SFB BANCORP INC
SB-2, 1997-03-18
Previous: VESTCOM INTERNATIONAL INC, S-1, 1997-03-18
Next: ALEXANDRIA REAL ESTATE EQUITIES INC, S-11, 1997-03-18




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

                                                    Registration No. 333-_______

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

                        UNDER THE SECURITIES ACT OF 1933

                                SFB Bancorp, Inc.

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

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

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

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

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

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

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

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

      If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [  ]
<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------
<S>                          <C>             <C>               <C>                   <C>   
Title of                       Dollar           Proposed            Proposed            Amount
Each Class of                  Amount           Maximum        Maximum Aggregate          of
Securities                      to be        Offering Price         Offering         Registration
To Be Registered             Registered         Per Unit            Price(1)             Fee
- ---------------------------------------------------------------------------------------------------
Common Stock,
$.10 Par Value                $7,670,000         $10.00            $7,670,000          $2,324.24
- ---------------------------------------------------------------------------------------------------
</TABLE>

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


<PAGE>



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


<PAGE>
PROSPECTUS
Up to 767,000 Shares of Common Stock

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

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

                                TERMS OF OFFERING

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

o     Price Per Share:                         $10

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

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

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



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

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

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




                                 TRIDENT SECURITIES, INC.
                                       Selling Agent

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

<PAGE>
- --------------------------------------------------------------------------------

                                TABLE OF CONTENTS

                                                                    Page
                                                                    ----

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

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

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

- --------------------------------------------------------------------------------
<PAGE>

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

                QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

Q:    How will I benefit from the Offering?

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

Q:    How do I purchase the stock?

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

Q:    How much stock may I purchase?

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

Q:      What happens if there is an oversubscription?

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

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

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

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

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

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

                                       (i)


<PAGE>

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

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

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

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

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

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

                                      (ii)


<PAGE>

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

                                     SUMMARY

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

The Companies

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

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

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

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

The Stock Offering

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

Stock Purchases

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

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

                                      (iii)


<PAGE>

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

The Offering Range and Determination of the Price Per Share

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

Termination of the Offering

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

Benefits to Management from the Offering

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

Use of the Proceeds Raised from the Sale of Common Stock

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

Dividends

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

Market for the Common Stock

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

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

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


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

                                      (iv)


<PAGE>
- --------------------------------------------------------------------------------

                        SELECTED FINANCIAL AND OTHER DATA

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

Selected Financial Data

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


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

                                       (v)


<PAGE>

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

Summary of Operations

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



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

Key Operating Ratios

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

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

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

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

                                      (vi)


<PAGE>

                                  RISK FACTORS

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

Lack of Active Market for Common Stock

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

Decreased Return on Equity and Increased Expenses Immediately After Conversion

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

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

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

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

Dependence on President and Possible New Management

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

                                        1


<PAGE>



Intent to Remain Independent

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

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

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

Possible Voting Control by Directors and Officers

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

Possible Dilutive Effect of RSP and Stock Options

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

Financial Institution Regulation and Future of the Thrift Industry

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

                                        2


<PAGE>



                  PROPOSED PURCHASES BY DIRECTORS AND OFFICERS

      The following table sets forth the  approximate  purchases of common stock
by each director and executive officer and their "associates" in the Conversion.
All shares will be  purchased  for  investment  purposes and not for purposes of
resale. The table,  assumes that 580,000 shares (the midpoint of the EVR) of the
common stock will be sold at $10.00 per share and that sufficient shares will be
available to satisfy subscriptions in all categories.
<TABLE>
<CAPTION>
                                                            Aggregate
                                               Total         Price of       Percent
                                               Shares         Shares       of Shares
        Name               Position         Purchased(1)   Purchased(1)   Purchased(1)
        ----               --------         ------------   ------------   ------------

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

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

                                        3


<PAGE>



                                 USE OF PROCEEDS

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

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

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

                                    DIVIDENDS

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

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

                                        4


<PAGE>



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

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

                           MARKET FOR THE COMMON STOCK

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

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

                                        5


<PAGE>



                                 CAPITALIZATION

      The following  table  presents,  as of December 31, 1996,  our  historical
capitalization  and the  consolidated  capitalization  of Bancorp  after  giving
effect to the  Conversion  and the other  assumptions  set forth below and under
"Pro  Forma  Data,"  based  upon the sale of  shares at the  minimum,  midpoint,
maximum, and 15% above the maximum of the EVR at a price of $10.00 per share:
<TABLE>
<CAPTION>
                                                                            Pro Forma Consolidated Capitalization        
                                                                                     Based on the Sale of
                                                                       -----------------------------------------------
                                                         Historical     493,000      580,000      667,000     767,000
                                                       Capitalization  Shares at    Shares at    Shares at   Shares At
                                                       at December 31,   $10.00       $10.00      $10.00       $10.00      
                                                            1996       Per Share    Per Share    Per Share   Per Share
                                                            ----       ---------    ---------    ---------   ---------
                                                                                 (In Thousands)
                                                      
<S>                                                       <C>            <C>          <C>         <C>          <C>    
Deposits(1) .....................................         $ 40,765       $40,765      $40,765     $40,765      $40,765
Other Borrowings.................................              800           800          800         800          800
                                                            ------        ------       ------      ------       ------
  Total deposits and other borrowing.............         $ 41,565       $41,565      $41,565     $41,565      $41,565
                                                           =======        ======       ======      ======       ======
Stockholders' Equity:                                                                                      
 Preferred Stock, $.10 par value per share,
   1,000,000 shares authorized; none to be
   issued........................................         $     --       $    --      $    --     $    --      $    --
                                                      
 Common Stock, $.10 par value, 4,000,000
   shares authorized; total shares to be                                                      
   issued as reflected...........................               --            49           58          67           77
Additional paid in capital.......................               --         4,496        5,342       6,203        7,193
  Total equity(4)................................            4,676         4,676        4,676       4,676        4,676
Less:                                                 
  Common stock acquired by ESOP..................               --         (394)        (464)       (534)        (614)
  Common stock acquired by RSP...................               --         (197)        (232)       (267)        (307)
                                                             -----       ------       ------      ------       ------
Total stockholders' equity.......................           $4,676        $8,630       $9,380     $10,145      $11,025
                                                             =====         =====        =====      ======       ======
</TABLE>                        
- ---------------------
(1)   Excludes accrued  interest  payable on deposits.  Withdrawals from savings
      accounts  for the  purchase  of stock  have not  been  reflected  in these
      adjustments.  Any withdrawals will reduce pro forma  capitalization by the
      amount of such withdrawals.
(2)   Does not  reflect  the  increase  in the number of shares of common  stock
      after the Conversion in the event of  implementation of the Option Plan or
      RSP. See  "Management of Security  Federal  Savings Bank - Proposed Future
      Stock Benefit Plans - Stock Option Plan" and "- Restricted Stock Plan."
(3)   Assumes  that 8% and 4% of the  shares  issued in the  Conversion  will be
      purchased by the ESOP and RSP,  respectively.  No shares will be purchased
      by the RSP in the Conversion.  It is assumed on a pro forma basis that the
      RSP will be adopted by the board of directors, approved by stockholders of
      the  Company,  and  reviewed by the OTS.  It is assumed  that the RSP will
      purchase common stock in the open market within one year of the Conversion
      in order to give an  indication of its effect on  capitalization.  The pro
      forma  presentation does not show the impact of: (a) results of operations
      after the Conversion, (b) changing market prices of shares of common stock
      after  the  Conversion,  or (c) a  smaller  than 4%  purchase  by the RSP.
      Assumes  that the funds used to acquire  the ESOP  shares will be borrowed
      from the Company for a ten year term at the prime rate as published in The
      Wall  Street  Journal.  For an  estimate  of the  impact  of the  ESOP  on
      earnings,  see "Pro Forma Data." The Bank intends to make contributions to
      the ESOP sufficient to service and ultimately  retire its debt. The amount
      to be  acquired  by the  ESOP  and  RSP is  reflected  as a  reduction  of
      stockholders'  equity.  The issuance of authorized but unissued shares for
      the RSP in an amount equal to 4% of the outstanding shares of common stock
      will have the effect of diluting existing stockholders' interests by 3.9%.
      There can be no  assurance  that  stockholder  approval of the RSP will be
      obtained.  See  "Management  of Security  Federal  Savings Bank - Proposed
      Future Stock Benefit Plans - Restricted Stock Plan."
(4)   The  equity  of the  Bank  will  be  substantially  restricted  after  the
      Conversion.  See  "Dividends,"  "Regulation  - Dividends and Other Capital
      Distribution  Limitations,"  "The  Conversion - Effects of  Conversion  to
      Stock Form on Depositors and Borrowers of Security  Federal Savings Bank -
      Liquidation Account" and Note 17 to the Consolidated Financial Statements.

                                        6
<PAGE>



                                 PRO FORMA DATA

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

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

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

                                        7


<PAGE>



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

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

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

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

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

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

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

</TABLE>

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

                                        8


<PAGE>



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

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

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

                                        9


<PAGE>



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

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

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

                                       10


<PAGE>



                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

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

<TABLE>
<CAPTION>

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

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

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

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

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


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

                                       11


<PAGE>





                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                        Consolidated Statements of Income
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                Years Ended December 31,
                                                            ----------------------------------
                                                                  1995             1996
                                                                  ----             ----
Interest income:
<S>                                                                <C>               <C>    
  Loans                                                            $ 2,782           $ 2,940
  Mortgage-backed securities                                           441               379
  Investments                                                           95                90
  Interest earning deposits                                             83                65
                                                                  --------          --------
        Total interest income                                        3,401             3,474
                                                                  --------          --------

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

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

Income tax expense                                                     221               157
                                                                  --------          --------
        Net income                                                   $ 364             $ 262
                                                                  ========          ========
</TABLE>

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

                                      12

<PAGE>

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

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

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

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

Asset/Liability Management

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

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

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

                                       13


<PAGE>



Net Portfolio Value

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

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

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

                                       14


<PAGE>



Financial Condition

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

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

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

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

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

                                       15


<PAGE>


<TABLE>
<CAPTION>

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

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



                                       16


<PAGE>



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

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



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

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

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

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

                                       17


<PAGE>



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

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

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

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

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

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

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

                                       18


<PAGE>




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

Liquidity and Capital Resources

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

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

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

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

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

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

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

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

                                       19


<PAGE>



Impact of Inflation and Changing Prices

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

Recent Accounting Pronouncements

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

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

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

                                       20


<PAGE>



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

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

                          BUSINESS OF SFB BANCORP, INC.

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

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

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

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

                                       21


<PAGE>



                    BUSINESS OF SECURITY FEDERAL SAVINGS BANK

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

Market Area

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

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

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

Lending Activities

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

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

                                       22


<PAGE>



      The following table sets forth  information  concerning the types of loans
held by us.
<TABLE>
<CAPTION>
                                                           At December 31,
                                             --------------------------------------------
                                                    1995                     1996
                                             -------------------      -------------------
                                             Amount      Percent      Amount      Percent
                                             ------      -------      ------      -------

                                                          (Dollars in Thousands)

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




                                       23


<PAGE>





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

<TABLE>
<CAPTION>
                                                   Real Estate Loans
                         ----------------------------------------------------------------
                                                                                              Commercial    
                         One- to four-                                                         Business
                            Family                                 Multi-family                  and     
                         Residential   Construction   Commercial   Residential      Land       Consumer     Total
                         -----------   ------------   ----------   -----------      ----       --------     -----
                                                              (In Thousands)
                         
Amounts due:             
<S>                       <C>             <C>           <C>           <C>          <C>           <C>        <C>     
Within 1 year...........  $      24       $   303       $    17       $     -      $  704        $1,138     $2,186  
Over 1 to 2 years.......         51             -             -             -         141           316        508
Over 2 to 3 years.......        169             -             -             -         163           579        911
Over 3 to 5 years.......        809             -             9             -         490         1,383      2,691
Over 5 to 10 years......      4,521           135           663           832         234            50      6,435
Over 10 to 20 years.....     22,842           687           599            80           -             -     24,208
Over 20 years...........      1,237             -             -             -           -             -      1,237
                             ------       -------       -------      --------     -------       -------    -------
Total amount due........    $29,653        $1,125        $1,288      $    912      $1,732        $3,466    $38,176
                             ======         =====         =====       =======       =====         =====     ======
</TABLE>
                         
                         
                         
      The following table sets forth the dollar amount of all loans which final
payment  is not due until  after  December  31,  1997.  The table also shows the
amount  of loans  which  have  fixed  rates of  interest  and those  which  have
adjustable rates of interest.

<TABLE>
<CAPTION>

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

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

</TABLE>


                                       24


<PAGE>



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

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

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

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


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

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

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

                                       25


<PAGE>



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

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

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

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

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

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

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

                                       26


<PAGE>



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

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

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

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

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

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

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

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

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

                                       27


<PAGE>



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

Nonperforming and Problem Assets

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

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

                                       28


<PAGE>



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

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

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

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



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

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

                                       29


<PAGE>



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

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

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

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

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

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

                                       30


<PAGE>

<TABLE>
<CAPTION>


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

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

</TABLE>



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

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

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

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




                                       31


<PAGE>



Investment Activities

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

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

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

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

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

                                       32


<PAGE>



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

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

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

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


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



                                       33


<PAGE>



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

<TABLE>
<CAPTION>

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

</TABLE>


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

                                       34


<PAGE>



Sources of Funds

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

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

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

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

                                       35


<PAGE>



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

<TABLE>
<CAPTION>

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


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

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

Interest Rate

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

                                       36


<PAGE>



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

<TABLE>
<CAPTION>

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

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

</TABLE>


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

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

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



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

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

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

                                       37


<PAGE>



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

Competition

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

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

Subsidiary Activity

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

                                       38


<PAGE>




Properties

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

<TABLE>
<CAPTION>

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

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

</TABLE>

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

Personnel

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

Legal Proceedings

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

                                       39


<PAGE>



                                   REGULATION

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

Holding Company Regulation

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

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

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

Savings Institution Regulation

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

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

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

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

                                       40


<PAGE>



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

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

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

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

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

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

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

                                       41


<PAGE>




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

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

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

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

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

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

                                       42


<PAGE>




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

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

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

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

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

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

                                       43


<PAGE>



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

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

                                    TAXATION

Federal Taxation

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

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

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

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

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

                                       44


<PAGE>



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

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

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

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

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

                                       45


<PAGE>



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

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

State Taxation

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

                         MANAGEMENT OF SFB BANCORP, INC.

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

                   MANAGEMENT OF SECURITY FEDERAL SAVINGS BANK

Directors and Executive Officers

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

                                       46


<PAGE>



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

<TABLE>
<CAPTION>

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

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

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

</TABLE>

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

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

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

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

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

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

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

Meetings and Committees of the Board of Directors

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

                                       47


<PAGE>




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

Director Compensation

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

Executive Compensation

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

<TABLE>
<CAPTION>
                                       Annual Compensation
                               ------------------------------------
                                                       Other Annual    All Other
                                                       Compensation   Compensation
Name and Principal Position    Salary       Bonus           (1)            (2)
- ---------------------------    ------       -----          -----          ----

<S>                            <C>         <C>            <C>            <C>   
Peter W. Hampton, President    $73,614     $24,500        $9,280         $9,811

</TABLE>

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

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

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

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

                                       48


<PAGE>



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

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

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

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

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

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

                                       49


<PAGE>



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

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

Proposed Future Stock Benefit Plans

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

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

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

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

                                       50


<PAGE>



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

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

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

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

Certain Related Transactions

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

                                       51


<PAGE>



                                 THE CONVERSION

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

General

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

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

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

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

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

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

                                       52


<PAGE>



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

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

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

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

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

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

                                      53


<PAGE>



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

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

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

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

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

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

                                       54


<PAGE>




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

Subscription Rights and the Subscription Offering

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

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

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

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

                                       55


<PAGE>



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

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

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

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

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

                                       56


<PAGE>



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

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

Community Offering

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

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

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

Syndicated Community Offering

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

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

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

                                       57


<PAGE>



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

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

Ordering and Receiving Common Stock

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

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

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

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

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

                                       58


<PAGE>



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

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

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

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

                                       59


<PAGE>



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

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

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

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

Limitations on Purchases and Transfer of Shares

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

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

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

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

                                       60


<PAGE>



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

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

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

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

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

Plan of Distribution

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

                                       61


<PAGE>



Marketing Arrangements

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

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

Stock Pricing

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

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

                                       62


<PAGE>



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

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

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

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

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

Change in Number of Shares to be Issued in the Conversion

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

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

                                       63


<PAGE>



Restrictions on Repurchase of Stock

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

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

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

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

Interpretation and Amendment of the Plan

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

Conditions and Termination

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

                                       64


<PAGE>



Other

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

                RESTRICTIONS ON ACQUISITIONS OF SFB BANCORP, INC.

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

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

Provisions of Bancorp Charter and Bylaws

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

                                       65


<PAGE>



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

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

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

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

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

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

                                       66


<PAGE>



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

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

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

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

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

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

                                       67


<PAGE>



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

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

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

                          DESCRIPTION OF CAPITAL STOCK

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

Common Stock

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

                                       68


<PAGE>




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

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

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

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

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

Serial Preferred Stock

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

                                       69


<PAGE>



                              LEGAL AND TAX MATTERS

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

                                     EXPERTS

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

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

                                CHANGE IN AUDITOR

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

                            REGISTRATION REQUIREMENTS

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

                                       70


<PAGE>



                             ADDITIONAL INFORMATION

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

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

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

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

                                       71


<PAGE>



                         SECURITY FEDERAL SAVINGS BANK

                                and Subsidiary

                  Index to Consolidated Financial Statements

                                                                        Page(s)

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

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

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

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

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

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

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

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

                                       72

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


                          Independent Auditors' Report

To the Board of Directors
Security Federal Savings Bank
  and Subsidiary

We have audited the accompanying consolidated balance sheets of Security Federal
Savings Bank (the "Bank") and  Subsidiary as of December 31, 1995 and 1996,  and
the related  consolidated  statements of income,  equity, and cash flows for the
years then ended. These consolidated financial statements are the responsibility
of the Bank's  management.  Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of the Bank as of
December 31, 1995 and 1996,  and the results of their  operations and their cash
flows for the years then ended, in conformity with generally accepted accounting
principles.


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


Asheville, North Carolina
January 27, 1997


                                      F-1

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

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


<PAGE>

                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                           Consolidated Balance Sheets
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                      December 31,
                                                            ----------------------------------
          Assets                                                  1995             1996
          ------                                                  ----             ----

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

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

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

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

                                      F-2
<PAGE>



                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                        Consolidated Statements of Equity
                                 (in thousands)
<TABLE>
<CAPTION>
                                                               Net Unrealized
                                                              Gains (Losses)
                                                               on Securities
                                                  Retained       Available
                                                   Income         for Sale         Total
                                                   ------         --------         -----

<S>                 <C> <C>                           <C>              <C>            <C>    
Balance at December 31, 1994                          $ 4,158          $ (138)        $ 4,020

Net income                                                364             -               364

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

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

Net income                                                262             -               262

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

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

</TABLE>


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

                                      F-3
<PAGE>


                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                      Consolidated Statements of Cash Flows
                                 (in thousands)
<TABLE>
<CAPTION>

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

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

                                      F-4







<PAGE>

                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                       Consolidated Statements of Cash Flows, Continued
                                 (in thousands)
<TABLE>
<CAPTION>

                                                                Years Ended December 31,

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

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

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

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

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

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

                                      F-5

<PAGE>
                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

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



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

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

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

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

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

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

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

                                      F-6
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

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

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

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

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

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

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

                                      F-7
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

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

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

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

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

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

                                      F-8
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------


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

     The carrying  values and estimated  market values of investment  securities
     are summarized as follows:
<TABLE>
<CAPTION>
                                                         Gross         Gross      Estimated
                                          Amortized   Unrealized    Unrealized      Market
                                            Cost         Gains        Losses        Value
                                            ----         -----        ------        -----
<S>                                      <C>          <C>           <C>          <C>        
          Securities   to  be   held  to
          maturity:
           December 31, 1995:
             U.S. government security    $       378  $      -      $        63  $       315
             Municipal securities                289         -             -             289
                                         -----------  --------      -----------  -----------
                                         $       667  $      -      $        63  $       604
                                         ===========  ========      ===========  ===========
           December 31, 1996:
             U.S. government security    $       398  $      -      $       102  $       296
             Municipal securities                317         -             -     $       317
                                         -----------  --------      -----------  -----------
                                         $       715  $      -      $       102  $       613
                                         ===========  ========      ===========  ===========
         Securities available for sale:
           December 31, 1995:
             U.S. government and
               agency securities         $       751  $      -      $         4  $       747
                                         ===========  ========      ===========  ===========

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

     The  amortized  cost and  estimated  market  values of debt  securities  by
     contractual maturity are as follows:
<TABLE>
<CAPTION>
                                                 Amortized                    Estimated
                                                   Cost                      Market Value
                                         --------------------------   ---------------------------
                                            1995          1996            1995          1996
                                            ----          ----            ----          ----
<S>                                      <C>          <C>             <C>           <C>        
         Securities   to  be   held  to
         maturity:
           Due in one year               $       127  $       127     $       127   $       127
           Due after  one year  through
             five years                          162          190             162           190 
           Due after ten years                   378          398             315           296
                                         -----------  -----------     -----------   -----------
                                         $       667  $       715     $       604   $       613
                                         ===========  ===========     ===========   ===========

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

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

                                      F-9
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

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

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

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

     Loans receivable are summarized as follows:
<TABLE>
<CAPTION>
                                                                        December 31,
                                                               -------------------------------
                                                                    1995            1996
                                                                    ----            ----
<S>                                                            <C>             <C>           

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


                                      F-10
<PAGE>

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

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

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

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

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

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

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

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

                                      F-11

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


     The changes in the allowance for loan losses are summarized as follows:
<TABLE>
<CAPTION>
                                                                  Years Ended December 31,
                                                                  ------------------------
                                                                    1995            1996
                                                                    ----            ----

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

         Ending balance                                                $ 279           $ 304
                                                                       =====           =====
</TABLE>

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

     Mortgage-backed securities are summarized as follows:
<TABLE>
<CAPTION>

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

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

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

                                      F-12

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

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

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

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

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

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

     Real estate is summarized as follows:
<TABLE>
<CAPTION>

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

<S>                                                                <C>                 <C> 
        Real estate acquired in settlement of loans                $      -            $ 60
                                                                   =======             ====
</TABLE>

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

     Premises and equipment are summarized as follows:
<TABLE>
<CAPTION>
                                                                        December 31,
                                                                   -------------------------
                                                                    1995            1996
                                                                    ----            ----

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


                                      F-13

<PAGE>

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


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

     Interest receivable consists of the following:
<TABLE>
<CAPTION>

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

<S>                                                                    <C>             <C>  
         Loans receivable                                              $ 171           $ 220
         Investments                                                      11              10
         Mortgage-backed securities                                       37              33
                                                                       -----           -----

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

8.   Deposits
     --------

     Deposit account balances are summarized as follows:
<TABLE>
<CAPTION>
                                                                        Weighted Average
                                                                         Interest Rates
                                                                     -----------------------
                                            December 31,                  December 31,
                                     ----------------------------    -----------------------
                                         1995           1996            1995        1996
                                         ----           ----            ----        ----

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

     Contractual maturities of certificate accounts are summarized as follows:
<TABLE>
<CAPTION>

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


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

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

                                      F-14
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     Interest expense on deposits consisted of the following:
<TABLE>
<CAPTION>

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

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

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

     Advances from the Federal Home Loan Bank (FHLB) are summarized as follows:
<TABLE>
<CAPTION>
                                                                        December 31,
                                                                    -------------------------
         Contractual Maturity                                       1995            1996
         --------------------                                       ----            ----

         Within one year:
<S>                                                            <C>                     <C>  
           Variable rate                                       $        -              $ 800
                                                               ==========              =====

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

</TABLE>
             


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

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

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

     Income tax expense(benefit) is summarized as follows:
<TABLE>
<CAPTION>

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

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

</TABLE>

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

                                      F-15
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                   Years Ended December 31,
                                                                ---------------------------------
                                                                       1995             1996
                                                                       ----             ----

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

         Actual income tax expense                                      $ 221            $ 157
                                                                        =====            =====
</TABLE>

     The components of net deferred tax liabilities are as follows:
<TABLE>
<CAPTION>

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

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

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

                                      F-16
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

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

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

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

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

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

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

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

     The Bank is subject to various regulatory capital requirements administered
     by the Office of Thrift Supervision (OTS).  Failure to meet minimum capital
     requirements  can  initiate  certain  mandatory,  and  possibly  additional
     discretionary,  actions by  regulators  that, if  undertaken,  could have a
     direct material effect on the Bank's  financial  statements.  Under capital
     adequacy  guidelines  and the  regulatory  framework for prompt  corrective
     action,  the Bank  must  meet  specific  capital  guidelines  that  involve
     quantitative  measures  of the  Bank's  assets,  liabilities,  and  certain
     off-balance   sheet  items  as  calculated  under   regulatory   accounting
     practices.  The Bank's capital amounts and  classification are also subject
     to  qualitative   judgments  by  the  regulators  about  components,   risk
     weightings,  and  other  factors.  
     Quantitative  measures established by regulation to ensure capital adequacy
     require the Bank to maintain  minimum  amounts and ratios (set forth in the
     table below) of tangible and core capital (as

                                      F-17
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

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

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

     The Bank's  actual  capital  amounts and ratios are also  presented  in the
     table (in thousands).  Nothing was deducted from capital for  interest-rate
     risk.
<TABLE>
<CAPTION>
                                                                                To Be Well
                                                                            Capitalized Under
                                                        For Capital         Prompt Corrective
                                    Actual           Adequacy Purposes      Action Provisions
                             ---------------------  ---------------------  ---------------------
                               Amount     Ratio       Amount     Ratio       Amount     Ratio
                               ------     -----       ------     -----       ------     -----
                                                              (Greater Than)        (Greater Than)      
<S>                          <C>           <C>      <C>           <C>      <C>           <C>
As of  December  31, 1995
  Tangible Capital (to
    adjusted total assets)   $  4,522      9.9%     $    684      1.5%     $  2,279        5%
  Core Capital (to
    adjusted total assets)   $  4,522      9.9%     $  1,368      3.0%     $  2,279        5%
  Risk-Based (to risk-
    weighted assets)         $  4,801     21.0%     $  1,825      8.0%     $  2,281       10%
As of  December  31, 1996
  Tangible   Capital (to
    adjusted total assets)   $  4,784     10.2%     $    701      1.5%     $  2,338        5%
  Core Capital (to
    adjusted total assets)   $  4,784     10.2%     $  1,402      3.0%     $  2,338        5%
  Risk-Based (to risk-
    weighted assets)         $  5,088     20.2%     $  2,014      8.0%     $  2,518       10%
</TABLE>

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

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

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

                                      F-18
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

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

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

<S>                                             <C>                <C>               <C>      
         Consumer and other lines               $ 1,000,000        $ 553,000         $ 447,000
         Letters of credit                           47,000              -              47,000
                                                -----------        ---------         ---------
                                                $ 1,047,000        $ 553,000         $ 494,000
                                                ===========        =========         =========
</TABLE>

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

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

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

                                      F-19
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

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

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

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

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

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

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

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

                                      F-20
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

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

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

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

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

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

     Fair  value  estimates  are made at a  specific  point  of  time,  based on
     relevant market information and information about the financial instrument.
     These  estimates  do not reflect any premium or discount  that could result
     from offering for sale the Bank's entire holdings of a particular financial
     instrument.  Because no active market  exists for a significant  portion of
     the  Bank's  financial  instruments,  fair  value  estimates  are  based on
     judgments  regarding  future  expected loss  experience,  current  economic
     conditions,   current   interest   rates  and   prepayment   trends,   risk
     characteristics of various financial instruments,  and other factors. These
     estimates are subjective in nature and involve uncertainties and matters of
     significant  judgment and therefore  cannot be determined  with  precision.
     Changes in any of these  assumptions  used in  calculating  fair value also
     would affect significantly the estimates. Further, the fair value estimates
     were  calculated  as of  December  31,  1995 and  1996.  Changes  in market
     interest rates and prepayment  assumptions  could change  significantly the
     estimated fair value.

     Fair  value  estimates  are  based on  existing  on and  off-balance  sheet
     financial   instruments   without  attempting  to  estimate  the  value  of
     anticipated  future business and the value of assets and  liabilities  that
     are not  considered  financial  instruments.  For  example,  the  Bank  has
     significant assets and liabilities that are not considered financial assets
     or liabilities including deposit franchise value, loan servicing portfolio,
     real estate,  deferred tax  liabilities,  and  premises and  equipment.  In
     addition,   the

                                      F-21
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     tax  ramifications  related to the realization of the unrealized  gains and
     losses can have a significant  effect on fair value  estimates and have not
     been considered in any of these estimates.

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

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

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

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

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

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

                                      F-22
<PAGE>
SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

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

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

                                      F-23
<PAGE>

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


                                    GLOSSARY

BIF                    Bank Insurance Fund of the FDIC

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

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

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

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

ERISA                  Employee Retirement Income Security of 1974, as amended

ESOP                   Employee Stock Ownership Plan

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

Exchange Act           Securities Exchange Act of 1934, as amended

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

FASB                   Financial Accounting Standards Board

FDIC                   Federal Deposit Insurance Corporation

Feldman                Feldman Financial Advisors, Inc.

FHLB                   Federal Home Loan Bank

FHLMC                  Federal Home Loan Mortgage Corporation

FNMA                   Federal National Mortgage Association

IRA                    Individual retirement account or arrangement

IRS                    Internal Revenue Service

NASD                   National Association of Securities Dealers, Inc.

Nasdaq                 National Association of Securities Dealers Automated 
                       Quotation System

NOW account            Negotiable order of withdrawal account

NPV                    Net portfolio value

Offering               Subscription, Community and Syndicated Community 
                       Offerings, collectively

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

                                       A-1


<PAGE>


                                    GLOSSARY

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

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

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

OTC Bulletin Board     An electronic stock data system operated by Nasdaq

OTS                    Office of Thrift Supervision

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

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

Purchase Price         $10.00 per share price of the common stock

QTI                    Qualified thrift investment

QTL                    Qualified thrift lender

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

SAIF                   Savings Association Insurance Fund of the FDIC

SEC                    Securities and Exchange Commission

Securities Act         Securities Act of 1933, as amended

SFAS                   Statement of Financial Accounting Standards adopted by 
                       FASB

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

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

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

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

                                       A-2


<PAGE>


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

                                    GLOSSARY

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

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

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

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

                                       A-3


<PAGE>





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

                                SFB Bancorp, Inc.

                              Up to 767,000 Shares
                              (Anticipated Maximum)

                                  Common Stock

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

                                   PROSPECTUS

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

                            TRIDENT SECURITIES, INC.
                                  Selling Agent

                           Dated __________ ____, 1997

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

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


<PAGE>



                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.          Indemnification of Officers and Directors.

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

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

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

Item 25.    Other Expenses of Issuance and Distribution

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

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


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

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

Item 28. Undertakings

      The undersigned registrant hereby undertakes:

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

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

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


<PAGE>



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

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

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

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

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

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

<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  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on its  behalf by the  undersigned,  in  Elizabethton,
Tennessee, on March 18, 1997.

                                    SFB BANCORP, INC.

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

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

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

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


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


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


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



                                   EXHIBIT 1.1


<PAGE>
                                SFB Bancorp, Inc.
                           493,000 to 767,050 Shares

                                 Common Stock
                          (Par Value $.10 Per Share)

                               $10.00 Per Share

                            SALES AGENCY AGREEMENT

Trident Securities, Inc.
4601 Six Forks Road, Suite 400
Raleigh, North Carolina 27609

Dear Sirs:

     SFB Bancorp, Inc., a Tennessee-chartered  corporation (the "Company"),  and
Security Federal Savings Bank, a federally  chartered and insured mutual savings
association  (the  "Bank"),  hereby  confirm,  as of ________ ___,  1997,  their
respective agreements with Trident Securities, Inc. ("Trident"), a broker-dealer
registered  with the Securities  and Exchange  Commission  ("Commission")  and a
member of the National  Association of Securities  Dealers,  Inc.  ("NASD"),  as
follows:

      1.  Introductory.  The Bank intends to convert from a federally  chartered
mutual savings  association to a federally  chartered stock savings  association
(to be known as  Security  Federal  Bank) as a wholly  owned  subsidiary  of the
Company  (together with the Offerings,  as defined below, the issuance of shares
of common stock of the Bank to the Company and the incorporation of the Company,
the "Conversion") pursuant to a plan of conversion adopted on ________ ___, 1997
(as amended,  if amended,  the "Plan"). In accordance with the Plan, the Company
is offering  shares of its common stock,  par value $.10 per share (the "Shares"
and the "Common Stock"),  pursuant to nontransferable  subscription  rights in a
subscription  offering (the  "Subscription  Offering") to certain depositors and
borrowers of the Bank and to the Bank's  tax-qualified  employee  benefit  plans
(i.e.,  the Bank's  Employee Stock  Ownership Plan (the "ESOP")).  Shares of the
Common Stock not sold in the Subscription Offering may be offered to the general
public  in a  community  offering,  with  preference  given to  natural  persons
residing in Carter County, Tennessee (the "Community Offering"),  subject to the
right of the  Company  and the Bank,  in their  absolute  discretion,  to reject
orders in the  Community  Offering  in whole or in part.  Shares not sold in the
Subscription  Offering or otherwise in the Community  Offering may be offered to
certain  members of the general  public as part of the  Community  Offering by a
group of broker-dealers (the "Syndicated  Community Offering") (the Subscription
Offering  and, if any, the  Community  and  Syndicated  Community  Offerings are
sometimes  referred to collectively as the "Offerings").  In the Offerings,  the
Company is offering between 493,000 and 667,000 Shares,  with the possibility of
offering  up to 767,050  Shares  without a  resolicitation  of  subscribers,  as
contemplated by Part 563b of Title 12 of the Code of Federal  Regulations.  With
the exception of the ESOP, no person (or persons  through a single  account) may
purchase in the


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 2

Offerings more than 15,000 Shares;  no person,  together with  associates of and
persons  acting in concert with such person,  may purchase in the Offerings more
than 25,000 Shares.

      The Company and the Bank have been advised by Trident that it will utilize
its best  efforts in  assisting  the  Company  and the Bank with the sale of the
Shares in the Offerings,  including any Syndicated Community Offering.  Prior to
the  execution  of this  Agreement,  the  Company  has  delivered  to  Trident a
prospectus dated as of the date hereof and all supplements thereto to be used in
the Offerings. Such prospectus contains information with respect to the Company,
the Bank and the Shares.

      2.    Representations and Warranties.

            (a)   The Company and the Bank jointly and severally represent and
            warrant to Trident that:

                  (i) The Company has filed with the  Commission a  registration
            statement,   including  exhibits  and  an  amendment  or  amendments
            thereto,  on Form  ____ (No.  __________),  including  a  prospectus
            relating to the Offerings,  for the registration of the Shares under
            the  Securities  Act of  1933,  as  amended  (the  "Act");  and such
            registration  statement  has become  effective  under the Act and no
            stop order has been issued with respect  thereto and no  proceedings
            therefor have been  initiated or, to the Company's  best  knowledge,
            threatened  by the  Commission.  Except as the context may otherwise
            require, such registration statement, as amended or supplemented, on
            file  with the  Commission  at the time the  registration  statement
            became effective,  including the prospectus,  financial  statements,
            schedules,  exhibits and all other  documents filed as part thereof,
            as amended  and  supplemented,  is herein  called the  "Registration
            Statement," and the prospectus, as amended or supplemented,  on file
            with the Commission at the time the  Registration  Statement  became
            effective  is herein  called the  "Prospectus,"  except  that if the
            prospectus filed by the Company with the Commission pursuant to Rule
            424(b) of the general rules and regulations of the Commission  under
            the Act  (together  with  the  enforceable  published  policies  and
            actions of the Commission thereunder, the "SEC Regulations") differs
            from the  form of  prospectus  on file at the time the  Registration
            Statement became effective, the term "Prospectus" shall refer to the
            Rule 424(b)  prospectus  from and after the time it is filed with or
            mailed for filing to the Commission and shall include any amendments
            or supplements  thereto from and after their dates of  effectiveness
            or use,  respectively.  If any Shares remain unsubscribed  following
            completion of the  Subscription  Offering and, if any, the Community
            Offering,  the Company (i) will promptly file with the  Commission a
            post-effective  amendment to such Registration Statement relating to
            the results of the Subscription  Offering and, if any, the Community
            Offering, any additional information with respect to the


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 3

            proposed plan of distribution and any revised pricing information or
            (ii) if no such  post-effective  amendment  is  required,  will file
            with,  or mail  for  filing  to,  the  Commission  a  prospectus  or
            prospectus supplement containing information relating to the results
            of the Subscription Offering and, if any, the Community Offering and
            pricing information  pursuant to Rule 424(c) of the Regulations,  in
            either  case in a form  reasonably  acceptable  to the  Company  and
            Trident.

                  (ii)  The  Bank  has  filed an  Application  for  Approval  of
            Conversion   on  Form  AC,   including   exhibits   (as  amended  or
            supplemented,  the "Form  AC" and  together  with the Form  H-(e)1-S
            referred to below, the "Conversion  Application") with the Office of
            Thrift  Supervision  (the "Office") under the Home Owners' Loan Act,
            as amended (the "HOLA") and the enforceable  rules and  regulations,
            including  published policies and actions,  of the Office thereunder
            (the "OTS Regulations"),  which has been approved by the Office; and
            the  Prospectus  and the proxy  statement  for the  solicitation  of
            proxies  from  members for the  special  meeting to approve the Plan
            (the  "Proxy  Statement")  included as part of the Form AC have been
            approved  for use by the  Office.  No order  has been  issued by the
            Office  preventing  or suspending  the use of the  Prospectus or the
            Proxy Statement; and no action by or before the Office revoking such
            approvals is pending or, to the Bank's best  knowledge,  threatened.
            The Company has filed with the Office the Company's  application  on
            Form H-e(1)-S promulgated under the savings and loan holding company
            provisions  of the HOLA  and the OTS  Regulations  and has  received
            approval of its acquisition of the Bank from the Office.

                  (iii)  At  the  date  of  the  Prospectus  and  at  all  times
            subsequent  thereto  through and  including the Closing Date (i) the
            Registration   Statement   and  the   Prospectus   (as   amended  or
            supplemented,  if amended or supplemented) complied with the Act and
            the  Regulations,  (ii) the  Registration  Statement  (as amended or
            supplemented,  if amended or supplemented) did not contain an untrue
            statement  of a  material  fact  or omit to  state a  material  fact
            required to be stated  therein or necessary  to make the  statements
            therein  not  misleading,  and (iii) the  Prospectus  (as amended or
            supplemented, if amended or supplemented) did not contain any untrue
            statement  of a  material  fact or omit to state any  material  fact
            required to be stated  therein or necessary  to make the  statements
            therein,  in light of the circumstances  under which they were made,
            not  misleading.  Representations  or warranties in this  subsection
            shall not apply to statements or omissions made in reliance upon and
            in conformity with written  information  furnished to the Company or
            the Bank  relating  to Trident by or on behalf of Trident  expressly
            for use in the Registration Statement or Prospectus.


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 4

                  (iv)  The  Company  has been  duly  organized  as a  Tennessee
            corporation,  and the  Bank  has  been  duly  organized  as a mutual
            savings association under the laws of the United States, and each of
            them is validly  existing and in good standing under the laws of the
            jurisdiction  of its  organization  with full power and authority to
            own its  property  and conduct  its  business  as  described  in the
            Registration Statement and Prospectus;  the Bank is a member in good
            standing  of the  Federal  Home  Loan  Bank of  Cincinnati;  and the
            deposit accounts of the Bank are insured by the Savings  Association
            Insurance  Fund  ("SAIF")   administered   by  the  Federal  Deposit
            Insurance  Corporation  ("FDIC") up to the applicable  legal limits.
            Each of the Company and the Bank is not  required to be qualified to
            do  business  as a foreign  corporation  in any  jurisdiction  where
            non-qualification  would  have  a  material  adverse  effect  on the
            Company and the Bank, taken as a whole. The Bank does not own equity
            securities  of or an  equity  interest  in any  business  enterprise
            except as described in the Prospectus.  Upon amendment of the Bank's
            charter and bylaws as provided in the rules and  regulations  of the
            Office and  completion  of the sale by the  Company of the Shares as
            contemplated  by the  Prospectus,  (i) the  Bank  will be  converted
            pursuant to the Plan to a federally  chartered capital stock savings
            bank with full power and  authority  to own its property and conduct
            its  business  as  described  in  the  Prospectus,  (ii)  all of the
            authorized and  outstanding  capital stock of the Bank will be owned
            of record and  beneficially  by the  Company,  and (iii) the Company
            will have no direct subsidiaries other than the Bank.

                  (v) The Bank has good,  marketable and insurable  title to all
            assets material to its business and to those assets described in the
            Prospectus  as owned by it,  free and clear of all  material  liens,
            charges,  encumbrances or  restrictions,  except for liens for taxes
            not yet due,  except as  described in the  Prospectus  and except as
            could not in the aggregate  have a material  adverse effect upon the
            operations or financial condition of the Bank; and all of the leases
            and subleases  material to the operations or financial  condition of
            the Bank, under which it holds properties, including those described
            in the  Prospectus,  are in  full  force  and  effect  as  described
            therein.

                  (vi) The  execution  and  delivery of this  Agreement  and the
            consummation of the transactions  contemplated hereby have been duly
            and validly  authorized by all necessary actions on the part of each
            of the  Company  and the  Bank,  and this  Agreement  is a valid and
            binding  obligation with valid execution and delivery of each of the
            Company  and the  Bank,  enforceable  in  accordance  with its terms
            (except as the enforceability  thereof may be limited by bankruptcy,
            insolvency,  moratorium,  reorganization or similar laws relating to
            or affecting the enforcement of creditors'  rights  generally or the
            rights of  creditors  of  savings  and loan  holding  companies  the
            accounts of whose subsidiaries are insured by the FDIC or by general
            equity principles, regardless of whether such enforceability


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 5

            is  considered  in a proceeding  in equity or at law, and except to
            the extent  that the  provisions  of Sections 8 and 9 hereof may be
            unenforceable  as against  public policy or pursuant to Section 23A
            of the  Federal  Reserve  Act,  12 U.S.C.  Section  371c  ("Section
            23A")).

                  (vii)  There  is  no  litigation  or  governmental  proceeding
            pending  or,  to the best  knowledge  of the  Company  or the  Bank,
            threatened  against or  involving  the  Company,  the Bank or any of
            their respective assets which individually or in the aggregate would
            reasonably  be  expected  to have a material  adverse  effect on the
            condition  (financial  or  otherwise),  results  of  operations  and
            business,  including the assets and  properties,  of the Company and
            the Bank, taken as a whole.

                  (viii) The Company and the Bank have  received the opinions of
            Malizia,  Spidi,  Sloane & Fisch,  P.C.  with respect to federal tax
            consequences of the Conversion,  and of Crisp Hughes & Co.,  L.L.P.,
            with respect to Tennessee tax consequences of the Conversion, to the
            effect that the Conversion will constitute a tax-free reorganization
            under the Internal Revenue Code of 1986, as amended, and will not be
            a taxable  transaction for the Bank or the Company under the laws of
            Tennessee,  and the facts relied upon in such  opinions are accurate
            and complete.

                  (ix) Each of the Company  and the Bank has all such  corporate
            power,  authority,  authorizations,  approvals  and orders as may be
            required  to  enter  into  this  Agreement  and  to  carry  out  the
            provisions and conditions  hereof,  subject to the  limitations  set
            forth herein and subject to the  satisfaction of certain  conditions
            imposed by the Office in  connection  with its approvals of the Form
            AC and the Application H-(e)1-S, and except as may be required under
            the securities laws of various jurisdictions, and in the case of the
            Company, as of the Closing Date, will have such approvals and orders
            to issue and sell the Shares to be sold by the  Company as  provided
            herein,  and in the case of the Bank, as of the Closing  Date,  will
            have such  approvals  and orders to issue and sell the Shares of its
            Common  Stock to be sold to the  Company  as  provided  in the Plan,
            subject to the issuance of amended  charter in the form required for
            federally   chartered   stock  savings   associations   (the  "Stock
            Charter"),  the form of which Stock Charter has been approved by the
            Office.

                  (x) Neither the  Company nor the Bank is in  violation  of any
            rule or regulation  of the Office or the FDIC that could  reasonably
            be expected to result in any enforcement action against the Company,
            the Bank or their  officers or directors  that might have a material
            adverse   effect  on  the  condition   (financial   or   otherwise),
            operations,  businesses, assets or properties of the Company and the
            Bank, taken as a whole.


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 6

                  (xi)  The  financial  statements  and  any  related  notes  or
            schedules which are included in the  Registration  Statement and the
            Prospectus fairly present the financial condition,  income, retained
            earnings and cash flows of the Bank at the respective  dates thereof
            and for the respective periods covered thereby and comply as to form
            with  the  applicable  accounting  requirements  of the  SEC and OTS
            Regulations.   Such  financial  statements  have  been  prepared  in
            accordance   with   generally   accepted    accounting    principles
            consistently applied throughout the periods involved,  except as set
            forth  therein,  and such financial  statements are consistent  with
            financial  statements  and  other  reports  filed by the  Bank  with
            supervisory  and  regulatory  authorities  except as such  generally
            accepted accounting  principles may otherwise require. The tables in
            the Prospectus  accurately  present the information  purported to be
            shown thereby at the respective dates thereof and for the respective
            periods therein.

                  (xii)  There  has been no  material  change  in the  condition
            (financial  or  otherwise),   results  of  operations  or  business,
            including assets and properties,  of the Company and the Bank, taken
            as a whole,  since the latest date as of which such condition is set
            forth  in the  Prospectus,  except  as set  forth  therein;  and the
            capitalization,  assets,  properties  and  business  of  each of the
            Company and the Bank conform to the descriptions  thereof  contained
            in the Prospectus.  None of the Company or the Bank has any material
            liabilities  of any kind,  contingent  or  otherwise,  except as set
            forth in the Prospectus.

                  (xiii) There has been no breach or default (or the  occurrence
            of any event  which,  with  notice  or lapse of time or both,  would
            constitute a default)  under, or creation or imposition of any lien,
            charge or other  encumbrance upon any of the properties or assets of
            the Company or the Bank pursuant to any of the terms,  provisions or
            conditions of, any agreement,  contract, indenture, bond, debenture,
            note, instrument or obligation to which the Company or the Bank is a
            party or by which any of them or any of their  respective  assets or
            properties  may  be  bound  or  is  subject,  or  violation  of  any
            governmental  license or permit or any  enforceable  published  law,
            administrative  regulation or order or court order, writ, injunction
            or decree,  which breach,  default,  encumbrance or violation  would
            have a  material  adverse  effect  on the  condition  (financial  or
            otherwise),  operations,  business,  assets  or  properties  of  the
            Company and the Bank,  taken as a whole;  all  agreements  which are
            material  to the  condition  (financial  or  otherwise),  results of
            operations or business of the Company and the Bank, taken as a whole
            are in full force and effect, and no party to any such agreement has
            instituted  or, to the best  knowledge  of the Company and the Bank,
            threatened any action or proceeding  wherein the Company or the Bank
            would be alleged to be in default thereunder.

                  (xiv) None of the Company or the Bank is in violation of its
            respective 


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 7

            charter  or  bylaws.  The  execution  and  delivery  hereof  and the
            consummation of the transactions  contemplated hereby by the Company
            and the Bank do not  conflict  with or  result  in a  breach  of the
            charter or bylaws of the  Company  or the Bank (in either  mutual or
            stock  form) or  constitute  a material  breach of or default (or an
            event which,  with notice or lapse of time or both, would constitute
            a  default)   under,   give  rise  to  any  right  of   termination,
            cancellation or acceleration contained in, or result in the creation
            or imposition of any lien,  charge or other  encumbrance upon any of
            the  properties or assets of the Company or the Bank pursuant to any
            of the terms,  provisions or conditions of, any material  agreement,
            contract, indenture, bond, debenture, note, instrument or obligation
            to  which  the  Company  or the  Bank  is a  party  or  violate  any
            governmental  license or permit or any  enforceable  published  law,
            administrative  regulation or order or court order, writ, injunction
            or decree (subject to the satisfaction of certain conditions imposed
            by the Office in  connection  with its  approval  of the  Conversion
            Application),  which breach, default, encumbrance or violation would
            have a  material  adverse  effect  on the  condition  (financial  or
            otherwise),  operations  or  business  of the  Company and the Bank,
            taken as a whole.

                  (xv)   Subsequent  to  the   respective   dates  as  of  which
            information  is given in the  Registration  Statement and Prospectus
            and prior to the Closing Date (as  hereinafter  defined),  except as
            otherwise  may be indicated  or  contemplated  therein,  none of the
            Company  or the Bank has  issued any  securities  which will  remain
            issued at the Closing Date or incurred any liability or  obligation,
            direct or contingent,  or borrowed money,  except  borrowings in the
            ordinary course of business,  or entered into any other  transaction
            not in the  ordinary  course of business and  consistent  with prior
            practices, which is material in light of the business of the Company
            and the Bank, taken as a whole.

                  (xvi) Upon  consummation  of the  Conversion,  the authorized,
            issued and outstanding equity capital of the Company shall be within
            the  range  as  set  forth  in  the  Prospectus  under  the  caption
            "Capitalization,"  and no  Common  Stock  of the  Company  shall  be
            outstanding  immediately prior to the Closing Date; the issuance and
            the sale of the Shares of the Company have been duly  authorized  by
            all necessary  action of the Company and approved by the Office and,
            when issued in  accordance  with the terms of the Plan and paid for,
            shall be  validly  issued,  fully paid and  nonassessable  and shall
            conform to the description thereof contained in the Prospectus;  the
            issuance of the Shares is not subject to preemptive  rights,  except
            as set forth in the Prospectus; and good title to the Shares will be
            transferred  by the Company upon issuance  thereof  against  payment
            therefor,  free and  clear  of all  claims,  encumbrances,  security
            interests and liens against the Company whatsoever. The certificates
            representing  the Shares will conform in all material  respects with
            the  requirements of applicable laws and  regulations.  The issuance
            and sale of the  capital  stock of the Bank to the 


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 8

          Company has been duly  authorized by all necessary  action of the Bank
          and the Company and appropriate regulatory authorities (subject to the
          satisfaction of various conditions imposed by the Office in connection
          with its  approval of the  Conversion  Application),  and such capital
          stock,  when issued in accordance  with the terms of the Plan, will be
          fully paid and nonassessable and will conform in all material respects
          to the description thereof contained in the Prospectus.

                  (xvii) No approval of any  regulatory or  supervisory or other
            public  authority is required in  connection  with the execution and
            delivery of this Agreement or the issuance of the Shares, except for
            the  declaration  of  effectiveness  of any required  post-effective
            amendment by the Commission  and approval  thereof by the Office and
            approval  of the  Company's  application  on  Form  H-(e)1-S  by the
            Office,  the issuance of the Stock  Charter by the Office and as may
            be required under the securities laws of various jurisdictions.

                  (xviii) All contracts and other documents required to be filed
            as  exhibits  to  the  Registration   Statement  or  the  Conversion
            Application  have been filed with the Commission  and/or the Office,
            as the case may be.

                  (xix)  Crisp  Hughes & Co.,  L.L.P.,  which  has  audited  the
            financial  statements  of the Bank at December 31, 1996 and 1995 and
            for the years ended December 31, 1996, 1995 and 1994 included in the
            Prospectus,  is an independent  public accountant within the meaning
            of the Code of  Professional  Ethics of the  American  Institute  of
            Certified  Public  Accountants  and Title 12 of the Code of  Federal
            Regulations, Section 571.2(c)(3).

                  (xx) For the past five  years,  the  Company and the Bank have
            timely filed all required  federal,  state and local  franchise  tax
            returns,  and no  deficiency  has been asserted with respect to such
            returns by any taxing authorities, and the Company and the Bank have
            paid all  taxes  that  have  become  due  and,  to the best of their
            knowledge,  have made  adequate  reserves  for  similar  future  tax
            liabilities, except where any failure to make such filings, payments
            and reserves, or the assertion of such a deficiency,  would not have
            a material  adverse  effect on the  condition of the Company and the
            Bank, taken as a whole.

                  (xxi)  All of the loans  represented  as assets of the Bank on
            the most recent  financial  statements  of the Bank  included in the
            Prospectus  meet or are exempt  from all  requirements  of  federal,
            state or local law  pertaining  to lending and  interest,  including
            without  limitation truth in lending  (including the requirements of
            Regulation Z and 12 C.F.R. Part 226 and Section 563.99), real estate
            settlement  procedures,  consumer  credit  protection,  equal credit
            opportunity and all disclosure laws applicable to such loans, except
            for violations which, if asserted, would not have a material adverse
            effect on the Company and the Bank, 

<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 9

            taken as a whole.

                  (xxii) The records of account holders,  depositors,  borrowers
            and other  members of the Bank  delivered  to Trident by the Bank or
            its agent for use  during  the  Conversion  have  been  prepared  or
            reviewed by the Bank and, to the best  knowledge  of the Company and
            the Bank, are reliable and accurate.

                  (xxiii) None of the Company,  the Bank or the employees of the
            Company or the Bank, has made any payment of funds of the Company or
            the Bank  prohibited by law, and no funds of the Company or the Bank
            have been set aside to be used for any payment prohibited by law.

                  (xxiv) To the best  knowledge of the Company and the Bank, the
            Company  and the Bank are in  compliance  with all  laws,  rules and
            regulations  relating  to  the  discharge,   storage,  handling  and
            disposal  of   hazardous   or  toxic   substances,   pollutants   or
            contaminants  and neither the Company nor the Bank believes that the
            Company or the Bank is subject to liability under the  Comprehensive
            Environmental  Response,  Compensation and Liability Act of 1980, as
            amended,  or any  similar  law,  except  for  violations  which,  if
            asserted,  would not have a material  adverse  effect on the Company
            and the  Bank,  taken  as a  whole.  There  are no  actions,  suits,
            regulatory  investigations or other  proceedings  pending or, to the
            best  knowledge of the Company or the Bank,  threatened  against the
            Company or the Bank relating to the discharge, storage, handling and
            disposal  of   hazardous   or  toxic   substances,   pollutants   or
            contaminants.  To the best knowledge of the Company and the Bank, no
            disposal,  release or discharge  of  hazardous or toxic  substances,
            pollutants or contaminants, including petroleum and gas products, as
            any of such terms may be defined under federal,  state or local law,
            has been caused by the Company or the Bank or, to the best knowledge
            of the  Company or the Bank,  has  occurred  on, in or at any of the
            facilities  or  properties  of the Company or the Bank,  except such
            disposal,  release  or  discharge  which  would not have a  material
            adverse effect on the Company and the Bank, taken as a whole.

                  (xxv) At the Closing Date,  the Company and the Bank will have
            completed the conditions  precedent to, and shall have conducted the
            Conversion in all material  respects in accordance  with,  the Plan,
            the  HOLA,  the OTS  Regulations  and  all  other  applicable  laws,
            regulations,  published  decisions and orders,  including all terms,
            conditions,  requirements and provisions precedent to the Conversion
            imposed by the Office.

            (b)   Trident represents and warrants to the Company and the Bank 
            that:

                  (i)  Trident  is  registered  as  a  broker-dealer   with  the
            Commission,  and 


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 10

            is in good  standing  with the  Commission  and the NASD.

                  (ii)  Trident is validly  existing  as a  corporation  in good
            standing under the laws of its jurisdiction of  incorporation,  with
            full  corporate  power and  authority  to provide the services to be
            furnished to the Company and the Bank hereunder.

                  (iii) The  execution  and delivery of this  Agreement  and the
            consummation of the transactions  contemplated hereby have been duly
            and  validly  authorized  by all  necessary  action  on the  part of
            Trident, and this Agreement is a legal, valid and binding obligation
            of Trident,  enforceable in accordance with its terms (except as the
            enforceability  thereof  may be limited by  bankruptcy,  insolvency,
            moratorium,  reorganization or similar laws relating to or affecting
            the  enforcement  of  creditors'  rights  generally or the rights of
            creditors  of  registered  broker-dealers  accounts  of whose may be
            protected by the Securities  Investor  Protection  Corporation or by
            general equity principles, regardless of whether such enforceability
            is considered in a proceeding in equity or at law, and except to the
            extent  that  the  provisions  of  Sections  8 and 9  hereof  may be
            unenforceable as against public policy or pursuant to Section 23A).

                  (iv)  Each  of  Trident  and,  to  Trident's  knowledge,   its
            employees,  agents and  representatives who shall perform any of the
            services required hereunder to be performed by Trident shall be duly
            authorized  and  shall  have all  licenses,  approvals  and  permits
            necessary  to perform  such  services,  and Trident is a  registered
            selling  agent in the  jurisdictions  listed in Exhibit A hereto and
            will remain registered in such jurisdictions in which the Company is
            relying on such  registration for the sale of the Shares,  until the
            Conversion is consummated or terminated.

                  (v) The execution  and delivery of this  Agreement by Trident,
            the  fulfillment of the terms set forth herein and the  consummation
            of  the  transactions  contemplated  hereby  shall  not  violate  or
            conflict with the corporate charter or bylaws of Trident or violate,
            conflict  with or  constitute  a breach of, or default  (or an event
            which,  with notice or lapse of time,  or both,  would  constitute a
            default)  under,   any  material   agreement,   indenture  or  other
            instrument  by which  Trident  is bound  or under  any  governmental
            license   or   permit   or  any  law,   administrative   regulation,
            authorization,  approval  or order or court  decree,  injunction  or
            order.

                  (vi) Any funds  received by Trident to purchase  Common  Stock
            will be handled in accordance  with Rule 15c2-4 under the Securities
            Exchange Act of 1934, as amended (the "Exchange Act").

                  (vii)  There is not now pending  or, to  Trident's  knowledge,
            threatened  


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 11

against Trident any action or proceeding  before the  Commission,  the NASD, any
state securities  commission or any state or federal court concerning  Trident's
activities as a broker-dealer.

      3. Employment of Trident; Sale and Delivery of the Shares. On the basis of
the  representations  and warranties herein contained,  but subject to the terms
and conditions  herein set forth, the Company and the Bank hereby employ Trident
as their agent to utilize its best  efforts in  assisting  the Company  with the
Company's  sale of the Shares in the  Subscription  Offering  and,  if any,  the
Community  Offering.  The employment of Trident  hereunder  shall  terminate (a)
forty-five (45) days after the Offerings close, unless the Company and the Bank,
with the approval of the Office, are permitted to extend such period of time, or
(b) upon consummation of the Conversion, whichever date shall first occur.

      In the event the Company is unable to sell a minimum of 493,000 Shares (or
such lesser amount as the Office may permit) within the period herein  provided,
this  Agreement  shall  terminate,  and the  Company  and the Bank shall  refund
promptly  to any  persons who have  subscribed  for any of the Shares,  the full
amount which it may have received from them,  together with interest as provided
in the  Prospectus,  and no party to this Agreement shall have any obligation to
the other party hereunder, except as set forth in Sections 6, 8(a) and 9 hereof.
Appropriate  arrangements for placing the funds received from  subscriptions for
Shares in special  interest-bearing  accounts with the Bank until all Shares are
sold and paid for were made prior to the  commencement  of the  Offerings,  with
provision  for  prompt  refund  to the  purchasers  as set forth  above,  or for
delivery to the Company if all Shares are sold.

      If all  conditions  precedent to the  consummation  of the  Conversion are
satisfied, including the sale of all Shares required by the Plan to be sold, the
Company  agrees to issue or have issued such Shares and to release for  delivery
certificates to subscribers  thereof for such Shares on the Closing Date against
payment to the Company by any means  authorized  pursuant to the Prospectus,  at
the  principal  office  of the  Company  at 632 East Elk  Avenue,  Elizabethton,
Tennessee  ______,  or at such other place as shall be agreed  upon  between the
parties  hereto.  The date  upon  which  Trident  is paid the  compensation  due
hereunder is herein called the "Closing Date."

      Trident  agrees  either (a) upon  receipt of an  executed  order form of a
subscriber  to forward  the  offering  price of the Common  Stock  ordered on or
before twelve noon on the next business day following receipt or execution of an
order form by Trident to the Bank for deposit in a segregated  account or (b) to
solicit  indications  of interest in which event (i) Trident  will  subsequently
contact any potential subscriber indicating interest to confirm the interest and
give   instructions   to  execute  and  return  an  order  form  or  to  receive
authorization to execute the order form on the subscriber's behalf, (ii) Trident
will mail  acknowledgements  of receipt of orders to each subscriber  confirming
interest on the business day  following  such  confirmation,  (iii) Trident will
debit  accounts of such  subscribers  on the third  business day ("debit  date")
following receipt of the confirmation  referred to in (i), and (iv) Trident will
forward  completed order forms 


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 12

together  with  such  funds to the  Bank on or  before  twelve  noon on the next
business  day  following  the debit date for  deposit in a  segregated  account.
Trident acknowledges that if the procedure in (b) is adopted, subscribers' funds
are not required to be in their accounts until the debit date.

      In addition to the expenses  specified in Section 6 hereof,  Trident shall
receive the following compensation for its services hereunder:

            (a)(i) a commission equal to 1.85% of the aggregate dollar amount of
      Common Stock sold to investors who reside in Carter County,  Tennessee,  a
      commission equal to 1.50% on sales to investors residing in the contiguous
      Tennessee  counties,  a  commission  equal to 1.15% on sales to  investors
      residing in other  Tennessee  counties and a commission  equal to 0.95% on
      sales to  investors  residing  outside the state of  Tennessee,  except no
      commissions  shall be payable on shares purchased by officers,  directors,
      employees  or  their  associates  or  employee  benefit  plans  and (ii) a
      commission to be agreed upon by Trident and the Company for Shares sold by
      other member firms of the NASD through a selected  dealers  arrangement in
      any Syndicated  Community Offering.  All commissions shall be based on the
      amount of Common  Stock sold;  however,  fees shall be capped based on the
      sale of shares  of Common  Stock at the  midpoint  of the final  appraised
      value as stated  on the  final  Prospectus  cover.  In the event  that the
      Offerings are closed above the midpoint of such final appraised value, the
      above described fee schedule will be applied on a pro rata basis as if the
      Offerings  had closed at such  midpoint.  All such  commissions  are to be
      payable in same-day funds to Trident on the Closing Date.

            (b) Trident shall be reimbursed  for allocable  expenses,  including
      but not limited to travel,  communications  and postage and legal fees and
      expenses,  whether  or  not  the  Offerings  are  successfully  completed;
      provided,  however,  that  neither  the  Company nor the Bank shall pay or
      reimburse Trident for any of the foregoing  expenses accrued after Trident
      shall have  notified  the Company or the Bank of its election to terminate
      this  Agreement  pursuant  to  Section 11 hereof or after such time as the
      Company or the Bank shall have given notice in accordance  with Section 12
      hereof   that   Trident  is  in  breach  of  this   Agreement.   Trident's
      out-of-pocket expenses will not exceed $7,500, and its legal fees will not
      exceed  $23,500,  without the  consent of the  Company and the Bank.  Full
      payment  to  defray  Trident's  reimbursable  expenses  shall  be  made in
      same-day  funds on the Closing Date or, if the Conversion is not completed
      and is terminated for any reason, within ten (10) business days of receipt
      by the Company of a written request from Trident for  reimbursement of its
      expenses.  Trident acknowledges receipt of $7,500 advance payment from the
      Bank which shall be credited against the total  reimbursement  due Trident
      hereunder.

            (c)  Notwithstanding the limitations on reimbursement of Trident for
      allocable expenses provided in the immediately preceding paragraph (b), in
      the event that a 

<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 13

      resolicitation  or other event causes the Offerings to be extended  beyond
      their  original  expiration  date,  Trident  shall be  reimbursed  for its
      reasonable  expenses  incurred during such extended period,  provided that
      the allowances for reimbursable  expenses  provided for in the immediately
      preceding  paragraph  (b) above  have been  exhausted  and  subject to the
      following.  Such  reimbursements  shall not exceed an amount  equal to the
      product obtained by dividing $31,000 (the original aggregate  reimbursable
      expense  limit),  respectively,  by  the  total  number  of  days  of  the
      unextended   Subscription  Offering  (calculated  from  the  date  of  the
      Prospectus to the intended close of the Subscription Offering as stated in
      the Prospectus) and multiplying  such product by the number of days of the
      extension  (that  number  of  days  from  the  date  of  the  supplemental
      prospectus  used in the extended  offering to the closing of the extension
      of the offering(s) described in such supplemental prospectus), without the
      consent of the Company and the Bank.

      The  Company  shall pay any stock  issue and  transfer  taxes which may be
payable with  respect to the sale of the Shares.  The Company and the Bank shall
also pay all  expenses  of the  Conversion  incurred  by them or on their  prior
approval  including but not limited to their  attorneys' fees, NASD filing fees,
and attorneys' fees relating to any required state  securities laws research and
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 Conversion.

      4.  Offering.  Subject to the  provisions of Section 7 hereof,  Trident is
assisting  the Company on a best efforts  basis in offering a minimum of 493,000
and a maximum of 667,000 Shares,  with the possibility of offering up to 767,050
Shares  (except as the Office may permit to be  decreased or  increased)  in the
Offerings.  The Shares are to be offered to the public at the price set forth on
the cover page of the Prospectus and the first page of this Agreement.

      5.    Further Agreements.  The Company and the Bank jointly and severally
covenant and agree that:

            (a) The Company  shall deliver to Trident,  from time to time,  such
      number of copies of the Prospectus as Trident reasonably may request.  The
      Company  authorizes  Trident to use the Prospectus in any lawful manner in
      connection with the offer and sale of the Shares.

            (b) The Company will notify Trident immediately upon discovery,  and
      confirm the notice in writing,  (i) when any  post-effective  amendment to
      the  Registration  Statement  becomes  effective or any  supplement to the
      Prospectus  has been filed,  (ii) of the issuance by the Commission of any
      stop order relating to the Registration  Statement or of the initiation or
      the threat of any  proceedings  for that purpose,  (iii) of the receipt of
      any notice with  respect to the  suspension  of the  qualification  of the
      Shares for offering or sale in any  jurisdiction,  and (iv) of the receipt
      of  any  comments  from  the  staff  of  the  Commission  relating  to the
      Registration  Statement. If the Commission enters a stop 


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 14

      order relating to the Registration Statement at any time, the Company will
      make every  reasonable  effort to obtain the  lifting of such order at the
      earliest possible moment.

            (c) During the time when a  prospectus  is required to be  delivered
      under  the Act,  the  Company  will  comply  so far as it is able with all
      requirements  imposed  upon it by the Act, as now in effect and  hereafter
      amended, and by the Regulations,  as from time to time in force, so far as
      necessary to permit the  continuance of offers and sales of or dealings in
      the Shares in accordance with the provisions hereof and the Prospectus. If
      during the period  when the  Prospectus  is required  to be  delivered  in
      connection  with the offer and sale of the Shares any event relating to or
      affecting  the  Company and the Bank,  taken as a whole,  shall occur as a
      result of which it is  necessary,  in the opinion of counsel for  Trident,
      with the concurrence of counsel to the Company, to amend or supplement the
      Prospectus  in order to make the  Prospectus  not false or  misleading  in
      light  of the  circumstances  existing  at the time it is  delivered  to a
      purchaser of the Shares,  the Company  forthwith shall prepare and furnish
      to Trident a reasonable  number of copies of an amendment or amendments or
      of a supplement or  supplements  to the  Prospectus (in form and substance
      satisfactory  to counsel for Trident)  which shall amend or supplement the
      Prospectus so that, as amended or  supplemented,  the Prospectus shall not
      contain an untrue statement of a material fact or omit to state a material
      fact  necessary in order to make the statements  therein,  in light of the
      circumstances  existing  at the  time the  Prospectus  is  delivered  to a
      purchaser of the Shares, not misleading.  The Company will not file or use
      any  amendment  or  supplement  to  the  Registration   Statement  or  the
      Prospectus  of which  Trident  has not first been  furnished  a copy or to
      which Trident shall  reasonably  object after having been  furnished  such
      copy.  For the purposes of this  subsection the Company and the Bank shall
      furnish such  information  with respect to themselves as Trident from time
      to time may reasonably request.

            (d) The Company and the Bank have taken or will take all  reasonably
      necessary  action as may be required to qualify or register the Shares for
      offer  and  sale  by  the  Company  under  the  securities  laws  of  such
      jurisdictions  as Trident  and either the Company or its counsel may agree
      upon;  provided,  however,  that the  Company  shall not be  obligated  to
      qualify as a foreign corporation to do business under the laws of any such
      jurisdiction.   In  each   jurisdiction   where  such   qualification   or
      registration  shall be effected,  the Company,  unless Trident agrees that
      such  action  is  not  necessary  or  advisable  in  connection  with  the
      distribution of the Shares, shall file and make such statements or reports
      as are, or reasonably may be, required by the laws of such jurisdiction.

            (e) Appropriate entries will be made in the financial records of the
      Bank  sufficient  to  establish a  liquidation  account for the benefit of
      eligible  account  holders and  supplemental  eligible  account holders in
      accordance with the requirements of the Office.

            (f) The Company will file a  registration  statement  for the Common
      Stock 


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 15

      under Section 12(g) of the Exchange Act,  prior to completion of the stock
      offering  pursuant to the Plan and shall  request  that such  registration
      statement be effective  upon  completion  of the  Conversion.  The Company
      shall maintain the effectiveness of such registration for a minimum period
      of three years or for such shorter period as may be required by applicable
      law.

            (g) The  Company  will  make  generally  available  to its  security
      holders as soon as practicable, but not later than 90 days after the close
      of the period covered  thereby,  an earnings  statement (in form complying
      with the provisions of Rule 158 of the regulations  promulgated  under the
      Act) covering a twelve-month period beginning not later than the first day
      of the Company's  fiscal  quarter next  following  the effective  date (as
      defined in said Rule 158) of the Registration Statement.

            (h) For a period of three (3) years from the date of this  Agreement
      (unless the Common Stock shall have been  deregistered  under the Exchange
      Act), the Company will furnish to Trident,  as soon as publicly  available
      after  the  end of  each  fiscal  year,  a copy of its  annual  report  to
      shareholders for such year; and the Company will furnish to Trident (i) as
      soon as  publicly  available,  a copy of each report or  definitive  proxy
      statement of the Company filed with the Commission  under the Exchange Act
      or mailed to  shareholders,  and (ii) from time to time, such other public
      information concerning the Company as Trident may reasonably request.

            (i) The  Company  shall  use the net  proceeds  from the sale of the
      Shares consistently with the manner set forth in the Prospectus.

            (j) The Company  shall not  deliver the Shares  until each and every
      condition  set forth in Section 7 hereof has been  satisfied,  unless such
      condition is waived in writing by Trident.

            (k) The  Company  shall  advise  Trident,  if  necessary,  as to the
      allocation  of  deposits,  in the case of eligible  account  holders,  and
      votes, in the case of other members,  and of the Shares in the event of an
      oversubscription  and shall,  after  consultation  with  Trident,  provide
      Trident final instructions as to the allocation of the Shares ("Allocation
      Instructions")  in such event and such  information  shall be accurate and
      reliable. Trident shall be entitled to rely on such instructions and shall
      have no liability in respect of its reliance  thereon,  including  without
      limitation,  no  liability  for or  related  to any  denial  or grant of a
      subscription in whole or in part.

            (l) The Company and the Bank will take such actions and furnish such
      information as are reasonably requested by Trident in order for Trident to
      ensure compliance with the NASD's "Interpretation  Relating to Free-Riding
      and Withholding."

      6. Payment of Expenses. Whether or not the Conversion is consummated,  the


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 16

Company and the Bank shall pay or reimburse Trident for (a) all filing fees paid
or incurred by Trident in connection with all filings with the NASD with respect
to the  Offerings  and,  (b) in  addition,  if the  Company  is unable to sell a
minimum of 493,000  Shares or such lesser amount as the Office may permit or the
Conversion  is otherwise  terminated,  the Company and the Bank shall  reimburse
Trident for allocable  expenses  incurred by Trident relating to the offering of
the Shares as provided in Section 3 hereof; provided,  however, that neither the
Company nor the Bank shall pay or  reimburse  Trident  for any of the  foregoing
expenses  accrued  after  Trident shall have notified the Company or the Bank of
its election to terminate this Agreement  pursuant to Section 11 hereof or after
such time as the Company or the Bank shall have given notice in accordance  with
Section 12 hereof that Trident is in breach of this Agreement.

      7. Conditions of Trident's Obligations. Except as may be waived in writing
by Trident,  the  obligations of Trident as provided  herein shall be subject to
the accuracy of the representations and warranties contained in Section 2 hereof
as of the date  hereof and as of the Closing  Date,  to the  performance  by the
Company  and the  Bank  of  their  obligations  hereunder  and to the  following
conditions:

            (a) At  the  Closing  Date,  Trident  shall  receive  the  favorable
      opinions of Malizia,  Spidi, Sloane & Fisch, P.C., special counsel for the
      Company and the Bank, and Peter W. Hampton, Jr., Esquire,  counsel for the
      Company and the Bank,  dated the Closing  Date,  addressed to Trident,  in
      form  and  substance  reasonably  satisfactory  to  counsel  for  Trident,
      substantially as set forth in Exhibits B and C, respectively, hereto.

            (b) At the  Closing  Date,  Trident  shall  receive  the  letter  of
      Malizia,  Spidi, Sloane & Fisch, P.C., special counsel for the Company and
      the Bank,  dated the  Closing  Date,  addressed  to  Trident,  in form and
      substance reasonably satisfactory to counsel for Trident, substantially as
      set forth in Exhibit D hereto.

            (c) Counsel for Trident shall have been  furnished such documents as
      they  reasonably may require for the purpose of enabling them to review or
      pass  upon  the  matters  required  by  Trident,  and for the  purpose  of
      evidencing  the  accuracy,  completeness  or  satisfaction  of  any of the
      representations,  warranties or conditions herein contained, including but
      not limited to,  resolutions  of the Board of Directors of the Company and
      the  Bank   regarding  the   authorization   of  this  Agreement  and  the
      transactions contemplated hereby.

            (d) Prior to and at the Closing Date, in the  reasonable  opinion of
      Trident,  (i) there shall have been no material  change in the  condition,
      financial or  otherwise,  business or results of operations of the Company
      and the Bank,  taken as a whole,  since the  latest  date as of which such
      condition is set forth in the  Prospectus,  except as referred to therein;
      (ii) there shall have been no  transaction  entered into by the Company or
      the Bank after the latest date as of which the financial  condition of the
      Company or the Bank is set forth in the Prospectus other than transactions
      referred to or contemplated therein,


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 17


      transactions in the ordinary course of business,  and  transactions  which
      are not material to the Company and the Bank, taken as a whole; (iii) none
      of the  Company  or the  Bank  shall  have  received  from the  Office  or
      Commission  any  direction  (oral or  written)  to make any  change in the
      method of conducting their respective  businesses which is material to the
      business of the Company  and the Bank,  taken as a whole,  with which they
      have not complied; (iv) no action, suit or proceeding, at law or in equity
      or  before  or  by  any  federal  or  state  commission,  board  or  other
      administrative  agency, shall be pending or threatened against the Company
      or the  Bank or  affecting  any of their  respective  assets,  wherein  an
      unfavorable  decision,  ruling or finding  would  have a material  adverse
      effect on the business,  operations,  financial condition or income of the
      Company and the Bank, taken as a whole; and (v) the Shares shall have been
      qualified or  registered  for  offering and sale by the Company  under the
      securities  laws of such  jurisdictions  as Trident and the Company  shall
      have agreed upon.

            (e) At the Closing Date,  Trident shall receive a certificate of the
      principal  executive,  financial and accounting  officer(s) of each of the
      Company and the Bank, dated the Closing Date, to the effect that: (i) they
      have  examined  the  Prospectus  and,  at the time the  Prospectus  became
      authorized  by the  Company  for use,  the  Prospectus  did not contain an
      untrue  statement  of a  material  fact or omit to state a  material  fact
      necessary  in  order  to make  the  statements  therein,  in  light of the
      circumstances  under which they were made, not misleading  with respect to
      the  Company  or the  Bank;  (ii)  since  the date the  Prospectus  became
      authorized by the Company for use, no event has occurred which should have
      been set forth in an amendment or supplement to the  Prospectus  which has
      not been so set forth, including specifically, but without limitation, any
      material  change in the  business,  condition  (financial or otherwise) or
      results of operations of the Company or the Bank and, the  conditions  set
      forth in clauses  (ii) through (iv)  inclusive of  subsection  (d) of this
      Section  7 have  been  satisfied;  (iii)  to the  best  knowledge  of such
      officers,  no order has been  issued by the  Commission  or the  Office to
      suspend the  Offerings  or the  effectiveness  of the  Prospectus,  and no
      action  for  such  purposes  has  been  instituted  or  threatened  by the
      Commission or the Office; (iv) to the best knowledge of such officers,  no
      person has sought to obtain  review of the final actions of the Office and
      division  approving  the  Plan;  and  (v) all of the  representations  and
      warranties  contained in Section 2 of this Agreement are true and correct,
      with the same force and  effect as though  expressly  made on the  Closing
      Date.

            (f)  At  the  Closing  Date,  Trident  shall  receive,  among  other
      documents,  (i) copies of the letters from the Office  authorizing the use
      of the Prospectus and the Proxy Statement, (ii) a copy of the order of the
      Commission declaring the Registration Statement effective; (iii) copies of
      the letters  from the Office  evidencing  the  corporate  existence of the
      Bank; (iv) a copy of the letter from the appropriate  Tennessee  authority
      evidencing  the  incorporation  (and,  if  generally  available  from such
      authority,  good  standing)  of the Company;  (v) a copy of the  Company's
      charter  certified by the appropriate  Tennessee  governmental  authority;
      and, (vi) if available, a copy of the letter 


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 18

      from the Office approving the Bank's Stock Charter.

            (g)   As soon as available after the Closing Date, Trident shall
      receive a certified  copy  of  the  Bank's  Stock  Charter   executed  by
      the appropriate federal governmental authority.

            (h)  Concurrently  with the  execution  of this  Agreement,  Trident
      acknowledges  receipt  of a  letter  from  Crisp  Hughes  &  Co.,  L.L.P.,
      independent  certified  public  accountants,  addressed to Trident and the
      Company,  in substance and form satisfactory to counsel for Trident,  with
      respect to the  financial  statements  and certain  financial  information
      contained in the Prospectus.

            (i) At the Closing Date,  Trident shall receive a letter in form and
      substance  satisfactory  to counsel for Trident  from Crisp  Hughes & Co.,
      L.L.P.,  independent certified public accountants,  dated the Closing Date
      and addressed to Trident and the Company,  confirming the statements  made
      by  them  in the  letter  delivered  by  them  pursuant  to the  preceding
      subsection as of a specified date not more than five (5) days prior to the
      Closing Date.

      All  such  opinions,  certificates,  letters  and  documents  shall  be in
compliance  with the  provisions  hereof  only if they  are,  in the  reasonable
opinion of Trident and its counsel, satisfactory to Trident and its counsel. Any
certificates  signed  by an  officer  or  director  of the  Company  or the Bank
prepared  for  Trident's  reliance  and  delivered  to Trident or to counsel for
Trident  shall be deemed a  representation  and  warranty by the Company and the
Bank to Trident as to the statements made therein. If any condition to Trident's
obligations  hereunder to be fulfilled prior to or at the Closing Date is not so
fulfilled,  Trident may terminate this  Agreement or, if Trident so elects,  may
waive in  writing  any such  conditions  which have not been  fulfilled,  or may
extend the time of their  fulfillment.  If Trident  terminates this Agreement as
aforesaid,  the Company and the Bank shall reimburse Trident for its expenses as
provided in Section 3(b) hereof.

      8.    Indemnification.

            (a)  The  Company  and the  Bank  jointly  and  severally  agree  to
      indemnify and hold harmless Trident, its officers, directors and employees
      and each  person,  if any,  who  controls  Trident  within the  meaning of
      Section 15 of the Act or Section  20(a) of the Exchange  Act,  against any
      and all loss,  liability,  claim,  damage and expense whatsoever and shall
      further  promptly  reimburse  such persons for any legal or other expenses
      reasonably incurred by each or any of them in investigating,  preparing to
      defend or defending against any such action,  proceeding or claim (whether
      commenced   or   threatened)   arising  out  of  or  based  upon  (A)  any
      misrepresentation  by the  Company  or the Bank in this  Agreement  or any
      breach  of  warranty  by the  Company  or the Bank  with  respect  to this
      Agreement  or arising  out of or based  upon any untrue or alleged  untrue


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 19


      statement  of a material  fact or the  omission  or alleged  omission of a
      material  fact  required to be stated or necessary to make not  misleading
      any  statements  contained  in  (i)  the  Registration  Statement  or  the
      Prospectus  or (ii) any  application  (including  the Form AC and the Form
      H-(e)1-S)  or  other  document  or   communication   (in  this  Section  8
      collectively called "Application") prepared or executed by or on behalf of
      the Company or the Bank or based upon written information  furnished by or
      on  behalf  of the  Company  or the  Bank,  whether  or not  filed  in any
      jurisdiction,  to effect the  Conversion  or qualify the Shares  under the
      securities  laws  thereof or filed with the Office or  Commission,  unless
      such  statement  or omission was made in reliance  upon and in  conformity
      with written information furnished to the Company or the Bank with respect
      to Trident by or on behalf of Trident  expressly for use in the Prospectus
      or any amendment or supplement thereof or in any Application,  as the case
      may be,  or (B) the  participation  by  Trident  in the  Conversion.  This
      indemnity  shall be in addition to any  liability the Company and the Bank
      may have to Trident otherwise.

            (b) The Company shall  indemnify  and hold Trident  harmless for any
      liability  whatsoever  arising out of (i) the Allocation  Instructions  or
      (ii) any  records  of account  holders,  depositors,  borrowers  and other
      members of the Bank delivered to Trident by the Bank or its agents for use
      during the Conversion.

            (c) Trident  agrees to indemnify  and hold  harmless the Company and
      the Bank, their officers, directors and employees and each person, if any,
      who  controls  the Company or the Bank within the meaning of Section 15 of
      the Act or Section  20(a) of the  Exchange  Act, to the same extent as the
      foregoing  indemnity  from the Company  and the Bank to Trident,  but only
      with  respect  to  (A)  statements  or  omissions,  if  any,  made  in the
      Prospectus or any amendment or supplement  thereof,  in any Application or
      to a purchaser of the Shares in reliance  upon,  and in  conformity  with,
      written  information  furnished to the Company or the Bank with respect to
      Trident by or on behalf of Trident  expressly for use in the Prospectus or
      in any Application;  (B) any  misrepresentation by Trident in Section 2(b)
      of this  Agreement;  or (C) any liability of the Company or the Bank which
      is found in a final  judgment by a court of  competent  jurisdiction  (not
      subject to further appeal) to have principally and directly  resulted from
      gross negligence or willful misconduct of Trident.

            (d)  Promptly  after  receipt  by an  indemnified  party  under this
      Section 8 of notice of the  commencement of any action,  such  indemnified
      party  will,  if a claim in  respect  thereof  is to be made  against  the
      indemnifying  party under this Section 8, notify the indemnifying party of
      the commencement  thereof;  but the omission so to notify the indemnifying
      party  will not  relieve  it from any  liability  which it may have to any
      indemnified  party  otherwise  than under this Section 8. In case any such
      action is brought  against any  indemnified  party,  and it  notifies  the
      indemnifying  party of the commencement  thereof,  the indemnifying  party
      will be entitled  to  participate  therein  and, to the extent that it may
      wish,  jointly with the other indemnifying  party similarly 


<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 20

      notified, to assume the defense thereof, with counsel satisfactory to such
      indemnified  party, and after notice from the  indemnifying  party to such
      indemnified  party of its election so to assume the defense  thereof,  the
      indemnifying party will not be liable to such indemnified party under this
      Section 8 for any legal or other  expenses  subsequently  incurred by such
      indemnified  party in connection  with the defense  thereof other than the
      reasonable cost of investigation  except as otherwise  provided herein. In
      the event the indemnifying  party elects to assume the defense of any such
      action  and  retain  counsel  acceptable  to the  indemnified  party,  the
      indemnified party may retain additional  counsel,  but shall bear the fees
      and expenses of such counsel unless (i) the indemnifying  party shall have
      specifically  authorized the  indemnified  party to retain such counsel or
      (ii) the  parties to such suit  include  such  indemnifying  party and the
      indemnified  party, and such indemnified  party shall have been advised by
      counsel that one or more material  legal  defenses may be available to the
      indemnified party which may not be available to the indemnifying party, in
      which case the  indemnifying  party  shall not be  entitled  to assume the
      defense of such suit  notwithstanding the indemnifying  party's obligation
      to bear the fees and  expenses  of such  counsel.  An  indemnifying  party
      against whom  indemnity  may be sought shall not be liable to indemnify an
      indemnified  party  under  this  Section 8 if any  settlement  of any such
      action is effected  without  such  indemnifying  party's  consent.  To the
      extent  required by law,  this  Section 8 is subject to and limited by the
      provisions of Section 23A.

      9. Contribution.  In order to provide for just and equitable  contribution
in  circumstances  in which the  indemnity  agreement  provided for in Section 8
above is for any reason held to be  unavailable  to Trident,  the Company and/or
the Bank other than in  accordance  with its terms,  the Company or the Bank and
Trident shall contribute to the aggregate losses, liabilities,  claims, damages,
and expenses of the nature  contemplated by said indemnity agreement incurred by
the Company or the Bank and Trident (i) in such  proportion as is appropriate to
reflect the  relative  benefits  received by the Company and the Bank on the one
hand and  Trident  on the other from the  offering  of the Shares or (ii) if the
allocation  provided by clause (i) above is not permitted by applicable  law, in
such  proportion  as is  appropriate  to reflect not only the relative  benefits
referred to in clause (i) above,  but also the relative  fault of the Company or
the Bank on the one hand and  Trident on the other hand in  connection  with the
statements  or  omissions  which  resulted  in  such  losses,  claims,  damages,
liabilities   or   judgments,   as  well  as  any   other   relevant   equitable
considerations.  The relative  benefits  received by the Company and the Bank on
the one  hand  and  Trident  on the  other  shall  be  deemed  to be in the same
proportions  as the total  net  proceeds  from the  Conversion  received  by the
Company and the Bank bear to the total  commissions  received  by Trident  under
this  Agreement.  The relative  fault of the Company or the Bank on the one hand
and  Trident on the other  shall be  determined  by  reference  to,  among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied  by the  Company or the Bank or by Trident  and the  parties'  relative
intent,  knowledge,  access to information and opportunity to correct or prevent
such statement or omission.



<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 21

      The Company  and the Bank and Trident  agree that it would not be just and
equitable if contribution pursuant to this Section 9 were determined by pro rata
allocation or by any other method of  allocation  which does not take account of
the equitable considerations referred to in the immediately preceding paragraph.
The amount  paid or payable by an  indemnified  party as a result of the losses,
claims,  damages,  liabilities  or  judgments  referred  to in  the  immediately
preceding  paragraph shall be deemed to include,  subject to the limitations set
forth above, any legal or other expenses  reasonably incurred by the indemnified
party in connection  with  investigating  or defending any such action or claim.
Notwithstanding  the provisions of this Section 9, Trident shall not be required
to  contribute  any  amount in excess of the  amount by which  commissions  owed
Trident  pursuant to this  Agreement  exceeds  the amount of any  damages  which
Trident has  otherwise  been required to pay by reason of such untrue or alleged
untrue statement or omission or alleged omission. No person guilty of fraudulent
misrepresentation  (within  the  meaning of  Section  11(f) of the Act) shall be
entitled to  contribution  from any person who is not guilty of such  fraudulent
misrepresentation.  To the extent  required by law, this Section 8 is subject to
and limited by the provisions of Section 23A.

      10.  Survival  of  Agreements,   Representations   and  Indemnities.   The
respective  indemnities  of the  Company  and  the  Bank  and  Trident  and  the
representation  and  warranties  of the  Company and the Bank and of Trident set
forth in or made  pursuant  to this  Agreement  shall  remain in full  force and
effect,  regardless of any  termination or cancellation of this Agreement or any
investigation  made by or on behalf of Trident or the Company or the Bank or any
controlling  person or indemnified  party  referred to in Section 8 hereof,  and
shall survive any  termination  or  consummation  of this  Agreement  and/or the
issuance of the Shares,  and any legal  representative of Trident,  the Company,
the Bank and any such  controlling  persons  shall be entitled to the benefit of
the respective agreements, indemnities, warranties and representations.

      11. Termination. Trident may terminate this Agreement by giving the notice
indicated  below  in this  Section  at any time  after  this  Agreement  becomes
effective as follows:

            (a) If any domestic or international  event or act or occurrence has
      materially  disrupted the United States securities markets such as to make
      it, in Trident's  reasonable  opinion,  impracticable  to proceed with the
      offering of the Shares; or if trading on the New York Stock Exchange shall
      have  suspended;  or if the United States shall have become  involved in a
      war or major  hostilities;  or if a general  banking  moratorium  has been
      declared by a state or federal  authority which has material effect on the
      Bank or the Conversion;  or if a moratorium in foreign exchange trading by
      major international banks or persons has been declared;  or if there shall
      have been a material change in the  capitalization,  condition or business
      of the  Company,  or if the  Bank  shall  have  sustained  a  material  or
      substantial loss by fire, flood, accident,  hurricane,  earthquake, theft,
      sabotage or other  calamity  or  malicious  act,  whether or not said loss
      shall have been  insured;  or if there shall have been a material  adverse
      change in the  condition  or  prospects  of the  Company,  the Bank or the
      Subsidiary.



<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 22

            (b) If Trident  elects to  terminate  this  Agreement as provided in
      this  Section,  the  Company  and the Bank shall be  notified  promptly by
      Trident by telephone or telegram, confirmed by letter.
<PAGE>


Trident Securities, Inc.
Sales Agency Agreement

Page 23
            (c) If  this  Agreement  is  terminated  by  Trident  for any of the
      reasons set forth in subsection (a) above, and to fulfill its obligations,
      if any,  pursuant to Sections 3, 6, 8(a) and 9 of this  Agreement and upon
      demand,  the  Company  and the Bank shall pay  Trident  the full amount so
      owing thereunder.

            (d) The Bank may  terminate the  Conversion  in accordance  with the
      terms of the Plan.  Such  termination  shall be without  liability  to any
      party,  except  that the Company and the Bank shall be required to fulfill
      their  obligations  pursuant to Sections 3(b), 3(c), 6, 8(a) and 9 of this
      Agreement.

     12.  Notices.  All  communications  hereunder,  except as herein  otherwise
specifically  provided,  shall be in  writing  and if sent to  Trident  shall be
mailed, delivered or telegraphed and confirmed to Trident Securities, Inc., 4601
Six Forks Road, Suite 400, Raleigh, North Carolina 27609, Attention:  Mr. R. Lee
Burrows,  Jr.  (with a copy to Housley  Kantarian & Bronstein,  P.C.,  1220 19th
Street, N.W., Washington, DC 20036, Attention:  Gary R. Bronstein,  Esquire) and
if sent to the Company or the Bank,  shall be mailed,  delivered or  telegraphed
and confirmed to SFB Bancorp,  Inc.,  Security Federal Savings Bank (or Security
Federal  Bank,  as  applicable),  632 East Elk Avenue,  Elizabethton,  Tennessee
______,  Attention:  Mr. Peter W.  Hampton,  President  (with a copy to Malizia,
Spidi,  Sloane & Fisch, P.C., 1301 K Street,  N.W., Suite 700 East,  Washington,
D.C. 20005, Attention: Charles E. Sloane, Esquire).

      13.  Parties.  This  Agreement  shall inure  solely to the benefit of, and
shall be binding upon,  Trident,  the Company,  the Bank and the controlling and
other persons referred to in Section 8 hereof, and their respective  successors,
legal  representatives  and  assigns,  and no  other  person  shall  have  or be
construed  to have any legal or  equitable  right,  remedy or claim  under or in
respect of or by virtue of this Agreement or any provision herein contained.

      14.  Construction.   Unless  governed  by  preemptive  federal  law,  this
Agreement  shall be governed by and construed in accordance with the substantive
laws of Tennessee.

      15. Counterparts. This Agreement may be executed in separate counterparts,
each of which when so executed and  delivered  shall be an original,  but all of
which together shall constitute but one and the same instrument.


<PAGE>



      Please  acknowledge  your  agreement to the foregoing by signing below and
returning to the Company one copy of this letter.

SFB BANCORP, INC.                               SECURITY FEDERAL SAVINGS BANK

By:                                             By:                    
      ----------------------------------            ----------------------------
      Peter W. Hampton                          Peter W. Hampton
      President and Chief                       President and Chief
       Executive Officer                         Executive Officer

Date:                 , 1997                    Date:                 , 1997
      ---------- -----                                ---------- -----


Agreed to and accepted:

TRIDENT SECURITIES, INC.

By:

Date:                 , 1997
     ----------- -----







                                    EXHIBIT 2


<PAGE>
                              PLAN OF CONVERSION

                                  Adopted on

                               January 15, 1997

                         By the Board of Directors of

                         SECURITY FEDERAL SAVINGS BANK

                            Elizabethton, Tennessee


<PAGE>



                               TABLE OF CONTENTS

                                                                          Page

1.    Introduction......................................................    1
2.    Definitions.......................................................    2
3.    Procedure for Conversion..........................................    5
4.    Holding Company Applications and Approvals........................    5
5.    Sale of Conversion Stock..........................................    6
6.    Number of Shares and Purchase Price of
           Conversion Stock.............................................    6
7.    Purchase by the Holding Company of the Stock
           of the Institution...........................................    7
8.    Subscription Rights of Eligible Account
           Holders (First Priority).....................................    7
9.    Subscription Rights of Employee Plans (Second Priority)...........    8
10.   Subscription Rights of Supplemental Eligible
           Account Holders (Third Priority).............................    8
11.   Subscription Rights of Other Members
           (Fourth Priority)............................................    9
12.   Community Offering................................................    10
13.   Syndicated Community Offering.....................................    10
14.   Limitation on Purchases...........................................    11
15.   Payment for Conversion Stock......................................    13
16.   Manner of Exercising Subscription Rights
           Through Order Forms..........................................    14
17.   Undelivered, Defective or Late Order Forms or
           Insufficient Payment.........................................    15
18.   Restrictions on Resale or Subsequent Disposition..................    15
19.   Voting Rights of Stockholders.....................................    16
20.   Establishment of Liquidation Account..............................    16
21.   Transfer of Savings Accounts......................................    17
22.   Restrictions on Acquisition of the Institution
           and Holding Company..........................................    17
23.   Payment of Dividends and Repurchases of Stock.....................    18
24.   Amendment of Plan.................................................    18
25.   Charter and Bylaws................................................    18
26.   Consummation of Conversion........................................    19
27.   Registration and Marketing........................................    19
28.   Residents of Foreign Countries and Certain States.................    20
29.   Expenses of Conversion............................................    20
30.   Conditions to Conversion..........................................    20
31.   Interpretation....................................................    20




<PAGE>



                                                                     EXHIBIT A

                              PLAN OF CONVERSION

                                      FOR

                         SECURITY FEDERAL SAVINGS BANK
                            ELIZABETHTON, TENNESSEE

1.    INTRODUCTION

      This Plan of Conversion  ("Plan")  provides for the conversion of Security
Federal  Savings  Bank  ("INSTITUTION")  into a federal  capital  stock  savings
institution.  The Board of Directors of the INSTITUTION  currently  contemplates
that all of the stock of the  INSTITUTION  shall be held by another  corporation
(the  "Holding  Company").  The  purpose  of this  conversion  is to enable  the
INSTITUTION to be in the stock form of  organization,  like commercial banks and
most other  corporations.  The  conversion  will  result in an  increase  in the
INSTITUTION's  capital  available  to support  growth and for  expansion  of its
facilities,  possible  diversification  into other  related  financial  services
activities and further enhance the  INSTITUTION's  ability to render services to
the public and compete with other financial institutions. The use of the Holding
Company would also provide greater organizational flexibility. Shares of capital
stock of the  INSTITUTION  will be sold to the  Holding  Company and the Holding
Company will offer the Conversion  Stock upon the terms and conditions set forth
herein to Eligible Account  Holders,  the  tax-qualified  employee stock benefit
plans (the  "Employee  Plans")  established  by the  INSTITUTION  or the Holding
Company,  which may be  funded by the  Holding  Company,  Supplemental  Eligible
Account  Holders,  and Other Members in the  respective  priorities set forth in
this Plan.  Any shares of Conversion  Stock not  subscribed for by the foregoing
classes of  persons  may be  offered  for sale to certain  members of the public
either  directly by the  INSTITUTION and the Holding Company through a Community
Offering or Syndicated  Community  Offering.  In the event that the  INSTITUTION
decides not to utilize the Holding Company in the conversion,  Conversion  Stock
of the INSTITUTION,  in lieu of the Holding  Company,  will be sold as set forth
above and in the  respective  priorities  set forth in this Plan. In addition to
the foregoing, the INSTITUTION and the Holding Company intend to implement stock
option plans and other stock  benefit  plans at the time of or subsequent to the
conversion  and may  provide  employment  or  severance  agreements  to  certain
management  employees and certain other benefits to the directors,  officers and
employees of the  INSTITUTION  as described in the prospectus for the Conversion
Stock.

      This Plan, which has been  unanimously  approved by the Board of Directors
of the INSTITUTION,  must also be approved by the affirmative vote of a majority
of the  total  number of votes  entitled  to be cast by  Voting  Members  of the
INSTITUTION  at a special  meeting to be called for that  purpose.  Prior to the
submission of this Plan to the Voting Members for  consideration,  the Plan must
be approved by the Office of Thrift Supervision (the "OTS").

      Upon  conversion,  each  Account  Holder  having a Savings  Account at the
INSTITUTION prior to conversion will continue to have a Savings Account, without
payment  therefor,  in the  same  amount  and  subject  to the  same  terms  and
conditions (except for voting and liquidation  rights) as in effect prior to the
conversion.  After  conversion,  the INSTITUTION will succeed to all the rights,
interests,   duties  and  obligations  of  the  INSTITUTION  before  conversion,
including but not limited to all rights and

                                     A-1


<PAGE>



interests of the INSTITUTION in and to its assets and properties,  whether real,
personal or mixed.  The INSTITUTION  will continue to be a member of the Federal
Home Loan Bank System and all its insured  savings  deposits will continue to be
insured by the Federal Deposit Insurance  Corporation (the "FDIC") to the extent
provided by applicable law.

2.    DEFINITIONS

      For the  purposes of this Plan,  the  following  terms have the  following
meanings:

      Account  Holder - The term  Account  Holder  means  any  Person  holding a
Savings Account in the INSTITUTION.

      Acting in  Concert  - The Term  "Acting  in  Concert"  means  (i)  knowing
participation in a joint activity or  interdependent  conscious  parallel action
towards a common goal  whether or not pursuant to an express  agreement;  (ii) 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; or
(iii) a person or company  which acts in concert with another  person or company
("other  party") shall also be deemed to be acting in concert with any person or
company who is also  acting in concert  with that other  party,  except that any
tax-qualified  employee  stock  benefit  plan will not be deemed to be acting in
concert with its trustee or a person who serves in a similar capacity solely for
the purpose of  determining  whether stock held by the trustee and stock held by
the plan will be aggregated.

      Associate - The term Associate  when used to indicate a relationship  with
any  person,   means  (i)  any  corporation  or  organization  (other  than  the
INSTITUTION or a  majority-owned  subsidiary of the  INSTITUTION)  of which such
person is an officer or partner or is,  directly or  indirectly,  the beneficial
owner of 10 percent or more of any class of equity securities, (ii) any trust or
other estate in which such person has a substantial beneficial interest or as to
which such person serves as trustee or in a similar  fiduciary  capacity  except
that for the purposes of Sections 8 and 14 hereof, the term "Associate" does not
include any  Tax-Qualified  Employee  Stock  Benefit  Plan or any  Tax-Qualified
Employee  Stock  Benefit  Plan in which a person  has a  substantial  beneficial
interest or serves as a trustee or in a similar fiduciary  capacity,  and except
that, for purposes of aggregating  total shares that may be held by Officers and
Directors the term "Associate" does not include any Tax-Qualified Employee Stock
Benefit Plan,  and (iii) any relative or spouse of such person,  or any relative
of such  spouse,  who has the same home as such  person or who is a Director  or
Officer of the  INSTITUTION  or the  Holding  Company,  or any of its parents or
subsidiaries.

      Community  Offering - The term  Community  Offering means the offering for
sale to certain members of the general public  directly by the Holding  Company,
of shares not subscribed for in the Subscription Offering.

      Conversion  Stock - The term  Conversion  Stock  means  the $.10 par value
common stock offered and issued by the Holding Company upon conversion.

      Director - The term  Director  means a member of the Board of Directors of
the INSTITUTION and, where applicable, a member of the Board of Directors of the
Holding Company.

                                     A-2


<PAGE>



      Eligible  Account  Holder - The term  Eligible  Account  Holder  means any
person holding a Qualifying  Deposit in a Savings  Account at the INSTITUTION on
the Eligibility Record Date.

      Eligibility  Record Date - The term Eligibility Record Date means the date
for determining  Eligible Account Holders in the INSTITUTION and is the close of
business on December 31, 1995.

      Employees - The term  Employees  means all Persons who are employed by the
INSTITUTION.

      Employee Plans - The term Employee Plans means the Tax-Qualified  Employee
Stock Benefit Plans,  including the Employee Stock Ownership  Plan,  approved by
the Board of Directors of the INSTITUTION.

      Estimated  Valuation Range.  The term Estimated  Valuation Range means the
range  of the  estimated  pro  forma  market  value of the  Conversion  Stock as
determined by the Independent  Appraiser prior to the Subscription  Offering and
as it may be amended from time to time thereafter.

      FDIC - The term FDIC means the Federal Deposit Insurance Corporation.

      Holding Company - The term Holding  Company means the  corporation  formed
for  the  purpose  of  acquiring  all of the  shares  of  capital  stock  of the
INSTITUTION  to be issued upon its  conversion  to stock form unless the Holding
Company  form of  organization  is not  utilized.  Shares of common stock of the
Holding Company will be issued in the Conversion to Participants and others in a
Subscription,  Community,  Public or Syndicated  Public  Offering,  or through a
combination thereof.

      Independent  Appraiser - The term Independent Appraiser means an appraiser
retained by the  INSTITUTION  to prepare an  appraisal  of the pro forma  market
value of the Conversion Stock.

      Institution - The term  INSTITUTION  means Security  Federal Savings Bank,
Elizabethton, Tennessee.

      Local Community - The term local community means the  incorporated  cities
and counties in which the INSTITUTION has offices.

      Member - The term  Member  means any Person or entity who  qualifies  as a
member of the INSTITUTION pursuant to its charter and bylaws.

      OTS - The term OTS means Office of Thrift Supervision of the Department of
the Treasury.

      Officer - The term Officer means an executive  officer of the  INSTITUTION
and may  include  the  Chairman  of the Board,  Chief  Executive  Officer,  Vice
Presidents in charge of principal  business  functions,  Secretary and Treasurer
and any  individual  performing  functions  similar  to those  performed  by the
foregoing persons.

      Order Form - The term Order Form  means any form  together  with  attached
cover  letter,  sent by the  INSTITUTION  to any Person  containing  among other
things a description of the alternatives available to such Person under the Plan
and by which any such  Person may make  elections  regarding  subscriptions  for
Conversion Stock in the Subscription and Community Offerings.

                                     A-3


<PAGE>



      Other Member - The term Other Member means any person,  who is a Member of
the INSTITUTION  (other than Eligible  Account Holders or Supplemental  Eligible
Account Holders) at the close of business on the voting record date.

      Participants - The term  Participants  means the Eligible Account Holders,
Employee Plans, Supplemental Eligible Account Holders and Other Members.

      Person  -  The  term  Person  means  an  individual,   a  corporation,   a
partnership,   an  association,   a  joint-stock  company,  a  trust  (including
Individual   Retirement   Accounts  and  KEOGH  Accounts),   any  unincorporated
organization, a government or political subdivision thereof or any other entity.

      Plan - The term Plan means this Plan of Conversion of the  INSTITUTION  as
it exists on the date hereof and as it may  hereafter  be amended in  accordance
with its terms.

      Public  Offering - The term Public  Offering  means the  offering for sale
through the Underwriter to the general public of any shares of Conversion  Stock
not subscribed for in the Subscription Offering.

      Purchase  Order - The term  Purchase  Order means any form  together  with
attached cover letter,  sent by the Underwriter to any Person  containing  among
other things a description  of the  alternatives  available to such Person under
the Plan and by which any such Person may make elections regarding subscriptions
for Conversion Stock in the Public Offering.

      Purchase  Price - The term  Purchase  Price  means the per share  price at
which the Conversion Stock will be sold in accordance with the terms hereof.

      Qualifying Deposit - The term Qualifying Deposit means the balance of each
Savings  Account of $50 or more in the  INSTITUTION  at the close of business on
the Eligibility  Record Date or Supplemental  Eligibility  Record Date.  Savings
Accounts  with total  deposit  balances of less than $50 shall not  constitute a
Qualifying Deposit.

      SEC - The term SEC refers to the Securities and Exchange Commission.

      Savings Account - The term Savings Account  includes  savings  accounts as
defined in Section  561.42 of the Rules and  Regulations of the OTS and includes
certificates of deposit.

      Special Meeting of Members - The term Special Meeting of Members means the
special meeting and any adjournments thereof held to consider and vote upon this
Plan.

      Subscription  Offering - The term Subscription Offering means the offering
of Conversion Stock for purchase through Order Forms to Participants.

      Supplemental  Eligibility Record Date - The term Supplemental  Eligibility
Record Date means the close of business on the last day of the calendar  quarter
preceding the approval of the Plan by the OTS.

      Supplemental  Eligible  Account  Holder - The term  Supplemental  Eligible
Account Holder means a holder of a Qualifying  Deposit in the INSTITUTION (other
than an officer or trustee or their  Associates) at the close of business on the
Supplemental Eligibility Record Date.

                                     A-4


<PAGE>



      Tax-Qualified  Employee  Stock  Benefit  Plan  -  The  term  Tax-Qualified
Employee  Stock  Benefit  Plan  means  any  defined   benefit  plan  or  defined
contribution  plan, 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.

      Syndicated  Community  Offering - The term Syndicated  Community  Offering
means the offering of Conversion  Stock following the Subscription and Community
Offerings (if applicable) through a syndicate of broker-dealers.

      Underwriter - The term  Underwriter  means the investment  banking firm or
firms which assist in the sale of the Conversion Stock.

      Voting Members - The term Voting Members means those Persons qualifying as
voting members of the INSTITUTION pursuant to its charter and bylaws.

      Voting  Record Date - The term Voting  Record Date means the date fixed by
the Directors in accordance with OTS regulations for determining  eligibility to
vote at the Special Meeting of Members.

3.    PROCEDURE FOR CONVERSION

      After  approval of the Plan by the Board of Directors of the  INSTITUTION,
the Plan shall be submitted  together with all other  requisite  material to the
OTS for its  approval.  Notice  of the  adoption  of the  Plan by the  Board  of
Directors of the  INSTITUTION  will be published in a newspaper  having  general
circulation in each  community in which an office of the  INSTITUTION is located
and copies of the Plan will be made available at each office of the  INSTITUTION
for  inspection by the Members.  Upon filing the  application  with the OTS, the
INSTITUTION  also will cause to be published a notice of the filing with the OTS
of an  application  to convert in  accordance  with the  provisions of the Plan.
Following  approval  by the OTS,  the Plan  will be  submitted  to a vote of the
Voting  Members at a Special  Meeting of Members  called for that purpose.  Upon
approval of the Plan by a majority of the total votes eligible to be cast by the
Voting Members,  the INSTITUTION will take all other necessary steps pursuant to
applicable  laws and  regulations to convert the  INSTITUTION to stock form. The
conversion must be completed within 24 months of the approval of the Plan by the
Voting  Members,  unless a longer time period is permitted by governing laws and
regulations.

      The Board of Directors of the  INSTITUTION  intends to take all  necessary
steps to form the Holding Company including the filing of an Application on Form
H-(e)1 or  H-(e)1-S,  if available to the Holding  Company,  with the OTS.  Upon
conversion,  the INSTITUTION will issue its capital stock to the Holding Company
and the Holding  Company will issue and sell the Conversion  Stock in accordance
with this Plan.

      The Board of Directors of the  INSTITUTION may determine for any reason at
any time prior to the issuance of the Conversion  Stock not to utilize a holding
company  form of  organization  in the  Conversion,  in which case,  the Holding
Company's registration statement on Form S-1 or Form SB-2 will be withdrawn from
the SEC,  the  INSTITUTION  will  take  all  steps  necessary  to  complete  the
conversion from the mutual to the stock form of  organization,  including filing
any  necessary  documents  with the OTS and will  issue and sell the  Conversion
Stock in accordance with this Plan. In such event,  any  subscriptions or orders
received  for  Conversion  Stock of the  Holding  Company  shall be deemed to be
subscriptions  or orders for  Conversion  Stock of the  INSTITUTION  without any
further action by the

                                     A-5


<PAGE>



INSTITUTION or the subscribers for the Conversion  Stock.  Any references to the
Holding Company in this Plan shall mean the INSTITUTION in the event the Holding
Company is eliminated in the Conversion.

      The Conversion Stock will not be insured by the FDIC. The INSTITUTION will
not  knowingly  lend funds or otherwise  extend credit to any Person to purchase
shares of the Conversion Stock.

4.    HOLDING COMPANY APPLICATIONS AND APPROVALS

      The Holding  Company  shall make  timely  applications  for any  requisite
regulatory approvals, including an Application on Form H-(e)1 or an H-(e)1-S, if
available to the Holding  Company,  to be filed with the OTS and a  Registration
Statement  on Form S-1 or Form SB-2 to be filed  with the SEC.  The  INSTITUTION
shall be a wholly owned subsidiary of the Holding Company.

5.    SALE OF CONVERSION STOCK

      The Conversion  Stock will be offered  simultaneously  in the Subscription
Offering to the Eligible Account Holders,  Employee Plans, Supplemental Eligible
Account  Holders and Other  Members in the  respective  priorities  set forth in
Sections 8 through 11 of this Plan. The  Subscription  Offering may be commenced
as early as the  mailing  of the Proxy  Statement  for the  Special  Meeting  of
Members and must be commenced in time to complete the conversion within the time
period specified in Section 3.

      Any shares of  Conversion  Stock not  subscribed  for in the  Subscription
Offering may be offered for sale in the Community Offering,  if any, as provided
in Section 12 of this Plan or offered in a  Syndicated  Community  Offering,  as
provided in Section 13, if necessary and feasible. The Subscription Offering may
be commenced  prior to the Special  Meeting of Members  and, in that event,  the
Community Offering or Syndicated  Community Offering may also be commenced prior
to the Special Meeting of Members. The offer and sale of Conversion Stock, prior
to the Special Meeting of Members shall,  however,  be conditioned upon approval
of the Plan by the Voting Members.

      Shares of Conversion Stock in a Community Offering or Syndicated Community
Offering shall be sold in a manner that will achieve the widest  distribution of
the  Conversion  Stock  as  determined  by the  INSTITUTION.  In the  event of a
Community Offering or Syndicated Community Offering,  the sale of all Conversion
Stock  subscribed  for  in  the   Subscription   Offering  will  be  consummated
simultaneously  on the  date  the  sale of  Conversion  Stock  in the  Community
Offering  or  Syndicated  Community  Offering  is  consummated  and  only if all
unsubscribed for Conversion Stock is sold.

      The  INSTITUTION may elect to pay fees on either a fixed fee or commission
basis or combination  thereof to an investment  banking firm which assists it in
the sale of the Conversion Stock in the offerings.

      The  INSTITUTION  may also elect to offer to pay fees on a per share basis
to  brokers  who  assist  Persons  in  determining  to  purchase  shares  in the
Syndicated  Community Offering and whose broker's name appears on the Order Form
of the Person.

                                     A-6


<PAGE>



6.    NUMBER OF SHARES AND PURCHASE PRICE OF CONVERSION STOCK

      The total number of shares (or a range thereof) of Conversion  Stock to be
issued and offered for sale will be determined by the Boards of Directors of the
INSTITUTION and the Holding  Company,  immediately  prior to the commencement of
the Offerings,  subject to adjustment  thereafter if necessitated by a change in
the  appraisal  due to  changes  in market  or  financial  conditions,  with the
approval of the OTS, if necessary.

      All  shares  sold in the  Conversion  will be sold at a uniform  price per
share  referred to in this Plan as the Purchase  Price.  The aggregate  Purchase
Price for all  shares of  Conversion  Stock  will not be  inconsistent  with the
estimated consolidated pro forma market value of the INSTITUTION.  The estimated
consolidated  pro forma market value of the  INSTITUTION  will be determined for
such purpose by the  Independent  Appraiser.  Prior to the  commencement  of the
Subscription  and  Community  Offerings,  an Estimated  Valuation  Range will be
established, which range will vary within 15% above to 15% below the midpoint of
such range.  The number of shares of  Conversion  Stock to be issued  and/or the
Purchase  Price may be increased or decreased by the  INSTITUTION.  In the event
that the aggregate  Purchase Price of the Conversion  Stock is below the minimum
of the  Estimated  Valuation  Range,  or  materially  above the  maximum  of the
Estimated  Valuation  Range,  resolicitation  of  purchasers  may  be  required,
provided that up to a 15% increase above the maximum of the Estimated  Valuation
Range will not be deemed  material so as to require a  resolicitation.  Any such
resolicitation  shall be  effected  in such  manner and within  such time as the
INSTITUTION shall establish,  with the approval of the OTS, if required. Up to a
15%  increase  in the  number of shares to be issued  which is  supported  by an
appropriate change in the estimated pro forma market value of the INSTITUTION or
in order to fill  the  order by the  Employee  Plans  will not be  deemed  to be
material so as to require a resolicitation of subscriptions.

      Based upon the independent valuation, as updated prior to the consummation
of the  Subscription  and  Community  Offerings,  the Boards of Directors of the
INSTITUTION and the Holding Company will fix the Purchase Price.

      Notwithstanding  the  foregoing,  no  sale  of  Conversion  Stock  may  be
consummated  unless,  prior  to such  consummation,  the  Independent  Appraiser
confirms to the INSTITUTION and Holding Company and to the OTS that, to the best
knowledge  of the  Independent  Appraiser,  nothing  of a  material  nature  has
occurred  which,  taking into  account  all  relevant  factors,  would cause the
Independent  Appraiser to conclude  that the aggregate  value of the  Conversion
Stock  sold at the  Purchase  Price is  incompatible  with its  estimate  of the
aggregate  consolidated  pro  forma  market  value of the  INSTITUTION.  If such
confirmation  is not  received,  the  INSTITUTION  may cancel  the  Subscription
Offering, Community Offering and/or the Syndicated Community Offering, reopen or
hold new Offerings to take such other action as the OTS may permit.

      The Conversion  Stock to be issued in the  Conversion  shall be fully paid
and nonassessable.

7.    PURCHASE BY THE HOLDING COMPANY OF THE STOCK OF THE INSTITUTION

      Upon the  consummation  of the sale of all of the  Conversion  Stock,  the
Holding  Company will purchase from the  INSTITUTION all of the capital stock of
the  INSTITUTION  to be issued by the  INSTITUTION in the conversion in exchange
for the Conversion proceeds that are not permitted to be retained by the Holding
Company.

                                     A-7


<PAGE>



      The  Holding  Company  will  apply to the OTS to  retain  up to 50% of the
proceeds of the Conversion.  Assuming the Holding  Company is not eliminated,  a
lesser percentage may be acceptable.

8.    SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)

      A.  Each  Eligible   Account  Holder  shall  receive,   without   payment,
nontransferable  subscription rights to subscribe for shares of Conversion Stock
equal to the greater of: (i) the maximum established for the Community Offering;
(ii) one-tenth of one percent of the Conversion Stock offered; or (iii) 15 times
the product  (rounded down to the next whole number) obtained by multiplying the
total number of shares of  Conversion  Stock  offered by a fraction of which the
numerator  is the  amount of the  Qualifying  Deposit of such  Eligible  Account
Holder and the  denominator  is the total amount of  Qualifying  Deposits of all
Eligible  Account  Holders but in no event  greater  than the  maximum  purchase
limitation specified in Section 14 hereof. All such purchases are subject to the
maximum  and  minimum  purchase  limitations  specified  in  Section  14 and are
exclusive of an increase in the total number of shares issued due to an increase
in the maximum of the Estimated Valuation Range of up to 15%.

      B. In the event that Eligible Account Holders exercise Subscription Rights
for a number of shares of Conversion Stock in excess of the total number of such
shares  eligible  for  subscription,  the shares of  Conversion  Stock  shall be
allocated  among the subscribing  Eligible  Account Holders so as to permit each
subscribing  Eligible  Account  Holder,  to the extent  possible,  to purchase a
number of shares  sufficient  to make his or her total  allocation of Conversion
Stock equal to the lesser of 100 shares or the number of shares  subscribed  for
by the Eligible Account Holder.  Any shares remaining after that allocation will
be allocated among the subscribing  Eligible Account Holders whose subscriptions
remain  unsatisfied in the proportion that the amount of the Qualifying  Deposit
of each Eligible Account Holder whose subscription  remains unsatisfied bears to
the total  amount of the  Qualifying  Deposits of all Eligible  Account  Holders
whose subscriptions  remain unsatisfied.  If the amount so allocated exceeds the
amount  subscribed for by any one or more Eligible Account  Holders,  the excess
shall be  reallocated  (one or more times as  necessary)  among  those  Eligible
Account  Holders whose  subscriptions  are still not fully satisfied on the same
principle  until all available  shares have been allocated or all  subscriptions
satisfied.

      C.  Subscription  rights as Eligible Account Holders received by Directors
and  Officers  and their  Associates  which are based on  deposits  made by such
persons  during the twelve (12) months  preceding  the  Eligibility  Record Date
shall be subordinated to the  Subscription  Rights of all other Eligible Account
Holders.

9.    SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)

      Subject  to  the   availability   of   sufficient   shares  after  filling
subscription  orders of Eligible  Account  Holders under Section 8, the Employee
Plans shall  receive  without  payment  nontransferable  subscription  rights to
purchase in the  Subscription  Offering the number of shares of Conversion Stock
requested  by such  Plans,  subject  to the  purchase  limitations  set forth in
Section 14.

      The Employee  Plans shall not be deemed to be  associates or affiliates of
or Persons Acting in Concert with any Director or Officer of the Holding Company
or the INSTITUTION.

                                     A-8


<PAGE>



10.   SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY)

      A. In the event that the  Eligibility  Record  Date is more than 15 months
prior to the date of the latest amendment to the Application  filed prior to OTS
approval,  then,  and only in that event,  each  Supplemental  Eligible  Account
Holder shall  receive,  without  payment,  nontransferable  subscription  rights
entitling such  Supplemental  Eligible Account Holder to purchase that number of
shares of  Conversion  Stock  which is equal to the  greater of: (i) the maximum
purchase limitation established for the Community Offering; (ii) one-tenth of 1%
of the Conversion Stock Offered; and (iii) or 15 times the product (rounded down
to the next whole number)  obtained by multiplying the total number of shares of
Conversion Stock to be issued by a fraction of which the numerator is the amount
of the Qualifying  Deposit of the  Supplemental  Eligible Account Holder and the
denominator is the total amount of the Qualifying  Deposits of all  Supplemental
Eligible  Account  Holders.  All such  purchases  are subject to the maximum and
minimum  purchase  limitations in Section 14 and are exclusive of an increase in
the total  number of shares  issued  due to an  increase  in the  maximum of the
Estimated Valuation Range of up to 15%.

     B.  Subscription  rights  received  pursuant  to  this  Category  shall  be
subordinated to the subscription rights received by Eligible Account Holders and
by the Employee Plans.

      C. Any subscription rights to purchase shares of Conversion Stock received
by an Eligible  Account Holder in accordance  with Section 8 shall reduce to the
extent  thereof  the  subscription  rights to be  distributed  pursuant  to this
Section.

      D. In the event of an  oversubscription  for  shares of  Conversion  Stock
pursuant to this Section,  shares of Conversion  Stock shall be allocated  among
the subscribing Supplemental Eligible Account Holders as follows:

                        (1) Shares of Conversion  Stock shall be allocated so as
                  to permit each such  Supplemental  Eligible Account Holder, to
                  the  extent  possible,  to  purchase  a number  of  shares  of
                  Conversion  Stock  sufficient  to make  his  total  allocation
                  (including the number of shares of Conversion  Stock,  if any,
                  allocated in accordance with Section 8) equal to 100 shares of
                  Conversion  Stock or the  total  amount  of his  subscription,
                  whichever is less.

                        (2) Any  shares of  Conversion  Stock not  allocated  in
                  accordance  with  subparagraph  (1) above  shall be  allocated
                  among the subscribing Supplemental Eligible Account Holders on
                  an equitable basis, related to the amounts of their respective
                  Qualifying  Deposits  as  compared  to  the  total  Qualifying
                  Deposits  of all  subscribing  Supplemental  Eligible  Account
                  Holders.

11.   SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)

      A. Each Other  Member  shall  receive,  without  payment,  nontransferable
subscription  rights to subscribe  for shares of  Conversion  Stock in an amount
equal to the  greater of the maximum  purchase  limitation  established  for the
Community  Offering or one-tenth of one percent of the Conversion Stock offered,
subject to the maximum and minimum purchase limitations  specified in Section 14
and  exclusive  of an  increase in the total  number of shares  issued due to an
increase in the maximum of the  Estimated  Valuation  Range of up to 15%,  which
will be allocated only after first allocating to Eligible Account

                                     A-9


<PAGE>



Holders, the Employee Plans and Supplemental Eligible Account Holders all shares
of Conversion Stock subscribed for pursuant to Sections 8, 9 and 10 above.

      B. In the event that such Other  Members  subscribe for a number of shares
of  Conversion  Stock  which,  when  added to the  shares  of  Conversion  Stock
subscribed  for by the Eligible  Account  Holders,  the  Employee  Plans and the
Supplemental Eligible Account Holders is in excess of the total number of shares
of Conversion Stock being issued,  the  subscriptions of such Other Members will
be  allocated  among  the  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 total  allocation of Conversion Stock equal to the lesser
of 100 shares or the number of shares  subscribed  for by the Other Member.  Any
shares  remaining will be allocated  among the  subscribing  Other Members whose
subscriptions  remain  unsatisfied on a 100 shares (or whatever lesser amount is
available)  per order basis  until all orders have been filled or the  remaining
shares have been allocated.

12.   COMMUNITY OFFERING

      If less  than  the  total  number  of  shares  of  Conversion  Stock to be
subscribed for in the Conversion are sold in the Subscription  Offering,  shares
remaining  unsubscribed  may be made  available  for  purchase in the  Community
Offering to certain  members of the general  public,  which may order up to that
number of shares of  Conversion  Stock as shall  equal  $150,000  divided by the
Purchase  Price,  subject  to  the  maximum  and  minimum  purchase  limitations
specified  in Section 14 and  exclusive  of an increase  in the total  number of
shares issued due to an increase in the maximum of the Estimated Valuation Range
of up to 15%. The shares may be made available in the Community Offering through
a direct  community  marketing  program which may provide for  utilization  of a
broker, dealer, consultant or investment banking firm, experienced and expert in
the sale of savings institution  securities.  In the Community Offering, if any,
shares will be  available  for  purchase by the general  public with  preference
given first to natural persons  residing in the Local  Community and second,  to
natural  persons   residing  in  the  State  of  Tennessee.   Subject  to  these
preferences,  the INSTITUTION shall make distribution of the Conversion Stock to
be sold in the  Community  Offering  in such a manner as to  promote  the widest
distribution of Conversion Stock.

      If the Community Purchasers in the Community Offering,  whose orders would
otherwise  be  accepted,  subscribe  for  more  shares  than are  available  for
purchase,  the  shares  available  to  them  will  be  allocated  among  persons
submitting orders in the Community Offering in an equitable manner as determined
by the  Board  of  Directors.  The  INSTITUTION  may  establish  all  terms  and
conditions of such offer.

      The Community Offering,  if any, may commence  simultaneously with, during
or subsequent  to the  completion of the  Subscription  Offering.  The Community
Offering  must  be  completed  within  45  days  after  the  completion  of  the
Subscription Offering unless otherwise extended by the OTS.

      The INSTITUTION  and the Holding  Company,  in their absolute  discretion,
reserve  the right to  reject  any or all  orders in whole or in part  which are
received  in the  Community  Offering,  at the  time  of  receipt  or as soon as
practicable following the completion of the Community Offering.

                                     A-10


<PAGE>



13.   SYNDICATED COMMUNITY OFFERING

      Shares of Conversion Stock not subscribed for in the Subscription Offering
and  Community  Offering,  if any,  and may be  sold in a  Syndicated  Community
Offering,  subject to such terms, conditions and procedures as may be determined
by the Boards of  Directors of the  INSTITUTION  and the Holding  Company,  in a
manner that will achieve the widest distribution of the Conversion Stock subject
to the right of the  INSTITUTION  and the  Holding  Company,  in their  absolute
discretion,  to accept or  reject in whole or in part all  subscriptions  in the
Syndicated Community Offering. In the Syndicated Community Offering,  any person
together with any  Associate or group of persons  Acting in Concert may purchase
up to the maximum purchase  limitation  established for the Community  Offering,
subject to the maximum and minimum purchase limitations  specified in Section 14
and  exclusive  of an  increase in the total  number of shares  issued due to an
increase in the maximum of the Estimated  Valuation  Range of up to 15%.  Shares
purchased by any Person  together with any Associate or group of persons  Acting
in Concert  pursuant to Section 12 shall be counted  toward  meeting the maximum
purchase limitation  specified for this Section.  Provided that the Subscription
Offering has commenced,  the INSTITUTION  may commence the Syndicated  Community
Offering at any time after the mailing to the Members of the Proxy  Statement to
be used in  connection  with the Special  Meeting of Members,  provided that the
completion of the offer and sale of the  Conversion  Stock shall be  conditioned
upon  the  approval  of  this  Plan by the  Voting  Members.  If the  Syndicated
Community  Offering is not sooner  commenced  pursuant to the  provisions of the
preceding sentence,  the Syndicated Community Offering will be commenced as soon
as  practicable  following  the date upon which the  Subscription  Offering  and
Community Offering, if any, terminate. The Syndicated Community Offering must be
completed  within 45 days after the  termination of the  Subscription  Offering,
unless such period is extended as provided in Section 3, above.

      If for any reason a Syndicated  Community Offering of shares of Conversion
Stock not sold in the Subscription and Community  Offerings can not be effected,
other purchase  arrangements will be made for the sale of unsubscribed shares by
the INSTITUTION,  if possible.  Such other purchase arrangements will be subject
to the approval of the OTS.

14.   LIMITATION ON PURCHASES

      The  following  limitations  shall  apply to all  purchases  of  shares of
Conversion Stock:

      A. The maximum number of shares of Conversion Stock which may be purchased
in the  Subscription  Offering by any  Participant  (or  Participants  through a
single account) or in the Community Offering by any Person shall not exceed such
number of shares as shall equal $150,000 divided by the Purchase Price.

      B.  The  maximum  number  of  shares  of  Conversion  Stock  which  may be
subscribed  for or purchased in all  categories in the  conversion by any Person
(or persons through a single account) or Participant together with any Associate
or group of persons  Acting in Concert shall not exceed such number of shares as
shall equal $250,000  divided by the Purchase Price,  except for Employee Plans,
which in the  aggregate  may  subscribe  for up to 10% of the  Conversion  Stock
issued.

      C. The maximum number of shares of Conversion Stock which may be purchased
in all categories in the conversion by Officers and Directors of the INSTITUTION
and their  Associates in the aggregate  shall not exceed 35% of the total number
of shares of Conversion Stock issued.

                                     A-11


<PAGE>



      D. A minimum of 25 shares of  Conversion  Stock must be  purchased by each
Person  purchasing  shares in the  conversion  to the  extent  those  shares are
available; provided, however, that the minimum number of shares requirement will
not apply if the number of shares of Conversion  Stock purchased times the price
per share exceeds $500.

      If the number of shares of Conversion Stock otherwise  allocable  pursuant
to Sections 8 through 13, inclusive,  to any Person or that Person's  Associates
would be in excess of the maximum number of shares permitted as set forth above,
the number of shares of Conversion  Stock allocated to each such person shall be
reduced to the lowest limitation  applicable to that Person, and then the number
of shares  allocated  to each group  consisting  of a Person  and that  Person's
Associates shall be reduced so that the aggregate  allocation to that Person and
his  Associates  complies with the above  maximums,  and such maximum  number of
shares shall be  reallocated  among that Person and his  Associates  as they may
agree, or in the absence of an agreement, in proportion to the shares subscribed
by  each  (after  first  applying  the  maximums   applicable  to  each  Person,
separately).

      Depending upon market or financial  conditions,  the Board of Directors of
the  INSTITUTION  and the  Holding  Company,  without  further  approval  of the
Members,  may  decrease  or  increase  the  purchase  limitations  in this Plan,
provided  that  the  maximum  purchase  limitations  may not be  increased  to a
percentage in excess of 5%. Notwithstanding the foregoing,  the maximum purchase
limitation  may be increased  up to 9.99%  provided  that orders for  Conversion
Stock  exceeding  5% of the  shares  being  offered  shall  not  exceed,  in the
aggregate, 10% of the total offering. If the INSTITUTION and the Holding Company
increase  the maximum  purchase  limitations,  the  INSTITUTION  and the Holding
Company are only required to resolicit  Persons who  subscribed  for the maximum
purchase  amount and may,  in the sole  discretion  of the  INSTITUTION  and the
Holding Company, resolicit certain other large subscribers. For purposes of this
Section 14, the Directors of the  INSTITUTION  and the Holding Company shall not
be deemed to be  Associates or a group  affiliated  with each other or otherwise
Acting in Concert solely as a result of their being Directors of the INSTITUTION
or the Holding Company.

      In the event of an increase in the total  number of shares  offered in the
conversion due to an increase in the maximum of the Estimated Valuation Range of
up to 15% (the  "Adjusted  Maximum") the  additional  shares will be used in the
following order of priority: (i) to fill the Employees Plan's subscription to up
to  10%  of  the  Adjusted  Maximum;   (ii)  in  the  event  that  there  is  an
oversubscription  at  the  Eligible  Account  Holder  level,  to  fill  unfilled
subscriptions  of Eligible  Account  Holders  exclusive of the Adjusted  Maximum
according to Section 8; (iii) in the event that there is an  oversubscription at
the Supplemental  Eligible Account Holder level, to fill unfilled  subscriptions
of  Supplemental  Eligible  Account  Holders  exclusive of the Adjusted  Maximum
according to Section 10; (iv) in the event that there is an  oversubscription at
the  Other  Member  level,  to fill  unfilled  subscriptions  of  Other  Members
exclusive of the Adjusted Maximum in accordance with Section 11; and (v) to fill
unfilled  subscriptions  in the  Community  Offering  exclusive  of the Adjusted
Maximum.

      Each Person purchasing  Conversion Stock in the Conversion shall be deemed
to  confirm  that  such  purchase  does not  conflict  with the  above  purchase
limitations contained in this Plan.

      For a period of three years following the conversion, no Officer, Director
or their  Associates  shall purchase,  without the prior written approval of the
OTS, any outstanding shares of common stock of the Holding Company,  except from
a  broker-dealer  registered  with the SEC.  This  provision  shall not apply to
negotiated  transactions  involving  more than one  percent  of the  outstanding
shares of common  stock of the  Holding  Company,  the  exercise  of any options
pursuant to a stock option plan or purchases

                                     A-12


<PAGE>



of common  stock of the Holding  Company,  made by or held by any  Tax-Qualified
Employee Stock Benefit Plan or Non-Tax Qualified  Employee Stock Benefit Plan of
the INSTITUTION or the Holding Company  (including the Employee Plans) which may
be attributable to any Officer or Director. As used herein, the term "negotiated
transaction"  means a transaction  in which the  securities  are offered and the
terms and  arrangements  relating  to any sale are  arrived  at  through  direct
communications  between  the seller or any  person  acting on its behalf and the
purchaser or his investment representative. The term "investment representative"
shall mean a professional  investment  advisor acting as agent for the purchaser
and  independent  of the  seller  and not  acting  on  behalf  of the  seller in
connection with the transaction.

15.   PAYMENT FOR CONVERSION STOCK

      All payments for  Conversion  Stock  subscribed  for in the  Subscription,
Community,  Public and Syndicated  Public Offerings must be delivered in full to
the INSTITUTION,  together with a properly completed and executed Order Form, or
Purchase Order in the case of the Public or Syndicated  Public  Offering,  on or
prior to the expiration  date specified on the Order Form or Purchase  Order, as
the case may be,  unless  such date is extended  by the  INSTITUTION;  provided,
however,   that  if  the  Employee  Plans   subscribes  for  shares  during  the
Subscription  Offering,  the  Employee  Plan will not be required to pay for the
shares  at the  time  they  subscribe  but  rather  may pay for such  shares  of
Conversion Stock upon  consummation of the Conversion.  The INSTITUTION may make
scheduled  discretionary   contributions  to  an  Employee  Plan  provided  such
contributions  do not  cause  the  INSTITUTION  to fail to meet  its  regulatory
capital requirement.

      Notwithstanding  the foregoing,  the  INSTITUTION  and the Holding Company
shall  have the  right,  in  their  sole  discretion,  to  permit  institutional
investors to submit  contractually  irrevocable orders in the Community Offering
or  Syndicated  Community  Offering  and to  thereafter  submit  payment for the
Conversion  Stock for which they are  subscribing  in the Community  Offering or
Syndicated  Community  Offering  at any  time  prior  to the  completion  of the
Conversion.

      Payment for Conversion  Stock  subscribed for shall be made either in cash
(if delivered in person),  check or money order.  Alternatively,  subscribers in
the  Offerings  may  pay  for  the  shares  subscribed  for by  authorizing  the
INSTITUTION  on the Order Form or Purchase  Order to make a withdrawal  from the
subscriber's  Savings  Account  at the  INSTITUTION  in an  amount  equal to the
purchase  price of such  shares.  Such  authorized  withdrawal,  whether  from a
savings  passbook  or  certificate  account,  shall  be  without  penalty  as to
premature  withdrawal.  If the  authorized  withdrawal  is  from  a  certificate
account,  and the remaining balance does not meet the applicable minimum balance
requirement,  the  certificate  shall be  canceled  at the  time of  withdrawal,
without  penalty,  and the remaining  balance will earn interest at the passbook
rate. Funds for which a withdrawal is authorized will remain in the subscriber's
Savings Account but may not be used by the subscriber until the Conversion Stock
has been sold or the 45-day  period (or such longer period as may be approved by
the OTS)  following  the  Subscription  Offering has expired,  whichever  occurs
first.  Thereafter,  the  withdrawal  will be given  effect  only to the  extent
necessary  to satisfy the  subscription  (to the extent it can be filled) at the
Purchase  Price per share.  Interest  will  continue to be earned on any amounts
authorized for withdrawal  until such withdrawal is given effect.  Interest will
be paid by the INSTITUTION at not less than the passbook annual rate on payments
for Conversion Stock received in cash or by money order or check.  Such interest
will be paid  from  the  date  payment  is  received  by the  INSTITUTION  until
consummation or termination of the conversion.  If for any reason the Conversion
is not  consummated,  all payments made by  subscribers in the Offerings will be
refunded to them with  interest.  In case of amounts  authorized  for withdrawal
from Savings  Accounts,  refunds will be made by canceling the authorization for
withdrawal.

                                     A-13


<PAGE>




16.   MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS

      As soon as  practicable  after  the  Prospectus  prepared  by the  Holding
Company and  INSTITUTION  has been  declared  effective  by the OTS and the SEC,
Order  Forms  will be  distributed  to the  Participants  at  their  last  known
addresses  appearing  on the  records  of the  INSTITUTION  for the  purpose  of
subscribing to shares of Conversion Stock in the Subscription  Offering and will
be  made  available  for  use in the  Community  Offering.  Notwithstanding  the
foregoing,  the  INSTITUTION may elect to send Order Forms only to those Persons
who request  them after such notice as is approved by the OTS and is adequate to
apprise the Participants of the pendency of the  Subscription  Offering has been
given.  Such notice may be  included  with the proxy  statement  for the Special
Meeting of Members and may also be  included in a notice of the  pendency of the
conversion  and the  Special  Meeting of Members  sent to all  Eligible  Account
Holders in accordance with regulations of the OTS.

      Each Order Form or Purchase  Order will be preceded or  accompanied by the
Prospectus  (if a holding  company  form of  organization  is  utilized)  or the
Offering  Circular (if the holding company form of organization is not utilized)
describing the Holding Company (if utilized),  the  INSTITUTION,  the Conversion
Stock and the Offerings.  Each Order Form or Purchase Order will contain,  among
other things, the following:

      A. A specified  date by which all Order Forms and Purchase  Orders must be
received by the INSTITUTION,  which date shall be not less than twenty (20), nor
more than forty-five (45) days,  following the date on which the Order Forms are
mailed by the INSTITUTION, and which date will constitute the termination of the
Subscription Offering;

     B. The purchase  price per share for shares of Conversion  Stock to be sold
in the Offerings;

     C. A description  of the minimum and maximum number of shares of Conversion
Stock  which may be  subscribed  for  pursuant to the  exercise of  Subscription
Rights or otherwise  purchased in the  Community  Offering,  Public  Offering or
Syndicated Public Offering;

     D. Instructions as to how the recipient of the Order Form or Purchase Order
is to indicate  thereon the number of shares of Conversion  Stock for which such
person  elects to subscribe  and the  available  alternative  methods of payment
therefor;

      E. An  acknowledgment  that the  recipient  of the Order Form or  Purchase
Order has received a final copy of the Prospectus or Offering  Circular,  as the
case may be, prior to execution of the Order Form or Purchase Order.

      F.  A  statement   to  the  effect  that  all   subscription   rights  are
nontransferable,  will be void at the end of the Subscription  Offering, and can
only be exercised by  delivering  within the  subscription  period such properly
completed and executed Order Form,  together with cash (if delivered in person),
check or money order in the full amount of the  purchase  price as  specified in
the Order Form for the shares of Conversion Stock for which the recipient elects
to subscribe in the  Subscription  Offering (or by authorizing on the Order Form
that the INSTITUTION  withdraw said amount from the subscriber's Savings Account
at the INSTITUTION) to the INSTITUTION; and

                                     A-14


<PAGE>



      G. A  statement  to the effect  that the  executed  Order Form or Purchase
Order,  once received by the INSTITUTION,  may not be modified or amended by the
subscriber without the consent of the INSTITUTION.

      Notwithstanding the above, the INSTITUTION and the Holding Company reserve
the right in their  sole  discretion  to accept or  reject  orders  received  on
photocopied  or  facsimiled  order forms or whose  payment is to be made by wire
transfer.

17.   UNDELIVERED, DEFECTIVE OR LATE ORDER FORMS: INSUFFICIENT PAYMENT

      In the event Order  Forms (a) are not  delivered  and are  returned to the
INSTITUTION by the United States Postal Service or the  INSTITUTION is unable to
locate  the  addressee,  (b) are not  received  back by the  INSTITUTION  or are
received by the INSTITUTION after the expiration date specified thereon, (c) are
defectively filled out or executed, (d) are not accompanied by the full required
payment,  or, in the case of institutional  investors in the Community Offering,
Public Offering or Syndicated Public Offering, by delivering  irrevocable orders
together with a legally binding commitment to pay in cash, check, money order or
wire transfer the full amount of the purchase price prior to 48 hours before the
completion of the conversion for the shares of Conversion  Stock  subscribed for
(including cases in which savings accounts from which withdrawals are authorized
are  insufficient to cover the amount of the required  payment),  or (e) are not
mailed pursuant to a "no mail" order placed in effect by the account holder, the
subscription  rights of the person to whom such  rights have been  granted  will
lapse as though such person failed to return the completed Order Form within the
time period specified thereon; provided,  however, that the INSTITUTION may, but
will not be required to, waive any immaterial  irregularity on any Order Form or
Purchase  Order or require the  submission of corrected  Order Forms or Purchase
Orders or the remittance of full payment for  subscribed  shares by such date as
the INSTITUTION may specify.  The interpretation of the INSTITUTION of terms and
conditions of the Plan and of the Order Forms or Purchase  Orders will be final,
subject to the authority of the OTS.

18.   RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION

      A. All shares of  Conversion  Stock  purchased by Directors or Officers of
the INSTITUTION or the Holding Company in the conversion shall be subject to the
restriction  that,  except as  provided  in  Section  18B,  below,  or as may be
approved  by the  OTS,  no  interest  in such  shares  may be sold or  otherwise
disposed  of for  value  for a  period  of one (1)  year  following  the date of
purchase.

     B. The  restriction on disposition of shares of Conversion  Stock set forth
in Section 18A above shall not apply to the following:

            (i) Any  exchange  of such  shares  in  connection  with a merger or
acquisition  involving the  INSTITUTION or the Holding  Company,  which has been
approved by the OTS; and

            (ii) Any  disposition  of such  shares  following  the  death of the
person to whom such shares were initially sold under the terms of the Plan.

     C. With respect to all shares of Conversion  Stock subject to  restrictions
on resale or  subsequent  disposition,  each of the following  provisions  shall
apply;

                                     A-15


<PAGE>



            (i) Each  certificate  representing  shares  restricted  within  the
meaning of Section 18A, above,  shall bear a legend  prominently  stamped on its
face giving notice of the restriction;

            (ii)  Instructions  shall be issued to the stock  transfer agent for
the Holding  Company not to recognize or effect any transfer of any  certificate
or record of ownership of any such shares in  violation  of the  restriction  on
transfer; and

            (iii) Any shares of capital stock of the Holding Company issued with
respect to a stock dividend, stock split, or otherwise with respect to ownership
of outstanding shares of Conversion Stock subject to the restriction on transfer
hereunder  shall be subject to the same  restriction  as is  applicable  to such
Conversion Stock.

19.   VOTING RIGHTS OF STOCKHOLDERS

      Upon conversion, the holders of the capital stock of the INSTITUTION shall
have the exclusive voting rights with respect to the INSTITUTION as specified in
its charter.  The holders of the common stock of the Holding  Company shall have
the exclusive voting rights with respect to the Holding Company.

20.   ESTABLISHMENT OF LIQUIDATION ACCOUNT

      The  INSTITUTION  shall  establish at the time of conversion a liquidation
account in an amount  equal to its net worth as of the latest  practicable  date
prior  to  conversion.  The  liquidation  account  will  be  maintained  by  the
INSTITUTION  for the benefit of the Eligible  Account  Holders and  Supplemental
Eligible  Account Holders who continue to maintain their Savings Accounts at the
INSTITUTION.  Each Eligible  Account Holder and  Supplemental  Eligible  Account
Holder  shall,  with  respect to his Savings  Account,  hold a related  inchoate
interest in a portion of the  liquidation  account  balance,  in relation to his
Savings  Account  balance  at  the  Eligibility  Record  Date  and  Supplemental
Eligibility Record Date or to such balance as it may be subsequently reduced, as
hereinafter provided.

      In the unlikely event of a complete  liquidation of the  INSTITUTION  (and
only in such event),  following all liquidation payments to creditors (including
those to Account Holders to the extent of their Savings  Accounts) each Eligible
Account  Holder and  Supplemental  Eligible  Account Holder shall be entitled to
receive a liquidating  distribution from the liquidation  account, in the amount
of the then  adjusted  subaccount  balance  for his Savings  Account  then held,
before  any  liquidation  distribution  may  be  made  to  any  holders  of  the
INSTITUTION's capital stock. No merger,  consolidation,  purchase of bulk assets
with  assumption  of  Savings  Accounts  and  other   liabilities,   or  similar
transactions  with an FDIC  institution,  in which  the  INSTITUTION  is not the
surviving  institution,  shall be deemed to be a complete  liquidation  for this
purpose.  In such transactions,  the liquidation account shall be assumed by the
surviving institution.

      The initial  subaccount  balance for a Savings Account held by an Eligible
Account Holder or  Supplemental  Eligible  Account Holder shall be determined by
multiplying the opening balance in the  liquidation  account by a fraction,  the
numerator  of  which  is the  amount  of  such  Eligible  Account  Holder's  and
Supplemental Eligible Account Holder's Qualifying Deposit and the denominator of
which is the total amount of all  Qualifying  Deposits of all  Eligible  Account
Holders and  Supplemental  Eligible  Account  Holders in the  INSTITUTION.  Such
initial  subaccount  balance  shall not be  increased,  but shall be  subject to
downward adjustment as described below.

                                     A-16


<PAGE>




      If, at the close of business on any annual closing date,  commencing on or
after the  effective  date of  conversion,  the  deposit  balance in the Savings
Account of an Eligible Account Holder or Supplemental Eligible Account Holder is
less than the lesser of (i) the balance in the  Savings  Account at the close of
business on any other annual closing date subsequent to the  Eligibility  Record
Date or Supplemental Eligibility Record Date, as applicable,  or (ii) the amount
of the Qualifying  Deposit in such Savings  Account,  the subaccount  balance of
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
such downward  adjustment,  the  subaccount  balance  shall not be  subsequently
increased, notwithstanding any subsequent increase in the deposit balance of the
related  Savings  Account.  If any such Savings  Account is closed,  the related
subaccount shall be reduced to zero.

      The creation and maintenance of the liquidation  account shall not operate
to  restrict  the use or  application  of any of the net worth  accounts  of the
INSTITUTION.

21.   TRANSFER OF SAVINGS ACCOUNTS

      Each person  holding a Savings  Account at the  INSTITUTION at the time of
conversion  shall  retain  an  identical  Savings  Account  at  the  INSTITUTION
following  conversion  in the same  amount  and  subject  to the same  terms and
conditions (except as to voting and liquidation rights).

                                     A-17


<PAGE>



22.   RESTRICTIONS ON ACQUISITION OF THE INSTITUTION AND HOLDING COMPANY

      A. In accordance  with OTS  regulations,  for a period of three years from
the date of  consummation  of  conversion,  no Person,  other  than the  Holding
Company, shall directly or indirectly offer to acquire or acquire the beneficial
ownership of more than 10% of any class of an equity security of the INSTITUTION
without the prior written consent of the OTS.

      B.1. The charter of the INSTITUTION contains a provision  stipulating that
no person,  except the Holding Company, for a period of five years following the
date of conversion  shall directly or indirectly offer to acquire or acquire the
beneficial  ownership of more than 10% of any class of an equity security of the
INSTITUTION,  without the prior written  approval of the OTS. In addition,  such
charter  may  also  provide  that  for a  period  of five  years  following  the
conversion,  shares  beneficially  owned  in  violation  of the  above-described
charter  provision  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
stockholders  for a vote.  In  addition,  special  meetings of the  stockholders
relating to changes in control or amendment of the charter may only be called by
the Board of  Directors,  and  shareholders  shall not be  permitted to cumulate
their votes for the election of directors.

      B.2. The Certificate of  Incorporation of the Holding Company will contain
a  provision  stipulating  that  in no  event  shall  any  record  owner  of any
outstanding  shares of the Holding  Company's common stock who beneficially owns
in excess of 10% of such outstanding shares be entitled or permitted to any vote
in respect to any shares held in excess of 10%. In addition,  the Certificate of
Incorporation  and Bylaws of the Holding  Company provide for staggered terms of
the directors, noncumulative voting for directors, limitations on the calling of
special meetings,  a fair price provision for certain business  combinations and
certain notice requirements.

      C.    For the purposes of this Section 22, B.1.:

            (i) The term  "person"  includes an  individual,  a group  acting in
concert, a corporation, a partnership,  an association, a joint stock company, a
trust, an  unincorporated  organization or similar  company,  a syndicate or any
other  group  formed for the  purpose of  acquiring,  holding  or  disposing  of
securities of an insured institution;

            (ii) The  term  "offer"  includes  every  offer  to buy or  acquire,
solicitation of an offer to sell, tender offer for, or request or invitation for
tenders of, a security or interest in a security for value;

            (iii) The term "acquire" includes every type of acquisition, whether
effected by purchase, exchange, operation of law or otherwise; and

            (iv) The term  "security"  includes  non-transferable  subscription
rights  issued  pursuant  to  a  plan  of conversion as well as a "security"  as
defined in 15 U.S.C. ss.78c(a)(10).

                                     A-18


<PAGE>



23.   PAYMENT OF DIVIDENDS AND REPURCHASES OF STOCK

      The INSTITUTION shall not declare or pay a cash dividend on, or repurchase
any of, its  capital  stock if the effect  thereof  would  cause its  regulatory
capital to be reduced below (i) the amount required for the Liquidation  Account
or (ii) the federal regulatory capital requirement in Section 567.2 of the Rules
and Regulations of the OTS. Otherwise,  the INSTITUTION may declare dividends or
make capital distributions in accordance with applicable law and regulations.

24.   AMENDMENT OF PLAN

      If deemed necessary or desirable, the Plan may be substantively amended at
any time prior to  solicitation of proxies from Members to vote on the Plan by a
two-thirds  vote  of the  INSTITUTION's  Board  of  Directors,  and at any  time
thereafter by such vote of such Board of Directors  with the  concurrence of the
OTS.  Any  amendment  to the Plan made after  approval by the  Members  with the
approval of the OTS shall not necessitate further approval by the Members unless
otherwise  required by the OTS. The Plan may be  terminated  by majority vote of
the INSTITUTION's Board of Directors at any time prior to the Special Meeting of
Members to vote on the Plan, and at any time  thereafter with the concurrence of
the OTS.

      By adoption  of the Plan,  the Members of the  INSTITUTION  authorize  the
Board of Directors to amend or terminate  the Plan under the  circumstances  set
forth in this Section.

25.   CHARTER AND BYLAWS

      By voting to adopt the Plan,  members of the INSTITUTION will be voting to
adopt a charter  and  bylaws to read in the form of  charter  and  bylaws  for a
federally  chartered stock institution.  The effective date of the INSTITUTION's
amended  charter  and  bylaws  shall  be the  date of  issuance  and sale of the
Conversion Stock as specified by the OTS.

26.   CONSUMMATION OF CONVERSION

      The  conversion  of the  INSTITUTION  shall be deemed to take place and be
effective  upon the  completion of all requisite  organizational  procedures for
obtaining  the  federal  stock  charter  for  the  INSTITUTION  and  sale of all
Conversion Stock.

27.   REGISTRATION AND MARKETING

      Within the time period  required by applicable laws and  regulations,  the
Holding  Company will  register the  securities  issued in  connection  with the
conversion  pursuant  to the  Securities  Exchange  Act of  1934  and  will  not
deregister  such  securities  for a period of at least three  years  thereafter,
except that the maintenance of registration  for three years  requirement may be
fulfilled by any  successor  to the Holding  Company.  In addition,  the Holding
Company  will use its best  efforts to encourage  and assist a  market-maker  to
establish  and  maintain  a market  for the  Conversion  Stock and to list those
securities on a national or regional securities exchange or the NASDAQ System.

                                     A-19


<PAGE>


28.   RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES

      The INSTITUTION will make reasonable efforts to comply with the securities
laws of all States in the United States in which  Persons  entitled to subscribe
for shares of Conversion  Stock  pursuant to the Plan reside.  However,  no such
Person will be issued  subscription rights or be permitted to purchase shares of
Conversion  Stock in the  Subscription  Offering  if such  Person  resides  in a
foreign  country or in a state of the United States with respect to which any of
the  following  apply:  (i) a small  number of  Persons  otherwise  eligible  to
subscribe  for shares under the Plan reside in such state;  (ii) the issuance of
subscription  rights or the offer or sale of shares of Conversion  Stock to such
Persons would require the  INSTITUTION or the Holding  Company,  as the case may
be, under the securities  laws of such state,  to register as a broker,  dealer,
salesman or agent or to register or otherwise qualify its securities for sale in
such state; or (iii) such  registration or qualification  would be impracticable
for reasons of cost or otherwise.

29.   EXPENSES OF CONVERSION

      The  INSTITUTION  shall  use its best  efforts  to  assure  that  expenses
incurred by it in connection with the conversion shall be reasonable.

30.   CONDITIONS TO CONVERSION

      The  conversion  of the  INSTITUTION  pursuant  to this Plan is  expressly
conditioned upon the following:

      (a) Prior  receipt by the  INSTITUTION  of  rulings  of the United  States
Internal  Revenue  Service and the State of  Tennessee  taxing  authorities,  or
opinions of counsel,  substantially  to the effect that the conversion  will not
result in any adverse  federal or state tax  consequences  to  Eligible  Account
Holders  or the  INSTITUTION  and  the  Holding  Company  before  or  after  the
conversion;

      (b)   The sale of all of the Conversion Stock offered in the conversion; 
and

      (c)   The completion of the conversion within the time period specified in
Section 3 of this Plan.

31.   INTERPRETATION

      All  interpretations  of this Plan and  application  of its  provisions to
particular  circumstances  by a  majority  of  the  Board  of  Directors  of the
INSTITUTION shall be final, subject to the authority of the OTS.



                                     A-20






                                  EXHIBIT 3(i)


<PAGE>
                               SFB BANCORP, INC.
                                    CHARTER

                          ARTICLE I - Corporate Name

      The name of the corporation is SFB Bancorp, Inc. (the "Corporation").

                   ARTICLE II - Registered Office and Agent

      The  street  address  and  zip  code  of  the  registered  office  of  the
Corporation  are  632  East  Elk  Avenue,  Elizabethton,  Tennessee  37643.  The
registered  office of the  Corporation is located in Carter County.  The name of
the initial  registered  agent of the  Corporation at its  registered  office is
Peter W. Hampton.

                        ARTICLE III - Principal Office

      The street address and zip code of the principal office of the Corporation
are 632 East Elk Avenue, Elizabethton, Tennessee 37643.

                        ARTICLE IV - Purpose and Powers

      The purpose or purposes for which the  Corporation is organized are to act
as a holding company for a financial  institution or institutions  and to engage
in any lawful business for which  corporations  may be incorporated  pursuant to
the  laws  of  Tennessee.  The  Corporation  shall  have  all  the  powers  of a
corporation organized under such laws. The Corporation is for profit.

                           ARTICLE V - Capital Stock

      The total  number of shares of all  classes  of  capital  stock  which the
Corporation has authority to issue is 5,000,000, of which 4,000,000 shares shall
be common stock,  par value $.10 per share,  and of which 1,000,000 shares shall
be preferred stock, par value $.10 per share. The shares may be issued from time
to time as  authorized  by the board of  directors  without the  approval of the
Corporation's shareholders except as otherwise provided in this Article V or the
rules of a national  securities  exchange  or  automated  quotation  system,  if
applicable.  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 per share.
The  consideration  for the shares,  other than cash, shall be determined by the
board of directors in accordance  with the provisions of the Tennessee  Business
Corporation Act. In the absence of actual fraud in the transaction, the judgment
of the  board  of  directors  as to the  value  of such  consideration  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  Corporation  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.


<PAGE>



      A  description  of the  different  classes  and  series  (if  any)  of the
Corporation's   capital   stock  and  a  statement  of  the   relative   powers,
designations,  preferences  and rights of the shares of each class of and series
(if any) of capital stock, and the  qualifications,  limitations or restrictions
thereof, are as follows:

      (A) Except as provided in this  Article V (or in any  amendments  thereto)
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.

      Whenever  there  shall  have  been  paid,  or  declared  and set aside for
payment,  to the holders of the outstanding  shares of any class of stock having
preference over the common stock as to the payment of dividends, the full amount
of dividends and of sinking fund,  retirement fund or other retirement payments,
if any, to which such holders are  respectively  entitled in  preference  to the
common stock, then dividends may be paid on the common stock and on any class or
series of stock  entitled to  participate  therewith as to dividends  out of any
assets  legally  available  for the payment of  dividends,  but only when and as
declared by the board of directors.

      In  the  event  of  any  liquidation,  dissolution  or  winding  up of the
Corporation,  after  there shall have been paid,  or declared  and set aside for
payment,  to  the  holders  of  the  outstanding  shares  of  any  class  having
preferences  over the  common  stock in any such  event,  the full  preferential
amounts to which they are respectively entitled, the holders of the common stock
and of any class or series of stock entitled to participate therewith,  in whole
or in part,  as to  distribution  of assets shall be entitled,  after payment or
provision  for  payment  of all debts and  liabilities  of the  Corporation,  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.

      (B) The board of directors of the  Corporation is authorized to amend this
Charter,  by adoption of articles of  amendment  effective  without  shareholder
approval, to provide for the issuance of serial preferred stock in series and to
fix the  preferences,  limitations  and  relative  rights of each  such  series,
including, but not limited to, determination of any of the following:

            (1)   the distinctive designation for each series and the number of 
      shares constituting such series;

            (2)   the voting rights, full, conditional or limited, of shares of 
      such series;

            (3) whether the shares of such series  shall be  redeemable  and, if
      so, the price or prices at which, and the terms and conditions upon which,
      such shares may be redeemed;

                                    - 2 -


<PAGE>



            (4) the  dividend  rate or the amount of dividends to be paid on the
      shares of such series,  whether  dividends shall be cumulative and, if so,
      from  which  date(s),   the  payment   date(s)  for  dividends,   and  the
      participating or other special rights, if any, with respect to dividends;

            (5) the  amount(s)  payable  upon the  shares of such  series in the
      event of voluntary or involuntary  liquidation,  dissolution or winding up
      of the Corporation;

            (6)  whether  the shares of such  series  shall be  entitled  to the
      benefit of a sinking or  retirement  fund to be applied to the purchase or
      redemption of such shares, and if so entitled, the amount of such fund and
      the manner of its application, including the price(s) at which such shares
      may be redeemed or purchased through the application of such fund;

            (7) whether the shares of such series shall be convertible  into, or
      exchangeable  for,  shares of any other  class or  classes or of any other
      series  of the  same  or any  other  class  or  classes  of  stock  of the
      Corporation  and,  if  so  convertible  or  exchangeable,  the  conversion
      price(s) or the rate(s) 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;

            (8)   the price or other consideration for which the shares of such 
      series shall be issued;

            (9) whether the shares of such series that are redeemed or converted
      shall  have the  status  of  authorized  but  unissued  shares  of  serial
      preferred  stock and whether  such shares may be reissued as shares of the
      same or any other series of serial preferred stock; and

            (10) any other designations, preferences, limitations or rights that
      are now or hereafter  permitted by applicable law and are not inconsistent
      with the provisions of this Charter.

      Each share of each  series of serial  preferred  stock shall have the same
preferences  and relative  rights as, and be identical in all respects with, all
other shares of the same series.

                        ARTICLE VI - Preemptive Rights

      No shareholder of the  Corporation  shall 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  entitled the holders thereof to subscribe for or purchase
any such shares.

                                    - 3 -


<PAGE>



                      ARTICLE VII - 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  shareholders,
purchase or otherwise  acquire shares of any class,  bonds,  debentures,  notes,
scrip, warrants,  obligations,  evidences of indebtedness or other securities of
the  Corporation  in such  manner,  upon such terms,  and in such amounts as the
board of directors shall  determine,  subject,  however,  to such limitations or
restrictions,  if any, as are  contained  in the  express  terms of any class of
shares of the Corporation outstanding at the time of the purchase or acquisition
in question or as are imposed by law.

            ARTICLE VIII - Shareholder Meetings; Cumulative Voting

      (A) A majority of the outstanding  shares of the  Corporation  entitled to
vote,  represented in person or by proxy, shall constitute a quorum at a meeting
of  shareholders.  Where  voting is by voting  group,  a  majority  of the votes
entitled to be cast on any matter by each voting group  constitutes  a quorum of
each such  voting  group for action on that  matter.  If less than a majority of
such 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.

      (B) Special  meetings of shareholders  may be called at any time, but only
by the board of directors or a committee of the board of directors that has been
duly designated by the board of directors.

      (C) There shall be no cumulative  voting by  shareholders  of any class or
series in the election of directors of the Corporation.

                            ARTICLE IX - Directors

      The number of directors of the Corporation shall be such number,  not more
than 15 (exclusive  of directors,  if any, to be elected by holders of preferred
stock of the Corporation,  voting  separately as a class),  as shall be provided
from time to time in or in accordance  with the bylaws,  provided that no action
shall be taken to decrease or increase the number of directors from time to time
unless at least  two-thirds of the directors then in office shall concur in said
action. Vacancies in the board of directors of the Corporation,  however caused,
and  newly  created  directorships  shall be  filled  only by a vote of at least
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 next meeting of
shareholders at which directors are elected.

                                    - 4 -


<PAGE>



      At the first  meeting of  shareholders  of the  Corporation,  the board of
directors of the Corporation shall be divided into three classes as nearly equal
in number as the then total number of directors constituting the entire board of
directors shall permit,  which classes shall be designated Class I, Class II and
Class III. At such meeting of shareholders,  directors assigned to Class I shall
be elected to hold  office for a term  expiring at the first  succeeding  annual
meeting of  shareholders  thereafter,  directors  assigned  to Class II shall be
elected to hold  office for a term  expiring  at the  second  succeeding  annual
meeting thereafter, and directors assigned to Class III shall be elected to hold
office for a term expiring at the third  succeeding  annual meeting  thereafter.
Thereafter, at each annual meeting of shareholders of the corporation, directors
of classes the terms of which expire at such annual meeting shall be elected for
terms of three years.

      Notwithstanding  the foregoing,  a director whose term shall expire at any
annual  meeting shall  continue to serve until such time as his successor  shall
have been duly elected and shall have been qualified  unless his position on the
board of directors  shall have been abolished by action taken to reduce the size
of the board of directors prior to said meeting.

      Should  the  number  of  directors  of the  Corporation  be  reduced,  the
directorship(s)  eliminated  shall be allocated  among classes as appropriate so
that the number of directors  in each class is as  specified in the  immediately
preceding paragraph.  The board of directors shall designate, by the name of the
incumbent(s), the position(s) to be abolished. Notwithstanding the foregoing, no
decrease in the number of directors shall have the effect of shortening the term
of any incumbent director.  Should the number of directors of the Corporation be
increased,  the  additional  directorships  shall be allocated  among classes as
appropriate so that the number of directors in each class is as specified in the
immediately preceding paragraph.

      Whenever the holders of any one or more series of  preferred  stock of the
Corporation shall have the right,  voting separately as a class, to elect one or
more directors of the Corporation,  the board of directors shall consist of said
directors  so elected in addition to the number of  directors  fixed as provided
above in this Article IX. Notwithstanding the foregoing, and except as otherwise
may be  required  by law,  whenever  the  holders  of any one or more  series of
preferred stock of the corporation shall have the right,  voting separately as a
class,  to elect  one or more  directors  of the  Corporation,  the terms of the
director  or  directors  elected  by  such  holders  shall  expire  at the  next
succeeding annual meeting of shareholders.

               ARTICLE X - Notice for Nominations and Proposals

      (A)  Nominations  for the election of directors  and proposals for any new
business to be taken up at any annual or special meeting of shareholders  may be
made by the board of directors of the  Corporation or by any  shareholder of the
Corporation  entitled to vote  generally in the election of directors.  In order
for a  shareholder  of the  Corporation  to make  any  such  nominations  and/or
proposals, 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  fewer  than 30 days  nor  more  than 60 days  prior  to any  such  meeting;
provided, however, that if notice or

                                    - 5 -


<PAGE>



public  disclosure  of the  meeting is  effected  fewer than 40 days  before the
meeting, such written notice shall be delivered or mailed, as prescribed, to the
secretary of the  Corporation not later than the close of the 10th day following
the day on which  notice of the  meeting was mailed to  shareholders.  Each such
notice given by a shareholder  with respect to  nominations  for the election of
directors  shall set forth (1) the name,  age,  business  address and, if known,
residence  address of each nominee  proposed in such notice;  (2) the  principal
occupation or employment of each such nominee; (3) the number of shares of stock
of the Corporation which are beneficially  owned by each such nominee;  (4) such
other  information  as would be required  to be  included  in a proxy  statement
soliciting  proxies  for  the  election  of the  proposed  nominee  pursuant  to
Regulation  14A of the Securities  Exchange Act of 1934, as amended,  including,
without  limitation,  such person's  written consent to being named in the proxy
statement  as a nominee and to serving as director,  if elected;  and, (5) as to
the shareholder  giving such notice,  (a) his name and address as they appear on
the  Corporation's  books  and  (b)  the  class  and  number  of  shares  of the
Corporation which are beneficially owned by such shareholder.  In addition,  the
shareholder  making such nomination shall promptly provide any other information
reasonably requested by the Corporation.

      (B) Each such notice given by a shareholder  to the secretary with respect
to business proposals to bring before a meeting shall set forth in writing as to
each  matter:  (1) a brief  description  of the  business  desired to be brought
before the meeting and the reasons for conducting  such business at the meeting;
(2) the name and  address,  as they appear on the  Corporation's  books,  of the
shareholder  proposing such business;  (3) the class and number of shares of the
Corporation  which  are  beneficially  owned  by the  shareholder;  and  (4) any
material interest of the shareholder in such business.  Notwithstanding anything
in this Charter to the contrary,  no business  shall be conducted at the meeting
except in accordance with the procedures set forth in this Article X.

      (c) The chairman of the annual or special meeting of shareholders  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  adjourned special or annual meeting of the shareholders taking place
thirty days or more thereafter.  This provision shall not require the holding of
any adjourned or special meeting of shareholders  for the purpose of considering
such defective nomination or proposal.

                       ARTICLE XI - Removal of Directors

      Notwithstanding  any other  provision of this Charter or the bylaws of the
Corporation,  no director of the  Corporation  may be removed at any time unless
for cause and upon 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 shareholders called for that purpose,  except as
otherwise required by law.

                                    - 6 -


<PAGE>




               ARTICLE XII - Elimination of Directors' Liability

      Directors of the Corporation shall have no liability to the Corporation or
its  shareholders  for  monetary  damages  for  breach  of  fiduciary  duty as a
director,  provided  that this  Article XII shall not  eliminate  liability of a
director (A) for any breach of the director's duty of loyalty to the Corporation
or its  shareholders;  (B) for acts or  omissions  that are not in good faith or
that involve  intentional  misconduct or a knowing  violation of law; or (C) for
unlawful  distributions  under  Section  48-18-304  of  the  Tennessee  Business
Corporation Act.

      If the Tennessee  Business  Corporation  Act is amended to permit  further
elimination  or  limitation  of the personal  liability of  directors,  then the
liability of directors of the Corporation  shall be eliminated or limited to the
fullest  extent  permitted  by the  Tennessee  Business  Corporation  Act, as so
amended.  Any repeal or modification of this Article XII or applicable Tennessee
law shall not  adversely  affect any right or  protection  of a director  of the
Corporation existing at the time of such repeal or modification.

                        ARTICLE XIII - Indemnification

      (A) Except as  provided in Section (B) of this  Article,  the  Corporation
shall  indemnify a director who is made a party to any threatened,  pending,  or
completed action, suit or proceeding,  whether civil, criminal,  administrative,
or  investigative  ("proceeding"),  because  he is or  was  a  director  against
liability incurred in such proceeding if (1) he conducted himself in good faith;
(2) he reasonably believed,  (a) in the case of conduct in his official capacity
with the Corporation,  that his conduct was in the  Corporation's  best interest
and,  (b) in all other  cases,  that his conduct was at least not opposed to its
best  interests;  and,  (3) in the case of any  criminal  proceeding,  he had no
reasonable cause to believe his conduct was unlawful.

      The Corporation  shall further  indemnify any director and any officer who
is not a director who was wholly successful,  on the merits or otherwise, in the
defense  of any  proceedings  to  which  he was a party  because  he is or was a
director  of the  Corporation  against  reasonable  expenses  incurred by him in
connection with the proceeding.

      (B) The  Corporation  shall not indemnify a director in connection  with a
proceeding  by or in the  right of the  Corporation  in which the  director  was
adjudged liable to the  Corporation or in connection  with any other  proceeding
charging  improper  personal  benefit to him, whether or not involving action in
his  official  capacity,  in which he was  adjudged  liable  on the  basis  that
personal benefit was improperly received by him.

      (C) The  Corporation  may pay for or  reimburse  the  reasonable  expenses
incurred  by a  director  who is a party to a  proceeding  in  advance  of final
disposition  of the proceeding if (1) the director  furnishes the  Corporation a
written  affirmation  of his good faith  belief that he has met the  standard of
conduct  set  forth  in  Section  (A)  of  this  Article;  (2) he  provides  the
Corporation a written  undertaking,  executed  personally  or on his behalf,  to
repay the  advance if it is  ultimately  determined  that he is not  entitled to
indemnification; and (3) a determination

                                    - 7 -


<PAGE>



is made that the facts then known to those  making the  determination  would not
preclude indemnification under this Article XIII.

      (D)  The  Corporation  may  not  indemnify  a  director  hereunder  unless
authorized  in the  specific  case  after a  determination  has been  made  that
indemnification  of the director is permissible in the circumstances  because he
has met the standard set forth in Section (A) of this Article. The determination
shall be made:

            (1) By  the  board  of  directors  by  majority  vote  of  a  quorum
     consisting  of directors not at the time parties to the proceeding;

            (2) If a quorum  cannot be  obtained  under  Subsection  (1) of this
      Section,  by majority vote of a committee duly  designated by the board of
      directors   (in  which   designation   directors   who  are   parties  may
      participate),  consisting  solely of two or more directors not at the time
      parties to the proceeding;

            (3)   By independent special legal counsel;

                  (a)   Selected by the board of directors or its committee in 
      the manner prescribed in Subsections (1) or (2) of this Section;

                  (b) If a quorum of the board of  directors  cannot be obtained
      under  Subsection (1) of this Section and a committee cannot be designated
      under  Subsection  (2) of this  Section,  selected by majority vote of the
      full board of directors (in which selection  directors who are parties may
      participate); or

            (4) By the  shareholders,  but  shares  owned by or voted  under the
      control of directors who are at the time parties to the proceeding may not
      be voted on the determination.

      (E) Authorization of indemnification  and evaluation that  indemnification
is  permissible  shall  be made in the same  manner  as the  determination  that
indemnification  is permissible,  except that, if the  determination  is made by
special legal counsel,  authorization  of  indemnification  and evaluation as to
reasonableness  of expenses shall be made by those entitled under Subsection (3)
of this Section to select counsel.

      (F) The  Corporation  may  indemnify  and advance  expenses to an officer,
employee or agent of the Corporation who is not a director to the same extent as
a director hereunder.

      (G) The  Corporation  may purchase and maintain  insurance on behalf of an
individual  who  is or  was a  director,  officer,  employee,  or  agent  of the
corporation,  or who,  while a  director,  officer,  employee,  or  agent of the
Corporation,  is or was serving at the request of the Corporation as a director,
officer,  partner,  trustee,  employee,  or agent of another foreign or domestic
corporation,   partnership,  joint  venture,  employee  benefit  plan  or  other
enterprise,

                                    - 8 -


<PAGE>



against  liability  asserted  against or  incurred  by him in that  capacity  or
arising from his status as a director,  officer,  employee or agent,  whether or
not the Corporation would have power to indemnify him against the same liability
hereunder.

                  ARTICLE XIV - Acquisition of Capital Stock

      (A) Five Year  Prohibition.  For a period of five years from the effective
date of the completion of the conversion of Security  Federal  Savings Bank from
mutual to stock form (which entity shall become a wholly owned subsidiary of the
Corporation upon such conversion),  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 Corporation. In addition, for a period of five years from
the completion of the conversion of Security Federal Savings Bank from mutual to
stock form, and notwithstanding any provision to the contrary in this Charter or
the bylaws of the Corporation,  where any person directly or indirectly acquires
beneficial  ownership  of more than 10% of any class of equity  security  of the
Corporation in violation of this Article XIV, the securities  beneficially owned
in excess of 10% shall not be counted as shares  entitled to vote,  shall not be
voted by any person or counted as voting  shares in  connection  with any matter
submitted  to  the  shareholders  for a  vote,  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 shareholders for a vote.

      (B)  Prohibition  After Five Years.  If, at any time after five years from
the  effective  date of the  completion of the  conversion  of Security  Federal
Savings Bank from mutual to stock form,  any person shall acquire the beneficial
ownership  of more than 10% of any class of equity  security of the  Corporation
without the prior approval by a two-thirds vote of the Continuing Directors,  as
defined in Article XV of this Charter,  then the record  holders of voting stock
of the Corporation  beneficially  owned by such acquiring person shall have only
the voting  rights set forth in this Section (B) on any matter  requiring  their
vote or consent.  With respect to each vote in excess of 10% of the voting power
of the outstanding  shares of voting stock of the corporation  which such record
holders  would  otherwise  be entitled  to cast  without  giving  effect to this
Section (b), such record holders in the aggregate shall be entitled to cast only
one-hundredth  (1/100) of a vote, and the aggregate  voting power of such record
holders,  so  limited  for  all  shares  of  voting  stock  of  the  Corporation
beneficially owned by such acquiring person, shall be allocated  proportionately
among such record holders. For each such record holder, this allocation shall be
accomplished  by multiplying the aggregate  voting power, as so limited,  of the
outstanding shares of voting stock of the Corporation beneficially owned by such
acquiring  person  by  a  fraction  whose  numerator  is  the  number  of  votes
represented by the shares of voting stock of the Corporation  owned of record by
such record holder (and which are beneficially  owned by such acquiring  person)
and whose  denominator is the total number of votes represented by the shares of
voting stock of the Corporation  that are  beneficially  owned by such acquiring
person.  A  person  who is a record  owner  of  shares  of  voting  stock of the
Corporation that are beneficially  owned  simultaneously by more than one person
shall have,  with respect to such shares,  the right to cast the least number of
votes that such person would be entitled to cast

                                    - 9 -


<PAGE>



under this Section (b) by virtue of such shares being so  beneficially  owned by
any of such acquiring persons.

      (C) Definitions.  The term "person" means an individual, a group acting in
concert, a corporation, a partnership,  an association, a joint stock company, a
trust, an  unincorporated  organization or similar  company,  a syndicate or any
other group acting in concert  formed for the purpose of  acquiring,  holding or
disposing of securities of the  Corporation.  The term "acquire"  includes every
type of acquisition, whether effected by purchase, exchange, operation of law or
otherwise.  The term "offer"  includes every offer to buy or otherwise  acquire,
solicitation of an offer to sell, tender offer for or request for invitation for
tenders of, a security or interest in a security for value.  The term "acting in
concert"  includes (1) knowing  participation  in a joint  activity or conscious
parallel  action  towards a common  goal  whether or not  pursuant to an express
agreement and (2) a combination  or pooling of voting or other  interests in the
Corporation's  outstanding shares for a common purpose pursuant to any contract,
understanding,  relationship, agreement or other arrangement, whether written or
otherwise.  The term  "beneficial  ownership"  shall have the meaning defined in
Rule 13d-3 of the General Rules and  Regulations  under the Securities  Exchange
Act of 1934.

      (D)  Exclusion  for  Underwriters,  Employee  Benefit  Plans  and  Certain
Proxies.  The restrictions  contained in this Article XIV shall not apply to (1)
any underwriter or member of an underwriting or selling group involving a public
sale or  resale  of  securities  of the  Corporation  or a  subsidiary  thereof;
provided,  however,  that  upon  completion  of  the  sale  or  resale  of  such
securities,  no such underwriter or member of such selling group is a beneficial
owner of more than 10% of any class of equity security of the  Corporation;  (2)
any proxy granted to one or more Continuing Directors,  as defined in Article XV
of this Charter,  by a shareholder of the Corporation;  (3) any employee benefit
plans  of the  Corporation  or a  subsidiary  thereof;  or (4)  any  transaction
approved in advance by a majority of such Continuing Directors. In addition, the
Continuing Directors, as defined in Article XV of this Charter, the officers and
employees of the Corporation and its subsidiaries, the directors of subsidiaries
of the  Corporation,  the  employee  benefit  plans of the  Corporation  and its
subsidiaries,  entities  organized  or  established  by the  Corporation  or any
subsidiary  thereof  pursuant  to the  terms  of such  plans  and  trustees  and
fiduciaries  with  respect to such plans  acting in such  capacity  shall not be
deemed to be a group with respect to their beneficial  ownership of voting stock
of the  Corporation  solely by  virtue of their  being  directors,  officers  or
employees  of the  Corporation  or a  subsidiary  thereof  or by  virtue  of the
Continuing Directors, as defined in Article XV of this Charter, the officers and
employees  of  the  Corporation  and  its  subsidiaries  and  the  directors  of
subsidiaries  of  the  Corporation  being  fiduciaries  or  beneficiaries  of an
employee  benefit plan of the  Corporation  or a subsidiary of the  Corporation.
Notwithstanding  the  foregoing,  no  director,   officer  or  employee  of  the
Corporation or any of its subsidiaries, or group of any of them, shall be exempt
from the provisions of this Article XIV should any such person or group become a
beneficial  owner  of more  than  10% of any  class of  equity  security  of the
Corporation.

      (E) Determinations.  A majority of the Continuing Directors, as defined in
Article  XV of this  Charter,  shall  have the power to  construe  and apply the
provisions of this Article XIV

                                    - 10 -


<PAGE>



and to  make  all  determinations  necessary  or  desirable  to  implement  such
provisions,  including but not limited to matters with respect to (1) the number
of  shares  beneficially  owned by any  person;  (2)  whether  a  person  has an
agreement,  arrangement or understanding with another as to the matters referred
to in the definition of beneficial  ownership;  (3) the application of any other
definition or operative provision of this Article XIV to the given facts; or (4)
any other matter  relating to the  applicability  or effect of this Article XIV.
Any  constructions,  applications  or  determinations  made  by  the  Continuing
Directors,  as defined in Article XV of this  Charter,  pursuant to this article
XIV in good faith and on the basis of such  information  and  assistance  as was
then reasonably  available for such purpose shall be conclusive and binding upon
the Corporation and its shareholders.

                ARTICLE XV - Approval of Business Combinations

      The  shareholder  vote  required  to  approve a Business  Combination  (as
hereinafter  defined)  shall be as set forth in this  Article XV, in addition to
any other requirements under applicable law.

      (A) (1) Except as  otherwise  expressly  provided in this  Article XV, the
      affirmative  vote of the holders of (i) at 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  two-thirds  of the  outstanding  shares of each such class or
      series) and (ii) 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,  share  exchange  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  security
            device,  of all or any Substantial Part (as hereinafter  defined) of
            the assets of the  Corporation  (including  without  limitation  any
            voting  securities of a subsidiary)  or of a subsidiary to a Related
            Person;

                  (c)   any merger or consolidation of a Related Person with or 
            into the Corporation or a subsidiary;

                  (d) 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 a Related
            Person to the Corporation or a subsidiary;

                  (e)   the  issuance of any securities of the Corporation or  a
            subsidiary to a Related Person;

                                    - 11 -


<PAGE>




                  (f)   the  acquisition  by  the Corporation or a subsidiary 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 Section (A).

            (2) Such  affirmative  vote shall be  required  notwithstanding  any
      other  provision of this  Charter,  any provision of law, or any agreement
      with any national  securities exchange or automated quotation system which
      might otherwise permit a lesser vote or no vote.

            (3) The term "Business Combination" as used in this Article XV shall
      mean  any  transaction  which  is  referred  to in  any  one  or  more  of
      Subsections (1)(a) through (1)(h) of this Section.

      (B) The  provisions of Section (A) of this Article 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
Charter,  any  provisions  of law or any agreement  with any federal  regulatory
agency,  national  securities  exchange or automated  quotation  system,  if the
Business  Combination  shall have been  approved by at least  two-thirds  of the
Continuing  Directors (as hereinafter  defined);  provided,  however,  that such
approval  shall be effective only if obtained at a meeting at which a Continuing
Director Quorum (as hereinafter defined) is present.

      (C) For the purpose of this Article XV the following definitions apply:

            (1) The  term  "Related  Person"  shall  mean  (a)  any  individual,
      corporation, partnership or other person or entity which together with its
      "affiliates"  (as that term is defined in Rule 12b-2 of the General  Rules
      and Regulations under the Securities  Exchange Act of 1934)  "beneficially
      owns" (as that term is  defined  in Rule  13d-3 of the  General  Rules and
      Regulations  under the  Securities  Exchange act of 1934) in the aggregate
      10%  or  more  of  the  outstanding  shares  of the  common  stock  of the
      Corporation;  and (b) any  "affiliate"  (as that term is  defined  in Rule
      12b-2 under the Securities  Exchange Act of 1934) of any such  individual,
      corporation,  partnership or other person or entity.  Without  limitation,
      any shares of the common stock of the Corporation which any Related Person
      has the right to acquire  pursuant  to any  agreement,  upon  exercise  of
      conversion  rights,  warrants  or  options  or  otherwise  shall be deemed
      "beneficially owned" by such Related Person.

                                    - 12 -


<PAGE>



            (2) The term  "Substantial  Part" shall mean more than 25 percent of
      the total  assets  of the  Corporation,  as of the end of its most  recent
      fiscal year ending prior to the time the determination is made.

            (3) The term  "Continuing  Director"  shall  mean any  member of the
      board of directors of the Corporation  who is unaffiliated  with a Related
      Person and was a member of the board of  directors  prior to the time that
      the  Related  Person  became a  Related  Person,  and any  successor  of a
      Continuing Director who is recommended to succeed a Continuing Director by
      a majority of Continuing Directors then on the board of directors.

            (4) The  term  "Continuing  Director  Quorum"  shall  mean at  least
      two-thirds of the  Continuing  Directors  capable of exercising the powers
      conferred on them.

      (D) In addition to Sections (A) through (C) of this Article, the Tennessee
Business Combination Act, as amended, shall apply to the Corporation;  provided,
however,  that Section  48-35-207(1) of the Tennessee  Business  Combination Act
shall not apply to the Corporation.

               ARTICLE XVI - Evaluation of Business Combinations

      In connection with the exercise of its judgment in determining  what is in
the best interests of the Corporation and of the shareholders, when evaluating a
Business  Combination  (as defined in Article XV of this Charter) or a tender or
exchange offer, the board of directors of the Corporation  shall, in addition to
considering  the adequacy of the amount to be paid in  connection  with any such
transaction,  consider all of the following  factors and any other factors which
it deems relevant: (A) the social and economic effects of the transaction on the
Corporation, its subsidiaries,  employees,  depositors, loan and other customers
and creditors and the other elements of the communities in which the Corporation
and its  subsidiaries  operate or are located;  (B) the  business and  financial
condition and earnings  prospects of the acquiring person or entity,  including,
but not limited  to, debt  service  and other  existing  financial  obligations,
financial  obligations  to be incurred in connection  with the  acquisition  and
other likely financial  obligations of the acquiring  person or entity,  and the
possible effect of such conditions upon the Corporation and its subsidiaries and
the  other  elements  of the  communities  in  which  the  Corporation  and  its
subsidiaries  operate or are located;  and (C) the  competence,  experience  and
integrity of the acquiring person or entity and its or their management.

                   ARTICLE XVII - Control Share Acquisitions

      "Control  share  acquisitions,"  as defined in  Section  48-35-302  of the
Tennessee Code,  respecting the shares of the  Corporation  shall be governed by
and subject to the provisions of the Tennessee  Control Share  Acquisition  Act,
and Sections  48-35-308 and 48-35-309 of the Tennessee Control Share Acquisition
Act shall apply to the Corporation.

                                    - 13 -


<PAGE>



                         ARTICLE XVIII - Incorporator

      The name,  address and zip code of the incorporator of the Corporation are
Peter W. Hampton, 632 East Elk Avenue, Elizabethton, Tennessee 37643.

                       ARTICLE XIX - Amendment of Bylaws

      To the extent  permitted by the Tennessee  Business  Corporation  Act, the
board of directors of the Corporation is expressly authorized to repeal,  alter,
amend or rescind  the  bylaws of the  Corporation  by vote of a majority  of the
board of  directors  at a legal  meeting  held in  accordance  with the  bylaws.
Notwithstanding  any  other  provision  of this  Charter  or the  bylaws  of the
Corporation  (and  notwithstanding  the fact that some lesser  percentage may be
specified by law), the bylaws shall be repealed,  altered,  amended or rescinded
by the  shareholders  of the  Corporation  only by vote 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 shareholders  called for that purpose  (provided
that notice of such  proposed  repeal,  alteration,  amendment or  rescission is
included in the notice of such meeting).

                       ARTICLE XX - Amendment of Charter

      The Corporation reserves the right to repeal,  alter, amend or rescind any
provision contained in this Charter in the manner now or hereafter prescribed by
law, and all rights conferred on shareholders herein are granted subject to this
reservation. Notwithstanding the foregoing, the provisions set forth in Articles
VIII, IX, X, XI, XII, XIII,  XIV, XV, XVI, XVII and XIX of this Charter and this
Article XX may not be  repealed,  altered,  amended or  rescinded in any respect
unless the same is approved by the affirmative  vote of the holders 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 a single
class) cast at a meeting of the shareholders  called for that purpose  (provided
that notice of such  proposed  repeal,  alteration,  amendment or  rescission is
included in the notice of such  meeting);  except that such repeal,  alteration,
amendment or rescission may be made 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, as defined in Article XV of this Charter.



                                    - 14 -






                                    EXHIBIT 4


<PAGE>
================================================================================
COMMON STOCK                      SFB BANCORP, INC.                        CUSIP
CERTIFICATE NO.

                               INCORPORATED UNDER THE
                           LAWS OF THE STATE OF TENNESSEE      SEE REVERSE FOR
                                                             CERTAIN DEFINITIONS

      THIS CERTIFIES THAT:

      IS THE OWNER OF:

                FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK,
                            $0.10 PAR VALUE PER SHARE OF

                                  SFB Bancorp, Inc.

      The shares  represented 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 the
surrender of this certificate properly endorsed. This certificate and the shares
represented  hereby are issued and shall be held  subject to all the  provisions
contained  in  the  corporation's  official  corporate  papers  filed  with  the
Secretary  of the  State of  Tennessee  (copies  of which  are on file  with the
Transfer  Agent),  to all of the  provisions  the holder by  acceptance  hereof,
assents.

      This certificate is not valid unless  countersigned  and registered by the
Transfer Agent and Registrar.

                THIS SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT
                          FEDERALLY INSURED OR GUARANTEED.

     In Witness  Whereof,  SFB Bancorp,  Inc. has caused this  certificate to be
executed by the  facsimile  signatures of its duly  authorized  officers and has
caused a facsimile of its corporate seal to be hereunto affixed.

DATED:

- ------------------------------------         -----------------------------------
PRESIDENT                                                              SECRETARY

                                        SEAL
                                  Incorporated 1997

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



<PAGE>
                                SFB BANCORP, INC.

      The shares  represented  by this  certificate  are subject to a limitation
contained  in  the  certificate  of   incorporation   of  the  corporation  (the
"Certificate")  to the effect  that in no event  shall any  record  owner of any
outstanding common stock which is beneficially owned, directly or indirectly, by
a person who  beneficially  owns in excess of 10% of the  outstanding  shares of
common  stock ( the  "Limit") be entitled or permitted to any vote in respect of
shares  held in excess of the Limit and may have  their  voting  rights  reduced
below the  Limit.  In  addition,  for five years  from the  initial  sale of the
corporation's  common stock, no person or entity may offer to acquire or acquire
over 10% of the then outstanding shares of any class of equity securities of the
corporation.

      The Board of Directors of the corporation is authorized by  resolution(s),
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, and
relative, participating, optional, or other special rights of the shares of each
such series and the qualifications,  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
in the election of directors of the corporation. The Certificate also includes a
provision the effect of which is to require the approval of not less than 80% of
the  corporation's  voting  stock prior to the  corporation  engaging in certain
business  combinations (as defined in the Certificate)  with a person who is the
beneficial owner of 10% or more of the corporation's  outstanding  voting stock,
or  with  an  affiliate  or  associate   of  the   corporation   (a   "Principal
Stockholder"). This restriction does not apply if certain approvals are obtained
from the Board of  Directors.  The  affirmative  vote of  holders  of 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)  is  required  to  amend  this  and  certain  other   provisions  of  the
Certificate.

      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>                            <C>                 <C>  
TEN COM -    as tenants in common           UNIF TRANS MIN ACT -   _______________Custodian_______________
                                                                       (Cus)                   (Minor)
TEN ENT -    as tenants by the entireties                          under Uniform Transfers to Minors Act

JT TEN  -    as joint tenants with right of                        -----------------------
             survivorship and not as tenants                                (State)
             in common
</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 OR
OTHER IDENTIFYING NUMBER OF ASSIGNEE

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

- --------------------------------------------------------------------------------
  (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS INCLUDING 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 _____________________   X_________________________________________________

                              X_________________________________________________

      NOTICE: The signatures to this assignment must correspond with the name(s)
as  written  upon  the face of the  certificate  in  every  particular,  without
alteration or enlargement or any change whatever.

SIGNATURE(S) GUARANTEED:______________________________________________________
                        THE SIGNATURE(S) SHOULD  BE  GUARANTEED  BY  AN ELIGIBLE
                        GUARANTOR INSTITUTION (BANKS, STOCKBROKERS, SAVINGS AND
                        LOAN ASSOCIATIONS, AND CREDIT UNIONS WITH MEMBERSHIP IN
                        AN  APPROVED  SIGNATURE  GUARANTEE  MEDALLION  PROGRAM)
                        PURSUANT TO S.E.C. RULE 17Ad-15.
<PAGE>


Countersigned and Registered:




                               -------------------------------------------------
                               Transfer Agent and Registrar



                               -------------------------------------------------
                               Authorized Signature




                                   EXHIBIT 5.1


<PAGE>

                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                Attorneys at Law
                               One Franklin Square
                               1301 K Street, N.W.
                                 Suite 700 East
                             Washington, D.C. 20005
                            Telephone: (202) 434-4660
                           Telecopier: (202) 434-4661


March 17, 1997

Board of Directors
SFB Bancorp, Inc.
632 East Elk Avenue

Elizabethton, Tennessee 37643-3378

      Re:   Registration Statement Under the Securities Act of 1933

Ladies and Gentlemen:

      This opinion is rendered in connection with the Registration  Statement on
Form SB-2 to be filed with the  Securities  and  Exchange  Commission  under the
Securities Act of 1933 relating to the offer and sale of up to 767,000 shares of
common stock,  par value $0.10 per share (the "Common  Stock"),  of SFB Bancorp,
Inc. (the "Company"),  including shares to be issued to certain employee benefit
plans of the  Company  and its  subsidiary.  The Common  Stock is proposed to be
issued  pursuant to the Plan of  Conversion  (the  "Plan") of  Security  Federal
Savings  Bank  (the  "Savings  Bank")  in  connection  with the  Savings  Bank's
conversion  from a mutual savings bank form of  organization  to a stock savings
bank form of organization and reorganization  into a wholly-owned  subsidiary of
the Company (the  "Conversion").  As special counsel to the Savings Bank and the
Company, we have reviewed the corporate proceedings relating to the Plan and the
Conversion  and such other legal matters as we have deemed  appropriate  for the
purpose of rendering this opinion.

      Based on the  foregoing,  we are of the opinion  that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
issued in accordance  with the terms of the Plan against full payment  therefor,
be validly issued, fully paid, and non-assessable  shares of Common Stock of the
Company.

      This opinion is given as of the date hereof and we assume no obligation to
advise you of changes that may hereafter be brought to our attention.

<PAGE>

Board of Directors
March 17, 1997
Page Two

      We hereby  consent to the use of this opinion and to the  reference to our
firm appearing in the Company's  Prospectus  under the headings "The  Conversion
Effects of  Conversion  to Stock Form on  Depositors  and  Borrowers of Security
Federal Savings Bank - Tax Effects" and "Legal and Tax Matters." We also consent
to any  references  to our legal  opinion  referred to under the  aforementioned
headings in the Prospectus.

                                Very truly yours,


                                /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                MALIZIA, SPIDI, SLOANE & FISCH, P.C.







                                   EXHIBIT 5.2


<PAGE>
                        Feldman Financial Advisors, Inc.
- --------------------------------------------------------------------------------
                                                   1725 K Street, N.., Suite 205
                                                            Washington, DC 20006
                                              (202) 467-6662, FAX (202) 467-6963



March 17, 1997

Board of Directors
Security Federal Savings Bank
632 East Elk Avenue
Elizabethon, Tennessee  37643

Gentlemen:

It is the opinion of Feldman  Financial  Advisors,  Inc., that the  subscription
rights to be  received  by the  eligible  account  holders  and  other  eligible
subscribers of Security Federal Savings Bank (the "Bank"),  pursuant to the Plan
of  Conversion  adopted by the Board of Directors  of the Bank,  do not have any
economic  value  at the time of  distribution  or at the  time  the  rights  are
exercised in the subscription offering.

Such opinion is based on the fact that the  subscription  rights are acquired by
the  recipients  without  payment  therefor,  are  nontransferable  and of short
duration,  and afford the recipients the right only to purchase  common stock of
SFB  Bancorp,  Inc., the holding company formed to acquire all of the capital
stock of the Bank,  at a price equal to its  estimated  pro forma market  value,
which will be the same price at which  unsubscribed  shares  will be sold in the
community offering.

Sincerely,




/s/Feldman Financial Advisors, Inc.
FELDMAN FINANCIAL ADVISORS, INC.







                                   EXHIBIT 8.1


<PAGE>
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                Attorneys at Law
                               One Franklin Square
                               1301 K Street, N.W.
                                 Suite 700 East
                             Washington, D.C. 20005
                            Telephone: (202) 434-4660
                           Telecopier: (202) 434-4661


March 14, 1997

Board of Directors
Security Federal Savings Bank
632 Elk Avenue
Elizabethtown, Tennessee  37643-3373

         Re:      Federal Income Tax Opinion Relating to Conversion of the Bank
                  from a Federally-Chartered Mutual Savings Bank to a Federally-
                  Chartered Stock Savings Bank and Simultaneous Acquisition of
                  the Stock of the Stock Savings Bank by a Holding Company
                  --------------------------------------------------------

Dear Board Members:

         In accordance with your request,  set forth  hereinbelow is the opinion
of this firm relating to certain federal income tax consequences of the proposed
conversion (the "Conversion") of Security Federal Savings Bank (the "Bank") from
a federally-chartered mutual savings bank to a federally-chartered capital stock
savings bank (the "Stock Bank"), and simultaneous  formation of a parent holding
company (the "Holding  Company") which will acquire all of the outstanding stock
of the Stock Bank.

         We  have  examined  such  corporate  records,  certificates  and  other
documents as we have considered  necessary or appropriate  for this opinion.  In
such examination,  we have accepted,  and have not independently  verified,  the
authenticity  of all original  documents,  the  accuracy of all copies,  and the
genuineness of all signatures.

                               STATEMENT OF FACTS
                               ------------------

         Based  solely  upon  our  review  of  such  documents,  and  upon  such
information  as the Bank has  provided  to us  (which we have not  attempted  to
verify in any respect), and in reliance upon such documents and information,  we
understand  that the Conversion and the relevant facts with respect  thereto are
as follows:

         The Bank is a  federally-chartered  mutual  savings  bank.  As a mutual
institution,  the Bank has no authorized  capital stock.  Instead,  the Bank, in
mutual form, has a unique equity


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 2

structure. A savings depositor of the Bank is entitled to interest income on his
or her account balance as declared and paid by the Bank. A savings depositor has
no right to a distribution of any earnings of the Bank, but rather these amounts
become retained earnings of the Bank.  However,  a savings depositor has a right
to share pro rata, with respect to the withdrawal value of his or her respective
savings account, in any liquidation  proceeds  distributed in the event the Bank
is ever  liquidated.  Voting  rights in the Bank are held by its members,  i.e.,
savings depositors and certain borrowers.  Each savings depositor is entitled to
cast one vote for each $100 or a fraction thereof of the withdrawal value of the
member's  account and each borrower  member is entitled to one vote. Each member
shall  have a maximum of 1,000  votes.  All of the  interests  held by a savings
depositor in the Bank cease when such depositor  closes his or her accounts with
the Bank.

         The Board of Directors of the Bank has decided that in order to promote
the growth and expansion of the Bank through the raising of additional  capital,
it would be  advantageous  for the Bank to  convert  from a  federally-chartered
mutual savings bank to a  federally-chartered  capital stock savings bank and to
have the Holding Company simultaneously acquire all the stock of the Stock Bank.
It is proposed  pursuant to a plan of  conversion  (the  "Plan") that the Bank's
certificate of incorporation to operate as a mutual institution be amended and a
new  certificate  of  incorporation  be  acquired  to allow it to  continue  its
operations  in the form of a  federally-chartered  capital  stock  savings bank.
Further,  the Bank's Board of Directors has determined  that in order to provide
greater flexibility in future operations of the Bank, including  diversification
of business opportunities and acquisitions, it is advantageous to have the stock
of the Stock Bank held by a parent  holding  company.  The Plan provides for the
conversion of the Bank from  mutual-to-stock  form,  and an appraisal of the pro
forma  market  value of the stock of the Stock  Bank,  which stock will be owned
solely by the Holding Company. The Plan must be approved by the Office of Thrift
Supervision  ("OTS"),  and by an affirmative  vote of at least a majority of the
total  votes  eligible  to be cast at a special  meeting of the  Bank's  members
called to vote on the Plan.

         The Holding  Company  has been  formed for the purpose of the  proposed
transaction  described  herein,  to engage  in  business  as a savings  and loan
holding  company  and to hold all of the stock of the Stock  Bank.  The  Holding
Company will issue shares of its voting common stock  ("Holding  Company Stock")
upon completion of the  Conversion,  as described  below, to persons  purchasing
such shares  through a  Subscription  Offering  and to the  general  public in a
Community Offering.

         Following  regulatory  approval,  the Plan provides for the issuance of
shares of Holding Company Stock to eligible depositors and borrowers of the Bank
and others as described below and set forth in the Plan. The aggregate  purchase
price at which all shares of  Holding  Company  Stock  will be offered  and sold
pursuant to the Plan will be equal to the  estimated  pro forma  market value of
the Bank at the time of the Conversion as held as a subsidiary of the Holding


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 3

Company.  The  estimated  pro  forma  market  value  will  be  determined  by an
independent appraiser.  Pursuant to the Plan, all such shares of Holding Company
Stock will be issued and sold at a uniform price per share.  The  Conversion and
the sale of newly  issued  shares of the stock of the Stock Bank to the  Holding
Company will be deemed  effective  concurrently  with the closing of the sale of
Holding Company Stock.

         As required by OTS regulations, shares of Holding Company Stock will be
offered  pursuant  to  non-transferable  subscription  rights  on the  basis  of
preference  categories.  All shares must be sold and to the extent that  Holding
Company Stock is available,  no subscriber will be allowed to purchase less than
25 shares of Holding Company Stock,  provided that the aggregate  purchase price
does not exceed $500. The Bank has  established  various  preference  categories
under which shares of Holding  Company  Stock may be  purchased  and a community
offering  category  for the sale of shares not  purchased  under the  preference
categories.  (If the third preference category is determined to be inappropriate
to this  conversion  transaction,  then  there  will  only be  three  preference
categories  consisting of the first, second and fourth preference categories set
forth below, and all references herein to Supplemental  Eligible Account Holders
and the  Supplemental  Eligibility  Record Date shall not be  applicable  to the
subject transaction.)

         The first  preference  category  is  reserved  for the Bank's  Eligible
Account  Holders.  The Plan  defines  "Eligible  Account  Holders" as any person
holding a  qualifying  deposit.  The Plan  defines  "qualifying  deposit" as the
aggregate  balance of all savings  accounts of an Eligible Account Holder in the
Bank at the close of business on December 31,  1995,  which is at least equal to
$50.00.  Once a savings  account  holder of the Bank  qualifies  as an  Eligible
Account  Holder,  he or she  will  receive,  without  payment,  non-transferable
subscription rights to purchase Holding Company Stock. The number of shares that
each Eligible Account Holder may subscribe to is equal to the greater of (a) the
maximum  purchase  limitation  established for the Community  Offering;  (b) one
tenth of one percent of the total  offering of shares;  or (c) fifteen times the
product  (rounded down to the next whole  number)  obtained by  multiplying  the
total  number of shares of Holding  Company  Stock to be issued by a fraction of
which the  numerator  is the amount of the  qualifying  deposit of the  Eligible
Account  Holder  and the  denominator  is the  total  amount  of the  qualifying
deposits  of all  Eligible  Account  Holders  in the  Bank.  If there is an over
subscription,  shares  will be  allocated  among  subscribing  Eligible  Account
Holders so as to permit each such account  holder,  to the extent  possible,  to
purchase a number of shares sufficient to make his or her total allocation equal
to the  lesser of 100  shares or the  number  of  shares  subscribed  for by the
Eligible Account Holder.  Any shares not then allocated shall be allocated among
the subscribing  Eligible Account Holders on an equitable basis,  related to the
amounts of their  respective  deposits  as  compared  to the total  deposits  of
Eligible  Account  Holders  on the  Eligibility  Record  Date.  Non-transferable
subscription  rights to purchase  Holding Company Stock received by officers and
directors of the Bank and their associates based on their increased  deposits in
the Bank in the one year period  preceding the Eligibility  Record Date shall be
subordinated   to  all   other   subscriptions   involving   the   exercise   of
nontransferable


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 4

subscription  rights to purchase shares of Holding Company Stock under the first
preference category.

         The second preference  category is reserved for tax-qualified  employee
stock benefit plans of the Stock Bank. The Plan defines "tax qualified  employee
stock benefit plans" as any defined benefit plan or defined  contribution  plan,
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
("Code").  Under the Plan, the Stock Bank's tax-qualified employee stock benefit
plans may subscribe  for up to 10% of the shares of Holding  Company Stock to be
offered in the Conversion.

         The third preference  category is reserved for the Bank's  Supplemental
Eligible  Account  Holders.  The Plan  defines  "Supplemental  Eligible  Account
Holder" as any person  (other than  officers or  directors of the Bank and their
associates)  holding  a  deposit  in the Bank on the  last  day of the  calendar
quarter preceding the approval of the Plan by the OTS ("Supplemental Eligibility
Record  Date").  This third  preference  category will only be used in the event
that the Eligibility Record Date is more than 15 months prior to the date of the
latest  amendment to the Application for Approval of Conversion on Form AC filed
prior to approval by the OTS. The third preference  category  provides that each
Supplemental   Eligible   Account   Holder  will   receive,   without   payment,
nontransferable  subscription  rights to purchase  Holding  Company Stock to the
extent that such shares of Holding Company Stock are available after  satisfying
subscriptions  for shares in the first and second  preference  categories above.
The  number  of shares  to which a  Supplemental  Eligible  Account  Holder  may
subscribe to is the greater of (a) the maximum purchase  limitation  established
for the Community  Offering;  (b) one-tenth of one percent of the total offering
of shares;  or (c)  fifteen  times the product  (rounded  down to the next whole
number)  obtained  by  multiplying  the total  number of the  shares of  Holding
Company Stock to be issued by a fraction of which the numerator is the amount of
the  qualifying  deposit of the  Supplemental  Eligible  Account  Holder and the
denominator  is the total  amount of the deposits of all  Supplemental  Eligible
Account Holders on the Supplemental Eligibility Record Date. Subscription rights
received pursuant to the third preference  category shall be subordinated to all
rights  under the  first  and  second  preference  categories.  Non-transferable
subscription rights to be received by a Supplemental  Eligible Account Holder in
the third  preference  category  shall be  reduced  by the  subscription  rights
received by such account  holder as an Eligible  Account  Holder under the first
and second preference categories.  In the event of an over subscription,  shares
will be allocated so as to enable each Supplemental  Eligible Account Holder, to
the extent  possible,  to purchase a number of shares  sufficient to make his or
her total  allocation,  including shares  previously  allocated in the first and
second  preference  categories,  equal to 100 shares or the total  amount of his
subscription,  whichever  is  less.  Any  shares  not  then  allocated  shall be
allocated  among the  subscribing  Supplemental  Eligible  Account Holders on an
equitable basis related to the amounts of their respective  qualifying  deposits
as compared to the total  qualifying  deposits of Supplemental  Eligible Account
Holders on the Supplemental Eligibility Record Date.


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 5

         If there is no over  subscription  of the Holding  Company Stock in the
first,  second and third preference  categories,  the fourth preference category
becomes  operable.  In the  fourth  preference  category,  members  of the  Bank
entitled to vote at the  special  meeting of members to approve the Plan who are
not Eligible  Account Holders or Supplemental  Eligible  Account Holders ("Other
Members") will receive,  without payment,  non-transferable  subscription rights
entitling  them to purchase  Holding  Company  Stock.  Each other  member  shall
receive  subscription  rights to purchase up to the maximum purchase  limitation
established for the Community  Offering or one-tenth of one percent of the total
offering of shares, to the extent that such stock is available.  In the event of
an over  subscription by Other Members,  Holding Company Stock will be allocated
pro rata according to the number of shares subscribed for by each Other Member.

         If there  is no over  subscription  for  Holding  Company  Stock in the
Subscription Offering,  concurrently or subsequent to the Subscription Offering,
the Holding  Company  Stock may be offered  through a  Community  Offering in an
amount equal to the greater of the maximum purchase  limitation  established for
the  Community  Offering or  one-tenth  of one percent of the total  offering of
shares giving  preference to persons  residing in the counties in which the Bank
has offices under such terms and  conditions as may be  established by the Board
of  Directors of the Bank.  Orders for Holding  Company  Stock  submitted in the
Community  Offering will be  subordinated  to orders for stock  submitted in the
Subscription  Offering.  In the event of an over  subscription  in the Community
Offering,  the shares shall be allocated pro rata on the basis of the amounts of
the respective orders.

         The Plan further  provides for  limitations  upon  purchases of Holding
Company  Stock.  Specifically,  any  person by  himself  or  herself  or with an
associate  or a group of persons  acting in concert may  subscribe  for not more
than such number of shares as shall equal $250,000 divided by the Purchase Price
(as such term is defined in the Plan), except that Tax-Qualified  Employee Stock
Benefit  Plans may  purchase  up to 10% of the total  shares of Holding  Company
Stock offered.  Subject to any required regulatory approval and the requirements
of applicable laws and regulations, the Bank may increase or decrease any of the
purchase limitations set forth herein at any time. The Board of Directors of the
Bank may, in its sole discretion, increase the maximum purchase limitation up to
5.0%. Requests to purchase additional shares of Holding Company Stock under this
provision will be allocated by the Board of Directors on a pro rata basis giving
priority in accordance with the priority rights set forth in the Plan.  Officers
and directors of the Bank and their associates may not purchase in the aggregate
more  than 35% of the  Holding  Company  Stock  offered  pursuant  to the  Plan.
Directors of the Bank will not be deemed associates or a group acting in concert
solely as a result of their  membership  on the board of  directors of the Bank.
All of the shares of Holding  Company Stock  purchased by officers and directors
will be subject to certain restrictions on sale for a period of one year.


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 6

         The Plan provides that no person will be issued any subscription rights
or be permitted to purchase any Holding  Company Stock if such person resides in
a foreign  country or in a state of the United  States with respect to which all
of the  following  apply:  (a) a small number of persons  otherwise  eligible to
subscribe  for shares  under the Plan reside in such state;  (b) the issuance of
subscription  rights or the offer or sale of the Holding  Company  Stock in such
state, would require the Bank or the Holding Company under the securities law of
such state to register as a broker or dealer or to register or otherwise qualify
its  securities  for  sale  in  such  state;   and  (c)  such   registration  or
qualification would be impracticable for reasons of cost or otherwise.

         The Plan also provides for the  establishment of a Liquidation  Account
by  the  Stock  Bank  for  the  benefit  of all  Eligible  Account  Holders  and
Supplemental  Eligible Account Holders (if applicable).  The Liquidation Account
will  be  equal  in  amount  to the net  worth  of the  Bank on the  date of the
Conversion.  The  establishment  of the Liquidation  Account will not operate to
restrict the use or  application  of any of the net worth  accounts of the Stock
Bank,  except that the Stock Bank will not declare or pay cash  dividends  on or
repurchase  any of its stock if the  result  thereof  would be to reduce its net
worth  below the amount  required  to  maintain  the  Liquidation  Account.  The
Liquidation  Account  will be for the  benefit  of the Bank's  Eligible  Account
Holders and Supplemental  Eligible Account Holders who maintain  accounts in the
Bank at the time of the Conversion.  All such account  holders,  including those
not  entitled  to  subscription  rights for  reasons of foreign or  out-of-state
residency  (as  described  above),  will  have an  interest  in the  Liquidation
Account.  The  interest an Eligible  Account  Holder and  Supplemental  Eligible
Account  Holder  will  have a right  to  receive,  in the  event  of a  complete
liquidation  of  the  Stock  Bank,  is  a  liquidation   distribution  from  the
Liquidation  Account  in the  amount  of the then  current  adjusted  subaccount
balances for savings accounts then held,  prior to any liquidation  distribution
being made with respect to capital stock of the Stock Bank.

         The  initial  subaccount  balance  for a  savings  account  held  by an
Eligible  Account Holder and/or  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
savings account,  and the denominator is the total amount of qualifying deposits
of all Eligible Account Holders and Supplemental Eligible Account Holders in the
Stock Bank. The initial subaccount  balance will never be increased,  but may be
decreased  if the  deposit  balance  in any  qualifying  savings  account of any
Eligible  Account  Holder or any savings  account of any  Supplemental  Eligible
Account Holder on any annual closing date subsequent to the  Eligibility  Record
Date or Supplemental  Eligibility Record Date, whichever is applicable,  is less
than the lesser of (1) the deposit  balance in the savings  account at the close
of business on any other  annual  closing  date  subsequent  to the  Eligibility
Record Date or the  Supplemental  Eligibility  Record Date, or (2) the amount of
the qualifying  deposit in such savings  account.  In such event, the subaccount
balance for the savings  account  will be adjusted by reducing  each  subaccount
balance in an amount  proportionate  to the  reduction  in the  savings  account
balance.


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 7

Once  decreased,  the Plan  provides that the  subaccount  balance will never be
subsequently increased, and if the savings account of an Eligible Account Holder
or  Supplemental  Eligible  Account  Holder is closed,  the  related  subaccount
balance in the Liquidation Account will be reduced to zero.

         The net proceeds from the sale of all of the shares of Holding  Company
Stock will become the permanent capital of the Holding Company,  and the Holding
Company  will in turn  purchase  100% of the  stock  issued  by Stock  Bank,  in
exchange for up to 50% of the Holding  Company's  stock offering net proceeds or
such  other  percentage  as is  approved  by the  Board  of  Directors  with the
concurrence of the OTS.

         Following  the  Conversion,  voting  rights in the Stock Bank will rest
exclusively in the sole holder of its capital stock, the Holding Company. Voting
rights in the  Holding  Company  will rest  exclusively  in the  holders  of the
Holding  Company Stock.  The  Conversion  will not interrupt the business of the
Bank,  and its  business  will  continue  as usual  under the Stock  Bank.  Each
depositor will retain a withdrawable savings account or accounts equal in amount
to the withdrawable account or accounts at the time of the Conversion.  Mortgage
loans of the Bank will remain unchanged and retain their same characteristics in
the Stock Bank after the Conversion.  The Stock Bank will continue membership in
the Federal Home Loan Bank  System,  and will remain  subject to the  regulatory
authority of the OTS.  Deposits in the Stock Bank will continue to be insured by
the Federal Deposit  Insurance  Corporation up to applicable limits of insurance
coverage.

         Immediately prior to the Conversion,  the Bank will have a positive net
worth in accordance with generally accepted accounting principles.

         The  savings  account  holders  of the Bank  will pay  expenses  of the
Conversion  solely  attributable  to them,  if any;  the  Bank  will pay its own
expenses of the Conversion and will not pay any expenses solely  attributable to
its savings account holders or to the purchasers of Holding Company Stock.

                          REPRESENTATIONS BY MANAGEMENT
                          -----------------------------

         In connection with the proposed Conversion,  the following  statements,
representations and declarations have been made to us by management of the Bank:

         1. The fair market  value of the  withdrawable  savings  accounts  plus
interests  in the  Liquidation  Account of the Stock  Bank to be  constructively
received  under the Plan will in each instance be equal to the fair market value
of the  withdrawable  savings  accounts  of the  Bank  surrendered  in  exchange
therefor.  All  proprietary  rights  in the Bank  form an  integral  part of the
withdrawable savings accounts being surrendered in the exchange.


<PAGE>


Board of Directors
Security Federal Savings Bank

March 14, 1997
Page 8

         2.  The  Holding  Company  and  the  Stock  Bank  each  have no plan or
intention to redeem or otherwise acquire any of the Holding Company Stock issued
in the proposed transaction.

         3. Immediately  following the consummation of the proposed transaction,
the Stock Bank will  possess  the same assets and  liabilities  as the Bank held
immediately  prior to the proposed  transaction,  plus proceeds from the sale of
its stock to the Holding Company.  Assets used to pay expenses of the Conversion
(without  reference  to  the  expenses  of the  Subscription  Offering  and  the
Community  Offering) and all  distributions  (except for regular normal interest
payments  made by the Bank  immediately  preceding the  Conversion)  will in the
aggregate  constitute  less than one percent (1%) of the assets of the Bank, net
of liabilities associated with such assets, and will be paid by the Bank and the
Holding  Company from the proceeds of the  Subscription  Offering and  Community
Offering.

         4. Following the Conversion,  the Stock Bank will continue to engage in
its business in substantially the same manner as engaged in by the Bank prior to
the  Conversion.  The Stock Bank has no plan or  intention  to sell or otherwise
dispose of any of its assets, except in the ordinary course of business.

         5.  Compensation  to be  paid  to  depositor-employees  of the  Holding
Company,  the Bank or the Stock Bank will be  commensurate  with amounts paid to
third parties bargaining at arm's length for similar services.

         6. The  aggregate  fair market value of the  "qualifying  deposits" (as
that  term  is  defined  in the  Plan)  held  by  Eligible  Account  Holders  or
Supplemental  Eligible  Account  Holders  (if  applicable)  as of the  close  of
business on the Eligibility Record Date or Supplemental  Eligibility Record Date
(if  applicable)  entitled  to  interests  in  the  Liquidation  Account  to  be
established  by the Stock Bank  equalled or exceeded 99% of the  aggregate  fair
market  value of all savings  accounts  (including  those  accounts of less than
$50.00) in the Bank as of the close of business on such date.

         7. No shares of Holding  Company  Stock or stock of the Stock Bank will
be issued to or purchased by  depositor-employees  of the Bank or the Stock Bank
at a discount or as compensation in the proposed transaction.

         8. No cash or  property  will be given  to  Eligible  Account  Holders,
Supplemental  Eligible  Account  Holders  (if  any),  or  others  in lieu of (a)
non-transferable  subscription  rights  or (b) an  interest  in the  Liquidation
Account of the Stock Bank.

         9. The Bank has  utilized a reserve  for bad debts in  accordance  with
Section 593 of the Code for tax years beginning prior to 1996 and, following the
Conversion, the Stock Bank


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 9

shall utilize a reserve for bad debts in accordance with Section 585 of the Code
(due to the repeal of Code Section 593).

         10. The Bank and the Stock Bank are corporations  within the meaning of
Section 7701(a)(3) of the Code.

         11. The  exercise  price of the  subscription  rights  received  by the
Bank's Eligible Account Holders, Supplemental Eligible Account Holders and Other
Members to purchase Holding Company Stock to be issued in the Conversion will be
equal to the fair market value of the Holding  Company  Stock at the time of the
completion  of  the  proposed   transaction  as  determined  by  an  independent
appraisal. The Bank has received an opinion from an independent appraiser to the
effect that the  subscription  rights to be received  under the Plan do not have
any value.

         12. The Bank's savings  depositors  will pay expenses of the Conversion
solely attributable to them, if any. The Holding Company, the Stock Bank and the
Bank will pay their own expenses for the proposed  transaction  and will not pay
any expenses  solely  attributable  to the savings  depositors or to the Holding
Company stockholders.

         13. The Eligible  Account  Holders' and  Supplemental  Eligible Account
Holders'  proprietary  interest  in the Bank arise  solely by virtue of the fact
that they are account holders in the Bank.

         14. The Holding  Company has no plan or intention  to issue  additional
equity interests following the proposed transaction.

         15.  At the time of the  proposed  transaction,  the Bank will not have
outstanding any warrants, options,  convertible securities, or any other type of
right  pursuant  to which any person  could  acquire an equity  interest  in the
Holding Company or the Stock Bank.

         16.  The  Stock  Bank  has no plan or  intention  to sell or  otherwise
dispose of any of the assets of the Bank  acquired in the  proposed  transaction
(except for dispositions,  including deposit  withdrawals,  made in the ordinary
course of business).

         17.  The  liabilities  of the Bank  assumed  by the Stock Bank plus the
liabilities,  if any, to which the transferred  assets are subject were incurred
by the Bank in the ordinary  course of its business and are associated  with the
assets transferred.

         18. The Bank is not under the  jurisdiction of a court in a Title 11 or
similar case within the meaning of Section 368(a)(3)(A) of the Code.


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 10

         19. At the time of the proposed  transaction,  the fair market value of
the assets of the Bank on a going  concern  basis will  exceed the amount of its
liabilities plus the amount of liability to which its assets are subject.

                               OPINION OF COUNSEL
                               ------------------

Based solely upon the foregoing information,  we render the following opinion of
counsel:

         1.  The  change  in  the  form  of   operation   of  the  Bank  from  a
federally-chartered  mutual savings bank to a federally-chartered  capital stock
savings bank, as described above,  will constitute a  reorganization  within the
meaning  of  Section  368(a)(1)(F)  of the  Code,  and no gain  or loss  will be
recognized  to  either  the  Bank  or to the  Stock  Bank  as a  result  of such
conversion  (See Rev.  Rul.  80-105,  1980-1 C.B. 78; Rev. Rul.  96-29,  1996-24
I.R.B.  5). The Bank and the Stock Bank will each be a party to a reorganization
within the meaning of Section 368(b) of the Code (Rev. Rul. 72-206,  1972-1 C.B.
104).

         2. No gain or loss will be  recognized by the Stock Bank on the receipt
of money in  exchange  for shares of Stock Bank  stock  (Section  1032(a) of the
Code).

         3. The Holding  Company will  recognize no gain or loss upon receipt of
money in exchange for shares of Holding  Company Stock  (Section  1032(a) of the
Code).

         4. The  assets of the Bank will have the same basis in the hands of the
Stock  Bank as in the  hands of the  Bank  immediately  prior to the  Conversion
(Section 362(b) of the Code).

         5. The  holding  period of the assets of the Bank to be received by the
Stock Bank will include the period during which the assets were held by the Bank
prior to the Conversion (Section 1223(2) of the Code).

         6. No gain or loss will be recognized by the Eligible  Account Holders,
Supplemental  Eligible  Account  Holders and Other  Members of the Bank upon the
issuance to them of withdrawable  savings accounts in the Stock Bank in the same
dollar  amount as their  savings  accounts  in the Bank plus an  interest in the
Liquidation Account of the Stock Bank, as described above, in exchange for their
savings accounts in the Bank (Section 354(a) of the Code).

         7. The basis of the savings  accounts in the Stock Bank received by the
account  holders  of the  Bank  will be the same as the  basis of their  savings
accounts in the Bank surrendered in exchange therefor (Section  358(a)(1)).  The
basis of the interests in the Liquidation  Account of the Stock Bank received by
the Eligible Account Holders and  Supplemental  Eligible Account Holders will be
zero, that being the cost of such property.  (Paulsen v. Commissioner,  469 U.S.
131, 139 (1985)). The basis of the non-transferable


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 11

subscription rights will be zero, provided that such subscription rights are not
deemed to have a fair market value and that the subscription price of such stock
issuable  upon exercise of such rights is equal to the fair market value of such
stock.  The basis of the Holding Company Stock to its  stockholders  will be the
purchase  price  thereof,  increased by the basis,  if any, of the  subscription
rights  exercised,  (Section  1012 of the Code).  The holding  period of Holding
Company  Stock  will  commence  upon  the  effective  date  of  exercise  of the
subscription rights (Section 1223(6) of the Code).

         8.  Provided  that the  amount  to be paid for  Holding  Company  Stock
pursuant to the  subscription  rights is equal to the fair market  value of such
Holding  Company Stock,  no gain or loss will be recognized by Eligible  Account
Holders,  Supplemental Eligible Account Holders and Other Members under the Plan
upon the distribution to them of nontransferable subscription rights to purchase
shares of Holding Company Stock.

         9. The part of the taxable year of the Bank before the  Conversion  and
the part of the  taxable  year of the  Stock  Bank  after  the  Conversion  will
constitute  a single  taxable  year of the Stock Bank.  (See Rev.  Rul.  57-276,
1957-1 C.B. 126). Consequently,  the Bank will not be required to file a federal
income tax return for any portion of such taxable year (Section 1.381(b)-1(a)(2)
of the Treasury Regulations).

         10.  As  provided  by  Section   381(c)(2)  of  the  Code  and  Section
1.381(c)(2)-1  of the Treasury  Regulations,  the Stock Bank will succeed to and
take into account the earnings and profits or deficit in earnings and profits of
the Bank as of the date or dates of transfer.

         11.  Pursuant to the  provisions  of Section  381(c)(4) of the Code and
Section 1.381(c)(4)-1(a)(1)(ii) of the Treasury Regulations, the Stock Bank will
succeed to and take into account,  immediately after the  reorganization,  those
accounts of the Bank which  represent  bad debt reserves in respect of which the
Bank has taken a bad debt  deduction  for taxable  years ending on or before the
date of the transfer.  The bad debt reserves will not be required to be restored
to the gross income of either the Bank or the Stock Bank for the taxable year of
the transfer,  and such bad debt  reserves  will have the same  character in the
hands of the Stock  Bank as they  would  have had in the hands of the Bank if no
distribution or transfer had occurred.

         12. Regardless of book entries made for the creation of the Liquidation
Account,  the Conversion,  as described above, will not diminish the accumulated
earnings and profits of the Stock Bank available for the subsequent distribution
of dividends within the meaning of Section 316 of the Code (Section  1.312-11(b)
and (c) of the Treasury Regulations).

         13. The creation of the Liquidation Account on the records of the Stock
Bank will have no effect on the  taxable  income of the Bank or the Stock  Bank,
deductions or additions to


<PAGE>


Board of Directors
Security Federal Savings Bank
March 14, 1997
Page 12

reserves  for bad debts  previously  made  under  Section  593 of the  Code,  or
distributions to shareholders  under Section 593(e).  (Rev. Rul. 68-475,  1968-2
C.B. 259).

         14. For  purposes  of Section  381 of the Code,  the Stock Bank will be
treated  the same as the Bank would have been had there been no  reorganization.
Accordingly,  the taxable year of the Bank will not end on the effective date of
the proposed transaction merely because of the transfer of assets of the Bank to
the Stock Bank and the tax  attributes of the Bank  enumerated in Section 381(c)
will  be  taken  into  account  by the  Stock  Bank  as if  there  had  been  no
reorganization (Section 1.381(b)-1(a)(2)) of the Treasury Regulations).

         No opinion is  expressed  as to the tax  treatment  of the  transaction
under the  provisions  of any of the  other  sections  of the Code and  Treasury
Regulations  which may also be applicable  thereto,  or under federal law, or to
the tax  treatment  of any  conditions  existing  at the  time  of,  or  effects
resulting from, the transactions which are not specifically covered by the items
set forth above.  Notwithstanding  any  reference to Code Section 381 above,  no
opinion is  expressed or intended to be  expressed  herein as to the effect,  if
any,  of this  transaction  on the  continued  existence  of, the  carryover  or
carryback of, or the  limitation  on, any net  operating  losses (if any) of the
Bank or its successor, the Stock Bank, under the Code.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Application  for Conversion on Form AC of the Bank to be filed with the OTS, the
Application  H-(e)(1)-S of the Holding Company to be filed with the OTS, and the
Registration  Statement on Form S-1 of the Holding Company to be filed under the
Securities  Act of 1933,  as amended,  and to the  reference  of our firm in the
prospectus related to this opinion.

                                        Very truly yours,



                                        /s/Malizia, Spidi Sloane & Fisch, P.C.
                                        MALIZIA, SPIDI, SLOANE & FISCH, P.C.





                                   EXHIBIT 8.2


<PAGE>
                                    [LOGO]

                                     CRISP
                                    HUGHES

                               - & CO., L.L.P. -

                 CERTIFIED PUBLIC ACCOUNTANTS AND CONSULTANTS

                                                            March 17, 1997

Board of Directors
Security Federal Savings Bank

SFB Bancorp, Inc.
632 East Elk Avenue
Elizabethton, TN

Gentlemen:

You have  requested an opinion  from this firm  regarding  the tax  consequences
under  the  laws  of  the  State  of  Tennessee  regarding  the  mutual-to-stock
conversion  (the  "Conversion")  of Security  Federal Savings Bank (the "Savings
Bank") to a  federally-chartered  capital stock savings bank (the "Stock Savings
Bank")  and  simultaneous  acquisition  of all the  capital  stock of the  Stock
Savings Bank by a parent  savings bank holding  company (the "Holding  Company")
pursuant to a Plan of Conversion adopted by the Board of Directors.

You have  previously  received  an opinion of counsel  ("Federal  Tax  Opinion")
stating that the  Conversion  of the Savings  Bank under the Plan of  Conversion
would not result in adverse federal income tax  consequences to the Savings Bank
or to its account  holders  under the Internal  Revenue Code of 1986, as amended
("Code").  The Federal  Tax Opinion  holds that the  Conversion  qualifies  as a
tax-free  reorganization under Section 368(a)(1)(F) of the Code. The Federal Tax
Opinion rendered is predicated upon Revenue Ruling 80-105, 1980-1 C.B. 78, which
holds that a similar transaction  qualified as a tax-free  reorganization  under
Section  368(a)(1)(F) of the Code. The Federal Tax Opinion  provides that, based
upon the facts and  circumstances  attendant  to the  Conversion  of the Savings
Bank, no adverse  federal  income tax  consequences  would result to the Savings
Bank or its  account  holders  by  virtue of the  implementation  of the Plan of
Conversion.

Based upon the facts and  circumstances  attendant to the Conversion as detailed
in the Plan of Conversion  and as described in the Federal Tax Opinion,  and the
provisions of the Code and the Federal Tax Opinion  rendered,  it is our opinion
that the laws of the State of Tennessee will, for income tax purposes, treat the
conversion  transaction  as detailed in the Plan of  Conversion  in an identical
manner as it is treated by the Internal Revenue Service for income tax purposes,
and that  under  such  state law no  adverse  income  tax  consequences  will be
incurred  by either the Savings  Bank or its account  holders as a result of the
implementation of the Plan of Conversion.


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

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


Board of Directors
Security Federal Savings Bank
SFB Bancorp, Inc.
March 17, 1997
Page 2

The opinion herein expressed  specially does not include,  without limitation by
the  specification  thereof,  an opinion  with respect to any  franchise  tax or
capital  stock taxes which might result from the  implementation  of the Plan of
Conversion.

We hereby consent to the filing of this opinion as an exhibit to the Application
for  Conversion or similar  filings of the Savings Bank filed with the Office of
Thrift  Supervision  (OTS),  the  filing of this  opinion  as an  exhibit to the
application  of the Holding  Company to be filed with the OTS, and the filing of
this  opinion as an exhibit to the Holding  Company'  Registration  Statement on
Form SB-2 ("Form SB-2") to be filed with the Securities and Exchange Commission,
and to reference to our firm in the prospectus  contained in the application for
conversion, Form SB-2 and documents related to this opinion.

                           CRISP HUGHES & CO., L.L.P.


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







                                   EXHIBIT 10


<PAGE>
                         SECURITY FEDERAL SAVINGS BANK

                              EMPLOYMENT AGREEMENT
                              --------------------

      THIS AGREEMENT entered into this 18th day of December 1996, by and between
Security  Federal  Savings Bank, a Federal  mutual savings bank (the "Bank") and
Peter W. Hampton (the "Employee").

      WHEREAS, the Employee has heretofore been employed by the Bank
as President and is experienced in all phases of the business of
the Bank; and

      WHEREAS,  the parties  desire by this writing to set forth the  continuing
employment relationship of the Bank and the Employee.

      NOW, THEREFORE, it is AGREED as follows:

      1.  Employment.  The Employee is employed in the capacity as the President
of the Bank.  The  Employee  shall  render such  administrative  and  management
services to the Bank and to any to- be-formed parent holding company  ("Parent")
as are currently  rendered and as are customarily  performed by persons situated
in a similar executive capacity.  The Employee shall promote the business of the
Bank and  Parent.  The  Employee's  other  duties  shall be such as the Board of
Directors  for the Bank (the "Board of  Directors"  or "Board") may from time to
time reasonably direct, including normal duties as an officer of the Bank.

      2. Base Compensation.  The Bank agrees to pay the Employee during the term
of this  Agreement a salary at the rate of $73,614  per  annum,  payable in cash
not less frequently than monthly;  provided,  that the rate of such salary shall
be reviewed by the Board of Directors not less often than annually, and Employee
shall be entitled to receive  annually an increase at such percentage or in such
an amount as the Board of  Directors in its sole  discretion  may decide at such
time.

      3.  Discretionary  Bonus. The Employee shall be entitled to participate in
an equitable  manner with all other senior  management  employees of the Bank in
discretionary  bonuses  that may be  authorized  and  declared  by the  Board of
Directors  to its  senior  management  employees  from  time to  time.  No other
compensation provided for in this Agreement shall be deemed a substitute for the
Employee's  right  to  participate  in such  discretionary  bonuses  when and as
declared by the Board of Directors.


<PAGE>



      4. (a)  Participation  in Retirement and Medical Plans. The Employee shall
be  entitled  to  participate  in any  plan of the  Bank  relating  to  pension,
profit-sharing,   or  other   retirement   benefits  and  medical   coverage  or
reimbursement  plans that the Bank may adopt for the  benefit of its  employees.
Additionally,  Employee's  dependent  family shall be eligible to participate in
medical and dental  insurance  plans sponsored by the Association or Parent with
the cost of such premiums paid by the Association.

      (b)  Employee  Benefits;  Expenses.  The  Employee  shall be  eligible  to
participate in any fringe benefits which may be or may become  applicable to the
Bank's senior management employees,  including by example,  participation in any
stock option or incentive  plans adopted by the Board of Directors of Bank, club
memberships,  a reasonable  expense  account,  and any other  benefits which are
commensurate  with the  responsibilities  and  functions  to be performed by the
Employee  under  this  Agreement.  The Bank  shall  reimburse  Employee  for all
reasonable  out-of-pocket expenses which Employee shall incur in connection with
his service for the Bank.

      5. Term. The term of employment of Employee under this Agreement  shall be
for the period  commencing on the effective date of the Federal stock charter of
the Bank  ("Effective  Date")  and ending  thirty-six  (36)  months  thereafter.
Additionally,  not later than each annual  anniversary  date from the  Effective
Date,  the term of  employment  under this  Agreement  shall be extended  for an
additional one year period beyond the then effective expiration date so that the
remaining term shall  thereafter be thirty-six  months upon a determination  and
resolution of the Board of Directors  that the  performance  of the Employee has
met the  requirements  and  standards  of the  Board,  and that the term of such
Agreement shall be extended.

      6.    Loyalty; Noncompetition.

      (a)  The  Employee  shall  devote  his  full  time  and  attention  to the
performance  of  his  employment  under  this  Agreement.  During  the  term  of
Employee's employment under this Agreement, the Employee shall not engage in any
business or activity  contrary to the business  affairs or interests of the Bank
or Parent.

      (b)  Nothing  contained  in this  Section 6 shall be deemed to  prevent or
limit the right of Employee to invest in the capital  stock or other  securities
of any  business  dissimilar  from that of the Bank or Parent,  or,  solely as a
passive or minority investor, in any business.

      7.    Standards.        The Employee shall perform his duties
under this Agreement in accordance with such reasonable standards
expected of employees with comparable positions in comparable
organizations and as may be established from time to time by the
Board of Directors.

                                      2


<PAGE>




      8.  Vacation  and Sick  Leave.  At such  reasonable  times as the Board of
Directors  shall in its  discretion  permit,  the  Employee  shall be  entitled,
without loss of pay, to absent himself  voluntarily  from the performance of his
employment  under this Agreement,  with all such voluntary  absences to count as
vacation time; provided that:

      (a) The Employee shall be entitled to annual  vacation leave in accordance
with the policies as are periodically  established by the Board of Directors for
senior  management  employees of the Bank,  but in no event in an amount of less
four weeks of paid vacation per calendar year.

      (b)  The  Employee  shall  not  be  entitled  to  receive  any  additional
compensation from the Bank on account of his failure to take vacation leave, and
Employee  shall not be entitled to  accumulate  unused  vacation from one fiscal
year to the next,  except to the extent authorized by the Board of Directors for
senior management employees of the Bank.

      (c) The  Employee  shall be entitled  to an annual  sick leave  benefit as
established  by the Board of Directors  for senior  management  employees of the
Bank.  In the event that any sick leave  benefit shall not have been used during
any year,  such  leave  shall  accrue to  subsequent  years  only to the  extent
authorized by the Board of Directors for employees of the Bank.

      9.    Termination and Termination Pay.

      The Employee's  employment  under this Agreement  shall be terminated upon
any of the following occurrences:

      (a) The death of the Employee during the term of this Agreement,  in which
event the Employee's  estate shall be entitled to receive the  compensation  due
the  Employee  through  the  last  day of the  third  calendar  month  in  which
Employee's death shall have occurred.

      (b) The Board of Directors may terminate the Employee's  employment at any
time, but any termination by the Board of Directors  other than  termination for
Just Cause,  shall not prejudice the Employee's  right to  compensation or other
benefits  under the  Agreement.  The  Employee  shall  have no right to  receive
compensation or other benefits for any period after  termination for Just Cause.
The Board may within its sole  discretion,  acting in good faith,  terminate the
Employee for Just Cause and shall notify such Employee accordingly.  Termination
for "Just Cause" shall include  termination  because of the Employee's  personal
dishonesty, incompetence, willful misconduct, breach of fiduciary duty involving
personal profit, intentional failure to perform stated duties, willful violation
of any law, rule or regulation (other

                                      3


<PAGE>



than traffic  violations or similar  offenses) or final cease-and- desist order,
or material breach of any provision of the Agreement.

      (c)  Except as  provided  pursuant  to  Section  12  herein,  in the event
Employee's  employment  under  this  Agreement  is  terminated  by the  Board of
Directors without Just Cause, the Bank shall be obligated to continue to pay the
Employee  the salary  provided  pursuant to Section 2 herein,  up to the date of
termination  of  the  remaining  term  (including  any  renewal  term)  of  this
Agreement, but in no event for a period of less than twelve months, and the cost
of Employee obtaining all health, life, disability, and other benefits which the
Employee  would be eligible to  participate  in through such date based upon the
benefit levels  substantially equal to those being provided Employee at the date
of termination of employment.

      (d)  If  the  Employee  is  removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Sections  8(e)(4) or 8(g)(1) of the Federal  Deposit  Insurance Act ("FDIA") (12
U.S.C.  1818(e)(4) and (g)(1)), all obligations of the Bank under this Agreement
shall terminate, as of the effective date of the order, but the vested rights of
the parties shall not be affected.

      (e) If the Bank is in default (as defined in Section  3(x)(1) of FDIA) all
obligations under this Agreement shall terminate as of the date of default,  but
this paragraph shall not affect any vested rights of the contracting parties.

      (f) All obligations  under this Agreement  shall be terminated,  except to
the extent  determined that  continuation of this Agreement is necessary for the
continued  operation  of the Bank:  (i) by the  Director of the Office of Thrift
Supervision  ("Director of OTS"),  or his or her designee,  at the time that the
Federal  Deposit  Insurance   Corporation   ("FDIC")  or  the  Resolution  Trust
Corporation  enters into an agreement to provide  assistance  to or on behalf of
the Bank under the authority  contained in Section 13(c) of FDIA; or (ii) by the
Director of the OTS, or his or her  designee,  at the time that the  Director of
the OTS,  or his or her  designee  approves  a  supervisory  merger  to  resolve
problems  related to operation of the Bank or when the Bank is determined by the
Director of the OTS to be in an unsafe or unsound  condition.  Any rights of the
parties that have already vested, however, shall not be affected by such action.

      (g) The  voluntary  termination  by the  Employee  during the term of this
Agreement  with the delivery of no less than 30 days written notice to the Board
of Directors,  other than pursuant to Section 12(b),  in which case the Employee
shall be entitled  to receive  only the  compensation,  vested  rights,  and all
employee benefits up to the date of such termination.

                                      4


<PAGE>



      (h) Notwithstanding  anything herein to the contrary, any payments made to
the Employee  pursuant to the Agreement,  or otherwise,  shall be subject to and
conditioned   upon  compliance  with  12  USC  ss.1828(k)  and  any  regulations
promulgated thereunder.

      10.  Suspension  of  Employment  . If the  Employee  is  suspended  and/or
temporarily  prohibited from  participating in the conduct of the Bank's affairs
by a notice  served  under  Section  8(e)(3)  or (g)(1)  of the FDIA (12  U.S.C.
1818(e)(3)  and (g)(1)),  the Bank's  obligations  under the Agreement  shall be
suspended as of the date of service,  unless stayed by appropriate  proceedings.
If the charges in the notice are  dismissed,  the Bank may within its discretion
(i) pay the Employee all or part of the compensation withheld while its contract
obligations were suspended and (ii) reinstate any of its obligations  which were
suspended.

      11. Disability.  If the Employee shall become disabled or incapacitated to
the extent  that he is unable to  perform  his  duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Employee  shall  nevertheless  continue  to
receive the compensation and benefits provided under the terms of this Agreement
as follows:  100% of such  compensation  and benefits for a period of 12 months,
but not exceeding the remaining  term of the  Agreement,  and 65% thereafter for
the remainder of the term of the Agreement.  Such benefits noted herein shall be
reduced by any benefits  otherwise  provided to the Employee  during such period
under the  provisions  of  disability  insurance  coverage  in  effect  for Bank
employees.  Thereafter,  Employee shall be eligible to receive benefits provided
by the Bank under the provisions of disability  insurance coverage in effect for
Bank employees.  Upon returning to active full-time  employment,  the Employee's
full  compensation  as set forth in this Agreement shall be reinstated as of the
date of commencement of such activities.  In the event that the Employee returns
to active  employment on other than a full-time basis, then his compensation (as
set forth in Section 2 of this Agreement)  shall be reduced in proportion to the
time  spent  in said  employment,  or as shall  otherwise  be  agreed  to by the
parties.

      12.   Change in Control.

      (a) Notwithstanding any provision herein to the contrary,  in the event of
the  involuntary  termination of Employee's  employment  during the term of this
Agreement  following  any change in control of the Bank or Parent,  absent  Just
Cause,  Employee  shall be paid an amount equal to the product of 2.99 times the
Employee's  "base  amount"  as defined in  Section  280G(b)(3)  of the  Internal
Revenue  Code of 1986,  as amended  (the  "Code")  and  regulations  promulgated
thereunder. Said sum shall be paid, at the option of Employee, either in one (1)
lump sum within thirty (30) days of such  termination  discounted to the present
value of such payment  using as the discount  rate the "prime rate" as published
in the Wall

                                      5


<PAGE>



Street  Journal  Eastern  Edition as of the date of such payment minus 100 basis
points, or in periodic payments over the next 36 months or the remaining term of
this  Agreement  whichever is less,  as if  Employee's  employment  had not been
terminated,  and such  payments  shall be in lieu of any other  future  payments
which the Employee  would be otherwise  entitled to receive  under  Section 9 of
this Agreement.  Notwithstanding the forgoing,  all sums payable hereunder shall
be  reduced  in such  manner and to such  extent so that no such  payments  made
hereunder when  aggregated with all other payments to be made to the Employee by
the  Bank or the  Parent  shall be  deemed  an  "excess  parachute  payment"  in
accordance  with  Section  280G of the Code and be  subject  to the  excise  tax
provided at Section  4999(a) of the Code. The term "control"  shall refer to the
ownership,  holding  or power to vote  more than 25% of the  Parent's  or Bank's
voting  stock,  the control of the  election  of a majority  of the  Parent's or
Bank's directors, or the exercise of a controlling influence over the management
or policies of the Parent or Bank by any person or by persons  acting as a group
within the meaning of Section 13(d) of the Securities  Exchange Act of 1934. The
term "person"  means an individual  other than the Employee,  or a  corporation,
partnership,   trust,   association,   joint  venture,  pool,  syndicate,   sole
proprietorship,  unincorporated  organization  or any other  form of entity  not
specifically listed herein.

      (b) Notwithstanding any other provision of this Agreement to the contrary,
Employee  may  voluntarily  terminate  his  employment  during  the term of this
Agreement  following  a change in control of the Bank or  Parent,  and  Employee
shall thereupon be entitled to receive the payment described in Section 12(a) of
this Agreement,  upon the occurrence,  or within ninety (90) days thereafter, of
any of the following events,  which have not been consented to in advance by the
Employee in  writing:  (i) if  Employee  would be required to move his  personal
residence or perform his principal  executive  functions  more than  thirty-five
(35)  miles  from  the  Employee's  primary  office  as of the  signing  of this
Agreement;  (ii) if in the organizational  structure of the Bank, Employee would
be required to report to a person or persons  other than the Board of  Directors
of the  Bank;  (iii)  if the  Bank  should  fail  to  maintain  Employee's  base
compensation  in effect as of the date of the Change in Control and the existing
employee  benefits plans,  including  material fringe benefit,  stock option and
retirement plans; (iv) if Employee would be assigned duties and responsibilities
other than those normally  associated with his position as referenced at Section
1, herein; (v) if Employee's  responsibilities or authority have in any way been
materially  diminished or reduced; or (vi) if Employee would not be reelected to
the Board of Directors of the Bank.

      13.   Successors and Assigns.

      (a) This  Agreement  shall inure to the benefit of and be binding upon any
corporate or other successor of the Bank or Parent which shall acquire, directly
or indirectly, by merger,

                                      6


<PAGE>



consolidation, purchase or otherwise, all or substantially all of
the assets or stock of the Bank or Parent.

      (b) Since the Bank is  contracting  for the unique and personal  skills of
the Employee,  the Employee  shall be precluded from assigning or delegating his
rights or duties  hereunder  without first  obtaining the written consent of the
Bank.

      14.   Amendments.  No amendments or additions to this Agreement
shall be binding upon the parties hereto unless made in writing and
signed by both parties, except as herein otherwise specifically
provided.

      15.   Applicable Law.  This agreement shall be governed all
respects whether as to validity, construction, capacity,
performance or otherwise, by the laws of the State of Tennessee,
except to the extent that Federal law shall be deemed to apply.

      16.  Severability.  The  provisions  of this  Agreement  shall  be  deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other 
provisions hereof.

      17.  Arbitration.  Any  controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association  ("AAA")  nearest to the home  office of the Bank,  and
judgment upon the award rendered may be entered in any court having jurisdiction
thereof,  except to the extend  that the parties  may  otherwise  reach a mutual
settlement of such issue.  Further, the settlement of the dispute to be approved
by the Board of the Bank may include a provision  for the  reimbursement  by the
Bank to the Employee for all reasonable costs and expenses, including reasonable
attorneys' fees, arising from such dispute, proceedings or actions, or the Board
of the Bank or the Parent may authorize such  reimbursement  of such  reasonable
costs and expenses by separate action upon a written action and determination of
the Board following settlement of the dispute.  Such reimbursement shall be paid
within  ten (10) days of  Employee  furnishing  to the Bank or Parent  evidence,
which may be in the form, among other things, of a canceled check or receipt, of
any costs or expenses incurred by Employee.

      18. Entire  Agreement.  This Agreement  together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.

                                      7


<PAGE>



      IN WITNESS  WHEREOF,  the parties have executed this  Agreement on the day
and first hereinabove written.

                                    Security Federal Savings Bank

ATTEST:                             By: /s/Donald W. Tetrick
                                        ---------------------------------------


/s/John R. Crockett
- ---------------------------------
Secretary

WITNESS:


/s/George S. Brown                  /s/Peter W. Hampton  
- ---------------------------------   --------------------------------------------
                                    Peter W. Hampton, Employee




                                  EXHIBIT 23.2


<PAGE>
                        Consent of Independent Auditors

We have issued our report dated January 27, 1997,  accompanying the consolidated
financial  statements of Security Federal Savings Bank and Subsidiary  contained
in the  Application  to Convert a Mutual  Savings Bank to a Stock Owned  Savings
Bank of Security  Federal  Savings Bank and in the  Registration  Statement  and
accompanying  prospectus  of SFB  Bancorp,  Inc.  We  consent  to the use of the
aforementioned  report in the  Application to Convert a Mutual Savings Bank to a
Stock  Owned  Savings  Bank  of  Security  Federal  Savings  Bank,  and  in  the
Registration Statement and prospectus,  and to the use of our name as it appears
under the caption "Experts" and "Legal and Tax Opinions."





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

Asheville, North Carolina
March 17, 1997









                                  EXHIBIT 23.3


<PAGE>

                        Feldman Financial Advisors, Inc.
- --------------------------------------------------------------------------------
                                                    1725 K Street, NW, Suite 205
                                                            Washington, DC 20006
                                              (202) 467-6862, FAX (202) 467-6963



March 17, 1997

Board of Directors
Security Federal Savings Bank
632 East Elk Avenue
Elizabethon, Tennessee  37643

Gentlemen:

We hereby  consent to the use of our name and summary of our valuation  opinion,
as referenced in the  Application  for Approval of Conversion  ("Form AC") filed
with the Office of Thrift  Supervision  by Security  Federal  Savings  Bank (the
"Bank"),  regarding  the  estimated  pro  forma  market  value  of the  Bank  in
connection with its conversion from mutual to stock form and  simultaneous  sale
of shares of common stock by SFB Bancorp, Inc. (the "Holding  Company"). We also
consent to  reference  in the Form AC the summary of our opinion as to the value
of subscription rights granted by the Bank. We further consent to the use of our
name and summary  opinions  as  noted above in the  Registration  Statement  and
Prospectus  filed  by  the  Holding  Company  with  the  Securities and Exchange
Commission.

Sincerely,



/s/Feldman Financial Advisors, Inc.
FELDMAN FINANCIAL ADVISORS, INC.




<TABLE> <S> <C>


<ARTICLE>                                           9
<MULTIPLIER>                                    1,000
       
<S>                                            <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   DEC-31-1996
<CASH>                                            396
<INT-BEARING-DEPOSITS>                          1,018
<FED-FUNDS-SOLD>                                    0
<TRADING-ASSETS>                                    0
<INVESTMENTS-HELD-FOR-SALE>                     6,365
<INVESTMENTS-CARRYING>                          7,649
<INVESTMENTS-MARKET>                            7,372
<LOANS>                                        36,808
<ALLOWANCE>                                       304
<TOTAL-ASSETS>                                 46,579
<DEPOSITS>                                     40,765
<SHORT-TERM>                                      800
<LIABILITIES-OTHER>                               338
<LONG-TERM>                                         0
                               0
                                         0
<COMMON>                                            0
<OTHER-SE>                                      4,676
<TOTAL-LIABILITIES-AND-EQUITY>                 46,579
<INTEREST-LOAN>                                 2,940
<INTEREST-INVEST>                                 469
<INTEREST-OTHER>                                   65
<INTEREST-TOTAL>                                3,474
<INTEREST-DEPOSIT>                              1,975
<INTEREST-EXPENSE>                              1,977
<INTEREST-INCOME-NET>                           1,497
<LOAN-LOSSES>                                      30
<SECURITIES-GAINS>                                 (2)
<EXPENSE-OTHER>                                 1,204
<INCOME-PRETAX>                                   419
<INCOME-PRE-EXTRAORDINARY>                        419
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                      262
<EPS-PRIMARY>                                       0
<EPS-DILUTED>                                       0
<YIELD-ACTUAL>                                   3.36
<LOANS-NON>                                       311
<LOANS-PAST>                                        0
<LOANS-TROUBLED>                                    0
<LOANS-PROBLEM>                                     0
<ALLOWANCE-OPEN>                                  279
<CHARGE-OFFS>                                       5
<RECOVERIES>                                        0
<ALLOWANCE-CLOSE>                                 304
<ALLOWANCE-DOMESTIC>                              304
<ALLOWANCE-FOREIGN>                                 0
<ALLOWANCE-UNALLOCATED>                             0
        


</TABLE>



                                  EXHIBIT 99.1


<PAGE>

                                     [LOGO]
<TABLE>
<CAPTION>

                                STOCK ORDER FORM

                                                                   ------------------------------------------------------------
DEADLINE
<S>                                                                <C>
This order form, properly executed and with the full payment         Total
must be received by __:__ _.m., Eastern Time on ________ __,         Number of         Purchase     Total
1997, and will be deemed received upon the date and the time of      Shares            Price        Amount
delivery of the form to one of our offices.  Please submit your
order using the enclosed postage-paid envelope or hand-delivering                 X     $10.00   =  $         
the order form to any office of Security Federal Savings Bank.      ----------         --------     -------

                                                                   ------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

                                                                   ------------------------------------------------------------
NUMBER OF SHARES
<S>                                                                <C>
Fill in the number of shares you wish to purchase and the total      [  ]     Enclosed is a check or money order payable to SFB
amount due.  No fractional shares will be issued.  The minimum                Bancorp, Inc. for $      .
order is 25 shares.  With the exception of the ESOP, no person
(or persons who have subscription rights through a single account)   [  ]     I authorize withdrawal from the following Security
may purchase in the Offerings more than 10,000 shares of                      Federal Savings Bank account(s):
Common Stock and no person (or persons who have subscription
rights through a single account), together with associates of an              Account Number(s)          Amount
persons acting in concert with such person, may purchase in the
aggregate more than 10,000 shares of Common Stock.  See the                   _______________________            $_____________
Prospectus for a description of purchase limitations, including how           _______________________            $_____________
to determine whether your purchases will be aggregated with any                                                  $_____________
associates or persons acting in concert.                                      Total Withdrawal           $______     
</TABLE>


<TABLE>
<CAPTION>
<S>                                                                  <C>
                                                                     No penalty for early withdrawal.

- -------------------------------------------------------------------------------------------------------------------------------
METHOD OF PAYMENT

Check the appropriate box(es).  You may pay by cash, check, or
money order.  If paying by check or money order, please make it      __________________________________________________________
payable to SFB Bancorp, Inc.  If paying by cash, please hand-        Name(s) in which stock is to be registered.
deliver your order form.  Your funds will earn interest at the
interest rate paid on passbook savings accounts from the date of     __________________________________________________________
receipt until the offering is completed.  You may also wish to pay   Name(s) in which stock is to be registered.
by authorizing withdrawal from your Security Federal Savings
Bank savings or certificate account(s).  If paying by withdrawal,    __________________________________________________________
please list the appropriate account number(s); these designated      Address
funds will continue to earn interest at the contractual rate, but
cannot be withdrawn by you.                                          __________________________________________________________
                                                                     City                                 County

STOCK REGISTRATION

Print the name(s) in which you want the stock registered.  If you
are a voting member, to protect your priority over other             __________________________________________________________
purchasers as described in the Prospectus, you must take             State                                Zip Code
ownership in at least one of the account holders' names.
                                                                     __________________________________________________________
Enter the Social Security Number (or Tax I.D. Number) of a           Social Security # or Tax ID #
registered owner.  Only one number is required.

Indicate the manner in which you wish to take ownership by           [  ] Individual   [  ] Joint Tenants   [  ]Tenants in Common
checking the appropriate box.  If necessary, check "Other" and       [  ] Uniform Transfer to Minors
note ownership such as corporation, estate or trust.  If stock is    [  ] Other                                                
purchased for a trust, the date of the trust agreement and trust
title must be included.  See the reverse side of this form for
registration guidelines.
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>

<PAGE>


                                SFB BANCORP, INC.

                        GUIDELINES FOR REGISTERING STOCK

     For reasons of clarity and standardization, the stock transfer industry has
developed  uniform  stockholder  registrations  which  we  will  utilize  in the
issuance  of your  SFB  Bancorp,  Inc.  stock  certificate(s).  If you  have any
questions, please consult your legal advisor. 

     Stock ownership must be registered in one of the following manners:
                               
- --------------------------------------------------------------------------------

INDIVIDUAL     Avoid the use of two  initials.  Include  the first  given  name,
               middle  initial and last name of the  stockholder.  Omit words of
               limitation that do not affect  ownership  rights such as "special
               account," "single man," "personal property," etc.

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

JOINT          Joint  ownership  of  stock  by  two or  more  persons  shall  be
               inscribed on the  certificate  with one of the following types of
               joint ownership.  Names should be joined by "and," do not connect
               with "or".  Omit titles such as "Mrs.," "Dr.," etc. JOINT TENANTS
               Joint  Tenancy with Right of  Survivorship  and not as Tenants in
               Common may be  specified  to identify  two or more  owners  where
               ownership  is intended  to pass  automatically  to the  surviving
               tenant(s).  TENANTS IN COMMON  Tenants in common may be specified
               to identify two or more  owners.  When stock is held in a tenancy
               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 in this form of ownership.

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

UNIFORM        Stock may be held in the name of a  custodian  for a minor  under
TRANSFER       the Uniform Gifts to Minors laws of the individual states. There
TO MINORS      may be only one  custodian  and one minor  designated  on a stock
               certificate.  The standard  abbreviation  of custodian is "CUST,"
               while  the   description   "Uniform   Gifts  to  Minors  Act"  is
               abbreviated  "UNIF GIFT MIN ACT."  Standard U.S.  Postal  Service
               state  abbreviations  should be used to describe the  appropriate
               state.  For  example,  stock  held  by John P.  Jones  under  the
               Delaware Uniform Gifts to Minors Act will be abbreviated. JOHN P.
               JONES CUST SUSAN A. JONES DE UNIF GIFT MIN ACT

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

FIDUCIARIES       Stock held in a fiduciary capacity must contain the following:
                  1.       The name(s) of the fiduciary --
                           *        If an individual, list the first given name,
                                    middle initial, and last name.
                           *        If a corporation, list the corporate title.
                           *        If an individual and a corporation, list the
                                    corporation's title before the initial.
                  2.       The fiduciary capacity --
                           *        Administrator
                           *        Conservator
                           *        Committee
                           *        Executor
                           *        Trustee
                           *        Personal Representative
                           *        Custodian
                  3.       The type of document governing the fiduciary 
                           relationship.  Generally, such relationships are
                           either under a form of living trust agreement or
                           pursuant to a court order.  Without a document
                           establishing a fiduciary relationship, your stock 
                           may not be registered in a fiduciary capacity.
                  4.       The date of document governing the relationship.  
                           The date of the document need not be used in the 
                           description of a trust created by a will.
                  5.       Either of the following:
                                    The name of the maker, donor or testator
                                                     or
                                    The name of the beneficiary
                                    Example of Fiduciary Ownership:
                                    JOHN D. SMITH, TRUSTEE FOR TOM A. SMITH
                                    UNDER AGREEMENT DATED ___/___/93




<PAGE>
<TABLE>
<CAPTION>

====================================================================================================================================
<S>                                                               <C>
NASD AFFILIATIONS 
                                                                       
Please refer to the National Association of Securities Dealers,   [  ] Check here and initial below if you are a member of the
Inc., ("NASD") affiliation section and check the box, if          NASD or a person associated with an NASD member or a
applicable.  The NASD Interpretation With Respect to Free-        partner with a securities brokerage firm or a member of the
Riding and Withholding (the "Interpretation") restricts the sale  immediate family of any such person to whose support such
of a "hot issue" (securities that trade at a premium in the       person contributes directly or indirectly or if you have an
aftermarket) to NASD members, persons associated with             account in which a NASD member or a person associated
NASD members (i.e., an owner, director, officer, partner,         with a NASD member has a beneficial interest.  I agree (i)
employee, or agent of a NASD member) and certain members          not to sell, transfer or hypothecate the stock for a period of
of their families.  Such persons are requested to indicate that   three months following issuance, and (ii) to report this stock
they will comply with certain conditions required for an          purchase in writing to the applicable NASD member I am
exemption from the restrictions.                                  associated with within one day of the payment for the stock.
                                                                  (Initials) ______________

TELEPHONE INFORMATION                                                                     

Please enter both a daytime and an evening telephone number       Daytime Phone (     )                        
where you may be reached in the event we cannot execute           Evening Phone (     )
your order as given.  Please include your area code.                                   
======================================================================================================================
</TABLE>

<TABLE>
<CAPTION>

======================================================================================================================
                                 ACKNOWLEDGMENT
                                 --------------
<S>                                                               <C>                                    
Sign and date the order form.  When  purchasing  as a             I (we) understand that, after receipt by SFB Bancorp, Inc.,
custodian, corporate officer, etc., add your full title to your   this order may not be modified or withdrawn without the
signature.  An additional signature is required only when         consent of SFB Bancorp, Inc. or Security Federal Savings
payment is by withdrawal from an account that requires more       Bank.  Further, I (we) certify that my (our) purchase does
than one signature to withdraw funds.  Your order will be         not conflict with the purchase limitations in the Plan of
filled according to the provisions of the Plan of Conversion as   Conversion and that the shares being purchased are for my
described in the Prospectus.                                      (our) account only and that there is no present agreement or
                                                                  understanding regarding any subsequent sale or transfer of
I   (WE)    ACKNOWLEDGE   THAT   THIS   SECURITY   IS             such shares.  Under penalties of perjury, I (we) certify that:
NOT  A  SAVINGS   ACCOUNT  OR  DEPOSIT   AND  IS  NOT             (1) the Social Security Number or Tax Identification Number
FEDERALLY    INSURED    AND   IS    NOT    GUARANTEED             given above is correct; and (2) I (we) am (are) not subject to
BY   SECURITY    FEDERAL    SAVINGS   BANK   OR   THE             backup withholding.  Instructions:  You must cross out #2
FEDERAL GOVERNMENT.                                               above if you have been notified by the Internal Revenue
                                                                  Service that you are subject to withholding because of under-
                                                                  reporting interest or dividends on your tax return. 

I (we) further certify that I (we) received a Prospectus prior 
to purchasing the Common Stock of SFB Bancorp,  Inc. and             
acknowledge the terms and conditions described therein.  The      _______________________________________________________________
Prospectus that I (we) received contains disclosure concerning    Signature                                          Date
the nature of the security being offered and describes the risks  
involved in the investment.  These include, among others, (i)     
lack of active market for common stock; (ii) decreased return     
on equity and increased expenses immediately after conversion;    _______________________________________________________________
(iii) potential impact of changes in interest rates and the       Additional Signature (if required)                 Date
current interest rate environment; (iv) dependence on president       
and possible new management; (v) intent to remain independent;        
(vi) charter, bylaw and statutory provisions that could           
discourage hostile acquisitions of control; (vii) possible voting        
control by directors and officers; (ix) possible dilutive effect  
RSP and stock options; (x) financial institution regulation and   
future of the thrift industry.                                    

If anyone asserts that this security is federally insured or   
guaranteed, or is as safe as an insured deposit, I (we) should 
call the Office of Thrift Supervision Regional Director for the                                                                  
Central Region, at (312) 917-5000.                                                                                               
</TABLE>
                                                                  
                     THIS ORDER NOT VALIDATED UNLESS SIGNED
                                                                  
           FOR ASSISTANCE, PLEASE CALL OUR STOCK INFORMATION CENTER AT
                (423) __________ (SECURITY FEDERAL SAVINGS BANK)
               FROM 9:00 A.M. TO 4:00 P.M., MONDAY THROUGH FRIDAY  



                                  EXHIBIT 99.3


<PAGE>
                                SFB Bancorp, Inc.
                          Proposed Holding Company for
                          Security Federal Savings Bank
                             Elizabethton, Tennessee

                          Proposed Marketing Materials

                                     3-10-97


<PAGE>


                               Marketing Materials
                                SFB Bancorp, Inc.
                             Elizabethton, Tennessee

                                Table of Contents
                                -----------------

I.             Press Releases
               A.     Explanation
               B.     Schedule
               C.     Distribution List

               D.     Press Release Examples

II.     Advertisements
               B.     Officer and Director Purchases
               B.     Explanation
               C.     Schedule
               D.     Advertisement Examples

III.           IRA Mailing
               A.     Explanation
               B.     Quantity
               C.     IRA Mailing Example

IV.            Counter Cards and Lobby Posters
               A.     Explanation
               B.     Quantity

V.             Proxy Reminder
               A.     Explanation
               B.     Example


<PAGE>



                                I. Press Releases

A.      Explanation

        In an  effort to  assure  that all  customers  receive  prompt  accurate
        information in a simultaneous  manner,  Trident advises the Savings Bank
        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>


                              C. Distribution List                         

                           National Distribution List
                           --------------------------

National Thrift News                          Wall Street Journal
- --------------------                          -------------------
212 West 35th Street                          World Financial Center
13th Floor                                    200 Liberty
New York, New York  10001                     New York, NY  10004
Richard Chang                           
                                        
American Banker                               SNL Securities
- ---------------                               --------------
One State Street Plaza                        Post Office Box 2124
New York, New York  10004                     Charlottesville, Virginia  22902
Michael Weinstein                       
                                        
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          
                                        
New York Times                          
- --------------                          
229 West 43rd Street                    
New York, NY  10036                     
                                        
                                  
<PAGE>


                                Local Media List
                                ----------------

                                (To be provided)

Newspaper
- ---------

Radio


<PAGE>


D.      Press Release Examples

        PRESS RELEASE                       FOR IMMEDIATE RELEASE
                                            ---------------------
                                                   For More Information Contact:
                                                   Peter W. Hampton
                                                   (423) 543-3518

                          SECURITY FEDERAL SAVINGS BANK
                          -----------------------------

                        CONVERSION TO STOCK FORM APPROVED
                        ---------------------------------

     Elizabethton,  Tennessee (_________, 1997) - Peter W. Hampton, President of
Security  Federal  Savings  Bank  ("Security  Federal" or the  "Savings  Bank"),
Elizabethton,  Tennessee,  announced that Security Federal has received approval
from the  Office of Thrift  Supervision  to convert  from a  federally-chartered
mutual savings bank to a  federally-chartered  stock savings bank. In connection
with the Conversion, Security Federal has formed a holding company, SFB Bancorp,
Inc., to hold all of the outstanding  capital stock of Security  Federal Savings
Bank.

     SFB Bancorp, Inc. is offering up to ___________ shares of its common stock,
subject to adjustment,  at a price of $10.00 per share.  Certain account holders
and  borrowers of the Savings  Bank will have an  opportunity  to subscribe  for
stock through a  Subscription  Offering that closes on _________,  1997.  Shares
that are not  subscribed  for during the  Subscription  Offering  may be offered
subsequently to the general public in a Direct  Community  Offering,  with first
preference  given to natural persons and trusts of natural  persons  residing in
Carter County,  Tennessee.  The Subscription Offering and Community Offering, if
conducted,  will be  managed by  Trident  Securities,  Inc.  of  Raleigh,  North
Carolina.  Copies of the Prospectus relating to the offerings and describing the
Plan of Conversion will be mailed to customers on or about September __, 1997.

     As a result of the Conversion,  Security  Federal will be structured in the
stock  form as are all  commercial  banks and an  increasing  number of  savings
institutions  and  will  be a  wholly-owned  subsidiary  of  SFB  Bancorp,  Inc.
According to Mr. Hampton, "Our day to day operations will not


<PAGE>

change as a result of the 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
Security Federal's Stock Information Center at (423) ________, or visit Security
Federal's office.
<PAGE>



PRESS RELEASE                               FOR IMMEDIATE RELEASE
                                            ---------------------
                                                   For More Information Contact:
                                                   Peter W. Hampton
                                                   (423) 543-3518

                     SFB BANCORP, INC. COMPLETES INITIAL STOCK OFFERING
                     -----------------------------------------------------

      Elizabethton,  Tennessee - (__________,  1997) Peter W. Hampton, President
of Security  Federal  Savings Bank ("Security  Federal" or the "Savings  Bank"),
announced  today that SFB  Bancorp,  Inc.,  the  proposed  holding  company  for
Security  Federal,  has completed its initial stock offering in connection  with
the Savings Bank's  conversion  from mutual to stock form. A total of __________
shares were sold at the price of $10.00 per share.

      On __________, 1997, Security Federal's Plan of Conversion was approved by
the Savings Bank's voting members at a special meeting of members.

      Mr. Hampton said that the officers and boards of directors of SFB Bancorp,
Inc. and the Savings Bank wished to express their thanks for the response to the
stock  offering and that Security  Federal looks forward to serving the needs of
its customers and new stockholders as a community-based  stock institution.  The
stock  is  anticipated  to  commence  trading  on  __________,  1997  on the OTC
"Electronic Bulletin Board" under the symbol "____". Trident Securities, Inc. of
Raleigh, North Carolina managed the stock offering.


<PAGE>




                               II. Advertisements


A.      Explanation

        The intended use of the attached advertisement "A" is to notify Security
        Federal's  customers  and  members  of  the  local  community  that  the
        conversion offering is underway.

        The intended use of  advertisement  "B" is to remind Security  Federal's
        customers of the closing date of the Subscription Offering.

B.      Media Schedule

            1.    Advertisement A - To be run immediately following OTS approval
                  and possibly run weekly for the first three weeks.

            2.    Advertisement  B - To be  run  during  the  last  week  of the
                  subscription offering.

        Trident  may feel it is  necessary  to run  more ads in order to  remind
        customers of the close of the  Subscription  Offering and the  Community
        Offering, if conducted.

        Alternatively,  Trident  may,  depending  upon  the  response  from  the
        customer base, choose to run fewer ads or no ads at all.

        These ads will run in the local newspapers.

        The ad size will be as shown or smaller.


<PAGE>


A.                          PROPOSED OFFICER AND DIRECTOR PURCHASES
<TABLE>
<CAPTION>
                                     Total Shares         Aggregate Price of      Percent of Shares
Name                                    Purchased          Shares Purchased              Purchased
- ----                                    ---------          ----------------              ---------

<S>                                     <C>                   <C>                     <C>          
Estill L. Caudill, Jr.
   Director                                200                 $ 2,000                  _____%
Julian T. Caudill
   Director                              5,000                   50,000                 _____
John R. Crockett
   Director                             _____                   ______                  _____
Peter W. Hampton
   President & Director                 15,000                  150,000                 _____
Peter W. Hampton, Jr.
   Vice Chairman &                      10,000                  100,000                 _____
   Director
Donald W. Tetrick
   Chariman & Director                  10,000                  100,000                 _____
                                        ------

TOTAl                                   50,200                 $502,000

</TABLE>





<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  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                                                 ____________, 1997


                               ____________ Shares


                     These shares are being offered pursuant
                         to a Plan of Conversion whereby


                          Security Federal Savings Bank


                          Elizabethton, Tennessee, will
                 convert from a federal mutual savings bank to a
                       federal capital stock savings bank
                     and become a wholly owned subsidiary of

                                SFB Bancorp, Inc.

                                  Common Stock

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

                             Price $10.00 Per Share

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

                            Trident Securities, Inc.

                For a copy of the prospectus call (423) ________.

 Copies of the prospectus may be obtained in any State in which this 
            announcement is circulated from Trident Securities, Inc.
             or such other brokers and dealers as may legally offer
                        these securities in such state.

          The stock  will not be  insured  by the FDIC or any  other  government
agency.

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

<PAGE>


Advertisement (B)


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

                                  SECURITY FEDERAL


                         __________, 1997 IS THE DEADLINE TO
                         ORDER STOCK OF SFB BANCORP, INC.


                     Customers of Security Federal Savings Bank
                                have the opportunity
                     to invest in Security Federal Savings Bank
                                   by subscribing
                  for common stock in its proposed holding company


                                SFB BANCORP, INC.


                    A Prospectus relating to these securities is
                      available at our office or by calling our
                    Stock Information Center at (423) ________.


                 This announcement is neither an offer to sell nor a
                    solicitation of an offer to buy the stock of
                 SFB Bancorp, Inc. The offer is made only by the
                  Prospectus.  The shares of common stock are not
                deposits or savings accounts and will not be insured
                    by the Federal Deposit Insurance Corporation
                           or any other government agency.

       Copies of the Prospectus may be obtained in any State in which this
            announcement is circulated from Trident Securities, Inc.
          or such other brokers and dealers as may legally offer these
                           securities in such state.

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



<PAGE>




                                III. IRA Mailing

A.      Explanation

        A special IRA mailing is proposed to be sent to all IRA customers of the
        Savings Bank in order to alert the  customers  that funds held in an IRA
        can be used to purchase stock.  Since this  transaction is not as simple
        as  designating  funds from a certificate of deposit like a normal stock
        purchase, this letter informs the customer that this process is slightly
        more detailed and involves a personal visit to the Savings Bank.

B.      Quantity

        One IRA  letter is  proposed  to be mailed to each IRA  customer  of the
        Savings Bank.  These letters would be mailed  following OTS approval for
        the conversion and after each customer has received the initial  mailing
        containing a Proxy Statement and a Prospectus.

C.      Example - See following page.


<PAGE>




                           Security Federal Letterhead

                                        _________, 1997

Dear Individual Retirement Account Participant:

      As you know,  Security  Federal  is in the  process of  converting  from a
federally-chartered  mutual savings bank to a federally-chartered  stock savings
bank and has  formed  SFB  Bancorp,  Inc.  to hold all of the stock of  Security
Federal Savings Bank (the "Conversion"). Through the Conversion, certain current
and former  depositors and borrowers of Security  Federal  Savings Bank have the
opportunity  to  purchase  shares  of common  stock of SFB  Bancorp,  Inc.  in a
Subscription  Offering.  SFB Bancorp, Inc. currently is offering up to _________
shares,  subject to  adjustment,  of SFB Bancorp,  Inc. at a price of $10.00 per
share.

      As the holder of an  individual  retirement  account  ("IRA") at  Security
Federal  Savings Bank,  you have an  opportunity  to become a shareholder in SFB
Bancorp,  Inc.  using  funds  being held in your IRA.  If you desire to purchase
shares  of  common  stock  of  SFB  Bancorp,  Inc.  through  your  IRA,  Trident
Securities,   Inc.  and  Security   Federal  Savings  Bank  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 Conversion  Center at (423)  __________.  Because it may
take several days to process the necessary IRA forms, a response is requested by
_______, 1997 to accommodate your interest.

                                   Sincerely


                                   /s/Peter W. Hampson
                                   Peter W. Hampton
                                   President

This  letter is neither an offer to sell nor a  solicitation  of an offer to buy
SFB Bancorp, Inc. common stock. The offer is made only by the Prospectus,  which
was recently mailed to you. The shares of SFB Bancorp, Inc. common stock are not
deposits and will not be insured by the Federal Deposit Insurance Corporation or
any other government agency.


<PAGE>




                       IV. Counter Cards and Lobby Posters

A.      Explanation

        Counter cards and lobby  posters serve two purposes:  (1) As a notice to
        Security  Federal  Savings  Bank'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 
        Security Federal

C.      Example

D.      Size

        The counter card will be approximately 8 1/2" x 11".

        The lobby poster will be approximately 16" x 20".


<PAGE>


C.                                                             POSTER
                                                               OR
                                                               COUNTER CARD

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

                                 "TAKE STOCK IN OUR FUTURE"


                                  "STOCK OFFERING MATERIALS
                                       AVAILABLE HERE"

                                SECURITY FEDERAL SAVINGS BANK

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


<PAGE>


                                V. Proxy Reminder

A.      Explanation

        A proxy  reminder is used when the majority of votes needed to adopt the
        Plan of Conversion is still outstanding. The proxy reminder 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

C.      Size

        Proxy reminder is approximately 8 1/2" x 11".


<PAGE>


B.      Example

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

                            P R O X Y R E M I N D E R

                          Security Federal Savings Bank




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 THE  CONVERSION  WILL NOT  AFFECT THE  INSURANCE  OF YOUR  ACCOUNTS.
DEPOSIT  ACCOUNTS  WILL  CONTINUE TO BE FEDERALLY  INSURED UP TO THE  APPLICABLE
LIMITS.

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 SECURITY  FEDERAL SAVINGS BANK 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
                             SECURITY FEDERAL SAVINGS BANK

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

                        IF YOU RECENTLY MAILED THE PROXY,
                     PLEASE ACCEPT OUR THANKS AND DISREGARD THIS REQUEST.
                   FOR FURTHER INFORMATION CALL (423) _______.


<PAGE>

                               VOTING - YOUR VOTE IS IMPORTANT

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 ________,  1997,  you are
      eligible to vote if you are one of the "Voting  Members",  who are holders
      of Security Federal's deposits or other authorized accounts or loans as of
      ________,  1997  (the  "Voting  Record  Date")  for the  Special  Meeting.
      However,  Bank members of record as of the close of business on the Voting
      Record Date who cease to be depositors  or borrowers  prior to the date of
      the Special Meeting are no longer members and will not be entitled to vote
      at the  Special  Meeting.  If you are a Voting  Member,  you  should  have
      received a proxy statement and proxy card with which to vote.

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
      member may cast more than 1,000 votes.

Q.    If I vote "against" the Plan of Conversion  and it is approved,  will I be
      prohibited form buying stock during the subscription offering?

A.    No.  Voting  against the Plan of  Conversion  in no way restricts you from
      purchasing  stock in either the  subscription  offering  or the  community
      offering.

Q.    What happens if Security  Federal does not get enough votes to approve the
      Plan of Conversion?  A. Security Federal's Conversion would not take place
      and Security Federal would remain a mutual savings bank.

Q.    As a qualifying  depositor or borrower of Security 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.

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 in person,  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.

Q.    How does the conversion affect me?

A.    The conversion is intended, among other things, to assist Security Federal
      in  maintaining  and  expanding  its many  services to Security  Federal's
      customers  and  community.  By  purchasing  stock,  you will also have the
      opportunity to invest in SFB  Bancorp,  Inc.,  the  holding  company  that
      will own Security Federal Savings Bank. However, there is no obligation to
      purchase stock; the purchase of stock is strictly optional.

Q.    How can I get further information concerning the stock offering?

A.    You may call the Stock Information Center,  collect at (423) _________ for
      further  information or a copy of the Prospectus,  Stock Order Form, Proxy
      Statement and Proxy Card.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission