings Association
Insurance Fund or any other government agency.

     This is not an offer to sell or a solicitation of an offer to buy stock.
The offer is made only by the Prospectus.
<PAGE>
 
                       (Sorry You Were Unable to Attend)

                          (First Federal Letterhead)


                                     Date


__________________
__________________
__________________

Dear ____________:

     I am sorry you were unable to attend our recent presentation regarding
First Federal's mutual to stock conversion. The Board of Directors and
management are committed to building long term shareholder value, and as a group
we are personally investing approximately $___________ of our own funds in First
Federal's holding company, Southern Community Bancshares, Inc. We are
enthusiastic about the stock offering and look forward to completing the
Subscription and Community Offerings on _______, 1996.

     We have established a Stock Information Center at our office in Cullman to
answer any questions regarding the stock offering. Should you require any
assistance between now and _______, I encourage you either to stop by or to call
our Stock Information Center at (205) 737-8916.

     I hope you will join me in being a charter stockholder of Southern
Community Bancshares, Inc.

                                    Sincerely,



                                    William R. Faulk
                                    President


     The shares of common stock offered in the conversion are not savings
accounts or deposits and are not insured or guaranteed by the Federal Deposit
Insurance Corporation, the Association Insurance Fund, the Savings Association
Insurance Fund or any other government agency.

     This is not an offer to sell or a solicitation of an offer to buy stock.
The offer is made only by the Prospectus.
<PAGE>
 
                            (Final Reminder Letter)

                          (First Federal Letterhead)

                                ________, 1996



____________________
____________________
____________________

Dear _________:

     Just a quick note to remind you that the deadline is quickly approaching
for purchasing stock in Southern Community Bancshares, Inc., the new holding
company for First Federal Savings and Loan Association of Cullman. I hope you
will join me in becoming a charter stockholder in Alabama's newest publicly
owned financial institution holding company.

     The deadline for subscribing for shares to become a charter stockholder is
_______, 1996. If you have any questions, I hope you will call our Stock
Information Center in Cullman collect at (205) 737-8916.

     Once again, I look forward to having you join me as a stockholder of
Southern Community Bancshares, Inc .

                                    Sincerely,


                                    William R. Faulk
                                    President


     The shares of common stock offered in the conversion are not savings
accounts or deposits and are not insured or guaranteed by the Federal Deposit
Insurance Corporation, the Association Insurance Fund, the Savings Association
Insurance Fund or any other government agency.

     This is not an offer to sell or a solicitation of an offer to buy stock.
The offer is made only by the Prospectus.
<PAGE>
 
                           First Federal Letterhead


                                ________, 1996

Dear Individual Retirement Account Participant:

     As you know, First Federal Savings and Loan Association is in the process
of converting from a federally chartered mutual savings and loan association to
a federally chartered stock savings and loan association and has formed Southern
Community Bancshares, Inc. to hold all of the stock of First Federal (the
"Conversion"). Through the Conversion, certain current and former depositors and
borrowers of First Federal have the opportunity to purchase shares of common
stock of Southern Community Bancshares, Inc. in a Subscription Offering.
Southern Community Bancshares, Inc. currently is offering up to 460,000 shares,
subject to adjustment, of Southern Community Bancshares, Inc. at a price of
$20.00 per share.

     As the holder of an individual retirement account ("IRA") at First Federal,
you have an opportunity to become a shareholder in Southern Community
Bancshares, Inc. using funds being held in your IRA. If you desire to purchase
shares of common stock of Southern Community Bancshares, Inc. through your IRA,
First Federal can assist you in self-directing those funds. This process can be
done without an early withdrawal penalty and generally without a negative tax
consequence to your retirement account.

     If you are interested in receiving more information on self-directing your
IRA, please contact our Stock Information Center at (205) __________. Because it
may take several days to process the necessary IRA forms, you must contact First
Federal by _______, 1996 to accommodate your interest.

                                    Sincerely,



                                    William R. Faulk
                                    President

This letter is neither an offer to sell nor a solicitation of an offer to buy
Southern Community Bancshares, Inc. common stock. The offer is made only by the
Prospectus, which was recently mailed to you. THE SHARES OF SOUTHERN COMMUNITY
BANCSHARES, INC. COMMON STOCK ARE NOT DEPOSITS AND WILL NOT BE INSURED BY THE
                                                        ---
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.
<PAGE>
 
                             (Trident Letterhead)



                               _______________,1996


To Members and Friends of First Federal Savings and Loan Association:

     Trident Securities, Inc., a member of the National Association of
Securities Dealers, Inc., is assisting First Federal Savings and Loan
Association in its conversion to a capital stock savings association and the
concurrent offering of shares of the common stock by Southern Community
Bancshares, Inc.. (the "Company"), a Delaware corporation recently formed for
the purpose of acquiring all of the stock of First Federal Savings and Loan
Association of Cullman.

     At the request of First Federal Savings and Loan Association, we are
enclosing materials explaining the conversion process and your right to
subscribe for common shares of the Company. Please read the enclosed offering
materials carefully.

     If you have any questions, please call our Stock Information Center at 
(919 ) ___-____.


                                    Sincerely,

                                    TRIDENT SECURITIES, INC.



THE SHARES OF COMMON STOCK OF SOUTHERN COMMUNITY BANCSHARES, INC.. OFFERED IN
CONNECTION WITH THE CONVERSION ARE NOT SAVINGS ACCOUNTS OR SAVINGS DEPOSITS AND
ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE SAVINGS
ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENT AGENCY. THIS IS NOT AN OFFER
TO SELL OR A SOLICITATION OF AN OFFER TO BUY COMMON STOCK OF SOUTHERN COMMUNITY
BANCSHARES, INC.. THE OFFER WILL BE MADE ONLY BY THE PROSPECTUS.
<PAGE>
 
                          (First Federal Letterhead)

                               ___________, 1996

Dear Valued Customer:

     First Federal Savings and Loan Association is pleased to announce that we
have received regulatory approval to proceed with our plan to convert to a
federally chartered stock savings and loan association, conditioned upon receipt
of approval by First Federal's members, among other things. This stock
Conversion is the most significant event in the history of First Federal in that
it allows customers, community members, directors and employees an opportunity
to own stock in Southern Community Bancshares, Inc., the proposed holding
company for First Federal.

     Since 1905, First Federal has successfully operated as a mutual company. We
want to assure you that the Conversion will not affect the terms, balances,
interest rates or existing FDIC insurance coverage on deposits at First Federal,
or the terms or conditions of any loans to existing borrowers under their
individual contract arrangements with First Federal. Let us also assure you that
the stock Conversion will not result in any changes in the management, personnel
or the Board of Directors of First Federal.

     A special meeting of the members of First Federal will be held on _______,
1996 at _______, Eastern Time at _____________ to consider and vote upon First
Federal's Plan of Conversion. Enclosed is a proxy card. Your Board of Directors
solicits your vote "FOR" First Federal's Plan of Conversion. A vote in favor of
the Plan of Conversion does not obligate you to purchase stock. If you do not
plan to attend the special meeting, please sign and return your proxy card
promptly; your vote is important to us.

     As one of our valued members, you have the opportunity to invest in First
Federal's future by purchasing stock in Southern Community Bancshares, Inc.
during the Subscription Offering, without paying a sales commission.

     If you decide to exercise your subscription rights to purchase shares, you
must return a properly completed stock order form together with full payment for
the subscribed shares so that it is received by First Federal not later than
12:00 Noon, Central Time on __________, 1996.

     We also have enclosed a Prospectus and Proxy Statement which fully describe
First Federal, its management, board and financial condition. Please review
these materials carefully before you vote or invest. For your convenience we
have established a Stock Information Center. If you have any questions, please
call the Stock Information Center at (205) 737-8916.

     We look forward to continuing to provide quality financial services to you
in the future.
                                    Sincerely,

                                    William R. Faulk
Enclosures                          President

This does not constitute an offer to sell, or the solicitation of an offer to
buy, shares of Southern Community Bancshares, Inc. common stock offered in the
Conversion, nor does it constitute the solicitation of a proxy in connection
with the Conversion. Such offers and solicitations of proxies are made only by
means of the Prospectus and Proxy Statement. There shall be no sale of stock in
any state in which any offer, solicitation of an offer or sale of stock would be
unlawful.
THE STOCK IS NOT A DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR
GUARANTEED.
<PAGE>
 
                          (First Federal Letterhead)

                              ____________, 1996


Dear Interested Investor:

     First Federal Savings and Loan Association is pleased to announce that we
have received regulatory approval to proceed with our plan to convert to a
federally chartered stock savings and loan association, conditioned upon receipt
of approval by First Federal's members, among other things. This stock
Conversion is the most significant event in the history of First Federal in that
it allows customers, community members, directors and employees an opportunity
to own stock in Southern Community Bancshares, Inc., the proposed holding
company for First Federal.

     Since 1905, First Federal has successfully operated as a mutual company. We
want to assure you that the stock Conversion will not result in any changes in
the management, personnel or the Board of Directors of First Federal.

     Enclosed is a Prospectus which fully describes First Federal, its
management, board and financial condition. Please review it carefully before you
make an investment decision. If you decide to invest, please return to First
Federal a properly completed stock order form together with full payment for
shares at your earliest convenience. For your convenience we have established a
Stock Information Center. If you have any questions, please call the Stock
Information Center at (205) 737-8916.

                                    Sincerely,


                                    William R. Faulk
                                    President
Enclosures

This does not constitute an offer to sell, or the solicitation of an offer to
buy, shares of Southern Community Bancshares, Inc. common stock offered in the
Conversion.  Such offers are made only by means of the Prospectus.  There shall
be no sale of stock in any state in which any offer, solicitation of an offer or
sale of stock would be unlawful.

THE STOCK IS NOT A DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR
GUARANTEED.
<PAGE>
 
                          [First Federal Letterhead]
                             _______________, 1996
Dear Friend:

     First Federal Savings and Loan Association is pleased to announce that we
have received regulatory approval to proceed with our plan to convert to a
federally chartered stock savings and loan association, conditioned upon receipt
of approval by First Federal's members, among other things. This stock
Conversion is the most significant event in the history of First Federal in that
it allows customers, community members, directors and employees an opportunity
to own stock in Southern Community Bancshares, Inc., the proposed holding
company for First Federal.

     Since 1905, First Federal has successfully operated as a mutual company. We
want to assure you that the Conversion will not affect the terms, balances,
interest rates or existing FDIC insurance coverage on deposits at First Federal,
or the terms or conditions of any loans to existing borrowers under their
individual contract arrangements with First Federal. Let us also assure you that
the stock Conversion will not result in any changes in the management, personnel
or the Board of Directors of First Federal.

     Our records indicate that you were a depositor of First Federal on March
31, 1995. Therefore, under applicable law, you are entitled to subscribe for
Common Stock in First Federal's Subscription Offering. Orders submitted by you
and others in the Subscription Offering are contingent upon the current members'
approval of the Plan of Conversion at a special meeting of members to be held on
_________, 1996 and upon receipt of all required regulatory approvals.

     If you decide to exercise your subscription rights to purchase shares, you
must return a properly completed stock order form together with full payment for
the subscribed shares so that it is received at First Federal not later than
12:00 Noon, Central Time on _________, 1996.

     Enclosed is a Prospectus which fully describes First Federal, its
management, board and financial condition. Please review it carefully before you
invest. For your convenience, we have established a Stock Information Center. If
you have any questions, please call the Stock Information Center at (205) 737-
8916.

                                    Sincerely,

                                    William R. Faulk
                                    President
Enclosures

This does not constitute an offer to sell, or the solicitation of an offer to
buy, shares of Southern Community Bancshares, Inc. common stock offered in the
Conversion, nor does it constitute the solicitation of a proxy in connection
with the Conversion. Such offers and solicitations of proxies are made only by
means of the Prospectus and Proxy Statement. There shall be no sale of stock in
any state in which any offer, solicitation of an offer or sale of stock would be
unlawful.

THE STOCK IS NOT A DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR
GUARANTEED.
                               VIII.  Proxygram


A.   Explanation
<PAGE>
 
     A proxygram is used when the majority of votes needed to adopt the Plan of
     Conversion is still outstanding. The proxygram is mailed to those "target
     vote" depositors who have not previously returned their signed proxy.

     The target vote depositors are determined by the conversion agent.

B.   Example
<PAGE>
 
B.   Example
_________________________________________________________

                               P R O X Y G R A M


             FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF CULLMAN



YOUR VOTE ON OUR STOCK CONVERSION PLAN HAS NOT BEEN RECEIVED.
- ---------                              --------------------- 

YOUR VOTE IS VERY IMPORTANT, PARTICULARLY SINCE FAILURE TO VOTE IS EQUIVALENT TO
- ---------------------------                                                     
VOTING AGAINST THE PLAN.

VOTING FOR CONVERSION WILL NOT AFFECT THE INSURANCE OF YOUR ACCOUNT.  IT WILL
                                                                      -------
CONTINUE TO BE INSURED UP TO $100,000 BY THE FEDERAL DEPOSIT INSURANCE
- ----------------------------------------------------------------------
CORPORATION.
- ----------- 

YOU MAY PURCHASE STOCK IF YOU WISH, BUT VOTING DOES NOT OBLIGATE YOU TO BUY
STOCK.

PLEASE ACT PROMPTLY! SIGN THE ENCLOSED PROXY CARD AND MAIL, OR DELIVER, THE
                     ----------------------------                          
PROXY CARD TO FIRST FEDERAL TODAY.  PLEASE VOTE ALL PROXY CARDS RECEIVED.
                                                ---                      

WE RECOMMEND THAT YOU VOTE TO APPROVE THE PLAN OF CONVERSION. THANK YOU.


                              THE BOARD OF DIRECTORS AND MANAGEMENT OF
                              FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION
                              OF CULLMAN

_________________________________________________________________

                       IF YOU RECENTLY MAILED THE PROXY
             PLEASE ACCEPT OUR THANKS AND DISREGARD THIS REQUEST.
             FOR FURTHER INFORMATION CALL COLLECT (205) 737-8916.

<PAGE>
 
                                                  SOUTHERN COMMUNITY
                                                   BANCSHARES, INC.
                                       ----------------------------------------
                                          HOLDING COMPANY FOR FIRST FEDERAL
                                       SAVINGS AND LOAN ASSOCIATION OF CULLMAN
                                                   STOCK ORDER FORM
                                       (MUST BE ACCOMPANIED BY A CERTIFICATION
                                                        FORM)
 
                                        NOTE: Please read the Stock Order Form
                                               Instructions and Guide on the
                                               back as you complete this form.
DEADLINE: The Subscription Offering will expire at Noon, Central Time, on
               , 1996, unless extended.
- ------------------------------------------------------------------------------
- -----------------------                              -------------------------
 (1)  Number of Shares        Subscription Price     (2)  Total Payment Due
                         X         $20.00         =             
- -----------------------                              -------------------------
 The minimum number of shares that may be subscribed for is 25 shares and the
 maximum individual purchase limit in the Subscription and Community Offering,
 if any, is 7,500 shares, except for purchases by the Employee Stock Ownership
 Plan of First Federal Savings and Loan Association of Cullman. ("First
 Federal"). The maximum purchase limit is subject to possible change. See the
 Stock Order Form Instructions and Guide on the back of this form and the
 Prospectus.
- ------------------------------------------------------------------------------
METHOD OF PAYMENT                       IMPORTANT PURCHASER INFORMATION
(3)[_]  Enclosed is a check,        (5)a[_]  Check here if you were a depositor
        bank draft or money                  of First Federal on March 31, 1995
        order made payable to                (the Eligibility Record Date).
        Southern Community                   Enter information below for all
        Bancshares, Inc. in                  deposit accounts that you had at
        the amount of:                       First Federal on March 31, 1995.
    $____ Cash can be used          (5)b[_]  Check here if you were a borrower
          only if presented                  of First Federal as of both      ,
          in person at any First             1996 (the Voting Record Date) or a
          Federal office.                    depositor of First Federal as of
(4)[_]  The undersigned                      September 30, 1996 who did not have
        authorizes withdrawal                a deposit on March 31, 1995. Enter
        from this (these)                    information below for all loan and
        account(s) at First                  deposit accounts that you had at
        Federal. Please contact              First Federal on such dates.
                 ------ -------     (5)c[_]  State in which you reside:_______ 
        the Stock Information   
        --- ----- -----------        Account Title     Deposit   Loan   Account 
        Center immediately        (Names on Accounts)  Account  Account  Number
        ------------------                                                      
        if you wish to use                                                     
        ------------------        -------------------------------------------- 
        your First Federal IRA                                                 
        ----------------------    -------------------------------------------- 
        for stock purchase.                                                    
        -------------------       -------------------------------------------- 
                                                                               
 Account Number    Amount         -------------------------------------------- 
- ----------------------------                                                   
                $                 -------------------------------------------- 
- ----------------------------                                                   
                $                                                              
- ----------------------------                                                   
                $                                                              
- ----------------------------                                                   
Total                                                             
Withdrawal                                                                
Amount          $-----------                                                  
                                                                              
 
There is no penalty for early withdrawals used for stock payment.
           STOCK REGISTRATION (SEE BACK UNDER STOCK OWNERSHIP GUIDE)
(6) Form of Stock Ownership:
    [_]Individual        [_]Joint tenants   [_]Tenants in  [_] Uniform Transfer
                            with right         common          to Minors    
                            of survivorship                                  
    [_] Fiduciary (i.e., [_]Corporation or  [_]Other ___________________ 
       trust, estate,       Partnership         
       etc.)                                    
- -------------------------------------------------------------------------------
(7) Name(s) in which your stock is to be registered     Social Security No. or 
    (Please Print Clearly)                              Tax ID No.     
                                                     
- -------------------------------------------------------------------------------
Name(s) continued

- -------------------------------------------------------------------------------
Street Address          City               County       State       Zip Code

- -------------------------------------------------------------------------------
                                ------------------------  --------------------- 
                                Daytime Phone                 Evening Phone
(8) Telephone Information       (   )                         (   )
                                ------------------------  ---------------------
NASD AFFILIATION
(9) [_]Check here if you are a member of the National Association of Securities
Dealers, Inc. ("NASD"), a person associated with a NASD member, a member of
the immediate family of any such person to whose support such person
contributes, directly or indirectly, or the holder of an account in which a
NASD member or person associated with a NASD member has a beneficial interest.
To comply with conditions under which an exemption from the NASD's
Interpretation With Respect to Free-Riding and Withholding is available, you
agree, if you have checked the NASD Affiliation box: (i) that you are an
eligible purchaser in First Federal's mutual to stock conversion, (ii) not to
sell, transfer or hypothecate the stock for a period of three months following
issuance, and (iii) to report this subscription in writing to the applicable
NASD member within one day of payment therefor.
ACKNOWLEDGMENT
(10) To be effective in the Subscription Offering, this fully completed Stock
Order Form must be actually received by First Federal no later than Noon,
Central Time on_________, 1996, unless extended; otherwise this Stock Order Form
and all subscription rights will be void. Completed Stock Order Forms,
together with the required payment or withdrawal authorization, may be
delivered to First Federal's main office or may be mailed to the Post Office
Box indicated on the enclosed business reply envelope. All rights exercisable
hereunder are not transferable and shares purchased upon exercise of such
rights must be purchased for the account of the person exercising such rights.
It is understood that this Stock Order Form will be accepted in accordance
with, and subject to, the terms and conditions of the Plan of Conversion
("Plan of Conversion") of First Federal described in the accompanying
Prospectus. If the Plan of Conversion is not approved by the voting members of
First Federal at a Special Meeting to be held on      , 1996, or any
adjournment thereof, all orders will be cancelled and funds received as
payment, with accrued interest, will be returned promptly. The undersigned
agrees that after receipt by First Federal, this Stock Order Form may not be
modified, withdrawn or cancelled (unless the Conversion is not completed
within 45 days of the completion of the Subscription Offering) without First
Federal's consent and if authorization to withdraw from deposit accounts at
First Federal has been given as payment for shares, the amount authorized for
withdrawal shall not otherwise be available for withdrawal by the undersigned.
APPLICABLE FEDERAL REGULATIONS PROHIBIT ANY PERSON FROM TRANSFERRING OR
ENTERING INTO ANY AGREEMENT DIRECTLY OR INDIRECTLY TO TRANSFER THE LEGAL OR
BENEFICIAL OWNERSHIP OF CONVERSION SUBSCRIPTION RIGHTS, OR THE UNDERLYING
SECURITIES TO THE ACCOUNT OF ANOTHER. FIRST FEDERAL AND SOUTHERN COMMUNITY
BANCSHARES, INC. WILL PURSUE ANY AND ALL LEGAL AND EQUITABLE REMEDIES IN THE
EVENT THEY BECOME AWARE OF THE TRANSFER OF CONVERSION SUBSCRIPTION RIGHTS AND
WILL NOT HONOR ORDERS KNOWN BY THEM TO INVOLVE SUCH TRANSFER.
I ACKNOWLEDGE THAT THE COMMON STOCK OFFERED IS NOT A SAVINGS OR DEPOSIT
ACCOUNT AND IS NOT INSURED BY THE SAVINGS ASSOCIATION INSURANCE FUND, THE BANK
INSURANCE FUND, THE FEDERAL DEPOSIT INSURANCE CORPORATION, OR ANY OTHER
GOVERNMENT AGENCY, MAY LOSE VALUE AND IS NOT GUARANTEED BY SOUTHERN COMMUNITY
BANCSHARES, INC. OR FIRST FEDERAL.
I ALSO ACKNOWLEDGE RECEIPT OF A PROSPECTUS DATED      , 1996.
            A VALID STOCK ORDER FORM MUST BE SIGNED AND DATED BELOW
Under penalty of perjury, I certify that the Social Security or Tax ID Number
and the information provided in this Stock Order Form are true, correct and
complete, that I am not subject to back-up withholding and that I am
purchasing for my own account and that there is no agreement or understanding
regarding the transfer of my subscription rights or the sale or transfer of
these shares and that I have received a copy of the Prospectus and am aware of
the risks associated with an investment in Southern Community Bancshares, Inc.
SIGNATURE(S)
- -------------------------------------------------------------------------
  (11) Signature             Date       Signature                 Date

- -------------------------------------------------------------------------
         FOR OFFICE USE ONLY
- --------------------------------------          STOCK INFORMATION CENTER
 Date                                        FIRST FEDERAL SAVINGS AND LOAN 
 Received _ /_ /_  Category # ______           ASSOCIATION OF CULLMAN
 Batch # _________ Deposit _________            325 SECOND STREET, S.E.
 Order # _________ Date Input  /_ /             CULLMAN, ALABAMA, 35055
- --------------------------------------                205-737-8916
                                                
                                      
                                               
                                               
                                              
<PAGE>
 
                      SOUTHERN COMMUNITY BANCSHARES, INC.
- -------------------------------------------------------------------------------
                             SUBSCRIPTION OFFERING
                               STOCK ORDER FORM
                            INSTRUCTIONS AND GUIDE
- -------------------------------------------------------------------------------
 
- ---------------------
STOCK OWNERSHIP GUIDE
- ---------------------
 
INDIVIDUAL
Include the first name, middle initial and last name of the shareholder. Avoid
the use of two initials. Please omit words that do not affect ownership
rights, such as "Mrs.", "Mr.", "Dr.", "special account", "single person", etc.
 
JOINT TENANTS WITH RIGHT OF SURVIVORSHIP
Joint tenants with right of survivorship may be specified to identify two or
more owners. When stock is held by joint tenants with right of survivorship,
ownership is intended to pass automatically to the surviving joint tenant(s)
upon the death of any joint tenant. All parties must agree to the transfer or
sale of shares held by joint tenants.
 
TENANTS IN COMMON
Tenants in common may also be specified to identify two or more owners. When
stock is held by tenants in common, upon the death of one co-tenant, ownership
of the stock will be held by the surviving co-tenant(s) and by the heirs of
the deceased co-tenant. All parties must agree to the transfer or sale of
shares held by tenants in common.
 
UNIFORM TRANSFER TO MINORS
Stock may be held in the name of a custodian for a minor under the Uniform
Transfer to Minors Acts of each state. There may be only one custodian and one
minor designated on a stock certificate. The standard abbreviation for
Custodian is "CUST", while the Uniform Transfer to Minors Act is "Unif Tran
Min Act". Standard U.S. Postal Service state abbreviations should be used to
describe the appropriate state. For example, stock held by John Doe as
custodian for Susan Doe under the Louisiana Uniform Transfer to Minors Act
will be abbreviated John Doe, CUST Susan Doe Unif Tran Min Act, LA (use
minor's social security number).
 
FIDUCIARIES
Information provided with respect to stock to be held in a fiduciary capacity
must contain the following:
 
 * The name(s) of the fiduciary. If an individual, list the first name, middle
   initial and last name. If a corporation, list the full corporate title
   (name). If an individual and a corporation, list the corporation's title
   before the individual.
 * The fiduciary capacity, such as administrator, executor, personal
   representative, conservator, trustee, committee, etc.
 * A copy and description of the document governing the fiduciary
   relationship, such as living trust agreement or court order. Without
   documentation establishing a fiduciary relationship, your stock may not be
   registered in a fiduciary capacity.
 * The date of the document governing the relationship except that the date of
   a trust created by a will need not be included in the description.
 * The name of the maker, donor or testator and the name of the beneficiary.
 
An example of fiduciary ownership of stock in the case of a trust is: John
Doe, Trustee Under Agreement Dated 10-1-87 for Susan Doe.
 
You may mail your completed Stock Order Form in the envelope that has been
provided, or you may deliver your Stock Order Form to the main office of First
Federal. In order to purchase stock in the Subscription Offering, your Stock
Order Form, properly completed, and payment in full (or withdrawal
authorization) at the Subscription Price of $20 per share must be received by
First Federal no later than Noon, Central Time, on      , 1996, unless such
date is extended, or your Stock Order Form will become void. Stock Order Forms
shall be deemed received only upon actual receipt at any banking office of
First Federal.
 
If you need further assistance, please call the Stock Information Center at
(205) 737-8916. We will be pleased to help you with the completion of your
Stock Order Form or answer any questions you may have.

ITEM INSTRUCTIONS
- --------------- 
ITEMS 1 AND 2--

Fill in the number of shares that you wish to purchase and the total payment
due. The amount due is determined by multiplying the number of shares
purchased by the Subscription Price of $20.00 per share. The minimum purchase
is 25 shares. The maximum purchase in the Subscription Offering, the Community
Offering or Syndicated Community Offering by any person (or persons exercising
Subscription Rights through a single account) or entity (other than First
Federal's Employee Stock Ownership Plan), is 7,500 shares. In addition, no
individual person or entity, together with associates of and persons acting in
concert with such person, may purchase in the Community Offering and the
Syndicated Community Offering more than 7,500 shares. Finally, no person,
together with associates, or group of persons acting in concert, shall
purchase more than 15,000 shares sold in the Conversion. The Board of
Directors of First Federal has the right to (i) reduce the maximum purchase
limitation to an amount not less than one percent of the shares of common
stock issued in the Conversion or (ii) increase the maximum purchase
limitation to an amount up to 9.99 percent of the shares of common stock
issued in the Conversion. Any change in the maximum purchase limitation may
occur at any time prior to consummation of the Conversion, either before or
after     , 1996. If the maximum purchase limitation is increased, any
subscriber who has subscribed for 7,500 shares will be given the opportunity
to increase their subscriptions up to the higher maximum purchase limitation.
Southern Community Bancshares, Inc. and First Federal reserve the right to
reject any order received in the Community Offering, in whole or in part.
 
Southern Community Bancshares, Inc. and First Federal also have the right to
reject the order of any subscriber who (i) submits false or misleading
information on a Stock Order Form or otherwise, (ii) attempts to purchase
shares in violation of the Plan of Conversion or applicable law or (iii) fails
to cooperate with attempts to verify information with respect to purchase
rights.
 
ITEM 3--
 
Payment for shares may be made in cash (only if delivered by you in person) or
by check, bank draft or money order made payable to Southern Community
Bancshares, Inc. Your funds will earn interest at the First Federal current
statement savings rate until the Conversion is completed or terminated. DO NOT
MAIL CASH TO PURCHASE STOCK! Please check this box if your method of payment
is by cash, check, bank draft or money order.
 
ITEM 4--
 
If you pay for your stock by a withdrawal from a First Federal deposit
account, insert the account number(s) and the amount of your withdrawal
authorization for each account. The total amount withdrawn should equal the
amount of your stock purchase. There will be no penalty assessed for early
withdrawals from certificate accounts used for stock purchases. This form of
payment may not be used if your account is an Individual Retirement Account.
If you wish to use your IRA currently at First Federal, you must complete all
paperwork required no later than      , 1996.
 
ITEM 5--
 
a. Please check this box if you were a depositor of First Federal on March 31,
1995 (the Eligibility Record Date). You must list the full title and account
numbers of all accounts you had on this date in order to insure proper
identification of your purchase rights and preferences.
 
b. Please check this box if you were a borrower from First Federal as of
     , 1996 or a depositor as of September 30, 1996 who did not have a deposit
account on March 31, 1995. If you were a borrower from First Federal on      ,
1996 (the Voting Record Date), you must list the name of all borrowers on your
loan accounts and the loan account number for all loan accounts that you had
at such date in order to insure proper identification of your purchase rights
and preferences.
 
c. You must list the state in which you reside.
 
ITEMS 6, 7 AND 8--
 
The stock transfer industry has developed a uniform system of shareholder
registrations that we will use in the issuance of your common stock. Please
complete items 6, 7 and 8 as fully and accurately as possible, and be certain
to supply your social security number or tax identification number and your
daytime and evening telephone number(s). We will need to call you if we cannot
execute your order as given. If you have any questions or concerns regarding
the registration of your stock, please consult your legal advisor. Stock
ownership must be registered in one of the ways described under "Stock
Ownership Guide."
 
ITEM 9--
 
Please check this box if you are a member of the NASD or if this item
otherwise applies to you.
 
ITEMS 10 AND 11--
 
Please sign and date the Stock Order Form where indicated. Review the Stock
Order Form carefully before you sign, including the acknowledgement. Normally,
one signature is required. An additional signature is required only when
payment is to be made by withdrawal from a deposit account that requires
multiple signatures to withdraw funds. If you have any remaining questions, or
if you would like assistance in completing your Stock Order Form, you may call
the Stock Information Center. The Stock Information Center phone number is
(205) 737-8916.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission