COMMUNITY NATIONAL CORP /TN
SB-2/A, 1997-10-21
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: EMERGING COMMUNICATIONS INC, S-4/A, 1997-10-21
Next: NEBCO EVANS HOLDING CO, S-4/A, 1997-10-21



<PAGE>
 
        
   As filed with the Securities and Exchange Commission on October 21, 1997     
                                                      Registration No. 333-31637
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549
                            -----------------------
                                AMENDMENT NO.3            
                                       TO
                                   FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                        --------------------------------

                         COMMUNITY NATIONAL CORPORATION
                ------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)
<TABLE> 
<CAPTION> 
<S>                                <C>                            <C> 
          TENNESSEE                          6035                      62-1700975
- --------------------------------   ----------------------------   ---------------------
(State or other jurisdiction of    (Primary standard industrial     (I.R.S. employer
incorporation or organization)      classification code number)   identification number)
</TABLE>
              19 NATCHEZ TRACE DRIVE, LEXINGTON, TENNESSEE  38351
                                 (901) 968-6624
- --------------------------------------------------------------------------------
(Address and telephone number of principal executive offices and principal place
                                 of business)

                        MR. HOWARD W. TIGNOR, PRESIDENT
                         COMMUNITY NATIONAL CORPORATION
                             19 NATCHEZ TRACE DRIVE
                           LEXINGTON, TENNESSEE 38351
                                 (901) 968-6624
- --------------------------------------------------------------------------------
           (Name, address, and telephone number of agent for service)

                  PLEASE SEND COPIES OF ALL COMMUNICATIONS TO:
                           Gary R. Bronstein, Esquire
                           Howard S. Parris, Esquire
                       Housley Kantarian & Bronstein, P.C.       
                       1220 19th Street, N.W., Suite 700
                            Washington, D.C.  20036

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

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

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

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

         

     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
                        COMMUNITY NATIONAL CORPORATION
      (PROPOSED HOLDING COMPANY FOR COMMUNITY NATIONAL BANK OF TENNESSEE)
                     UP TO 621,000 SHARES OF COMMON STOCK      
                               $10.00 PER SHARE
    
     Community National Corporation (the "Company"), a Tennessee corporation, is
offering up to 621,000 shares (which may be increased to 714,150 shares under
certain circumstances described below) of its common stock, par value $1.00 per
share (the "Common Stock"), in connection with (i) the Exchange described herein
to be effected in connection with the reorganization of Lexington First Federal
Savings Bank ("Lexington First" or the "Bank") as a subsidiary of the Company
and (ii) the Offerings described herein. See "The Stock Conversion and
Reorganization -- Description of the Stock Conversion and Reorganization" and 
"--Stock Pricing, Exchange Ratio and Number of Shares to be Issued."     

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

     For additional information and how to subscribe for Common Stock, please
call the Stock Information Center at (901) 967-3279.

     FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BY EACH
PROSPECTIVE INVESTOR, SEE "RISK FACTORS" ON PAGE 1.
                                                   (continued on following page)

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

     THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY
OTHER GOVERNMENT AGENCY.
================================================================================
<TABLE>     
<CAPTION>
                                                 Estimated Fees,
                                                   Commissions      Estimated
                                  Subscription    and Conversion       Net
                                    Price (1)      Expenses (2)    Proceeds (3)
                                  ------------   ---------------   -----------
<S>                               <C>            <C>               <C>
 
Minimum Per Share...............    $    10.00          $   1.12    $     8.88
                                  ------------   ---------------   -----------
Midpoint Per Share..............    $    10.00          $   0.95    $     9.05
                                  ------------   ---------------   -----------
Maximum Per Share...............    $    10.00          $   0.83    $     9.17
                                  ------------   ---------------   -----------
Maximum Per Share, as adjusted..    $    10.00          $   0.72    $     9.28
                                  ------------   ---------------   -----------
Total Minimum (1)...............    $3,127,600          $350,000    $2,777,600
                                  ------------   ---------------   -----------
Total Midpoint (1)..............    $3,679,530          $350,000    $3,329,530
                                  ------------   ---------------   -----------
Total Maximum (1)...............    $4,231,460          $350,000    $3,881,460
                                  ------------   ---------------   -----------
Total Maximum, as adjusted (1)..    $4,866,170          $350,000    $4,516,170
================================  ============   ===============   ===========
</TABLE>     
    
(1)  Determined in accordance with an independent appraisal prepared by Ferguson
     & Company ("Ferguson & Co."), updated as of September 23, 1997 (the
     "Appraisal") which states that the estimated pro forma market value of the
     Bank and the Mutual Holding Company, on a combined basis, was $5.4 million.
     The Appraisal was multiplied by the Mutual Holding Company's percentage
     interest in the Bank, adjusted to reflect the payment in 1994 of     
                                         (Footnotes continued on following page)
                           TRIDENT SECURITIES, INC.
               The date of this Prospectus is ___________, 1997.
<PAGE>
 
    
     THE OFFERINGS.  In addition to the Exchange noted below, nontransferable
subscription rights to subscribe for up to 423,146 shares (which may be
increased to 486,617 shares under certain circumstances described below) of
Common Stock (the "Conversion Stock") have been granted to certain depositors
and borrowers of the Bank as of specified record dates, directors, officers and
employees of the Bank, and the holders of Public Bank shares, subject to the
limitations described herein (the "Subscription Offering"). The Company may
offer any shares of Common Stock not subscribed for in the Subscription Offering
(if any) in a community offering (the "Community Offering") to certain members
of the general public to whom the Company delivers a copy of this Prospectus and
a stock order form (the "Stock Order Form"). Natural persons ordering Conversion
Stock in the Community Offering will be given a preference if they are residents
of Henderson County in the State of Tennessee (the "Local Community"). The
Company, the Mutual Holding Company and the Bank (the "Primary Parties") may, in
their absolute discretion, reject orders in the Community Offering in whole or
in part. In the Exchange, those persons, other than the Mutual Holding Company
(the "Public Stockholders") owning shares of Bank Common Stock (the "Public Bank
Shares") prior to consummation of the Conversion will have their Public Bank
Shares exchanged for shares of Company Common Stock (the "Exchange Shares")
pursuant to a ratio which adjusts their current 39.46% aggregate ownership of
Bank Common Stock (not including shares which may be required to be divested) to
31.86%, due to the payment in 1994 of a $5.00 per share Special Dividend to the
Public Bank Shares which was waived by the Mutual Holding Company.     

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

     THE SUBSCRIPTION OFFERING WILL TERMINATE AT 12:00 NOON, CENTRAL TIME, ON
_____________, 1997 (THE "EXPIRATION DATE"), unless extended by the Primary
Parties, with approval of the Office of Thrift Supervision ("OTS"), if
necessary. Such extensions may not be extended beyond _________, 199_. The
Community Offering, if any, may commence without notice at any time after the
commencement of the Subscription Offering and may terminate at any time without
notice, but may not terminate later than ____________, 1997. The Community
Offering and/or any Syndicated Community Offering must be completed within 45
days after the close of the Subscription Offering, or by ____________, 1997,
unless extended by the Primary Parties with the approval of the OTS, if
necessary. Orders submitted are irrevocable until the completion of the Stock
Conversion and Reorganization; provided, however, that if the Stock Conversion
and Reorganization is not completed within the 45-day period referred to above,
unless such period has been extended with the consent of the OTS, if necessary,
all subscribers will have their funds returned promptly with interest, and all
withdrawal authorizations will be canceled. The Offerings may not be extended
beyond ____________, 199_. See "The Stock Conversion and Reorganization -- The
Offerings -- Subscription Offering."
    
     PURCHASE LIMITATIONS. The Plan sets forth various purchase limitations
which are applicable in the Offerings. No person may purchase fewer than 25
shares. In the Subscription Offering, each eligible subscriber may subscribe for
up to 5,000 shares of Conversion Stock per qualifying deposit or loan account,
provided that the aggregate maximum number of shares of Conversion Stock that
may be purchased by any person, together with associates, or groups of persons
acting in concert in the Offerings is 5% of the shares sold in the Offerings, or
21,157 shares of Conversion Stock at the maximum of the Valuation Price Range.
No person, together with associates or persons acting in concert with such
person, shall, upon completion of the Stock Conversion and Reorganization
beneficially own Conversion Stock that, when combined with Exchange Shares,
exceeds 5.0% of the shares of Common Stock outstanding (this limitation may also
be increased to 9.9% under certain circumstances, as described below). The
Primary Parties reserve the right to increase the purchase limitation to allow a
limited number of purchasers to purchase in excess of 5.0% of the shares of
Conversion Stock to be sold in the Offerings, provided that, the number of
shares allocated to purchasers in excess of 5.0% of the shares may not, in the
aggregate, exceed 10.0% of the shares sold in the Offerings. Certain Bank
stockholders currently own more than 5.0% of the outstanding shares of Bank
Common Stock. Under the Plan, such stockholders will be required to divest
sufficient shares to reduce their ownership to 5.0% unless the foregoing
purchase limitation is increased. See "The Stock Conversion and Reorganization--
The Offerings -- Subscription Offering," " -- Community Offering" and " --
Limitation on Conversion Stock Purchases."     
(footnotes continued from previous page)
____________________
    
     a $5.00 per share Special Dividend on the Public Bank Shares and waived by
     the Mutual Holding Company (i.e., 68.14%) to determine a midpoint
     ($3,679,530) and the minimum and maximum range were set at 15% below and
     above the midpoint, respectively, resulting in a range of $3,127,600 to
     $4,231,460 (the "Valuation Price Range"). See "The Stock Conversion and
     Reorganization -- Stock Pricing, Exchange Ratio and the Number of Shares to
     be Issued." Based upon the minimum, midpoint, maximum and 15% above the
     maximum of the Valuation Price Range, respectively.    
(2)  Consists of the estimated costs to the Primary Parties to be incurred in
     connection with the Stock Conversion and Reorganization and marketing fees
     and expenses of $85,000 to be paid to Trident Securities in connection with
     the Offerings. See "The Conversion -- Marketing Arrangements." The actual
     fees and expenses may vary from the estimates. Such fees paid to Trident
     Securities may be deemed to be underwriting fees. See "Pro Forma Data."
(3)  Actual net proceeds may vary substantially from estimated amounts depending
     on the number of shares sold in the Offerings and other factors. For the
     effect of such purchases, see "Capitalization" and "Pro Forma Data."
<PAGE>
 
                        [MAP OF BANK'S MARKET AREA HERE]



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

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

COMMUNITY NATIONAL CORPORATION

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

LEXINGTON FIRST FEDERAL SAVINGS BANK
    
     Lexington First commenced operations in 1961 as a federally-chartered
mutual savings association under the name "Lexington First Federal Savings and
Loan Association" (the "Association").  Its deposits have been federally insured
up to applicable limits, and it has been a member of the Federal Home Loan Bank
("FHLB") system since that time.  Lexington First's deposits are currently
insured by the Savings Association Insurance Fund ("SAIF") of the Federal
Deposit Insurance Corporation ("FDIC") and it is a member of the FHLB of
Cincinnati.  Lexington First is subject to the regulation of the OTS, as well as
the FDIC.  On December 14, 1992, the Association reorganized into the mutual
holding company form of organization and completed a sale of stock to the
public.  To accomplish this transaction, the Association organized a federal
stock savings bank as a wholly owned subsidiary.  The mutual Bank then
transferred substantially all of its assets and liabilities to the stock Bank in
exchange for 135,000 shares of Bank Common Stock, and reorganized itself into a
federally chartered mutual holding company known as Lexington First Federal
Mutual Holding Company and sold 80,000 shares of Bank Common Stock to certain
members of the Bank and members of the general public (the "MHC
Reorganization").  As of the date hereof, the Mutual Holding Company and the
Public Stockholders own an aggregate of 135,000 shares and 87,993 shares, or
60.54% and 39.46%, respectively, of the outstanding shares of Bank Common Stock.
The exercise of stock options and the issuance of Management Recognition Plan
shares resulted in the issuance of 7,993 additional shares of Common Stock.     

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

                                      (i)
<PAGE>
 
will continue to be invested in mortgage-backed securities and other liquid
investment securities due to limited lending opportunities in the Bank's market
area.

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

     Lexington First's interest-bearing liabilities which were estimated to
mature or reprice within one year exceeded Lexington First's interest-earning
assets with the same characteristics by $14.0 million or 52.26% of Lexington
First's total assets at June 30, 1997.  This large interest rate sensitivity gap
subjects Lexington First to significant and severe risk during periods of rising
interest rates.  For more information see "Risk Factors -- The Bank's Interest
Sensitivity Mismatch and Potential Effects of Changes in Interest Rates."

     At June 30, 1997, Lexington First had total assets of $26.8 million,
deposits of $21.7 million, net loans receivable of $17.3 million, cash and
investment securities of $5.2 million, mortgage-backed securities of $3.5
million and stockholders' equity of $4.0 million.  The Bank's tangible capital
to assets ratio at that date was 14.91%.

LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY

     The Mutual Holding Company is a federally chartered mutual holding company
formed in 1992 in connection with the MHC Reorganization.  The Mutual Holding
Company's primary asset is 135,000 shares of Bank Common Stock which represented
60.54% of the shares of Bank Common Stock outstanding as of the date of this
Prospectus.  The Mutual Holding Company's only other asset at June 30, 1997 was
approximately $92,000 in cash.  As part of the Stock Conversion and
Reorganization, the Mutual Holding Company will convert to an interim federal
savings bank and simultaneously merge with and into the Bank, with the Bank
being the surviving entity.

COMMUNITY NATIONAL BANK OF TENNESSEE

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

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

                                     (ii)
<PAGE>
 
PURPOSES OF THE STOCK CONVERSION AND REORGANIZATION

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

DESCRIPTION OF THE STOCK CONVERSION AND REORGANIZATION
    
     On April 12, 1997, the Boards of Directors of the Bank and the Mutual
Holding Company adopted the Plan (which was subsequently adopted, as amended)
and in July 1997 the Bank organized the Company under Tennessee law as a first-
tier wholly owned subsidiary.  Pursuant to the Plan: (i) the Mutual Holding
Company will convert to an interim federal stock savings bank and simultaneously
will merge with and into the Bank; (ii) the Mutual Holding Company will cease to
exist and the 135,000 shares of the outstanding Bank Common Stock held by the
Mutual Holding Company will be canceled; and (iii) a second interim savings
association ("Interim") formed by the Company solely for such purpose will then
merge with and into the Bank.  As a result of the merger of Interim with and
into the Bank, the Bank will become a wholly owned subsidiary of the Company
operating under the name "Lexington First Federal Savings Bank" and the
outstanding Public Bank Shares, which amounted to 87,993 shares or 39.46% of
the outstanding Bank Common Stock at __________, 1997, will be converted into
the Exchange Shares pursuant to a ratio (the "Exchange Ratio"), which will
result in the holders of such shares (the "Public Stockholders") owning in the
aggregate approximately 31.86% of the Common Stock to be outstanding upon the
completion of the Stock Conversion and Reorganization (i.e., the Conversion
Stock and the Exchange Shares), before giving effect to:  (i) the exercise of
dissenters' rights of appraisal by the holders of any shares of Bank Common
Stock; (ii) the payment of cash in lieu of issuing fractional Exchange Shares;
and (iii) any shares of Conversion Stock purchased by the Bank's stockholders in
the Offerings.  The Exchange Ratio reflects an adjustment for a special $5.00
per share dividend paid on Public Bank Shares and waived by the Mutual Holding
Company in 1994.     

                                     (iii)
<PAGE>
 
     The following diagram outlines the current organizational structure of the
parties and their respective ownership interests:


    Lexington First Federal                     
    Mutual Holding Company                      Public Stockholders


            60.54%                                      39.46%



                            Lexington First Federal
                                 Savings Bank



                                     100%



                              Community National
                                  Corporation



                                     100%



                                    Interim
                                (to-be-formed)


                                     (iv)
<PAGE>
 
     The following diagram reflects the results of the Stock Conversion and
Reorganization, including: (i) the merger of the Mutual Holding Company
(following its conversion to an interim federal stock savings bank) with and
into the Bank; (ii) the merger of Interim with and into the Bank, pursuant to
which the Public Bank Shares will be converted into Exchange Shares (as adjusted
to reflect the payment in 1994 of the Special Dividend on the Public Bank Shares
and waived by the Mutual Holding Company, as described above; and (iii) the
Offerings of Conversion Stock.  The diagram assumes that there are no shares for
which holders properly perfect dissenters' rights of appraisal, there are no
fractional shares and does not give effect to purchases of Conversion Stock by
holders of Public Bank Shares.        



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

    
                 68.14%                                     31.86%       


                              Community National
                                  Corporation

                                     100%


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



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

THE BANK CONVERSION

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

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

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

CONDITIONS TO CLOSING OF THE OFFERINGS

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

THE EXCHANGE
    
     Pursuant to the Plan adopted by the Company, the Bank and the Mutual
Holding Company, the Bank will become a subsidiary of the Company upon
consummation of the Stock Conversion and Reorganization.  As a result of the
Stock Conversion and Reorganization, each share of Bank Common Stock held by the
Mutual Holding Company, which currently holds 135,000 shares or 60.54% of the
outstanding Bank Common Stock, will be canceled, and all Public Bank shares,
which amounted to 87,993 shares or 39.46% of the outstanding Bank Common Stock
at ________, 1997, will be converted into Exchange Shares pursuant to the
Exchange Ratio that will result in the Public Stockholders owning in the
aggregate approximately 31.86%, of the Common Stock to be outstanding upon the
completion of the Stock Conversion and reorganization (i.e., the Conversion
Stock and the Exchange Shares),  before giving effect to: (i) the exercise of
dissenters' rights of appraisal by the holders of any shares of Bank Common
Stock; (ii) the payment of cash in lieu of fractional Exchange Shares; and (iii)
any shares of Conversion Stock purchased by Public Stockholders in the Offerings
described herein  (the "Exchange").  The Exchange Ratio reflects an adjustment
for a special $5.00 per share dividend paid on the Public Bank Shares and waived
by the Mutual Holding Company in 1994.  The final Exchange Ratio will be
established so that, subject to the Plan's ownership limitations and possible
divestiture requirements (see "Risk Factors -- Possible Divestiture Requirement
for Public Stockholders"), Public Stockholders will receive approximately 31.86%
of shares of Common Stock to be outstanding in the Stock Conversion and
Reorganization regardless of whether the Conversion Stock is sold at the
minimum, midpoint, maximum or maximum, as adjusted of the Valuation Price Range.
     
THE OFFERINGS
    
     Pursuant to the Plan and in connection with the Stock Conversion and
Reorganization, the Company is offering up to 423,146 shares of Conversion Stock
in the Offerings, as may be adjusted.  Conversion Stock is first being offered
in the Subscription Offering with nontransferable subscription rights being
granted, in the following order of priority, to: (i) depositors of the Bank with
account balances of $50.00 or more as of the close of business on December 31,
1995 ("Eligible Account Holders");  (ii) depositors of the Bank with account
balances of $50.00 or more as of the close of     

                                     (vi)
<PAGE>
 
business on September 30, 1997 ("Supplemental Eligible Account Holders"); (iii)
depositors of the Bank as of the close of business on __________, 1997 (other
than Eligible Account Holders and Supplemental Eligible Account Holder(s)) and
borrowers of the Bank as of December 14, 1992 whose loans continue to be
outstanding on ____________, 1997 ("Other Members"); (iv) directors, officers
and employees of the Bank; and (v) Public Stockholders.  Subscription rights
will expire if not exercised by 12:00 Noon, Central Time, on _____________,
1997, unless extended.

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

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

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

PURCHASE LIMITATIONS
    
     No person may purchase fewer than 25 shares.  In the Subscription Offering,
each eligible subscriber (which shall include all persons on a joint account)
may subscribe for up to 5,000 shares of Conversion Stock per qualifying deposit
or loan account, provided that the aggregate maximum number of shares of the
Conversion Stock that may be purchased by any person, together with associates,
or groups of persons acting in concert in the Offerings is 5% of the shares sold
in the Offerings, or 21,157 shares of Conversion Stock at the maximum of the
Valuation Price Range (when combined with the Exchange Shares).  The Primary
Parties may in their sole discretion increase the "purchase" limitation to up to
9.9% of the shares to be sold in the Offerings (41,891 shares at the maximum of
the Valuation Price Range) provided that: (i) each subscriber (which shall
include all persons on a joint account) who has subscribed for the maximum
number of shares of Conversion Stock shall have been offered the opportunity to
increase his subscription to the new purchase limitation; and (ii) the aggregate
number of shares sold to subscribers in the Offerings in excess of 5.0% of the
total number of shares issued in the Offerings does not exceed 10% of the number
of shares sold in the Offerings.  In addition, following the Stock Conversion
and Reorganization no person or entity, together with associates and persons
acting in concert may beneficially own more than 5.0% of the total number of
shares of Common Stock outstanding.  Further, the Primary Parties may in their
sole discretion increase the "ownership" limitation to up to 9.9% of the Common
Stock outstanding provided that: (i) each subscriber (which shall include all
persons on a joint account) who has subscribed for the maximum permissible
number of shares of Conversion Stock shall have been offered the opportunity to
increase his subscription to such percentage of the Conversion Stock (subject to
the availability of shares and the limitations on subscriptions in excess of
5.0% described above) and (ii) the aggregate number of shares held by all
stockholders in excess of 5.0% of the shares outstanding does not exceed 10% of
the number of shares outstanding.  Certain Bank stockholders currently own more
than 5.0% of the outstanding shares of Bank Common Stock.  Under the Plan, such
stockholders will be required to divest sufficient shares to reduce their
ownership to 5.0% unless the foregoing ownership limitation is increased.  See
"The Stock Conversion and Reorganization -- Limitations on Conversion Stock
Purchases."  In the event of an oversubscription, shares will be allocated in
accordance with the Plan, as described under "The Conversion -- The Offerings --
Subscription Offering" and " -- Community Offering."  Because the purchase
limitations contained in the Plan include Exchange Shares to be issued to Public
Stockholders for     

                                     (vii)
<PAGE>
 
their Public Bank Shares, certain holders of Public Bank Shares may be limited
in their ability to purchase Conversion Stock in the Offerings.  See "Risk
Factors -- Possible Divestiture Requirements for Public Stockholders."

STOCK PRICING, EXCHANGE RATIO AND NUMBER OF SHARES TO BE ISSUED IN THE STOCK
CONVERSION AND REORGANIZATION
    
     Federal regulations require the aggregate purchase price of the Conversion
Stock to be consistent with Ferguson & Co.'s pro forma appraisal of the Bank and
the Mutual Holding Company, which was $5.4 million, updated as of September 23,
1997.  The appraisal was multiplied by the Mutual Holding Company's percentage
interest in the Bank (i.e., 68.14%, as adjusted for dividends paid on the Public
Bank Shares and waived by the Mutual Holding Company) to determine the midpoint
of the Valuation Price Range, which was $3,679,530.  In accordance with OTS
regulations, the minimum and maximum of the Valuation Price Range were set at
15% below, and above the midpoint, respectively, resulting in a range of
$3,127,600 to $4,231,460.  The full text of the appraisal report of Ferguson &
Co. describes the procedures followed, the assumptions made, limitations on the
review undertaken and matters considered, which included the trading market for
the Bank Common Stock (see "Market for the Common Stock") but was not dependent
thereon.  The appraisal report has been filed as an exhibit to the Registration
Statement and Application for Conversion of which this Prospectus is a part, and
is available in the manner set forth under "Additional Information."  The
appraisal of the Conversion Stock is not intended and should not be construed as
a recommendation of any kind as to the advisability of purchasing such stock.
The proposed Exchange Ratio was determined independently by the Boards of
Directors of the Mutual Holding Company and the Bank based upon, among other
things, the Valuation Price Range, and the Special Dividend paid on the Public
Bank Shares and waived by the Mutual Holding Company.  Ferguson & Co. expresses
no opinion on the Exchange Ratio or the exchange of Public Bank Shares.     
    
     All shares of Conversion Stock will be sold at $10.00 per share (the
"Purchase Price"), which was established by the Boards of Directors of the
Primary Parties.  The actual number of shares to be issued in the Offerings will
be determined by the Primary Parties based upon the final updated valuation of
the estimated pro forma market value of the Conversion Stock at the completion
of the Offerings.  The number of shares of Conversion Stock to be issued is
expected to range from a minimum of 312,760 shares to a maximum of 423,146
shares.  Subject to approval of the OTS, the Valuation Price Range may be
increased or decreased to reflect market and economic conditions prior to the
completion of the Offerings, and under such circumstances the Primary Parties
may increase or decrease the number of shares of Conversion Stock.  No
resolicitation of subscribers will be made and subscribers will not be permitted
to modify or cancel their subscriptions unless: (i) the gross proceeds from the
sale of the Conversion Stock are less than the minimum, or more than 15% above
the maximum, of the current Valuation Price Range; or (ii) the Offerings are
extended beyond ____________, 1997.  Any increase or decrease in the number of
shares of Conversion Stock will result in a corresponding change in the number
of Exchange Shares, so that upon consummation of the Stock Conversion and
Reorganization, the Conversion Stock and the Exchange Shares will represent
approximately 68.14% and 31.86%, respectively, of the Company's total
outstanding shares (which reflects the adjustment of the Exchange Ratio for the
Special Dividend paid on the Public Bank Shares and waived by the Mutual Holding
Company).  See "The Stock Conversion and Reorganization -- Stock Pricing,
Exchange Ratio and Number of Shares to be Issued."     
    
     Based on 87,993 Public Bank Shares outstanding at ________, 1997, and
assuming a minimum of 312,760 and a maximum of 423,146 shares of Conversion
Stock are issued in the Offerings, the Exchange Ratio is expected to range from
approximately 1.662 to 2.249 Exchange Shares for each Public Bank Share
outstanding immediately prior to the consummation of the Stock Conversion and
Reorganization.  The Exchange Ratio will be affected if any stock options to
purchase shares of Bank Common Stock are exercised between the date of this
Prospectus and consummation of the Stock Conversion and Reorganization.  If any
stock options are outstanding immediately prior to consummation of the Stock
Conversion and Reorganization, they will be converted into options to purchase
shares of Common Stock, with the number of shares subject to the option and the
exercise price per share to be adjusted based upon the Exchange Ratio so that
the aggregate exercise price remains unchanged, and with the duration of the
option remaining unchanged.  At ________, 1997, there were no options
outstanding to purchase shares of Bank Common Stock.     

                                    (viii)
<PAGE>
 
     The following table sets forth, based upon the minimum, midpoint, maximum
and 15% above the maximum of the Valuation Price Range, the following: (i) the
total number of shares of Conversion Stock and Exchange Shares to be issued in
the Stock Conversion and Reorganization, (ii) the percentage of the total Common
Stock represented by the Conversion Stock and the Exchange Shares, and (iii) the
Exchange Ratio.  The Exchange Ratio reflects an adjustment for a special $5.00
per share dividend paid on Public Bank Shares and waived by the Mutual Holding
Company in 1994.  The table assumes that no holder of Public Bank Shares
exercises dissenters' rights and that there is no cash paid in lieu of issuing
fractional Exchange Shares.        
<TABLE>    
<CAPTION>
 
                          Conversion Stock              Exchange Shares        
                            to be Issued                 to be Issued              Total
                     ---------------------------  ---------------------------  Common Stock to     Exchange
                        Amount        Percent         Amount        Percent    be Outstanding       Ratio
                     ------------  -------------  ------------  -------------  ---------------  -------------  
<S>                  <C>           <C>            <C>           <C>            <C>              <C>
 
Minimum............       312,760          68.14%      146,240          31.86%         459,000          1.662
Midpoint...........       367,953          68.14       172,047          31.86          540,000          1.955
Maximum............       423,146          68.14       197,854          31.86          621,000          2.249
15% above maximum..       486,617          68.14       227,533          31.86          714,150          2.586
</TABLE>     
    
     The final Exchange Ratio will be determined based upon the number of shares
issued in the Offerings in order to adjust the Public Stockholders'
approximately 39.46% current ownership interest in the Bank to approximately
31.86% and will not be based upon the market value of the Public Bank Shares. At
the minimum, midpoint and maximum of the Valuation Price Range, one Public Bank
Share will be exchanged for 1.662, 1.955 and 2.249 shares of Common Stock,
respectively (which have a calculated equivalent estimated value of $16.62,
$19.55 and $22.49 based on the $10.00 Purchase Price of a share of Common Stock
in the Offerings and the aforementioned Exchange Ratios). However, there can be
no assurance as to the actual market value of a share of Common Stock after the
Stock Conversion and Reorganization or that such shares could be sold at or
above the $10.00 Purchase Price.      

PAYMENT FOR SUBSCRIPTIONS FOR CONVERSION STOCK

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

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

DIFFERENCES IN STOCKHOLDER RIGHTS

     The Company is a Tennessee corporation subject to the provisions of the
Tennessee Business Corporation Act and its Charter and Bylaws and the Bank is a
federally chartered savings bank subject to federal laws and regulations and its
Charter and Bylaws. Upon consummation of the Stock Conversion and
Reorganization, the Public Stockholders 

                                     (ix)
<PAGE>
 
of the Bank will become stockholders of the Company and their rights will be
governed by the Company's Charter and Bylaws and Tennessee law.  The rights of
stockholders of the Bank are materially different in certain respects from the
rights of stockholders of the Company.  See "Comparison of Stockholders' Rights"
and "Description of Capital Stock of the Company."

BENEFITS OF STOCK CONVERSION AND REORGANIZATION TO DIRECTORS AND OFFICERS

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

     The Company believes that the additional plans will be in the best interest
of its stockholders. Both the 1998 MRP and the 1998 Option Plan are designed to
provide management of the Bank with an opportunity to acquire a proprietary
interest in the common stock of the Bank as an incentive to the organization's
success. The 1992 Management Recognition Plan and 1992 Stock Option Plan were
also designed to provide similar incentives. All available awards under the 1992
Stock Option Plan and 1992 Management Recognition Plan have been made and all
outstanding options have been exercised.
    
     THE MANAGEMENT RECOGNITION PLAN. Upon receipt of stockholder approval of
the 1998 MRP, the Company anticipates granting stock awards for shares of Common
Stock to directors, executive officers and other key personnel. A total of 4.0%
of the number of shares of Conversion Stock to be sold in the Offerings will be
available for the award of shares of Common Stock pursuant to the 1998 MRP to
directors, executive officers and key employees of the Bank. The 1998 MRP will
be administered by a committee of two or more non-employee members of the Board
of Directors of the Company who are "disinterested" within the meaning of Rule
16b-3 under the Securities Exchange Act of 1934 (the "Exchange Act"). The
Company has not made a determination as to specific plan share awards that it
will make if the 1998 MRP is approved by the Company's stockholders but it does
anticipate that approximately 25% of the shares reserved will be awarded to the
Company's President and that each other director of the Company will receive
approximately 3.3% of the shares. Assuming that 100% of the shares are awarded,
the aggregate value to the recipients would be approximately $169,260 based on a
$10.00 per share market value of the Common Stock (based on the issuance of
423,146 shares of Conversion Stock at the maximum of the Valuation Price Range).
The actual value of the shares awarded pursuant to the 1998 MRP will be
determined as of the date the share awards vest (at a rate not in excess of 20%
per year with the initial vesting occurring no earlier than one year from the
date the 1998 MRP is approved by the stockholders). Shares awarded under the MRP
will be provided to the recipients at no cost to them.      

     THE OPTION PLAN. Upon receipt of stockholder approval of the 1998 Option
Plan, the Company anticipates granting stock options for shares of Common Stock
to directors, executive officers and other key employees. The 1998 Option Plan
will be administered by a committee of two or more non-employee members of the
Board of Directors of

                                      (x)
<PAGE>
 
the Company who are "disinterested" within the meaning of Rule 16b-3 under the
Exchange Act.  It is anticipated that grants will be made by such committee
primarily based on performance, although the committee will be able to consider
other factors determined to be relevant in its sole discretion.  Pursuant to the
1998 Option Plan, 10.0% of the shares of Conversion Stock to be sold in the
Offerings will be reserved for issuance upon the exercise of stock options or
stock appreciation rights upon receipt of stockholder approval of the 1998
Option Plan.  All of the stock options will be granted at no cost to the
recipients, although the recipients will be required to pay the applicable
exercise price at the time of exercise in order to receive the underlying shares
of Common Stock.  The Company has not made a determination as to the specific
awards of stock options that it will make if the 1998 Option Plan is approved by
the Company's stockholders, but it does anticipate that approximately 25.0% of
the initial awards will be made to the Company's President and each other
director of the Company will receive options to purchase 3.3% of the shares
reserved under the 1998 Option Plan.  All options are expected to provide for an
exercise price which is equal to the market price of the Common Stock on the
date of grant.  Therefore, the value of such options (if any) will be dependent
on the appreciation in the market price of the Common Stock subsequent to the
date of grant of the option.  See "Management of the Bank -- Certain Benefit
Plans and Agreements" and "Risk Factors -- Possible Dilutive Effect of Issuance
of Additional Shares."

USE OF PROCEEDS
    
     Net proceeds from the sale of the Conversion Stock are estimated to be
between $2.78 million and $3.88 million (as may be adjusted), depending on the
number of shares sold and the expenses of the Stock Conversion and
Reorganization. See "Pro Forma Data." The Company plans to contribute to the
Bank approximately 50% of the net proceeds from the Offerings. Funds retained by
the Company may be used to support the future expansion of operations and for
other business or investment purposes, including the possible acquisition of
other financial institutions and/or branch offices, although there are no
current plans, arrangements, understandings or agreements regarding such
acquisitions. The Bank also expects to use a portion of the proceeds for its new
branch office in Lexington, Tennessee, which it expects to open in the fourth
quarter of 1997. For more information see "Properties." Subject to applicable
limitations, the Company may use available funds to purchase shares of Common
Stock, to contribute funds to the 1998 MRP for the purpose of purchasing shares
of Common Stock in the open market and for the payment of dividends. The portion
of the net proceeds received by the Bank (and the National Bank) will be used
for general corporate purposes. The proceeds also will be used to support the
Bank's (and the National Bank's) lending and investment activities and thereby
enhance the Bank's (and the National Bank's) capabilities to serve the borrowing
and other financial needs of the communities it serves. See "Use of Proceeds."
     
DIVIDEND POLICY
    
     The Company will consider the establishment of a dividend policy following
the Stock Conversion and Reorganization, although no such policy has, as yet,
been adopted. The Board will review its dividend policy on a quarterly basis.
The Company's ability to pay dividends in the future will depend on the net
proceeds retained from the Offerings and on dividends received from the Bank,
which is subject to various restrictions on the payment of dividends. See
"Dividend Policy" and "Regulation -- Depository Institution Regulation --
Dividend Limitations." Assuming the issuance of 423,146 shares of Conversion
Stock at the maximum of the Valuation Price Range, after deducting amounts
retained to fund the 1998 MRP, the Company estimates that it would retain
approximately 50% of the net proceeds which would be available for the payment
of dividends and for other corporate purposes and that the Bank would have at
least $2.4 million available for the payment of dividends to the Company under
current OTS regulations. During the year ended December 31, 1996 and for the six
months ended June 30, 1997, the Bank paid quarterly dividends equal to $.20 per
share. These dividends were paid to the holders of Public Bank Shares, and were
waived by the Mutual Holding Company, as approved by the OTS.     

                                     (xi)
<PAGE>
 
MARKET FOR THE COMMON STOCK

     There is no established market for the Bank Common Stock. The Company has
never issued stock before and, consequently, there is no established market for
the Common Stock. Due to the relatively small size of the Offerings, it is
unlikely that an active and liquid trading market will develop or be maintained.
Following the completion of the Offerings, the Company anticipates that the
Common Stock will be traded on the over-the-counter market with quotations
available through the OTC "Electronic Bulletin Board." The Company has been
advised by Trident Securities that Trident Securities intends to make a market
in the Common Stock. The development of a public trading market depends upon the
existence of willing buyers and sellers, the presence of which is not within the
control of the Company, the Bank or any market maker. There can be no assurance
that an active and liquid market for the Common Stock will develop in the
foreseeable future or, once developed, will continue. Even if a market develops,
there can be no assurance that stockholders will be able to sell their shares at
or above the initial Purchase Price after the completion of the Offerings.
Purchasers of Common Stock should consider the potentially illiquid and long-
term nature of their investment in the shares being offered hereby. See "Market
for the Common Stock."

RISK FACTORS

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

                                     (xii)
<PAGE>
 
                       SELECTED FINANCIAL AND OTHER DATA

     The following selected financial and other data of Lexington First does not
purport to be complete and is qualified in its entirety by reference to the more
detailed financial information contained elsewhere herein. The data at June 30,
1997 and for the six months ended June 30, 1997 and 1996 is unaudited, but in
the opinion of management reflects all adjustments, consisting of normal
recurring accruals, considered necessary for a fair presentation. This
information at and for the years ended December 31, 1996 and 1995 is derived in
part from, and is qualified in its entirety by reference to, the Financial
Statements and Notes thereto included elsewhere herein. The financial data for
the six months ended June 30, 1997 is not necessarily indicative of the
operating results to be expected for the entire fiscal year.
<TABLE>
<CAPTION>
 
                                         
                                           At     At December 31,
                                        June 30,  ----------------
                                          1997     1996     1995
                                        --------  -------  -------
                                          (Dollars in thousands)
<S>                                     <C>       <C>      <C>
 
Total assets..........................   $26,813  $25,623  $25,945
Loans receivable, net.................    17,309   16,205   14,512
Cash and cash equivalents.............     2,765    1,392    1,761
Investment securities:
  Available for sale..................     1,320    1,802    3,104
  Held to maturity....................     1,157    2,257    2,351
Mortgage-backed securities:
  Available for sale..................     2,835    2,664    2,823
  Held to maturity....................       620      678      829
Deposits..............................    21,687   20,638   20,982
FHLB advances.........................       897      955      971
Stockholders' equity..................     3,976    3,861    3,769
- ------------------------------------------------------------------
Number of:
  Real estate loans outstanding.......       495      506      503
  Savings accounts....................     1,759    1,567    1,738
  Offices open........................         1        1        1
</TABLE>

                                    (xiii)
<PAGE>
 
<TABLE>
<CAPTION>
 
 
                                         Six Months Ended
                                             June 30,        Year Ended December 31,
                                         -----------------   ----------------------
                                          1997       1996       1996         1995
                                         ------     ------     ------       ------
                                    (Dollars in thousands, except per share data)
<S>                                      <C>        <C>        <C>          <C>
                                                                       
Interest income......................    $  999     $1,009     $2,011       $1,944
Interest expense.....................       545        553      1,103        1,091
                                         ------     ------     ------       ------ 
      Net interest income............       454        456        908          853
Provision for loan losses............         9         15         30           30
                                         ------     ------     ------       ------
Net interest income after provision                                         
   for loan losses...................       445        441        878          823
Noninterest income...................        43         17         41           17
Noninterest expense..................       282        234        617          464
                                         ------     ------     ------       ------
Income before income tax expense.....       206        224        302          376
Provision for income taxes...........        74         82        105          152
                                         ------     ------     ------       ------
Net earnings.........................    $  132     $  142     $  197       $  224
                                         ======     ======     ======       ======
                                                                            
Earnings per share...................    $ 0.59     $ 0.64     $ 0.88       $ 1.00
                                         ======     ======     ======       ======
                                                                            
Dividend payout ratio (1)............     26.52%     24.65%     35.74%       31.43%
                                         ======     ======     ======       ======
- ------------
</TABLE>

(1)  The above dividend payout ratio was computed by dividing the actual
     dividends paid by the Net Income without giving consideration to the
     dividends waived by the Mutual Holding Company. The Mutual Holding Company
     holds 135,000 shares of stock and has waived dividends of $0.20 for each of
     the four quarters of 1995 and 1996, and the first two quarters of 1997. 

                                     (xiv)
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                  
                                                                   At or for the   
                                                                 Six Months Ended    At or for the Year
                                                                     June 30,        Ended December 31,  
                                                                ------------------   ------------------ 
                                                                  1997      1996       1996      1995
                                                                --------  --------   --------  -------- 
<S>                                                             <C>       <C>        <C>       <C>
PERFORMANCE RATIOS:
   Return on assets (net earnings divided
      by average total assets)................................      1.01%     1.10%      0.76%     0.90%
   Return on average equity  (net earnings divided by                                             
      average equity).........................................      6.78%     7.54%      5.21%     6.27%
   Interest rate spread (combined weighted                                                        
      average interest rate earned less                                                           
      combined weighted average interest                                                          
      rate cost)..............................................      3.08%     3.04%      3.08%     2.86%
   Net interest margin (net interest income divided                                              
      by average interest-earning assets).....................      3.72%     3.73%      3.76%     3.55%
   Ratio of average interest-earning  assets                                                     
      to average interest-bearing liabilities.................    114.81%   115.67%    115.59%   115.54%
   Ratio of noninterest expense to average                                                       
      total assets............................................      2.15%     1.81%      2.40%     1.86%
                                                                                                 
ASSET QUALITY RATIOS:                                                                            
   Nonperforming assets to total assets at end of period......      0.69%     0.57%      0.56%     0.51%
   Nonperforming loans to total loans at end of period........      1.46%     1.06%      0.75%     1.03%
   Allowance for loan losses to total loans at end of period..      0.89%     0.91%      0.86%     0.84%
   Allowance for loan losses to nonperforming                                                    
      loans at end of period..................................     60.89%    85.71%    124.56%    84.25%
   Provision for loan losses to total loans receivable, net...      0.11%     0.19%      0.18%     0.20%
   Net charge-offs to average loans outstanding...............        --        --       0.08%     0.01%
                                                                                                 
CAPITAL RATIOS:                                                                                  
   Equity to total assets at end of period....................     14.83%    14.69%     15.07%    14.53%
   Average equity  to average assets..........................     14.85%    14.55%     14.68%    14.28%
</TABLE>

                                     (xv)

<PAGE>
 
                              RECENT DEVELOPMENTS

     Set forth below are selected financial and other data of the Bank at and
for the three and nine months ended September 30, 1997 and 1996.  The data at
September 30, 1997 and June 30, 1997 and for the three and six months ended
September 30, 1997 and 1996 is unaudited, but in the opinion of management
reflects all adjustments, consisting of normal recurring accruals, considered
necessary for a fair presentation.  The results of operations and ratios of
other data for the three and nine months ended September 30, 1997, are not
necessarily indicative of the results of operations for the fiscal year ending
December 31, 1997.

SELECTED FINANCIAL CONDITION DATA:

    <TABLE>
<CAPTION>
                                                At              At              At
                                           September 30,      June 30,      December 30,
                                               1997            1997            1996
                                           -------------   -------------   ------------- 
                                           (Dollars in thousands, except per share data)
                                            (Unaudited)      (Unaudited)
<S>                                        <C>             <C>             <C>
                              
Total assets.........................      $      27,471   $      26,813   $      25,623
Loans receivable, net................             17,865          17,309          16,205
Cash and cash equivalents............              1,474           2,765           1,392
Investment securities:        
 Available for sale..................              2,317           1,320           1,802
 Held to maturity....................              1,157           1,157           2,257
Mortgage-backed securities:   
 Available for sale..................              3,155           2,835           2,664
 Held to maturity....................                590             620             678
Deposits.............................             22,275          21,687          20,638
FHLB advances........................                864             897             955
Stockholders' Equity (1).............              4,043           3,976           3,861
</TABLE>      
- ----------------
    
(1)  The Bank adopted SFAS No.  115, "Accounting for Certain Investments in Debt
     and Equity Securities," on January 1, 1994.  The adoption of SFAS No. 115
     resulted in an after tax decrease to Stockholders' Equity of $10,000,
     $27,000 and $27,000 as of September 30, 1997, June 30, 1997 and December
     31, 1996, respectively.      
 
 
SUMMARY OF OPERATIONS:
<TABLE> 
<CAPTION>  
                                            Three Months Ended             Nine Months Ended
                                               September 30,                 September 30,
                                          ----------------------        ----------------------
                                             1997         1996             1997         1996
                                          ---------    ---------        ---------    ---------
                                                             (In thousands)
<S>                                       <C>          <C>              <C>          <C>   
Interest income......................     $     513    $     500        $   1,512    $   1,509
Interest income......................           287          279              832          832
                                          ---------    ---------        ---------    ---------
 Net interest income.................           226          221              680          677
Provision for loan loss..............            11            8               20           23
                                          ---------    ---------        ---------    ---------
Net interest income after                                                               
 provision for loan losses...........           215          213              660          654
Noninterest income...................            32           11               75           28
Noninterest expense..................           138          244              420          478
                                          ---------    ---------        ---------    ---------
                                                                                        
Income before income taxes...........           109          (20)             315          204

Provision for income taxes...........            43           (7)             117           75
                                          ---------    ---------        ---------    ---------
                                                                                        
Net income...........................     $      66    $     (13)       $     198    $     125
                                          =========    =========        =========    =========
</TABLE>

                                     (xvi)


<PAGE>
 
KEY OPERATING RATIOS:
<TABLE>
<CAPTION>
                                                                             At or For                  At or For
                                                                         Three Months Ended          Nine Months Ended
                                                                            September 30,              September 30,
                                                                       ----------------------      ----------------------
                                                                         1997         1996            1997        1996
                                                                       ---------    ---------      ---------    ---------           
<S>                                                                    <C>          <C>            <C>          <C>
                                                                                                             
PERFORMANCE RATIOS:                                                                                          
  Return on assets (net income (loss) divided by                                                             
    average total assets)....................................              0.97%        (0.20)%        1.00%        0.67%
  Return on average equity (net income divided by                                                            
    average equity)..........................................              6.60%        (1.33)%        6.72%        4.56%
  Interest rate spread (combined weighted average interest                                                   
    rate earned less combined average weighted interest                                                      
    rate cost)...............................................              2.83%         2.94%         2.89%        2.96%
  Ratio of average interest-earning assets to average                                                        
    interest-bearing liabilities.............................            116.02%       115.94%       116.90%      116.44%
  Ratio of noninterest expense to average total assets.......              2.03%         3.80%         2.11%        2.47%
                                                                                                
AVERAGE QUALITY RATIOS:                                                                         
  Nonperforming assets to total assets at end of period......              0.75%         0.62%           
  Nonperforming loans to total loans at end of period........              1.12%         0.90%           
  Allowance for loan losses to total loans at end of period..              0.88%         0.91%           
  Allowance for loan losses to nonperforming loans at                                           
    end of period............................................             78.54%       100.69%           
  Provision for loan losses to total loans receivable, net...              0.24%         0.20%           
  Net charge-offs to average loans outstanding...............              0.00%         0.00%           
                                                                                                
CAPITAL RATIOS:                                                                                 
  Equity to total assets at end of period....................             14.72%        15.07%           
  Average equity to average assets...........................             14.75%        14.90%           
</TABLE>

                                    (xvii)


<PAGE>
 
           MANAGEMENT DISCUSSION AND ANALYSIS OF RECENT DEVELOPMENTS


COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 1997 AND JUNE 30, 1997

     The most significant changes in the composition of the Bank's balance sheet
during the quarter ended September 30, 1997 relate to cash and cash equivalents,
which decreased by $1,291,000, or 46.7%, from $2,765,000 at June 30, 1997 to
$1,474,000 at September 30, 1997, and deposits, which increased $588,000 from
$21,687,000 at June 30, 1997 to $22,275,000 at September 30, 1997.  The Bank
used cash and cash equivalents and deposits to fund the increase of $997,000 in
investment securities and $556,000 in loans receivable.

RESULTS OF OPERATIONS FOR THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1997 AND
1995
    
     The most significant changes in the Bank's components of net income for the
three and nine months ended September 30, 1997 compared to the same periods in
1996 involve noninterest income and noninterest expense.  Noninterest income
increased $21,000 from $11,000 to $32,000 for the three months ended September
30, 1997 and increased $47,000 from $28,000 to $75,000 for the nine months ended
September 30, 1997.  These increases were primarily attributable to increased
service charges, which resulted from the institution of additional service
charges in the latter part of 1996.  Noninterest expense decreased $106,000 from
$244,000 to $138,000 for the three months ended September 30, 1997 and decreased
$58,000 from $478,000 to $420,000 for the nine months ended September 30, 1997.
These decreases were primarily attributable to the $128,000 special SAIF
assessment paid during the quarter ended September 30, 1996, not paid in the
1997 periods.      

LIQUIDITY AND CAPITAL RESOURCES

     The Bank's capital level remained relatively stable between June 30 and
September 30, 1997.  The Bank's liquidity ratio decreased from 21.96% at June
30, 1997 to 19.59% at September 30, 1997 principally as a result of the Bank's
use of cash and cash equivalents to fund loans and the increase in investment
securities.


                                    (xviii)

<PAGE>
 
                                 RISK FACTORS

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

THE BANK'S INTEREST SENSITIVITY MISMATCH AND THE POTENTIAL EFFECTS OF CHANGES IN
INTEREST RATES

     EFFECT ON NET INTEREST INCOME. The operations of the Bank are substantially
dependent on its net interest income, which is the difference between the
interest income earned on its interest-earning assets and the interest expense
paid on its interest-bearing liabilities. Like most savings institutions, the
Bank's earnings are affected by changes in market interest rates and other
economic factors beyond its control. The lending activities of savings
institutions have historically emphasized long-term, fixed-rate loans secured by
single-family residences, and the primary source of funds of such institutions
has been deposits. The deposit accounts of savings associations generally bear
interest rates that reflect market rates and largely mature or are subject to
repricing within a short period of time. This factor, in combination with
substantial investments in long-term, fixed-rate loans, has historically caused
the income earned by savings associations on their loan portfolios to adjust
more slowly to changes in interest rates than their cost of funds. At June 30,
1997, Lexington First's interest-bearing liabilities which were estimated to
mature or reprice within one year exceeded Lexington First's interest-earning
assets with the same characteristics by $14.0 million or (52.26)% of Lexington
First's total assets. This large interest rate sensitivity gap subjects
Lexington First to significant and severe risk during periods of rising interest
rates. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations -- Asset and Liability Management" and "Business of the
Bank -- Lending Activities" and " -- Deposit Activities and Other Sources of
Funds."

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

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

     EFFECT ON SECURITIES. In addition to affecting interest income and
expenses, changes in interest rates also can affect the value of the Bank's
investment portfolio, a substantial portion of which is comprised of fixed-rate
instruments. Generally, the value of fixed-rate instruments fluctuates inversely
with changes in interest rates. The Bank has sought to reduce the vulnerability
to changes in interest rates by managing the nature and composition of its
securities portfolio. As a consequence of the fluctuation in interest rates, the
carrying value of the Banks held-to-maturity securities, including mortgage-
backed securities can exceed the market value of such securities. At June 30,
1997, the fair value of such securities, including mortgage-backed securities
was greater than the carrying value by $28,000. The amortized cost of the
available-for-sale securities held by the Bank exceeded the market value of such
securities by $41,000 at June 30, 1997. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations -- Asset and Liability
Management."

                                       1
<PAGE>
 
RISKS RELATED TO COMMERCIAL REAL ESTATE, COMMERCIAL BUSINESS AND CONSUMER
LENDING

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

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

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

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

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

                                       2
<PAGE>
 
RECENT MANAGEMENT CHANGES AND DEPENDENCE ON KEY PERSONNEL

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

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

POTENTIAL DELAY IN COMPLETION OR DENIAL OF BANK CONVERSION

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

CERTAIN ANTI-TAKEOVER PROVISIONS

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

VOTING POWER OF DIRECTORS AND EXECUTIVE OFFICERS.

     Directors and executive officers of the Company, who currently hold 31,275
shares or 14.03% of the outstanding Bank Common Stock, expect to hold as much as
17.54% of the shares of Common Stock outstanding upon consummation of the Stock
Conversion and Reorganization based upon the maximum, as adjusted, of the
Valuation Price Range and assuming no divestiture is required by the OTS. See
"Beneficial Ownership of Capital Stock."
   
     Subject to stockholder approval following the consummation of the Stock
Conversion and Reorganization, the Company expects to acquire Common Stock on
behalf of the 1998 MRP, a non-tax qualified restricted stock plan, in an amount
equal to 4.0% of the Conversion Stock issued in the Offerings (16,926 shares
based on the maximum of the Valuation Price Range). Under the terms of the 1998
MRP, the trustees of such plan, who will also be directors of the Company, will
vote all shares held by such plan as directed by the Company's Board of
Directors. Subject to stockholder approval, the Company also intends to reserve
for future issuance pursuant to the 1998 Option Plan a number of authorized
shares of Common Stock equal to an aggregate of 10% of the Conversion Stock
issued in the Offerings 42,314 shares, based on the maximum of the Valuation
Price Range). See "Management of the Bank --Certain Benefit Plans and
Agreements."     

                                       3
<PAGE>
 
     Upon completion of the Conversion, directors and officers are expected to
own, as a group 99,745 shares or 17.54% of the shares of Common Stock
outstanding. These shares, when combined with the 41,912 shares which could
potentially be awarded under the Option Plan and the MRP would mean that
directors and officers would own, in the aggregate, 21.71% of the shares
outstanding (assuming the issuance of new shares to satisfy stock option
exercises), thereby giving management the opportunity to determine the result of
certain transactions requiring the approval of a specified percentage of
shareholders (such as 80%). Management's potential voting power could, together
with additional stockholder support, preclude or make more difficult takeover
attempts which do not have the support of the Company's Board of Directors and
may tend to perpetuate existing management.

MARKET AREA

     The Bank's market area comprises all of Henderson County and the
neighboring counties of Decatur, Madison, Carroll and Chester in central and
southwestern Tennessee. The Bank has recently purchased a building in Lexington
which it anticipates opening as a branch office, following the Conversion, in
the last quarter of 1997. The market area is rural with the principal segment of
the work force employed in semi-skilled and unskilled jobs. Employment in these
rural communities or areas is largely in manufacturing, with significant
employment also coming from services, retail sales, transportation, utility and
construction industries. A significant number of people are employed in Madison
County (sometimes referred to as the hub of West Tennessee), which is in the
western part of the Bank's market area. Major employers in the area include:
Magnetek, Johnson Controls, Dayco/Mark IV Automotive, Columbus-McKinnon and Auto
Zone. For a number of years, the Bank responded to the lack of lending
opportunities in its immediate market area by investing a substantial portion of
its assets in U.S. government and agency securities. Management has recently
sought to increase its local loan originations through more active marketing of
its loan products and by offering a wider array of loan programs including
various forms of commercial and consumer lending.

ABSENCE OF MARKET FOR COMMON STOCK

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

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

EFFECT OF REGULATORY CHANGES ON OPERATIONS

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

                                       4
<PAGE>
 
     The Bank is currently subject to extensive regulation, supervision and
examination by the OTS and the FDIC. Such regulation and supervision establishes
a comprehensive framework of activities in which a savings institution may
engage and is intended primarily for the protection of depositors and the SAIF,
which is administered by the FDIC. Following the Bank Conversion, the National
Bank will be subject to the regulation and supervision of the OCC and the FDIC,
and the Company will be subject to regulation and supervision by the Federal
Reserve Board. The regulatory structure also gives the regulatory authorities
extensive discretion in connection with their supervisory and enforcement
activities. Any change in such regulation, whether by the OCC, the FDIC, the
Federal Reserve Board or the U.S. Congress, could have a significant impact on
the National Bank and its operations. See "Regulation."

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

ANTICIPATED LOW RETURN ON EQUITY AND DIFFICULTY IN DEPLOYING CAPITAL FOLLOWING
CONVERSION
    
     For the year ended December 31, 1996, the Bank's ratio of average
stockholders' equity to average assets was 14.68%. On a pro forma basis, for the
year ended December 31, 1996 and the six months ended June 30, 1997, assuming
the sale of the midpoint of 367,953 shares of Common Stock in the Stock
Conversion and Reorganization at the beginning of the year, the Company's ratio
of average stockholders' equity to average assets would have been 24.06% and
24.03%, respectively. With such a high capital position as a result of the Stock
Conversion and Reorganization, it is doubtful that the Company will be able to
quickly deploy the capital raised in the Stock Conversion and Reorganization by
increasing its deposits and loans and thereby generate earnings to support its
high level of capital, and, as a result, it is expected that the Company's
return on equity initially will be lower than historical levels and will be
below industry norms. Consequently, investors expecting a return on equity which
will meet or exceed industry standards for the foreseeable future should
carefully evaluate and consider the risk of a subpar return on equity.     

POSSIBLE DILUTIVE EFFECT OF ISSUANCE OF ADDITIONAL SHARES

     Various possible and planned issuances of Common Stock could dilute the
interests of prospective stockholders of the Company or existing stockholders of
the Company following consummation of the Stock Conversion and Reorganization,
as noted below.
    
     The number of shares to be sold in the Stock Conversion and Reorganization
may be increased as a result of an increase in the Valuation Price Range of up
to 15% to reflect changes in market and financial conditions following the
commencement of the Offerings. In the event that the Valuation Price Range is so
increased, it is expected that the Company will issue up to 486,617 shares of
Conversion Stock at the Purchase Price for an aggregate price of up to
$4,866,170, for total shares outstanding following the Stock Conversion and
Reorganization (including Exchange Shares) of up to 714,150 shares. An increase
in the number of shares will decrease net earnings per share and      

                                       5
<PAGE>
 
stockholders' equity per share on a pro forma basis and will increase the
Company's consolidated stockholders' equity and net earnings.  See
"Capitalization" and "Pro Forma Data."
    
     If the 1998 MRP is approved by stockholders at the Company's special or
annual meeting of stockholders to be held no earlier than six months after the
completion of the Stock Conversion and Reorganization, the 1998 MRP intends to
acquire an amount of Common Stock equal to 4.0% of the shares of Conversion
Stock issued in the Offerings. Such shares of Common Stock may be acquired in
the open market with funds provided by the Company, if permissible, or from
authorized but unissued shares of Common Stock. In the event that additional
shares of Common Stock are issued to the 1998 MRP, stockholders would experience
dilution of their ownership interests (by 2.7% at the maximum of the Valuation
Price Range) and per share stockholders' equity and per share net earnings would
decrease as a result of an increase in the number of outstanding shares of
Common Stock. See "Pro Forma Data" and "Management of the Bank -- Certain
Benefit Plans and Agreement -- 1998 Management Recognition Plan and Trust."     
    
     If the Company's 1998 Option Plan is approved by stockholders at a special
or annual meeting of stockholders to be held no earlier than six months after
the completion of the Stock Conversion and Reorganization, the Company will
reserve for future issuance pursuant to such plan a number of authorized shares
of Common Stock equal to an aggregate of 10% of the Conversion Stock issued in
the Offerings (42,314 shares, based on the maximum of the Valuation Price
Range). See "Pro Forma Data" and "Management of the Bank -- Certain Benefit
Plans and Agreements -- 1997 Stock Option and Incentive Plan."      

POSSIBLE DIVESTITURE REQUIREMENT FOR PUBLIC STOCKHOLDERS
    
     In accordance with OTS policies, the Plan generally provides that the
ownership of individual Public Stockholders and their associates and persons
acting in concert with them following consummation of the Stock Conversion and
Reorganization may not exceed the percentage purchase limits in the Offerings
(when combined with Exchange Shares) as applied to the total shares outstanding
immediately following the Offerings. Accordingly, Public Stockholders who would
own more than 5% of the shares outstanding would be required to divest
sufficient shares to reduce their ownership to 5% of shares outstanding. The
Primary Parties have reserved the right to increase the ownership limitation to
as much as 9.9% of the shares outstanding provided that the total shares held by
all greater than 5% stockholders in excess of 5% do not exceed 10% of the shares
outstanding immediately following the Stock Conversion and Reorganization. To
the best knowledge of the Company, any Public Stockholders who may have been
required to divest their shares have already done so, as of the date of this
Prospectus. In the event the ownership limit is increased to 9.9%, the purchase
limitation in the Offerings will be increased as well and each person who
subscribes for the maximum in the Offerings will be afforded an opportunity to
increase their order subject to the limitation that the number of shares
subscribed for by subscribers in excess of 5% cannot exceed 10% of the shares
sold in the Offerings.     

POSSIBLE DILUTION TO PUBLIC STOCKHOLDERS AS A RESULT OF PURCHASE LIMITATIONS

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

                                       6
<PAGE>
 
COMPETITION

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

POSSIBLE ADVERSE INCOME TAX CONSEQUENCES OF THE DISTRIBUTION OF SUBSCRIPTION
RIGHTS

     The Primary Parties have received the opinion of Ferguson & Co. that
subscription rights granted to Eligible Account Holders, Supplemental Eligible
Account Holders, Other Members, directors, officers and employees and Public
Stockholders have no value. However, this opinion is not binding on the Internal
Revenue Service ("IRS"). If the subscription rights granted to Eligible Account
Holders, Supplemental Eligible Account Holders, Other Members, directors,
officers and employees and Public Stockholders are deemed to have an
ascertainable value, receipt of such rights likely would be taxable only by
those Eligible Account Holders, Supplemental Eligible Account Holders, Other
Members, directors, officers and employees and Public Stockholders who exercise
their subscription rights (either as capital gain or ordinary income) in an
amount equal to such value. Whether subscription rights are considered to have
ascertainable value is an inherently factual determination. See "The Stock
Conversion and Reorganization -- Effects of the Stock Conversion and
Reorganization" and " -- Tax Aspects."

                        COMMUNITY NATIONAL CORPORATION

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

     The holding company structure will permit the Company to expand the
financial services currently offered through the Bank, although there are no
definitive plans or arrangements for such expansion at present. The holding
company structure will also provide the Bank with the opportunity to enhance
flexibility of operations, diversification of business opportunities through
acquiring or merging with other financial institutions and financial capability
to enable the National Bank to compete more effectively with other financial
service organizations. At the present time, however, the Company does not have
any plans, agreements, arrangements or understandings with respect to any such
acquisitions

                                       7
<PAGE>
 
or mergers.   After the Stock Conversion and Reorganization, the Company will be
classified as a unitary savings and loan holding company and will be subject to
regulation by the OTS.  After the Bank Conversion, the Company will be
classified as a bank holding company and will be subject to regulation by the
Federal Reserve Board.

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

     The Company's principal executive office is located at the home office of
the Bank at 19 Natchez Trace Drive, Lexington, Tennessee 38351, and its
telephone number is (901) 968-6624.


                     LEXINGTON FIRST FEDERAL SAVINGS BANK

     Lexington First commenced operations in 1961 as a federally-chartered
mutual savings association under the name "Lexington First Federal Savings and
Loan Association" (the "Association"). Its deposits have been federally insured
up to applicable limits, and it has been a member of the FHLB system since that
time. Lexington First's deposits are currently insured by the Savings
Association Insurance Fund of the FDIC and it is a member of the FHLB of
Cincinnati. Lexington First is subject to the regulation of the Office of Thrift
Supervision, as well as the FDIC.
    
     On December 14, 1992, the Association reorganized into the mutual holding
company form of organization and completed a sale of stock to the public. To
accomplish this transaction, the Association organized a federal stock savings
bank as a wholly owned subsidiary. The mutual Bank then transferred
substantially all of its assets and liabilities to the stock Bank in exchange
for 135,000 shares of Bank Common Stock, and reorganized itself into a federally
chartered mutual holding company known as Lexington First Federal Mutual Holding
Company and sold 80,000 shares of Bank Common Stock to certain members of the
Bank and members of the general public. As of the date hereof, the Mutual
Holding Company and the Public Stockholders own an aggregate of 135,000 shares
and 87,993 shares, or 60.54% and 39.46%, respectively, of the outstanding shares
of Bank Common Stock. The exercise of stock options and the issuance of
Management Recognition Plan shares resulted in the issuance of 7,993 additional
shares of Common Stock.     

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

     In February 1997, the Bank hired Howard W. Tignor as its President and
Chief Executive Officer. Mr. Tignor has over 31 years experience as a national
bank examiner, loan officer, operating officer and Chief Executive Officer of
various commercial banks located in central Tennessee. Under Mr. Tignor's
leadership, the Bank will

                                       8
<PAGE>
 
attempt to significantly increase its origination of commercial real estate
loans, commercial business loans and consumer loans.  The Bank Conversion is a
part of this new strategy whereby the Bank's operations are currently expected
to slowly evolve into those of a commercial bank.  For more information, see
"Risk Factors -- Risks Related to Commercial Real Estate, Commercial Business
and Consumer Lending" and "Business of the Bank -- Lending Activities."

     At June 30, 1997, Lexington First's interest-bearing liabilities which were
estimated to mature or reprice within one year exceeded Lexington First's
interest-earning assets with the same characteristics by $14.0 million or
(52.26)% of Lexington First's total assets. This large interest rate sensitivity
gap subjects Lexington First to significant risk during periods of rising
interest rates. For more information see "Risk Factors -- Potential Effects of
Changes in Interest Rates."

     At June 30, 1997, Lexington First had total assets of $26.8 million,
deposits of $21.7 million, net loans receivable of $17.3 million, cash and
investment securities of $3.5 million, mortgage-backed securities of $5.3
million and stockholders' equity of $4.0 million. The Bank's tangible capital to
assets ratio at that date was 14.91%.

     Lexington First's principal executive offices are located 19 Natchez Trace
Drive, Lexington, Tennessee, 38351, and its telephone number is (901) 968-6624.

                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY

     The Mutual Holding Company is a federally chartered mutual holding company
chartered in connection with the MHC Reorganization in 1992. The Mutual Holding
Company's primary asset is 135,000 shares of Bank Common Stock, which represents
60.54% of the shares of Bank Common Stock outstanding as of the date of this
Prospectus. The Mutual Holding Company's only other asset at June 30, 1997 was
approximately $92,000 in cash. As part of the Stock Conversion and
Reorganization, the Mutual Holding Company will convert to an interim federal
savings bank and simultaneously merge with and into the Bank, with the Bank
being the surviving entity.

                     COMMUNITY NATIONAL BANK OF TENNESSEE

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

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

                                USE OF PROCEEDS
    
     Net proceeds from the sale of the Conversion Stock are estimated to be
between $2.8 million and $3.9 million ($4.5 million assuming an increase in the
Valuation Price Range by 15%). See "Pro Forma Data" as to the assumptions used
to arrive at such amounts.     

                                       9
<PAGE>
 
    
     The Company plans to contribute to the Bank up to 50% of the net proceeds
of the Offerings. The net proceeds retained by the Company will be initially
used to invest primarily in high grade, short-term marketable securities. The
net proceeds retained by the Company may be used to support the future expansion
of operations and for other business or investment purposes, including the
acquisition of other financial institutions and/or branch offices, although
there are no current plans, arrangements, understandings or agreements regarding
such acquisitions. The Bank also expects to use a portion of the proceeds for
its new branch in Lexington, Tennessee, which it expects to open in the fourth
quarter of 1997. For more information see "Properties." Subject to applicable
regulatory limitations, the Company may use available funds to repurchase shares
of Common Stock and to pay dividends, although the Company currently has no
intention of effecting any such transactions following consummation of the Stock
Conversion and Reorganization and has not adopted a dividend policy. See "The
Conversion -- Certain Restrictions on Purchase or Transfer of Shares after the
Stock Conversion and Reorganization." The Company may also use available funds
or funds received from the Bank to fund a contribution to the 1998 MRP for the
purpose of purchasing a number of shares equal to 4.0% of the Conversion Stock.
Such contribution would equal $169,260 if 423,146 shares of Common Stock (4.0%
of the shares of Conversion Stock that would be sold at the maximum of the
Valuation Price Range) are purchased at a price of $10.00 per share. The portion
of the net proceeds contributed to the Bank will be used for general corporate
purposes, including investment in loans and investment securities.     

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

                                DIVIDEND POLICY
    
     During the year ended December 31, 1996 and the six months ended June 30,
1997, the Bank paid quarterly dividends of $.20 per share to the holders of
Public Bank Shares. The Mutual Holding Company waived its receipt of such
dividends, as approved by the OTS. Upon completion of the Stock Conversion and
Reorganization, the Board of Directors of the Company will have the authority to
declare dividends on the Common Stock, subject to statutory and regulatory
requirements. The Company will consider the establishment of a dividend policy
following the Stock Conversion and Reorganization, although no such policy has,
as yet, been adopted. The Board will, however, review its dividend policy on a
quarterly basis. In addition, from time to time, the Board of Directors may
determine to pay special cash dividends. Special cash dividends, if paid, may be
paid in addition to, or in lieu of, regular cash dividends. For a period of one
year following the completion of the Stock Conversion and Reorganization, the
Company will not pay any special dividends or dividends that would be construed
as a return of capital nor take any actions to pursue or propose such dividends.
Payment of dividends on the Common Stock is subject to determination and
declaration by the Company's Board of Directors. Any dividend policy of the
Company will depend, however, upon the Company's and Bank's or National Bank's
debt and equity structure, earnings, regulatory capital requirements, as well as
other factors, including economic conditions and regulatory restrictions.
Therefore, there can be no assurance that dividends will be paid or if paid will
continue to be paid in the future.        

                                       10
<PAGE>
 
     Dividend payments by the Company are subject to regulatory restriction
under Federal Reserve Board policy as well as to limitations under applicable
provisions of Tennessee corporate law. The Federal Reserve Board has issued a
policy statement on the payment of cash dividends by bank holding companies,
which expresses the Federal Reserve Board's view that a bank holding company
should pay cash dividends only to the extent that the company's net earnings for
the past year are sufficient to cover both the cash dividends and a rate of
earning retention that is consistent with the company's capital needs, asset
quality and overall financial condition. The Federal Reserve Board also
indicated that it would be inappropriate for a company experiencing serious
financial problems to borrow funds to pay dividends. Furthermore, the Federal
Reserve Board may prohibit a bank holding company from paying any dividends if
the holding company's bank subsidiary is classified as "undercapitalized". See
"Regulation -- Regulation of the Company Following the Bank Conversion --
Dividends."
    
     Unlike the Bank, the Company is not subject to the aforementioned
regulatory restrictions on the payment of dividends to its stockholders. Under
the Tennessee Business Corporation Act, a dividend may be paid by a Tennessee
corporation unless, after giving it effect, the corporation would not be able to
meet its debts as they become due in the usual course of business or the
corporation's total assets would be less than the sum of its total liabilities
plus the amount that would be needed, if the corporation were to be dissolved at
the time of the dividend, to satisfy any preferential rights upon dissolution of
stockholders whose preferential rights are superior to those receiving the
distribution. Assuming the issuance of 312,760 and 423,146 shares of Conversion
Stock at the minimum and maximum of the Valuation Price Range, respectively, and
the retention of approximately 50% of the net proceeds from the Offerings, the
Company estimates that it would have approximately $1.4 million and $1.9
million, respectively in net proceeds which would be available for the payment
of dividends and other corporate purposes, and that the Bank would have $2.2
million and $2.4 million, respectively, available for the payment of dividends
to the Company under current OTS regulations.     

                          MARKET FOR THE COMMON STOCK

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

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

     At June 30, 1997, there were 222,993 shares of Bank Common Stock
outstanding, including 87,993 Public Bank Shares, which were held of record by
approximately 33 stockholders. There is no established market for the Bank
Common Stock nor any uniformly quoted prices. The last sale price of the Bank
Common Stock of which the Bank is aware was $22.00 per share in April 1997.

                                       11
<PAGE>
 
                                CAPITALIZATION

     The following table presents the historical capitalization of the Bank at
June 30, 1997, and the pro forma consolidated capitalization of the Company
after giving effect to the Stock Conversion and Reorganization, based upon the
sale of the number of shares shown below, the issuance of Exchange Shares and
the other assumptions set forth under "Pro Forma Data."
<TABLE>    
<CAPTION>
 
                                                                Pro Forma Consolidated Capitalization of
                                                             the Company At June 30, 1997 Based on the Sale of:
                                                         -----------------------------------------------------------
                                                                                                          Maximum
                                                                       Minimum     Midpoint    Maximum   as adjusted
                                                          Lexington    221,274     260,322     423,146     486,617
                                                         First as of  Price of    Price of    Price of    Price of
                                                           June 30,    $10.00      $10.00      $10.00      $10.00
                                                            1997      per share   per share   per share   per share
                                                         -----------  ---------   ---------   ---------   ----------
                                                                              (In thousands)
<S>                                                        <C>        <C>         <C>         <C>         <C>  
Deposits (2).............................................  $21,687     $ 21,687    $ 21,687    $ 21,687    $ 21,687
Borrowings...............................................      897          897         897         897         897
                                                           -------     --------    --------    --------    -------- 
  Total deposits and borrowings..........................  $22,584     $ 22,584    $ 22,584    $ 22,584    $ 22,584
                                                           =======     ========    ========    ========    ========
 
Stockholders' equity:
 Preferred stock, $1.00 and $1.00 par value;
   2,000,000 shares authorized;
   none to be issued.....................................  $    --     $     --    $     --    $     --    $     --
 Common Stock, $1.00 and $1.00 par value                                                                   
   8,000,000 shares authorized; shares                                                                     
   to be outstanding - as shown..........................      223          459         540         621         714
 Paid-in capital (4).....................................      483        3,025       3,496       3,966       4,508
    Common Stock acquired by 1998 MRP....................       --         (125)       (147)       (169)       (195)
 Retained earnings - substantially restricted............    3,297        3,297       3,297       3,297       3,297
 Net unrealized losses on available for sale securities..      (27)         (27)        (27)        (27)        (27)
                                                           -------     --------    --------    --------    --------
Total stockholders' equity (7)...........................  $ 3,976     $  6,628    $  7,158    $  7,688    $  8,298
                                                           =======     ========    ========    ========    ========
</TABLE>     
    
Note:  May not add due to rounding.      
                                                   (footnotes on following page)

                                       12
<PAGE>
 
- --------------------
(1)   As adjusted to give effect to an increase in the number of shares which
      could occur due to an increase in the Valuation Price Range of up to 15%
      to reflect changes in market and financial conditions following the
      commencement of the Offerings.

(2)   Does not reflect withdrawals from deposit accounts for the purchase of
      Conversion Stock in the Offerings. Such withdrawals would reduce pro forma
      deposits by the amount of such withdrawals.
    
(3)   Assumes that (i) the 87,993 Public Bank Shares outstanding at June 30,
      1997 are converted into 146,240, 172,047, 197,854 and 227,533 Exchange
      Shares at the minimum, midpoint, maximum and 15% above the maximum of the
      Valuation Price Range, respectively; (ii) no stockholder has exercised
      dissenters' rights of appraisal; and (iii) no fractional shares of
      Exchange Shares will be issued by the Company.      

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

(5)   The retained earnings of the Bank will be substantially restricted after
      the Stock Conversion and Reorganization by virtue of the liquidation
      account to be established in connection with the Stock Conversion and
      Reorganization. See "The Conversion -- Liquidation Rights."
    
(6)   The Company intends to adopt the 1998 MRP and to submit such plan to
      stockholders at a special or annual meeting of stockholders to be held not
      earlier than six months after the completion of the Stock Conversion and
      Reorganization. If the Plan is approved by stockholders, the Company
      intends to contribute sufficient funds to the trust created under the 1998
      MRP to enable the trust to purchase a number of shares of Common Stock
      equal to 4.0% of the Conversion Stock sold in the Offerings. The shares
      are reflected as a reduction of stockholders' equity. The issuance of
      authorized but unissued shares of Common Stock pursuant to the 1998 MRP in
      the amount of 4.0% of the Conversion Stock would dilute the voting
      interests of existing stockholders by approximately 2.7%. See "Pro Forma
      Data" and "Management of the Bank --Certain Benefit Plans and Agreements 
      --1998 Management Recognition Plan and Trust."     
   
(7)   The book value of the Bank does not give effect to the liquidation account
      in event of liquidations or the recapture of the Bank's loan loss reserve
      deduction of $672,000.      

                                       13
<PAGE>
 
                              REGULATORY CAPITAL

      The Bank is currently subject to OTS regulatory capital requirements.
After the Bank Conversion, the National Bank will instead be required to satisfy
OCC regulatory capital requirements, which are similar but not identical to the
OTS capital requirements. The following table sets forth the Bank's historical
capital position relative to the various minimum OTS regulatory capital
requirements to which it is currently subject. The next table sets forth the
Bank's historical capital position relative to the OCC capital requirements to
which the National Bank will be subject, and thereafter presents pro forma data
relative to such OCC regulatory capital requirements. Because the Bank would not
be subject to OCC capital requirements except for the Bank Conversion, and
because the Bank Conversion would give rise to a tax liability from the
recapture of tax bad debt reserves, both the historical and pro forma data
relating to the OCC capital requirements reflect the impact of such tax
liability. Pro forma data assumes that the Common Stock has been sold as of June
30, 1997 at the minimum, midpoint, maximum and 15% above the maximum of the
Estimated Valuation Range. For additional information regarding the financial
condition of the Bank and the assumptions underlying the pro forma capital
calculations set forth below, see "Use of Proceeds," "Capitalization" and "Pro
Forma Data" and the consolidated financial statements and related notes
appearing elsewhere herein.
<TABLE>    
<CAPTION>
 
                                                            PRO FORMA AT JUNE 30, 1997
                                                -------------------------------------------------------
                          HISTORICAL REGULATORY   MINIMUM 312,760    MIDPOINT 367,953  MAXIMUM 423,146   MAXIMUM AS ADJUSTED 
                               CAPITAL AT         PRICE OF $10.00    PRICE OF $10.00   PRICE OF $10.00    486,617 PRICE OF 
                              JUNE 30, 1997         PER SHARE           PER SHARE         PER SHARE       $10.00 PER SHARE 
                             ----------------   -------------------  ----------------  ----------------  -----------------  
                                       % OF                   % OF              % OF               % OF              % OF
                             AMOUNT   ASSETS      AMOUNT     ASSETS   AMOUNT   ASSETS   AMOUNT    ASSETS   AMOUNT   ASSETS
                             ------  --------   ----------  -------- -------  -------  -------  --------  -------  -------
                                                                 (DOLLARS IN THOUSANDS)
<S>                          <C>     <C>        <C>         <C>      <C>      <C>      <C>      <C>       <C>      <C>    
                                              
GAAP Capital...............  $3,976    14.83%       $5,240    18.66%   $5,494   19.39%   $5,748    20.11%   $6,039   20.91%
                             ======    =====        ======    =====    ======   =====    ======   ======    ======   =====
                                              
Tangible capital (2).......  $4,003    14.91%       $5,267    18.74%   $5,521   19.47%   $5,775    20.18%   $6,066   20.99%
Tangible requirement.......     403     1.50           422     1.50       425    1.50       429     1.50       434    1.50
                             ------    -----        ------    -----    ------   -----    ------   ------    ------   -----
  Excess...................  $3,600    13.41%       $4,845    17.24%   $5,096   17.97%   $5,346    18.68%   $5,632   19.49%
                             ======    =====        ======    =====    ======   =====    ======   ======    ======   =====
                                              
Core capital (2)(3)........  $4,003    14.91%       $5,267    18.74%   $5,521   19.47%   $5,775    20.18%   $6,066   20.99%
Core requirement...........     805     3.00           843     3.00       851    3.00       858     3.00       867    3.00
                             ------    -----        ------    -----    ------   -----    ------   ------    ------   -----
  Excess...................  $3,198    11.91%       $4,424    15.74%   $4,670   16.47%   $4,917    17.18%   $5,199   17.99%
                             ======    =====        ======    =====    ======   =====    ======   ======    ======   =====
                                              
Total capital (4)(5).......  $4,154    32.06%       $5,418    41.01%   $5,672   42.77%   $5,296    44.51%   $6,217   46.50%
Risk-based requirement.....   1,037     8.00         1,057     8.00     1,061    8.00     1,065     8.00     1,070    8.00
                             ------    -----        ------    -----    ------   -----    ------   ------    ------   -----
  Excess...................  $3,117    24.06%       $4,361    33.01%   $4,611   34.77%   $4,861    36.51%   $5,147   38.50%
                             ======    =====        ======    =====    ======   =====    ======   ======    ======   =====
- --------------------
</TABLE>     

(1)   Under OTS policy, net unrealized gains or losses on securities classified
      as available for sale are excluded from regulatory capital when computing
      core and risk-based capital. The net unrealized loss on securities
      classified as available for sale amounted to $41,000 ($14,000, net of tax
      effect) as of June 30, 1997.
    
(2)   Tangible and core capital are computed as a percentage of adjusted total
      assets of $26.8 million prior to the consummation of the Offerings and
      $28.1 million, $28.4 million, $28.6 million and $28.9 million following
      the issuance of 312,760, 367,953, 423,146 and 486,617 shares in the Stock
      Conversion and Reorganization, respectively. Risk-based capital is
      computed as a percentage of adjusted risk-weighted assets of $13.0 million
      prior to the consummation of the Offerings and $17.2 million, $13.3
      million, $13.3 million and $13.4 million following the issuance of
      312,760, 367,953, 423,146 and 486,617 shares in the Stock Conversion and
      Reorganization, respectively.     
(3)   Assumes a core capital requirement of 4% adjusted total assets, though
      such level may be increased by the Comptroller of the Currency to as high
      as 5%. See "Regulation -- Depository Institution Regulation -- Regulatory
      Capital Requirements."
(4)   The pro forma risk-based capital ratios (i) reflect the receipt by the
      Bank of the assets held by the Mutual Holding Company and (ii) assume the
      investment of the net remaining proceeds received by the Bank in assets
      which have a risk-weight of 20% under applicable regulations, as if such
      net proceeds had been received and so applied at June 30, 1997.
(5)   Includes the $151,000 of general allowance for loan losses that was
      included in risk-based capital as of June 30, 1997. 

                                       14
<PAGE>
 
                                 PRO FORMA DATA
    
     The actual net proceeds from the sale of the Conversion Stock cannot be
determined until the Stock Conversion and Reorganization are completed.
However, net proceeds are currently estimated to be between $2.8 million and
$3.9 million (or $4.5 million in the event the Valuation Price Range is
increased by 15%) based upon the following assumptions: (i) all shares of
Conversion Stock will be sold in the Subscription Offering and the Community
Offering; and (ii) expenses, including the marketing fees paid to Trident
Securities, will approximate $350,000.  Actual expenses may vary from those
estimated.     

     Pro forma net earnings and stockholders' equity have been calculated for
the six months ended June 30, 1997 and the year ended December 31, 1996 as if
the Conversion Stock to be issued in the Offerings had been sold (and the
Exchange Shares issued) at the beginning of such periods and the net proceeds
had been invested at 5.65%, which represents the yield on one-year U.S.
Government securities at June 30, 1997 (which, in light of changes in interest
rates in recent periods, is deemed to more accurately reflect pro forma
reinvestment rates than the arithmetic average method).  The effect of
withdrawals from deposit accounts for the purchase of Conversion Stock had not
been reflected.  An effective federal income tax rate of 36% has been assumed
for the periods, resulting in an after-tax yield of 3.62% for the six months
ended June 30, 1997 and the year ended December 31, 1996.   Historical and pro
forma per share amounts have been calculated by dividing historical and pro
forma amounts by the indicated number of shares of Common Stock.  No effect has
been given in the pro forma stockholders' equity calculations for the assumed
earnings on the net proceeds.  As discussed under "Use of Proceeds," the Company
intends to contribute up to 50% of the net proceeds from the Offerings to the
Bank.

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

                                       15

<PAGE>
 
     The following table summarizes historical data of the Bank and consolidated
pro forma data of the Company at or for the dates and periods indicated based on
assumptions set forth above and in the table and should not be used as a basis
for projections of the market value of the Common Stock following the Stock
Conversion and Reorganization.
<TABLE>
<CAPTION>     
                                                                 At or for the Six Months Ended June 30, 1997
                                                             -----------------------------------------------------
                                                               312,760       367,953       423,146       486,617
                                                             Shares Sold   Shares Sold   Shares Sold   Shares Sold
                                                              at $10.00     at $10.00     at $10.00     at $10.00
                                                              Per Share     Per Share     Per Share     Per Share
                                                             -----------   -----------   -----------   -----------
                                                                (Dollars in thousands, except per share amounts)
 
<S>                                                          <C>           <C>           <C>           <C>
Gross proceeds..........................................     $     3,128   $     3,680   $     4,231   $     4,866
Less: Offering expenses and commissions.................            (350)         (350)         (350)         (350)
                                                             -----------   -----------   -----------   -----------
Estimated net conversion proceeds (1)...................           2,778         3,330         3,881         4,516
Less:Shares purchased by the 1998 MRP...................            (125)         (147)         (169)         (195)
                                                             -----------   -----------   -----------   -----------
Estimated proceeds available for investment.............     $     2,652   $     3,182   $     3,712   $     4,322
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Net earnings (loss):                                                                                      
   Historical...........................................     $       131   $       131   $       131   $       131
   Pro forma adjustments:                                                                                 
     Net income from proceeds...........................              48            58            67            78
     Pro forma 1998 MRP adjustment (2)..................              (8)           (9)          (11)          (12)
                                                             -----------   -----------   -----------   -----------
     Pro forma net earnings (loss)......................     $       171   $       179   $       187   $       197
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Net earnings (loss) per share: (3)                                                                        
   Historical...........................................     $      0.29   $      0.24   $      0.21   $      0.18
   Pro forma income on net proceeds.....................            0.10          0.11          0.11          0.11
   Pro forma 1998 MRP adjustment (2)....................           (0.02)        (0.02)        (0.02)        (0.02)
                                                             -----------   -----------   -----------   -----------
     Pro forma net earnings (loss) per share (3)........     $      0.37   $      0.33   $      0.30   $      0.28
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Number of shares used in calculating earnings                                                             
  per share.............................................         459,000       540,000       621,000       714,150
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Stockholders' equity:                                                                                     
  Historical (4)(7).....................................     $     3,976   $     3,976   $     3,976   $     3,976
  Estimated net Conversion proceeds.....................           2,778         3,330         3,881         4,516
  Less: Common Stock acquired by the                                                                      
        1998 MRP (2)....................................            (125)         (147)         (169)         (195)
                                                             -----------   -----------   -----------   -----------
    Pro forma stockholders' equity (5)..................     $     6,628   $     7,158   $     7,688   $     8,298
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Stockholders' equity per share (3):                                                                       
  Historical............................................     $      8.66   $      7.36   $      6.40   $      5.57
  Estimated net proceeds................................            6.05          6.17          6.25          6.32
  Less: Common stock acquired by the                                                                      
        1998 MRP(2).....................................           (0.27)        (0.27)        (0.27)        (0.27)
                                                             -----------   -----------   -----------   -----------
  Pro forma stockholders' equity per share (5)..........     $     14.44   $     13.26   $     12.38   $     11.62
                                                             ===========   ===========   ===========   ===========
Pro forma price to book value...........................            69.2%         75.4%         80.8%         86.1%
                                                             ===========   ===========   ===========   ===========
Pro forma price to earnings (P/E ratio).................            13.5          15.2          16.7          17.9
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Number of shares used in calculating equity per share...         459,000       540,000       621,000       714,150
                                                             ===========   ===========   ===========   ===========
</TABLE>     

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

                                       16

<PAGE>
 
- --------------------
(1)  Estimated net proceeds as adjusted, consist of the estimated net proceeds
     from the Offerings less the value of the shares to be purchased by the 1998
     MRP, subject to stockholder approval, after the Stock Conversion and
     Reorganization at an assumed purchase price of $10.00 per share.
    
(2)  Assumes that the 1998 MRP will purchase, following stockholder approval of
     such plan, a number of shares of Common Stock equal to 4.0% of the
     Conversion Stock for issuance to officers and employees. Funds used by the
     1998 MRP to purchase the shares initially will be contributed to the 1998
     MRP by the Company. The adjustment is based upon the assumed purchases by
     the 1998 MRP of 12,510, 14,718, 16,926 and 19,465 shares at the minimum,
     midpoint, maximum and 15% above the maximum of the Valuation Price Range,
     assuming that: (i) stockholder approval of the 1998 MRP has been received;
     (ii) the shares were acquired by the 1998 MRP at the beginning of the
     period shown through open market purchases at the Purchase Price; (iii) the
     amortized expense for the six months ended June 30, 1997 was 10% of the
     amount contributed; and (iv) the effective tax rate applicable to such
     employee compensation expense was 36%. If the 1998 MRP purchases authorized
     but unissued shares instead of making open market purchases, the voting
     interests of existing stockholders would be diluted by approximately 2.7%
     and pro forma net earnings per share for the six months ended June 30, 1997
     would be $.37, $.33, $.30 and $.27, and pro forma stockholders' equity per
     share at June 30, 1997 would be $14.32, $13.17, $12.32 and $11.58, in each
     case at the minimum, midpoint, maximum and 15% above the maximum of the
     Estimated Valuation Range, respectively. See "Management of the Bank --
     Certain Benefit Plans and Agreements."    
    
(3)  The per share calculations are determined by adding the number of shares
     assumed to be issued in the Stock Conversion and Reorganization. Thus, it
     is assumed at June 30, 1997 that 459,000, 540,000, 621,000 and 714,150
     shares of Common Stock are outstanding at the minimum, midpoint, maximum
     and 15% above the maximum of the Valuation Price Range, respectively.    

(4)  Includes approximately $90,000 (held in a deposit account) to be acquired
     by the Bank upon the merger of the Mutual Holding Company (following its
     conversion to an interim federal savings bank) into the Bank.

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

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

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

                                       17

<PAGE>
 
<TABLE>    
<CAPTION>
                                                                  At or for the Year Ended December 31, 1996
                                                             -----------------------------------------------------
                                                               312,760       367,953       423,146       486,617
                                                             Shares Sold   Shares Sold   Shares Sold   Shares Sold
                                                              at $10.00     at $10.00     at $10.00     at $10.00
                                                              Per Share     Per Share     Per Share     Per Share
                                                             -----------   -----------   -----------   -----------
                                                                (Dollars in thousands, except per share amounts)
 
<S>                                                          <C>           <C>           <C>           <C>
Gross proceeds..........................................     $     3,128   $     3,680   $     4,231   $     4,866
Less: Offering expenses and commissions.................            (350)         (350)         (350)         (350)
                                                             -----------   -----------   -----------   -----------
Estimated net conversion proceeds (1)...................           2,778         3,330         3,881         4,516
Less:Shares purchased by the 1998 MRP...................            (125)         (147)         (169)         (195)
                                                             -----------   -----------   -----------   -----------
Estimated proceeds available for investment.............     $     2,652   $     3,182   $     3,712   $     4,322
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Net earnings (loss):                                                                                      
   Historical...........................................     $       197   $       197   $       197   $       197
   Pro forma adjustments:                                                                                 
     Net income from proceeds...........................              96           115           134           156
     Pro forma 1998 MRP adjustment (2)..................             (16)          (19)          (22)          (25)
                                                             -----------   -----------   -----------   -----------
     Pro forma net earnings (loss)......................     $       277   $       293   $       310   $       328
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Net earnings (loss) per share: (3)                                                                       
   Historical...........................................     $      0.43   $      0.36   $      0.32   $      0.28
   Pro forma income on net proceeds.....................            0.21          0.21          0.22          0.22
   Pro forma 1998 MRP adjustment (2)....................           (0.03)        (0.03)        (0.03)        (0.03)
                                                             -----------   -----------   -----------   -----------
     Pro forma net earnings (loss) per share (3)........     $      0.60   $      0.54   $      0.50   $      0.46
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Number of shares used in calculating earnings                                                             
  per share.............................................         459,000       540,000       621,000       714,150
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Stockholders' equity:                                                                                     
  Historical (4)(7).....................................     $     3,861   $     3,861   $     3,861   $     3,861
  Estimated net Conversion proceeds.....................           2,778         3,330         3,881         4,516
  Less: Common Stock acquired by the                                                                      
          1998 MRP (2)..................................            (125)         (147)         (169)         (195)
                                                             -----------   -----------   -----------   -----------
    Pro forma stockholders' equity (5)..................     $     6,513   $     7,043   $     7,573   $     8,183
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Stockholders' equity per share (3):                                                                       
  Historical............................................     $      8.41   $      7.15   $      6.22   $      5.41
  Estimated net proceeds................................            6.05          6.17          6.25          6.32
  Less: Common stock acquired by the                                                                      
          1998 MRP(2)...................................           (0.27)        (0.27)        (0.27)        (0.27)
                                                             -----------   -----------   -----------   -----------
    Pro forma stockholders' equity per share (5)........     $     14.19   $     13.04   $     12.20   $     11.46
                                                             ===========   ===========   ===========   ===========
Pro forma price to book value...........................            70.5%         76.7%         82.0%         87.3%
                                                             ===========   ===========   ===========   ===========
Pro forma price to earnings (P/E ratio).................            16.7          18.5          20.0          21.7
                                                             ===========   ===========   ===========   ===========
                                                                                                          
Number of shares used in calculating equity per share...         459,000       540,000       621,000       714,150
                                                             ===========   ===========   ===========   ===========
</TABLE>     
Note:  Totals may not add due to rounding.      (Footnotes on succeeding page)

                                       18

<PAGE>
 
- --------------------
(1)  Estimated net proceeds as adjusted, consist of the estimated net proceeds
     from the Offerings less the value of the shares to be purchased by the 1998
     MRP, subject to stockholder approval, after the Stock Conversion and
     Reorganization at an assumed purchase price of $10.00 per share.
    
(2)  Assumes that the 1998 MRP will purchase, following stockholder approval of
     such plan, a number of shares of Common Stock equal to 4.0% of the
     Conversion Stock for issuance to officers and employees. Funds used by the
     1998 MRP to purchase the shares initially will be contributed to the 1998
     MRP by the Company. The adjustment is based upon the assumed purchases by
     the 1998 MRP of 12,510, 14,718, 16,926 and 19,464 shares at the minimum,
     midpoint, maximum and 15% above the maximum of the Valuation Price Range,
     assuming that: (i) stockholder approval of the 1998 MRP has been received;
     (ii) the shares were acquired by the 1998 MRP at the beginning of the
     period shown through open market purchases at the Purchase Price; (iii) the
     amortized expense for the year ended December 31, 1996 was 20% of the
     amount contributed; and (iv) the effective tax rate applicable to such
     employee compensation expense was 36%. If the 1998 MRP purchases authorized
     but unissued shares instead of making open market purchases, the voting
     interests of existing stockholders would be diluted by approximately 2.4%
     and pro forma net earnings per share for the year ended December 31, 1996
     would be $.60, $.54, $.49 and $.46, and pro forma stockholders' equity per
     share at December 31, 1996 would be $14.08, $12.96, $12.14 and $11.42, in
     each case at the minimum, midpoint, maximum and 15% above the maximum of
     the Estimated Valuation Range, respectively. See "Management of the Bank --
     Certain Benefit Plans and Agreements."    
    
(3)  The per share calculations are determined by adding the number of shares
     assumed to be issued in the Stock Conversion and Reorganization. Thus, it
     is assumed at December 31, 1996 that 459,000, 540,000, 621,000 and 714,150
     shares of Common Stock are outstanding the minimum, midpoint, maximum and
     15% above the maximum of the Valuation Price Range, respectively.    

(4)  Includes approximately $90,000 (held in a deposit account) to be acquired
     by the Bank upon the merger of the Mutual Holding Company (following its
     conversion to an interim federal savings bank) into the Bank.

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

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

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

                                       19

<PAGE>
 
                      LEXINGTON FIRST FEDERAL SAVINGS BANK
                            STATEMENTS OF OPERATIONS

     The following Consolidated Statements of Operations of Lexington First for
each of the years in the two-year period ended December 31, 1996 have been
audited by Arnold, Spain & Company, P.C., independent certified public
accountants, whose report thereon appears elsewhere herein.  The Statements of
Income should be read in conjunction with the Financial Statements and related
notes included elsewhere in this Prospectus.  The Statements of Income for the
six months ended June 30, 1997 and 1996 are unaudited, but in the opinion of
management, reflect all adjustments necessary for a fair presentation of the
results of such periods and such adjustments are of a normal recurring nature.
The results of operations for the six months ended June 30, 1997 are not
necessarily indicative of the results of the Bank that may be expected for the
entire fiscal year.

<TABLE>
<CAPTION>
 
                                                       Six Months Ended             Year Ended 
                                                           June 30,                December 31,
                                                     --------------------     ----------------------
                                                       1997       1996           1996        1995
                                                     --------  ----------     ----------  ----------
<S>                                                  <C>       <C>            <C>         <C>
INTEREST INCOME                                                          
    First mortgage loans...........................  $711,755  $  671,232     $1,389,940  $1,302,049
    Consumer and other loans.......................    18,960      13,104         25,500      19,492
    Interest and dividends on investments..........   132,071     194,692        371,321     354,374
    Interest on deposits with banks................    26,323      15,007         22,220      28,678
    Interest on mortgage-backed securities.........   109,430     114,768        221,964     239,175
                                                     --------  ----------     ----------  ----------
         Total Interest Income.....................  $998,539  $1,008,803     $2,010,945  $1,943,768
                                                     --------  ----------     ----------  ----------
                                                                         
INTEREST EXPENSE                                                         
    Interest on deposits...........................  $508,020  $  514,867     $1,027,111  $1,013,499
    Interest on advances from FHLB.................    36,816      38,038         75,543      77,613
                                                     --------  ----------     ----------  ----------
         Total Interest Expense....................  $544,836  $  552,905     $1,102,654  $1,091,112
                                                     --------  ----------     ----------  ----------
                                                                         
         Net Interest Income.......................  $453,703  $  455,898     $  908,291  $  852,656
                                                                         
    Provision for loan losses......................     9,174      15,000         30,000      30,000
                                                     --------  ----------     ----------  ----------
                                                                         
         Net Interest Income After Provision for                         
            Loan Losses............................  $444,529  $  440,898     $  878,291  $  822,656
                                                     --------  ----------     ----------  ----------
                                                                         
OTHER INCOME                                                             
    Income from real estate held for investment....  $  4,650  $    2,820     $    6,090  $    3,655
    Gain from sale of investment securities, net...        --          --          2,268       1,156
    Service charges................................    36,435      11,875         28,447       4,201
    Other operating income.........................     1,525       2,735          4,285       8,181
                                                     --------  ----------     ----------  ----------
         Total Other Income........................  $ 42,610  $   17,430     $   41,090  $   17,193
                                                     --------  ----------     ----------  ----------
                                                                         
GENERAL AND ADMINISTRATIVE EXPENSES                                      
   Compensation and benefits.......................  $181,411  $  142,155     $  285,773  $  277,392
   Occupancy and equipment.........................    20,841      17,795         47,033      40,109
   Federal deposit insurance premiums..............     7,434      24,108        176,133      45,059
   Losses on real estate owned.....................        --          --          5,986       1,206
   Data processing fees............................    18,891      14,495         33,410      24,685
   Other operating expenses........................    53,014      35,415         68,686      75,074
                                                     --------  ----------     ----------  ----------
         Total General and Administrative Expense..  $281,591  $  233,968     $  617,021  $  463,525
                                                     --------  ----------     ----------  ----------
         Earnings Before Income Taxes..............   205,548     224,360        302,360     376,324
Income tax expense.................................    74,274      82,228        105,176     151,865
                                                     --------  ----------     ----------  ----------
                                                                         
         Net Earnings..............................  $131,274  $  142,132     $  197,184  $  224,459
                                                     ========  ==========     ==========  ==========
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.

                                       20
<PAGE>
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
GENERAL

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

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

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

ASSET AND LIABILITY MANAGEMENT

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

          The lending activities of savings associations have historically
emphasized long-term fixed-rate loans secured by single-family residences, and
the primary source of funds of such institutions has been deposits.  The deposit
accounts of savings associations generally bear interest rates that reflect
market rates and largely mature or are subject

                                       21
<PAGE>
 
to repricing within a short period of time.  This factor, in combination with
substantial investments in long-term, fixed-rate loans, has historically caused
the income earned by savings associations on their loan portfolios to adjust
more slowly to changes in interest rates than their cost of funds.

          Lexington First originates both fixed and variable-rate residential
real estate loans as market conditions dictate.  However, these market
conditions continue to cause Lexington First to issue long-term fixed rate
financing.  In 1997, Lexington First began to offer consumer and commercial
loans, which reprice more rapidly.

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

          ANALYSIS OF GAP.   In recent years, the Bank has measured its interest
rate sensitivity by computing the "gap" between the assets and liabilities which
were expected to mature or reprice within certain periods, based on assumptions
regarding loan prepayment and deposit decay rates formerly provided by the OTS.
The following table sets forth the amounts of interest-earning assets and
interest-bearing liabilities outstanding at June 30, 1997 which are expected to
mature or reprice in each of the time periods shown.

<TABLE>
<CAPTION>
                                                        Over One    Over Five     Over Ten       Over
                                            One Year     Through     Through       Through      Twenty
                                            or Less    Five Years   Ten Years   Twenty Years    Years     Total
                                           ----------  -----------  ----------  -------------  --------  --------
                                                                   (Dollars in thousands)
<S>                                        <C>         <C>          <C>         <C>            <C>       <C>
Interest-earning assets:
   One- to four-family  mortgage loans...   $    892     $  3,113    $  5,216       $  5,799   $ 1,600   $16,620
   Other mortgage loans..................        125           53          31             12        --       221
   Consumer loans........................        562          376          --             --        --       938
   Investment securities.................        895          194       1,012            421        --     2,522
   Mortgage-backed securities............        437          877         591            958       588     3,451
   FHLB Stock............................        255           --          --             --        --       255
   Other interest earning assets.........      2,443           --          --             --        --     2,443
                                            --------     --------    --------       --------   -------   -------
      Total..............................      5,609        4,613       6,850          7,190     2,188    26,450
                                            --------     --------    --------       --------   -------   -------
 
Interest-bearing liabilities:
   Deposits..............................     19,594        2,093          --             --        --    21,687
   FHLB Advances.........................         27          129         116            278       347       897
                                            --------     --------    --------       --------   -------   -------
      Total..............................     19,621        2,222         116            278       347    22,584
                                            --------     --------    --------       --------   -------   -------
 
Interest sensitivity gap.................   $(14,012)    $  2,391    $  6,734       $  6,912   $ 1,841   $ 3,866
                                            ========     ========    ========       ========   =======   =======
Cumulative interest sensitivity gap......   $(14,012)    $(11,621)   $ (4,887)      $  2,025   $ 3,866   $ 3,866
                                            ========     ========    ========       ========   =======   =======
Ratio of interest-earning assets
   to interest-bearing liabilities.......      28.59%      207.59%    5905.17%       2586.38%   630.55%   117.12%
                                            ========     ========    ========       ========   =======   =======
Ratio of cumulative gap to total assets..     (52.26)%     (43.34)%    (18.23)%         7.55%    14.42%    14.42%
                                            ========     ========    ========       ========   =======   =======
 
</TABLE>

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

                                       22
<PAGE>
 
          The interest rate sensitivity of the Bank's assets and liabilities
illustrated in the table above could vary substantially if different assumptions
were used or actual experience differs from the assumptions used.  If passbook
and NOW accounts were assumed to mature in one year or less (which does not
reflect actual experience), the Bank's one-year gap would have been
substantially negative.

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

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

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

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

                                       23
<PAGE>
 
AVERAGE BALANCES, INTEREST AND AVERAGE YIELDS

          The following table sets forth certain information relating to the
Bank's average balance sheet and reflects the average yield on assets and
average cost of liabilities for the periods indicated and the average yields
earned and rates paid at the date and for the periods indicated.  Such yields
and costs are derived by dividing income or expense by the average monthly
balance of assets or liabilities, respectively, for the periods presented.
Average balances for loans include nonaccrual loans.  Average balances are
derived from month-end balances.  Management does not believe that the use of
month-end balances instead of daily balances has caused any material difference
in the information presented.
<TABLE>
<CAPTION>
                                                                                Six Months Ended June 30,
                                                                 -----------------------------------------------------------
                                                 At June 30,                 1997                           1996
                                                    1997          -----------------------------  ---------------------------
                                            --------------------                      Average                       Average 
                                                         Yield/   Average              Yield/    Average             Yield/
                                              Balance     Cost    Balance  Interest   Cost(1)    Balance  Interest   Cost(1)
                                            -----------  -------  -------  --------  ----------  -------  --------  --------
<S>                                         <C>          <C>      <C>      <C>       <C>         <C>      <C>       <C>
(Dollars in thousands)
 
Interest-earning assets:
   Loans receivable, net (2)..............      $17,309    8.45%  $16,677    $  731     8.77%    $14,993    $  684    9.12%
Investment securities:
   Investment securities:
       Taxable............................        1,323    5.57     2,352        88     7.48       4,656       151    6.49
       Nontaxable.........................        1,154    9.01     1,145        52     9.08       1,145        52    9.08
Mortgage-backed securities................        3,455    6.31     3,351       109     6.51       3,541       115    6.50
Other interest-earning assets.............        2,698    5.71     1,751        35     4.00       1,007        23    4.57
                                                -------           -------    ------              -------    ------
      Total interest-earning assets.......       25,939    7.76    25,276     1,015     8.03      25,342     1,025    8.09
                                                                             ------                         ------
Non-interest-earning assets...............          874               937                            533
                                                -------           -------                        -------
      Total assets........................      $26,813           $26,213                        $25,875
                                                =======           =======                        =======
 
Interest-bearing liabilities:
   Deposits...............................      $21,687    4.68   $21,074       508     4.82     $20,944       515    4.92
   FHLB advances..........................          897    8.25       941        37     7.86         964        38    7.88
                                                -------           -------    ------              -------    ------
      Total interest-bearing liabilities..       22,584    4.83    22,015       545     4.95      21,908       553    5.05
                                                                             ------                         ------
Non-interest-bearing liabilities..........          253               304                            217
                                                -------           -------                        -------
      Total liabilities...................       22,837            22,319                         22,125
Equity....................................        3,976             3,894                          3,750
                                                -------           -------                        -------
      Total liabilities and equity........      $26,813           $26,213                        $25,875
                                                =======           =======                        =======
Interest income...........................                                      470                            472
Interest rate spread......................                 2.93%                        3.08%                         3.04%
                                                         ======                       ======                        ======
Tax equivalent adjustments:
    Investment securities.................                                       16                             16
                                                                             ------                        -------
Net yield on interest-earning assets......                                              3.72%                         3.73%
                                                                                      ======                        ======
Ratio of average interest-earning
  assets to average interest-bearing
  liabilities.............................               114.86%                      114.81%                       115.67%
                                                         ======                      =======                        ======
Net interest income.......................                                $   454                          $   456
                                                                          =======                          =======
- -------------------------
</TABLE>

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

                                       24
<PAGE>
 
    
<TABLE>
<CAPTION>
 
                                                                 Year Ended December 31,
                                              ------------------------------------------------------------
                                                          1996                           1995
                                              ----------------------------    ----------------------------
                                                                   Average                         Average
                                              Average               Yield/    Average               Yield/
                                              Balance   Interest   Cost(1)    Balance   Interest   Cost(1)
                                              --------  --------  --------    --------  --------  --------
                                                                  (Dollars in thousands)
<S>                                           <C>       <C>       <C>         <C>       <C>       <C>
Interest-earning assets:
   Loans receivable, net (2)................  $15,586     $1,396     8.96%    $14,357     $1,307     9.10%
   Investment securities
      Taxable...............................    4,183        283     6.77       4,431        299     6.75
      Nontaxable............................    1,145        111     9.66         684         61     8.86
   Mortgage-backed securities...............    3,393        222     6.54       3,676        239     6.50
   Other interest-earning assets............      861         37     4.30       1,407         44     3.13
                                              -------     ------              -------     ------
      Total interest-earning assets.........   25,168      2,049     8.14      24,555      1,950     7.94
                                                          ------                          ------
Non-interest-earning assets.................      591                             449
                                              -------                         -------
      Total assets..........................  $25,759                         $25,004
                                              =======                         =======
 
Interest-bearing liabilities:
   Deposits.................................  $20,814      1,027     4.93     $20,274      1,013     5.00
   FHLB advances............................      959         76     7.92         980         78     7.96
                                              -------     ------              -------     ------
      Total interest-bearing liabilities....   21,773      1,103     5.07      21,254      1,091     5.13
                                                          ------                          ------
Non-interest-bearing liabilities............      206                             178
                                              -------                         -------
      Total liabilities.....................   21,979                          21,432
Equity......................................    3,780                           3,572
                                              -------                         -------
      Total liabilities and equity..........  $25,759                         $25,004
                                              =======                         =======
 
Interest income.............................                 946                             859
Interest rate spread........................                         3.08%                           2.81%
                                                                   ======                          ======
Net yield on interest-earning assets........                         3.76%                           3.50%
                                                                   ======                          ======
Tax equivalent adjustments:
      Investment securities.................                 (38)                            (21)
                                                         -------                           -----
Ratio of average interest-earning assets
   to average interest-bearing liabilities..                       115.59%                         115.54%
                                                                  =======                         =======
Net interest income.........................             $   928                          $  852
                                                         =======                          ======
- -----------------------
</TABLE>     
(1)  The average yield is calculated by combining earnings on investment
     securities and mortgage-backed securities in one category for presentation
     in this table.
(2)  Includes nonaccrual loans.

                                       25
<PAGE>
 
RATE/VOLUME ANALYSIS

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

<TABLE>
<CAPTION>
                                             Six Months Ended June 30,                Year Ended December 31,
                                       ------------------------------------    ------------------------------------
                                             1997      vs.      1996                   1996      vs.     1995
                                       ------------------------------------    ------------------------------------
                                                 Increase (Decrease)                   Increase (Decrease)
                                                      Due to                                 Due  to
                                       ------------------------------------    ------------------------------------
                                                            Rate/                                  Rate/   
                                       Volume      Rate    Volume    Total     Volume     Rate     Volume    Total
                                       ------    ------    ------    ------    ------    ------    ------    ------
                                                                      (In thousands)        
<S>                                    <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>     
Interest-earning assets:                                                                                   
  Loans receivable...................  $   77    $  (26)   $   (4)   $   47    $  113    $  (17)   $   (1)     $ 89       
  Investment securities:                                                                                    
      Taxable........................     (75)       23       (11)      (63)      (17)        1        --       (16)      
      Nontaxable.....................      --        --        --        --        41         5         4        50       
  Mortgage-backed securities.........      (6)       --        --        (6)      (18)        2        --       (17)      
  Short-term investments and                                                                                
      other interest-earning assets..      17        (3)       (2)       12       (17)       16        (6)       (7)      
                                       ------    ------    ------    ------    ------    ------    ------    ------
      Total interest income..........      13        (6)      (17)      (10)      101        (8)       (3)       99       
                                       ------    ------    ------    ------    ------    ------    ------    ------
                                                                                                            
Interest-bearing liabilities:                                                                               
  Deposits...........................       3       (10)       --        (7)       27       (13)       --        14       
   FHLB advances.....................      (1)       --        --        (1)       (2)       --        --        (2)      
                                       ------    ------    ------    ------    ------    ------    ------    ------
      Total interest-bearing                                                                                
         liabilities.................       2       (10)       --        (8)       25       (13)       --        12       
                                       ------    ------    ------    ------    ------    ------    ------    ------
                                                                                                            
Change in net interest income........  $   11    $    4    $  (17)   $   (2)   $   76    $   21    $   (3)   $   87       
                                       ======    ======    ======    ======    ======    ======    ======    ======
 
</TABLE>

COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 1997 AND DECEMBER 31, 1996 AND
1995

  At June 30, 1997, Lexington First's assets totaled $26.8 million, as compared
to $25.6 million at December 31, 1996.  Total assets increased $1.2 million or
4.7%, from December 31, 1996 to June 30, 1997.  The increase in total assets
during the six month period ended June 30, 1997 was principally the result of
increases in cash and time deposits of $1.4 million or 98.6% and loans
receivable of $1.1 million or 6.8%, offset by a decrease in investment
securities of $1.6 million or 39.0%.  The increase in lending activities by the
Bank was funded by the $1.0 million increase in deposits described below.

  At December 31, 1996, Lexington First's assets totaled $25.6 million, as
compared to $25.9 million at December 31, 1995.  Total assets decreased by
$300,000 or 1.2%, from December 31, 1995 to December 31, 1996.  The decrease in
total assets during 1996 was principally the result of a $1.7 million or 6.6%
decrease in investment and mortgage-backed securities from $9.1 million at
December 31, 1995 to $7.4 million at December 31, 1996, and a $0.3 million or
1.2% decrease in time deposits from $1.2 million at December 31, 1995 to
$900,000 at December 31, 1996.

                                       26
<PAGE>
 
These reductions were used to fund an increase in loans receivable, net, of $1.7
million or 6.6%.  Single-family residential loans increased $1.3 million or 9%
and single-family construction loans increased $400,000 or 3%.

  During the six month period ended June 30, 1997, total liabilities increased
$1.1 million or 4.9% from December 31, 1996.  The increase was primarily the
result of an increase of $1.0 million or 5.0% in deposits.

  During the year ended December 31, 1996, total liabilities decreased $0.4
million or 1.8% to $21.8 million from December 31, 1996.  This decrease was
primarily the result of a decrease of $0.3 million or 1.4% in deposits.

COMPARISON OF RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 1997 AND
1996

  GENERAL.  Lexington First had net income (unaudited) of $131,000 for the six
months ended June 30, 1997, compared to net income of $142,000 for the 1996 six
month period.  Net interest income decreased $2,000.  Non-interest income
increased $25,000, while non-interest expense increased $48,000.

  NET INTEREST INCOME.  Net interest income decreased by $2,000 or 0.4% for the
six months ended June 30, 1997 compared to the six months ended June 30, 1996.

  INTEREST INCOME.   Interest income decreased by $10,000 from $1,009,000 to
$999,000 or 1.0%, for the six months ended June 30, 1997 compared to the six
month period ended June 30, 1996.  This decrease resulted in part from an
overall decrease of average interest earning assets of $66,000 from $25,342,000
in the 1996 six month period to $25,276,000 in the 1997 six month period or
0.3%.  The yield on interest earning assets decreased from 8.09% in the 1996 six
month period to 8.03% in the 1997 six month period.

  INTEREST EXPENSE.  Interest expense decreased by $8,000 or 1.4% to $545,000
for the six months ended June 30, 1997 from $553,000 for the six months ended
June 30, 1996.  The decrease was due to a decrease in an average cost of funds
from 5.05% to 4.95%, offset by an increase in average interest bearing
liabilities from $21.9 million in the 1996 six month period to $22.0 million in
the 1997 six month period.

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

  Lexington First determined that a provision of $2,500 per month or $15,000 was
adequate to provide for loan losses for the six months ended June 30, 1996.
This amount was reduced to $9,000 or $1,500 per month for the six months ended
June 30, 1997.  No actual losses occurred during the six months ended June 30,
1997 and 1996.  Loans past due 90 days or more amounted to $248,000 at June 30,
1997.

  NON-INTEREST INCOME.  The $26,000 increase in non-interest income in 1997
compared to 1996 was primarily attributable to an increase in service charges of
$24,000 and increased loan fees.  This increase was realized by the institution
of additional service charges in the latter part of 1996 such as an insufficient
funds (NSF) charge of $10, later increased to $20.  The Bank expects that these
increased fees will continue as it increases its lending activities and the fees
charged in connection therewith.

  NON-INTEREST EXPENSE.  The $48,000 increase in non-interest expense in the
1997 period compared to the 1996 period was primarily attributable to the six
months salary totaling $20,000 paid to an officer that retired March 1997 as
additional compensation for her many years of service.  Two additional employees
were hired in 1997 with salaries totaling $18,000 for the six months ended June
30, 1997.

                                       27

<PAGE>
 
  INCOME TAXES.  Lexington First's effective tax rate for the six months ended
June 30, 1997 and 1996 was 36.2% and 36.7%, respectively.  The decrease in
income tax expense of $8,000 was due to the decrease in income in the 1997
period compared to the 1996 period.

COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 1996 AND
1995

  GENERAL.  Lexington First had net earnings of $197,000 for the year ended
December 31, 1996, compared to net earnings of $224,000 for 1995.  Net interest
income increased $70,000 during the year. Noninterest income increased $11,000
while non-interest expense increased $153,000.

  NET INTEREST INCOME.  Net interest income increased by $70,000 or 8.4% for the
year ended December 31, 1996 compared to the year ended December 31, 1995.  This
increase was due primarily to an increase in the interest rate spread from 2.81%
in 1995 to 3.08% in 1996.  The increase was due to an increase in the yield on
interest earning assets of 22 basis points and a reduction in the rate paid on
interest-bearing liabilities of 7 basis points.

  INTEREST INCOME.  Interest income increased by $82,000 from $1,929,000 to
$2,011,000 or 4.3%, during 1996 compared to 1995.  This increase resulted in
part from an overall increase of average interest earning assets of $613,000
from $24,555,000 in 1995 to $25,168,000 in 1996 or 2.5%.  The yield on interest
earning assets increased from 7.94% in 1995 to 8.14% in 1996.  This yield
increase is primarily attributable to an increase in the yield on investment
securities.

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

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

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

  NON-INTEREST INCOME.  The $9,000 increase in non-interest income in 1996
compared to 1995 was primarily attributable to an increase in service charges of
$9,000.  This increase was realized by the institution of additional service
charges in the latter part of 1996 such as an insufficient funds (NSF) charge of
$10, later increased to $20.

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

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

                                       28

<PAGE>
 
IMPACT OF INFLATION AND CHANGING PRICES

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

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

LIQUIDITY AND CAPITAL RESOURCES

   The Bank is required by OTS regulations to maintain minimum levels of
specified liquid assets which are currently equal to 5% of deposits and short-
term borrowings.  The Bank's liquidity ratio for the six months ended June  30,
1997 was 21.66% and its liquidity ratio was 21.96% at June 30, 1997.

   The Bank's principal sources of funds for investments and operations are net
earnings, deposits from its primary market area, principal and interest payments
on loans and mortgage-backed securities and proceeds from maturing investment
securities.  Its principal funding commitments are for the origination or
purchase of loans and the payment of maturing deposits.  Deposits are considered
a primary source of funds supporting the Bank's lending and investment
activities.  Deposits were $21.7 million and $20.6 million at June 30, 1997 and
December 31, 1996, respectively.

   The Bank's most liquid assets are cash and cash equivalents, which are cash
on hand, amounts due from financial institutions, federal funds sold,
certificates of deposit with other financial institutions that have an original
maturity of three months or less and money market mutual funds.  The levels of
such assets are dependent on the Bank's operating, financing and investment
activities at any given time.  The Bank's cash and cash equivalents totaled $1.0
million at June 30, 1997 and $542,000 at December 31, 1996.  The variations in
levels of cash and cash equivalents are influenced by deposit flows and
anticipated future deposit flows.

   At June 30, 1997, Lexington First had $294,000 in commitments to originate
loans.  At June 30, 1997, the Bank had $13.5 million in certificates of deposit
which were scheduled to mature in one year or less.  It is anticipated that the
majority of these certificates will be renewed in the normal course of
operations.

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

RECENT ACCOUNTING PRONOUNCEMENTS

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

                                       29

<PAGE>
 
of stockholder's equity (net of tax effects).   SFAS No. 115 had the effect of
reducing total stockholders' equity by $27,000, $45,000 and $11,000 at June 30,
1997, December 31, 1996 and December 31, 1995, respectively.

   ACCOUNTING FOR AWARDS OF STOCK-BASED COMPENSATION TO EMPLOYEES.  In November
1995, the FASB issued Statement of Financial Accounting Standards No. 123
"Accounting for Awards of Stock-Based Compensation to Employees" ("SFAS No.
123").  SFAS No. 123 is effective for years beginning after December 15, 1995.
Earlier application is permitted.  The Statement defines a fair value based
method of accounting for an employee stock option or similar equity instrument
and encourages all entities to adopt that method of accounting for all of their
employee stock compensation plans.  However, it also allows an entity to
continue to measure compensation cost for those plans using the intrinsic value
based method of accounting prescribed by APB Opinion No. 25, "Accounting for
Stock Issued to Employees" ("Opinion 25").  Under the fair value based method,
compensation cost is measured at the grant date based on the value of the award
and is recognized over the service period, which is usually the vesting period.
Under the intrinsic value  based method, compensation cost is the excess, if
any, of the quoted market price of the stock at the grant date or other
measurement date over the amount an employee must pay to acquire the stock.
Most fixed stock option plans -- the most common type of stock compensation plan
- -- have no intrinsic value at grant date, and under Opinion 25 no compensation
cost is recognized for them.  Compensation cost is recognized for other types of
stock based compensation plans under Opinion 25, including plans with variable,
usually performance-based, features.  This Statement requires that an employer's
financial statements include certain disclosures about stock-based employee
compensation arrangements regardless of the method used to account for them.
Management has not determined when it will adopt the provisions of SFAS No. 123
and has not estimated the effect of adoption on the Company's financial
condition or results of operations.

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

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

   FASB STATEMENT ON DISCLOSURE OF INFORMATION ABOUT CAPITAL STRUCTURE.  In
February 1997, the FASB issued SFAS No.  129.  The Statement incorporates the
disclosure requirements of APB Opinion No.  15, Earnings per Share,

                                       30

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

   FASB STATEMENT ON COMPREHENSIVE INCOME.  In June 1997, the FASB issued SFAS
No. 130.  The statement requires comprehensive income items, such as foreign
currency translation adjustments and gains and losses on certain securities, be
shown in a financial statement and displayed as prominently as other financial
statements.  Statement No. 130 does not require a specific format for the
financial statement in which comprehensive income is reported, but does  require
that an amount representing total comprehensive income be reported in that
statement.  The Company does not believe the impact of adopting SFAS No. 130
will be material to the Company's financial statements.


                            BUSINESS OF THE COMPANY

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

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


                              BUSINESS OF THE BANK
GENERAL

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

   Lexington First's primary business has historically been and, following the
Conversion, will continue to be the origination of mortgage loans on single-
family residential real estate, with funds obtained through the attraction of
savings deposits, primarily transaction accounts, and certificate accounts with
terms of 18 months or less and FHLB advances.  However, the Bank anticipates
increasing its portfolio of commercial business, commercial real estate and

                                       31

<PAGE>
 
consumer loans following the Stock Conversion and Reorganization.  For more
information, see "Management's Discussion and Analysis of Financial Condition
and Results of Operations."  Commercial and consumer loans generally carry
higher yields and shorter maturities than traditional mortgage loans and should
assist the Bank in improving the mismatch between its interest-earning assets
and interest-bearing liabilities.  See " --  Risk Factors --The Bank's Interest
Sensitivity Mismatch and the Potential Effects of Changes in Interest Rates."
The Bank also makes construction loans on single-family residences, savings
account loans, and second mortgage consumer loans.  In past years, the Bank has
made a limited number of loans on multi-family and commercial real estate.
Excess funds are invested in mortgage-backed securities and other liquid
investment securities.

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

MARKET AREA

   The Bank's market area comprises all of Henderson County and the neighboring
counties of Decatur, Madison, Carroll and Chester in central and southwestern
Tennessee.  The Bank has recently purchased a building in Lexington which it
anticipates opening as a branch office, following the Conversion, in the last
quarter of 1997.  The market area is rural with the principal segment of the
work force employed in semi-skilled and unskilled jobs.  Employment in these
rural communities or areas is largely in manufacturing, with significant
employment also coming from services, retail sales, transportation, utility and
construction industries.  A significant number of people are employed in Madison
County (sometimes referred to as the hub of West Tennessee), which is in the
western part of the Bank's market area.  Major employers in the area include:
Magnetek, Johnson Controls, Dayco/Mark IV Automotive, Columbus-McKinnon and Auto
Zone.

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

LENDING ACTIVITIES

   GENERAL.  Lexington First, through its office in Lexington, Tennessee,
primarily originates single-family residential real estate loans secured by
property located primarily in Henderson County.   At June 30, 1997,  $16.4
million or 91.98% of the Bank's gross loan portfolio consisted of single-family
residential mortgage loans.   In the early 1980's, the Bank began to emphasize
the origination of adjustable rate mortgages.  However, due to customer
preference for fixed-rate mortgage loans, the Bank has been unable to originate
a significant number of adjustable-rate loans in recent years.  The Bank will
continue to offer and make loans with both fixed and adjustable rates, as the
market allows, with terms of ten, fifteen and twenty years.  Due to customer
preferences for fixed-rate loans, however, it is expected that the majority of
loans originated by the Bank will be fixed-rate balloon loans, with terms of
one, three and five years, as well as some 7 and 10 year balloon loans, all with
a 30-year amortization, as a method of mitigating its interest rate risk.
Recently, the Bank has begun to originate some long-term fixed-rate mortgage
loans which it will sell in the secondary market.  The Bank does not expect to
originate such loans without a forward commitment in place for sale, and such
loans will not become part of the Bank's loan portfolio.  The Bank also makes
construction loans on single-family residences, savings account loans and second
mortgage consumer loans.  In past years, the Bank has made a limited number of
loans on multi-family and commercial real estate.  As noted above, following the
Conversion, it is anticipated that the Bank's consumer loan, commercial business
loan and commercial real estate loan portfolios will increase.

                                       32

<PAGE>
 
ANALYSIS OF LOAN PORTFOLIO

   Set forth below is selected data relating to the composition of the Bank's
loan portfolio by type of loan at the dates indicated.
<TABLE>
<CAPTION>
 
                                         At June 30,                    At December 31,
                                      -----------------       ------------------------------------- 
                                             1997                  1996                 1995
                                      -----------------       ---------------       --------------- 
                                       Amount      %          Amount     %          Amount      %
                                       ------   -------       ------   ------       ------   ------ 
                                                          (Dollars in thousands)
<S>                                   <C>       <C>           <C>      <C>          <C>      <C>
Real estate mortgage loans:                                                  
  One- to four-family...............  $16,353    91.98%       $15,543   93.90%      $14,264   97.21%
   Commercial.......................      211     1.19            164    0.99             9    0.06
Construction:                                                                  
 One- to four-family................      278     1.56            550    3.32            76    0.52
Consumer loans:                                                                
  Savings account...................      390     2.19            296    1.79           324    2.21
  Automobile........................      147     0.83             --      --            --      --
  Other consumer....................      399     2.24             --      --            --      --
                                      -------   ------        -------  ------       -------  ------
                                       17,778   100.00%        16,553  100.00%       14,673  100.00%
                                                ======                 ======                ======
Less:                                                                          
  Loans in process..................      294                     180                     8
  Deferred loan fees and discounts..       24                      27                    30
  Allowance for loan losses.........      151                     141                   123
                                      -------                  ------               -------
    Total...........................  $17,309                 $16,205               $14,512
                                      =======                 =======               =======
 
</TABLE>

                                       33
<PAGE>
 
          LOAN MATURITY SCHEDULE.  The following table sets forth certain
information at December 31, 1996 regarding the dollar amount of loans maturing
in the Bank's portfolio based on their contractual terms to maturity, including
scheduled repayments of principal.  Demand loans, loans having no stated
schedule of repayments and no stated maturity, and overdrafts are reported as
due in one year or less.  The table does not include any estimate of prepayments
which significantly shorten the average life of all mortgage loans and may cause
the Bank's repayment experience to differ from that shown below.
<TABLE>
<CAPTION>
 
                                                 Due after      Due after      Due after       Due after
                               Due during the    1 through      3 through      5 through       10 through    Due after 15
                                Year ending    3 years after  5 years after  10 years after  15 years after  years after
                                December 31,   December 31,   December 31,    December 31,    December 31,   December 31,
                                    1997           1996           1996            1996            1996           1996       Total
                               --------------  -------------  -------------  --------------  --------------  ------------  -------
<S>                            <C>             <C>            <C>            <C>             <C>             <C>           <C>
        (In thousands)
 
Real estate mortgage loans:..
   One- to four-family.......          $1,550          $ 266          $ 812          $4,774          $6,561        $1,580  $15,543
   Commercial................              93             --             39              23               9            --      164
 Construction:
  One- to four-family........             550             --             --              --              --            --      550
 Consumer loans:
   Savings account...........             222             74             --              --              --            --      296
                                       ------          -----          -----          ------          ------  ------------  -------
       Total.................          $2,415          $ 340          $ 851          $4,797          $6,570        $1,580  $16,553
                                       ======          =====          =====          ======          ======  ============  =======
 
</TABLE>

          The next table sets forth at December 31, 1996, the dollar amount of
all loans due one year or more after December 31, 1996 which have predetermined
interest rates and have floating or adjustable interest rates.
<TABLE>
<CAPTION>
 
 
                                     Fixed Rate      Adjustable Rate
                                   ---------------   ---------------
                                           (In thousands)
           <S>                      <C>               <C>
          
           Real estate loans:
            One- to four-family..          $13,074   $           919
            Commercial...........               71                --
           Consumer loans:
            Savings account......               74                --
                                   ---------------   ---------------
             Total...............  $        13,219   $           919
                                   ===============   ===============
</TABLE>

                                       34
<PAGE>
 
  ONE TO FOUR FAMILY RESIDENTIAL REAL ESTATE LENDING.  The primary emphasis of
the Bank's lending activity has been and, following the Conversion, will
continue to be the origination of conventional mortgage loans on single-family
residential dwellings.  Most loans are originated in amounts of less than
$100,000 on single-family properties located in the Bank's market area.  As of
June 30, 1997, loans on single-family residential properties accounted for
approximately 91.98% of the Bank's loan portfolio.

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

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

  The Bank also originates conventional fixed rate long-term mortgages.
Although the Bank had, in past years, retained these loans for its own
portfolio, the Bank plans to sell all future conventional long-term fixed rate
mortgages in the secondary market.  During the year ended December 31, 1996 and
the six months ended June 30, 1997, the Bank originated $4.7 million and $2.6
million in fixed rate mortgages, respectively, while $2.4 million and $2.3
million in mortgage loans during such periods, respectively, were paid off, due
to loans which were refinanced during those periods.

  CONSTRUCTION LENDING.  Lexington First engages in a limited amount of
construction lending, involving loans to qualified borrowers for construction of
single-family residential properties.  These properties are primarily located in
the Bank's market area.  As of June 30, 1997, the Bank's loan portfolio included
two construction loans, totaling $278,000, both of which were to convert to
permanent loans.  All construction loans are secured by a first lien on the
property under construction.  Loan proceeds are disbursed in increments as
construction progresses and as inspection warrants.  Construction loans can have
either fixed or adjustable interest rates, and as permanent loans, have a
maximum loan-to-value ratio of 80%.  Borrowers must satisfy all credit
requirements that apply to permanent mortgage loan financing.

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

  COMMERCIAL BUSINESS AND COMMERCIAL AND MULTI-FAMILY REAL ESTATE LENDING.
Since 1988, the Bank has engaged in very little commercial real estate lending,
except to facilitate the sale of real estate owned.  The Bank, At June 30, 1997,
had in its portfolio seven commercial real estate loans, the largest of which
was $106,000 at that date.  There is very limited demand in the Bank's market
area for either commercial or multi-family real estate loans,

                                       35
<PAGE>
 
however, the Bank will consider making any such loans that meet the Bank's
underwriting standards.  The Bank has no multi-family real estate loans at this
time.  All commercial real estate loans were current as of June 30, 1997.

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

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

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

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

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

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

                                       36
<PAGE>
 
  Upon receipt of a loan application from a prospective borrower, a credit
report and verifications are ordered to verify specific information relating to
the loan applicant's employment, income and credit standing.  An appraisal of
the real estate intended to secure the proposed loan is undertaken by an Bank
appraiser or a fee appraiser approved by the Bank.  The Board of Directors of
the Bank has the responsibility and authority for general supervision over the
lending policies of the Bank.  The Board has established written lending
policies for the Bank and individual loan officers of the Bank have been granted
authority to approve loans up to varying specified dollar amounts, depending
upon the type of loan.  In addition, the Officer's Loan Committee, currently
comprised of three loan officers, has the authority to approve loans of up to
$200,000.  All loans in excess of $200,000 are approved by the full Board of
Directors.  Loan applicants are promptly notified of the decision of the Bank.
Interest rates on approved loans are subject to change if the loan is not funded
within 30 days after approval.  It has been management's experience that
substantially all approved loans are funded.

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

  Under applicable law, with certain limited exceptions, loans and extensions of
credit by a savings institution to a person outstanding at one time shall not
exceed 15% of net worth.  Loans and extensions of credit fully secured by
readily marketable collateral may comprise an additional 10% of net worth.
Applicable law additionally authorizes savings institutions to make loans to one
borrower, for any purpose: (i) in an amount not to exceed $500,000; (ii) in an
amount not to exceed the lesser of $30,000,000 or 30% of net worth to develop
residential housing, provided (a) the purchase price of each single-family
dwelling in the development does not exceed $500,000 and (b) the aggregate
amount of loans made under this authority does not exceed 150% of net worth; or
(iii) loans to finance the sale of real property in satisfaction of debts
previously contracted in good faith, not to exceed 50% of net worth.  Under
these limits, the Bank's loans to one borrower were limited to $596,000 at June
30, 1997.  At that date, the Bank had no lending relationships in excess of the
loans-to-one-borrower limit.

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

  Set forth below is a table showing Lexington First's loan origination and loan
sales activity for the periods indicated.  The Bank did not purchase loans
during these periods.
<TABLE>
<CAPTION>
 
                                 Six Months Ended
                                     June 30,              Year Ended December 31,
                                 ----------------          -----------------------
                                  1997      1996             1996          1995
                                 ------   -------          --------      ---------
        (In thousands)                                                     
<S>                              <C>      <C>              <C>           <C>    
Loans originated:                                                          
Real estate loans:                                                         
   One- to four-family.........  $2,124    $  866            $3,203         $2,379
   Commercial..................     317        35                35             --
Construction:                                                              
   One- to four-family.........     193       408               938             --
 Consumer loans:                                                           
   Savings account.............     193       110               297            259
   Other consumer..............     409        --                --             --
                                 ------    ------            ------         ------
       Total loans originated..  $2,827    $1,419            $4,473         $2,638
                                 ======    ======            ======         ======
                                                                          
Loans sold.....................  $   65    $   --            $   --         $   --
                                 ======    ======            ======         ======
</TABLE>

     INTEREST RATES AND LOAN FEES.  Interest rates charged by the Bank on
mortgage loans are primarily determined by competitive loan rates offered in its
market area.  Mortgage loan interest rates reflect factors such as general
market

                                       37
<PAGE>
 
interest rate levels, the supply of money available to the financial
institutions industry and the demand for such loans.  These factors are in turn
affected by general economic conditions, the monetary policies of the Federal
government, including the Federal Reserve Board, and general supply of money in
the economy.

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

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

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

     The following table sets forth information with respect to the Bank's non-
performing loans and other problem assets at the dates indicated.  No loans were
recorded as restructured loans within the meaning of Statement of Financial
Accounting Standards No. 15, at the dates indicated.
<TABLE>
<CAPTION>
 
                                                        
                                                      At      At December 31,
                                                    June 30,  ----------------
                                                     1997      1996     1995
                                                   ---------  ------  --------    
                                                     (Dollars in thousands)
<S>                                                <C>        <C>     <C> 
Loans accounted for on a nonaccrual basis: (1)
  Real estate:
     One- to four-family.........................     $ 248   $ 114      $ 146
     Other mortgage loans........................        --      --         --
  Consumer loans.................................        --      --         --
                                                      -----   -----      -----
      Total......................................     $ 248   $ 114      $ 146
                                                      =====   =====      =====
                                                                         
Accruing loans which are contractually                                   
   past due 90 days or more:                                             
Real estate loans:                                                       
   One- to four-family...........................     $  --   $  --      $  --
   Other mortgage loans..........................        --      --         --
                                                      -----   -----      -----
      Total......................................     $  --   $  --      $  --
                                                      =====   =====      =====
                                                                         
      Total non-performing loans.................     $ 248   $ 114      $ 146
                                                      =====   =====      =====
Percentage of total loans........................      1.40%   0.69%      1.00%
                                                      =====   =====      =====
Other non-performing assets......................     $  --   $  --      $  --
                                                      =====   =====      =====
Loans modified in troubled debt  restructurings..     $  --   $  59      $  19
                                                      =====   =====      =====
- -----------------
</TABLE>

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

                                       38
<PAGE>
 
          At June 30, 1997, the Bank did not have any loans which were not
currently classified as non-accrual, 90 days past due or restructured but where
known information about possible credit problems of borrowers caused management
to have serious concerns as to the ability of the borrowers to comply with
present loan repayment terms and would result in disclosure as non-accrual, 90
days past due or restructured.

          At June 30, 1997, the Bank's non-accruing loans totaled $248,000 which
consisted of nine residential loans with balances outstanding ranging from
$11,000 to $48,000.

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

          In originating loans, the Bank recognizes that credit losses will be
experienced and that the risk of loss will vary with, among other things, the
type of loan being made, the creditworthiness of the borrower over the term of
the loan, general economic conditions and, in the case of a secured loan, the
quality of the security for the loan.   General allowances are made pursuant to
management's assessment of the risk in the Bank's loan portfolio as a whole.
Specific allowances are provided for individual loans when ultimate collection
is considered questionable by management after reviewing the status of loans
which are contractually past due and considering the net realizable value of the
security for the loan.  Management continues to actively monitor the Bank's
asset quality and to charge off loans against the allowance for loan losses when
appropriate, or to provide specific loss reserves when necessary.  In addition,
the Bank plans to increase its portfolio of consumer and commercial loans
following the Conversion which carry a higher risk of default than mortgage
loans.  The Bank performs a quarterly analysis of the loans originated, its loan
portfolio and the characteristics of that portfolio in order to determine the
proper amount to add to its loan loss provisions.  Based on these factors, the
Bank contributed to its general loan loss reserve by adding an allowance of
$9,000 for the six month period ended June 30, 1997, to the loan loss reserve
account.  Although management believes it uses the best information available to
make determinations with respect to the allowance for loan losses, future
adjustments may be necessary if economic conditions vary from the assumptions
used in making the initial determinations.

                                       39
<PAGE>
 
          The following table sets forth an analysis of activity in the Bank's
allowance for loan losses for the periods indicated.
<TABLE>
<CAPTION>

                                          Six Months Ended         Year Ended
                                              June 30,             December 31,
                                          ----------------      -----------------
                                           1997      1996        1996       1995
                                          ------    ------      ------     ------
                                                  (Dollars in thousands)
<S>                                       <C>       <C>         <C>        <C>
Balance at beginning of period..........  $  141    $  123      $  123     $   94
                                                                         
Loans charged off:                                                       
   Real estate mortgage:                                                 
       One- to four-family..............      --        --          12          1
       Multi-family.....................      --        --          --         --
   Consumer.............................      --        --          --         --
                                          ------    ------      ------     ------
Total charge-offs.......................      --        --          12          1
                                          ------    ------      ------     ------
                                                                       
Recoveries:                                                            
  Real estate mortgage:                                                
      One- to four-family...............  $   --    $   --      $   --     $   --
      Multi-family......................      --        --          --         --
   Consumer.............................      --        --          --         --
                                          ------    ------      ------     ------
Total recoveries........................      --        --          --         --
                                          ------    ------      ------     ------
                                                                       
Net loans charged off...................      --        --          12          1
                                          ------    ------      ------     ------
                                                                       
Provision for loan losses...............      10        15          30         30
                                          ------    ------      ------     ------
                                                                       
Balance at end of period................  $  151    $  138      $  141     $  123
                                          ======    ======      ======     ======
                                                  
Ratio of net charge-offs to average               
   loans outstanding during the period..      --%       --%     0.0696%    0.0070%
                                          ======    ======      ======     ======
</TABLE>                                 

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

          General allowances are made pursuant to management's assessment of
risk in the Bank's loan portfolio as a whole.  Specific allowances are provided
for individual loans when ultimate collection is considered questionable by
management after reviewing the current status of loans which are contractually
past due and considering the net realizable value of the security for the loan.
Management also reviews individual loans for which full collectibility may not
be reasonably assured and evaluates among other things the net realizable value
of the underlying collateral.  Management continues to actively monitor the
Bank's asset quality and to charge off loans against the allowance for loan
losses when appropriate or provide specific loan losses when necessary.  As of
June 30, 1997, the Bank's allowance for loan losses did not include any specific
loss reserves.  Although management believes it uses the best information
available to make determinations with respect to the allowance for loan losses,
future adjustments may be necessary if economic conditions differ substantially
from the economic conditions in the assumptions used in making the initial
determinations.

                                       40
<PAGE>
 
          The following table allocates the Bank's allowance for loan losses by
loan category at the dates indicated.  The allocation of the allowance to each
category is not necessarily indicative of future losses and does not restrict
the use of the allowance to absorb losses in any category.
<TABLE>
<CAPTION>
 
                                                                                  At December 31,
                                                               --------------------------------------------------
                                     At June 30, 1997                   1996                      1995
                             -------------------------------   ----------------------  --------------------------
                                                 Percent of              Percent of               Percent of
                                               Loans in Each           Loans in Each            Loans in Each
                                                Category to             Category to              Category to
                                  Amount        Total Loans    Amount   Total Loans    Amount    Total Loans
                             ----------------  --------------  ------  --------------  ------  ----------------
                                                        (Dollars in thousands)
<S>                          <C>               <C>             <C>     <C>             <C>     <C>
Allocated to:
   Real estate loans:
      One- to four-family..             $  85          91.98%   $  79          93.90%   $  73            97.21%
      Commercial...........                10           1.19       12           0.99       --             0.06
      Construction.........                --           1.56       --           3.32       --             0.52
 
Consumer loans:
   Savings account.........                --           2.19       --           1.79       --             2.21
   Automobile..............                 2           0.83       --             --       --               --
   Other consumer loans....                 4           2.24       --             --       --               --
Unallocated................                50             --       50             --       50               --
                                        -----         ------    -----         ------    -----           ------
     Total.................             $ 151         100.00%   $ 141         100.00%   $ 123           100.00%
                                        =====         ======    =====         ======    =====           ======
</TABLE>

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

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

          The Bank holds some of its securities to maturity and others are
available for sale.  Securities held to maturity are accounted for at cost as
adjusted for unamortized discounts and premiums, while securities available for
sale are carried at fair value.  At June 30, 1997, the fair value of such
securities, including mortgage-backed securities was

                                       41
<PAGE>
 
greater than the carrying value by $28,000.   The amortized cost of the
available-for-sale securities held by the Bank exceeded the market value of such
securities by $41,000 at June 30, 1997.  The Bank does not currently foresee any
conditions that would require any sales of its investments.  For additional
information, see Notes 1, 3 and 4 of the Notes to Consolidated Financial
Statements.

          The following table sets forth the carrying value of the Bank's
investment securities portfolio at the dates indicated.
<TABLE>
<CAPTION>
                                                     
                                                        At          At December 31,
                                                      June 30,   ---------------------
                                                        1997       1996        1995
                                                      --------   --------  -----------
<S>                                                   <C>        <C>       <C>
                                                           (Dollars in thousands)
Securities available-for-sale:
   U.S. government agencies.........................  $  824     $1,358        $ 2,796
   Obligations of state and political subdivisions..     497        513            308
   Mortgage-backed securities.......................   2,836      2,664          2,825
                                                      ------     ------        -------
      Total investment securities...................   4,157      4,535          5,929
                                                      ------     ------        -------
                                                                           
Securities held-to-maturity                                                
   U.S. government agencies.........................     500      1,600          1,694
   Obligations of state and political subdivisions..     657        657            657
    Mortgage-backed securities......................     620        678            829
                                                      ------     ------        -------
                                                       1,777      2,935          3,180
                                                      ------     ------        -------
                                                                           
Cash and time deposits - interest bearing...........   2,433      1,203          1,544
                                                      ------     ------        -------
                                                                           
FHLB stock..........................................     255        246            230
                                                      ------     ------        -------
      Total.........................................  $8,622     $8,919        $10,883
                                                      ======     ======        =======
</TABLE>

                                       42
<PAGE>
 
          The following table sets forth the scheduled maturities, carrying
values, market values and average yields for the Bank's investment portfolio at
June 30, 1997.  The yields on tax-exempt securities have been computed on a
fully-taxable equivalent basis.      
<TABLE>
<CAPTION>
                                                                                            More than           Total Investment 
                               One Year or Less   One to Five Years  Five to Ten Years      Ten Years              Portfolio
                               -----------------  -----------------  -----------------  -----------------  -------------------------
                               Carrying  Average  Carrying  Average  Carrying  Average  Carrying  Average  Carrying  Market  Average
                                 Value    Yield     Value    Yield     Value    Yield     Value    Yield     Value    Value   Yield
                               --------  -------  --------  -------  --------  -------  --------  -------  --------  ------  -------
                                                                (Dollars in thousands) 
<S>                            <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>     <C>
Securities available for sale:                                                                                                  
 U.S. government agencies..        $395     5.52%   $   --       --%   $  300     4.86%   $  160     6.49%   $  855  $  824    5.58%
 Obligations of states and                                                                                
   political subdivisions..          --       --       194     9.17       315     9.05        --       --       509     497    8.96
 Mortgage-backed                                                                                         
   securities..............          --       --       561     7.02       728     6.49     1,542     6.30     2,831   2,836    6.49
                               --------             ------             ------           --------             ------  ------
                                    395                755              1,343              1,702              4,195   4,157
                               --------             ------             ------           --------             ------  ------
                                                                                                         
Securities                                                                                               
 held-to-maturity:                                                                                       
 U.S. government agencies..         500     5.13        --       --        --       --        --       --       500     497    6.36
  Obligations of states and                                                                              
   political subdivision...          --       --        --       --       397     7.21       260     7.82       657     680    7.37
  Mortgage-backed                                                                                        
   securities..............          --       --        --       --        --       --       620     7.02       620     628    6.96
                               --------             ------             ------           --------             ------  ------
                                    500                 --                397                880              1,777   1,805
                               --------             ------             ------           --------             ------  ------
                                   $895               $755             $1,740             $2,582             $5,972  $5,962
                               ========             ======             ======           ========             ======  ======
 
</TABLE>

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

                                       43
<PAGE>
 
DEPOSIT ACTIVITIES AND OTHER SOURCES OF FUNDS

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

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

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

          Savings deposits in the Bank at June 30, 1997 were represented by the
various types of savings programs described below.
<TABLE>
<CAPTION>
 
Interest                   Minimum                                 Minimum            Percentage of
Rate                        Term                  Category         Amount   Balances  Total Savings
- -----------------  ----------------------  ----------------------  -------  --------  -------------
<S>                <C>                     <C>                     <C>      <C>       <C>
                                                                        (Dollars in thousands)
 
  3.00%            None                    Passbook accounts        $   25   $ 1,553           7.16%
  2.00             None                    NOW accounts                200     1,166           5.38
  3.05             None                    Super NOW accounts        1,500       130           0.60
  0.00             None                    Noninterest-bearing 
                                            checking accounts          100       183           0.84
 
                                           Certificates of Deposit
                                           -----------------------
 
* 4.00             1 month or less         Fixed-term, fixed-rate      500        90           0.41
* 4.75             3 months                Fixed-term, fixed-rate      500       489           2.25
* 5.22             6 months                Fixed-term, fixed-rate      500     9,530          43.94
* 5.27             12 months               Fixed-term, fixed-rate      500     3,374          15.56
* 5.44             18 months               Fixed-term, fixed-rate      500     3,823          17.63
* 5.30             18 months - IRA         Fixed-term, fixed-rate      500     1,316           6.07
  5.60             24 months               Fixed-term, fixed-rate      500        33           0.15
                                                                             -------         ------
                                                                             $21,687         100.00%
                                                                             =======         ======
- -----------------
</TABLE>
*  Represents weighted average interest rate.

                                       44
<PAGE>
 
        The following table sets forth the change in dollar amount of deposits
in the various types of accounts offered by the Bank between the dates
indicated.
<TABLE>
<CAPTION>
                                                   Increase                            Increase                           Increase
                                                  (Decrease)                          (Decrease)                         (Decrease)
                           Balance at                from       Balance at               from      Balance at               from
                            June 30,      % of     Dec. 31,      Dec. 31,     % of     Dec. 31,     Dec. 31,     % of     Dec. 31,
                              1997      Deposits     1996          1996     Deposits     1995        1995      Deposits     1994
                           ----------  ---------  ----------    ----------  --------  ---------    ---------   --------   ---------
                                                                (Dollars in thousands)
<S>                          <C>       <C>         <C>          <C>         <C>        <C>         <C>         <C>        <C>
Passbook and regular
 savings...................   $ 1,553       7.16%  $     191      $ 1,362       6.60% $    (311)    $ 1,673       7.97%   $     (99)
NOW Accounts...............     1,166       5.38          78        1,088       5.27         38       1,050       5.00          123
Super NOW..................       130       0.60         130           --         --         --          --         --           --
Certificates of deposit....    12,513      57.70        (416)      12,929      62.65       (136)     13,065      62.27        1,102
IRA........................     1,316       6.07         214        1,102       5.34        (51)      1,153       5.50          142
Jumbo certificates.........     4,826      22.25         669        4,157      20.14        116       4,041      19.26          460
Other......................       183       0.84         183           --         --         --          --         --           --
                              -------     ------   ---------      -------     ------  ---------     -------     ------    ---------
     Total.................   $21,687     100.00%  $   1,049      $20,638     100.00% $    (344)    $20,982     100.00%   $   1,728
                              =======     ======   =========      =======     ======  =========     =======     ======    =========
</TABLE>

                                       45
<PAGE>
 
          The following tables set forth the average balances and interest rates
based on month-end balances for interest-bearing demand deposits and time
deposits as of the dates indicated.
<TABLE>
<CAPTION>
                                   Six Months Ended June 30,             Year Ended December 31,
                              ------------------------------------  ------------------------------------
                                    1997                1996              1996               1995
                              -----------------  -----------------  -----------------  -----------------
                              Average  Average   Average   Average  Average  Average   Average   Average
                              Balance    Rate    Balance    Rate    Balance    Rate    Balance    Rate
                              -------  --------  -------  --------  -------  --------  -------  --------  
<S>                           <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C> 
                                                        (Dollars in thousands)
 
Savings deposits............  $ 1,387     3.03%  $ 1,689     3.32%  $ 1,570     1.27%  $ 1,594      3.76%
Interest-bearing demand
   deposits.................    1,260     2.06     1,066     2.25     1,083     2.03       987      2.53
Noninterest-bearing demand
   deposits.................       94       --        --                 --       --        --        --
Certificates of deposit.....   18,334     5.17    18,189     5.22    18,161     5.26    17,692      5.26
                              -------            -------            -------           
     Total..................  $21,074            $20,944            $20,814            $20,274
                              =======            =======            =======            =======
</TABLE>

          TIME DEPOSITS BY RATES.  The following table sets forth the time
deposits in the Bank classified by nominal rates at the dates indicated.
<TABLE> 
<CAPTION> 
                                                   At          At December 31, 
                                                June 30,      ---------------- 
                                                  1997          1996     1995
                                               --------       -------  -------                                                 
                                                    (In thousands)                                     
                <S>                             <C>           <C>      <C>
                2.00 -  3.99%.............      $    --       $    --  $   174
                4.00 -  5.99%.............       18,656        18,189   18,086
                6.00 -  7.99%.............           --            --       --
                8.00 -  9.99%.............           --            --       --
                                                -------       -------  -------
                                                $18,656       $18,189  $18,260
                                                =======       =======  =======
</TABLE>
      TIME DEPOSIT MATURITY SCHEDULE.  The following table sets forth the amount
and maturities of time deposits at June 30, 1997.
<TABLE>
<CAPTION>
                                                      Amount Due
                                    ---------------------------------------------
                                    Less Than                            After
Rate                                One Year    1-2 Years   2-3 Years    3 Years      Total
- ----                                ---------   ---------   ---------   ---------   ---------  
                                                          (In thousands)
<S>                                 <C>         <C>         <C>         <C>         <C>
 
 2.00 -  3.99%....................  $      --   $      --   $     --     $     --   $      --
 4.00 -  5.99%....................     13,484       5,172         --           --      18,656
 6.00 -  7.99%....................         --          --         --           --          --
 8.00 -  9.99%....................         --          --         --           --          --
                                    ---------   ---------   ---------   ---------   ---------  
                                    $  13,484   $   5,172   $      --   $      --   $  18,656
                                    =========   =========   =========   =========   =========  
</TABLE>


                                       46
<PAGE>
 
          MATURITY OF JUMBO CERTIFICATES.  The following table indicates the
amount of the Bank's certificates of deposit of $100,000 or more by time
remaining until maturity as of June 30, 1997.
<TABLE>
<CAPTION>
 
                                                  Certificates
                Maturity Period                    of Deposits
                ---------------                  --------------
                                                 (In thousands)
                <S>                              <C>
 
                Three months or less...........         $2,231
                Over three through six months..          1,420
                Over six through 12 months.....            874
                Over 12 months.................            301
                                                        ------
                   Total.......................         $4,826
                                                        ======
</TABLE>

          SAVINGS DEPOSIT ACTIVITY.  The following table sets forth the savings
activities of the Bank for the periods indicated.
<TABLE>
<CAPTION>
 
                                    Six Months Ended
                                         June 30,      Year Ended December 31,
                                    ----------------  -----------------------
                                     1997     1996     1996            1995
                                    ------   ------   -------       ---------
<S>                                 <C>      <C>      <C>          <C>
         (In thousands)                                         
                                                                
Deposits less withdrawals.........  $  647   $ (818)  $(1,332)        $1,013
Interest credited.................     400      522       988            720
                                    ------   ------   -------         ------
      Net increase (decrease) in                                 
         savings deposits.........  $1,047   $ (296)  $  (344)        $1,733
                                    ======   ======   =======         ======
 
</TABLE>

          Management attributes the changes in deposits for the years ended
December 31, 1996 and 1995, and the six months ended June 30, 1997 and 1996, to
management's deposit pricing strategies.

          BORROWINGS.  Savings deposits historically have been the primary
source of funds for the Bank's lending and investment activities and for its
general business activities.  The Bank is authorized, however, to use advances
from the FHLB of Cincinnati to supplement its supply of lendable funds and to
meet deposit withdrawal requirements.  Advances from the FHLB typically would be
secured by the Bank's stock in the FHLB and a portion of the Bank's mortgage
loans.  The Bank has not obtained any borrowings other than FHLB advances in
recent years.  At June 30, 1997 the Bank had $897,000 in FHLB advances
outstanding with a weighted average interest rate of 7.81%.  The Bank and the
National Bank will continue to have access to FHLB of Cincinnati advances.

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

                                       47
<PAGE>
 
SUBSIDIARY ACTIVITIES

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

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

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

COMPETITION

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

          Lexington First's primary competition comes from 16 commercial banks,
four of which have branch offices located in Henderson County, Tennessee.  The
branches of the four commercial banks located in Henderson County have gross
deposits of approximately $274 million at June 30, 1996, the most recent date
for which such information is available.  Lexington First had approximately $22
million in deposits as of June 30, 1997.

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

PERSONNEL

          As of June 30, 1997, the Bank had nine full-time employees and no
part-time employees.  The employees are not represented by a collective
bargaining unit.  Management believes that the Bank enjoys good relations with
its personnel.

                                       48
<PAGE>
 
PROPERTIES

          The following table sets forth the location and certain additional
information regarding the Bank's offices and other material property.
<TABLE>
<CAPTION>
                                                   Book Value at                  Deposits at
                               Year     Owned or     June 30,       Approximate     June 30,
                              Opened     Leased        1997       Square Footage      1997
                              ------  -----------  -------------  --------------  ------------
<S>                           <C>     <C>          <C>            <C>             <C>
MAIN OFFICE:
19 Natchez Trace Drive
Lexington, Tennessee 38351      1933        Owned       $309,482           6,800   $21,778,000
 
</TABLE>

          The Bank owns three parcels of land.  One parcel, the office building
in which the office of the Bank is located, is at 19 Natchez Trace Drive, and
another parcel adjoins the office building, and was purchased in 1976 for
expansion purposes.   In the spring of 1997, the Bank purchased property for
$127,500 which it plans to open as a branch in the fourth quarter of 1997 or
first quarter of 1997.  The Bank plans to remodel the building and install
drive-up window facilities.  The Bank estimates these improvements will total
approximately $125,000.

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

          As of June 30, 1997, the net book value of the Bank's premises,
furniture, fixtures and equipment was $413,000.

LEGAL PROCEEDINGS

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


                                   REGULATION

DEPOSITORY INSTITUTION REGULATION

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

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

                                       49
<PAGE>
 
establishment of branch offices, subsidiary investments and activities and
general investment authority, and it will remain subject to the FDIC's authority
to conduct special examinations.  The National Bank will be required to furnish
quarterly and annual reports to the OCC concerning its activities and financial
condition and will be required to obtain regulatory approvals prior to entering
into certain transactions, including mergers with, or acquisitions of, other
depository institutions or to establish or relocate branches.

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

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

          REGULATORY CAPITAL REQUIREMENTS.  Under OTS capital standards, savings
institutions must maintain "tangible" capital equal to 1.5% of adjusted total
assets, "core" capital equal to 3.0% of adjusted total assets and a combination
of core and "supplementary" capital equal to 8.0% of "risk-weighted" assets.  In
addition, the OTS has adopted regulations which impose certain restrictions on
savings institutions that have a total risk-based capital ratio that is less
than 8.0%, a ratio of Tier 1 capital to risk-weighted assets of less than 4.0%
or a ratio of Tier 1 capital to adjusted total assets of less than 4.0% (or 3.0%
if the institution is rated Composite 1 under the OTS examination rating
system).  See " --Prompt Corrective Regulatory Action."  For purposes of this
regulation, Tier 1 capital has the same definition as core capital which is
defined as common stockholders' equity (including retained earnings),
noncumulative perpetual preferred stock and related surplus, minority interests
in the equity accounts of fully consolidated subsidiaries, certain
nonwithdrawable accounts and pledged deposits and "qualifying supervisory
goodwill."  Core capital is generally reduced by the amount of the savings
institution's intangible assets for which no market exists.  Limited exceptions
to the deduction of intangible assets are provided for purchased mortgage
servicing rights, purchased credit card relationships and qualifying supervisory
goodwill.  Tangible capital is given the same definition as core capital but
does not include an exception for qualifying supervisory goodwill and is reduced
by the amount of all the savings institution's intangible assets with only a
limited exception for purchased mortgage servicing rights.  Both core and
tangible capital are further reduced by an amount equal to a the savings
institution's debt and equity investments in subsidiaries engaged in activities
not permissible to national banks other than subsidiaries engaged in activities
undertaken as agent for customers or in mortgage banking activities and
subsidiary depository institutions or their holding companies.  At June 30,
1997, the Bank had no such investments.

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

          In determining compliance with the risk-based capital requirement, a
savings institution is allowed to use both core capital and supplementary
capital provided the amount of supplementary capital used does not exceed the
savings institution's core capital.  Supplementary capital is defined to include
certain preferred stock issues, nonwithdrawable accounts and pledged deposits
that do not qualify as core capital, certain approved subordinated debt, certain
other capital instruments and a portion of the savings institution's general
loss allowances.  Total core and supplementary capital are reduced by the amount
of capital instruments held by other depository institutions pursuant to
reciprocal arrangements and by the amount of the savings institution's high
loan-to-value ratio land loans and non-residential construction loans and equity
investments other than those deducted from core and tangible capital.  At June
30, 1997,

                                      50
<PAGE>
 
the Bank had no high ratio land or nonresidential construction loans and had no
equity investments for which OTS regulations require a deduction from total
capital.

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

          The table below presents the Bank's capital position relative to its
various regulatory capital requirements at June 30, 1997.
<TABLE>
<CAPTION>
 
                                                        Percent of
                                             Amount      Assets(1)
                                            --------  ---------------
                                             (Dollars in thousands)
          <S>                               <C>       <C>
 
          Tangible capital................    $4,003         14.91%
          Tangible capital requirement....       403          1.50
                                              ------         -----
             Excess (deficit).............    $3,600         13.41%
                                              ======         =====
 
          Core capital....................    $4,003         14.91%
          Core capital requirement........       805          3.00
                                              ------         -----
             Excess (deficit).............    $3,198         11.91%
                                              ======         =====
 
          Risk-based capital..............    $4,154         32.06%
          Risk-based capital requirement..     1,037          8.00
                                              ------         -----
             Excess (deficit).............    $3,117         24.06%
                                              ======         =====
- ------------------------
</TABLE>
       (1) Based on adjusted total assets for purposes of the tangible capital
           and core capital requirements and risk-weighted assets for purpose of
           the risk-based capital requirement.

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

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

                                      51
<PAGE>
 
OTS to submit and adhere to a plan for increasing capital.  Such an order may be
enforced in the same manner as an order issued by the FDIC.

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

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

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

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

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

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

                                      52
<PAGE>
 
the bank's internal model for measuring such exposure, if such model is
determined to be adequate by the bank's examiner.  If the dollar amount of a
bank's interest rate risk exposure, as measured under either measurement system,
exceeds 1% of the bank's total assets, the bank would be required under the rule
to hold additional capital equal to the dollar amount of the excess.  Management
does not believe that adoption of the rule has had a material adverse effect on
the required levels of capital.  Further, interest rate risk component rule
would not apply to bank holding companies on a consolidated basis.

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

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

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

                                       53
<PAGE>
 
adjusted total assets).  Under the regulations, a depository institution that is
not subject to an order or written directive to meet or maintain a specific
capital level will be deemed "well capitalized" if it also has: (i) a total
risk-based capital ratio of 10% or greater; (ii) a Tier 1 risk-based capital
ratio of 6.0% or greater; and (iii) a leverage ratio of 5.0% or greater.  An
"adequately capitalized" depository institution is a depository institution that
does not meet the definition of well capitalized and has: (i) a total risk-based
capital ratio of 8.0% or greater; (ii) a Tier 1 capital risk-based ratio of 4.0%
or greater; and (iii) a leverage ratio of 4.0% or greater (or 3.0% or greater if
the depository institution has a composite 1 CAMELS rating).  An
"undercapitalized institution" is a depository institution that has: (i) a total
risk-based capital ratio less than 8.0%; (ii) a Tier 1 risk-based capital ratio
of less than 4.0%; or (iii) a leverage ratio of less than 4.0% (or 3.0% if the
institution has a composite 1 CAMELS rating).  A "significantly
undercapitalized" institution is defined as a depository institution that has:
(i) a total risk-based capital ratio of less than 6.0%; (ii) a Tier 1 risk-based
capital ratio of less than 3.0%; or (iii) a leverage ratio of less than 3.0%.  A
"critically undercapitalized" depository  institution  is defined as a
depository institution that has a ratio of "tangible equity" to total assets of
less than 2.0%.  Tangible equity is defined as core capital plus cumulative
perpetual preferred stock (and related surplus) less all intangibles other than
qualifying supervisory goodwill and certain purchased mortgage servicing rights.
A federal banking regulator, including the OTS and OCC, may reclassify a well
capitalized depository institution as adequately capitalized and may require an
adequately capitalized or undercapitalized institution to comply with the
supervisory actions applicable to institutions in the next lower capital
category (but may not reclassify a significantly undercapitalized institution as
critically under-capitalized) if determines, after notice and an opportunity for
a hearing, that the depository institution is in an unsafe or unsound condition
or that the institution has received and not corrected a less-than-satisfactory
rating for any CAMELS rating category.

       At June 30, 1997, the Bank was classified as "well capitalized" under OTS
regulations, and management of the Bank believes that the National Bank will,
immediately after the Bank Conversion, also be classified as "well-capitalized"
under OCC regulations.

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

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

                                      54
<PAGE>
 
construction, development or improvement of community service facilities, (v)
loans for personal, family, household or educational purposes, provided that the
dollar amount treated as Qualified Thrift Investments may not exceed 10% of the
savings association's portfolio assets, and (vi) shares of stock issued by FNMA
or FHLMC.

       A savings institution must maintain its status as a QTL on a monthly
basis in nine out of every 12 months.  A savings institution that fails to
maintain QTL status will be permitted to requalify once, and if it fails the QTL
Test a second time, it will become immediately subject to all penalties as if
all time limits on such penalties had expired.  At June 30, 1997, approximately
98% of the Bank's assets were invested in Qualified Thrift Investments.

       National banks are not subject to the QTL Test.

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

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

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

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

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

                                      55
<PAGE>
 
the payment of dividends out of net profits by prohibiting a national bank from
declaring a dividend on its shares of common stock until the surplus fund equals
the amount of capital stock or, if the surplus fund does not equal the amount of
capital stock, until one-tenth of a bank's net profits for the preceding half
year in the case of quarterly or semi-annual dividends, or the preceding two
half-year periods in the case of annual dividends, are transferred to the
surplus fund.  In addition, the prior approval of the OCC is required for the
payment of a dividend if the total of all dividends declared by a national bank
in any calendar year would exceed the total of its net profits for the year
combined with its net profits for the two preceding years, less any required
transfers to surplus or a fund for the retirement of any preferred stock.  In
addition, the National Bank is prohibited by federal statute from paying
dividends or making any other capital distribution that would cause the National
Bank to fail to meet its regulatory capital requirements.

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

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

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

                                      56
<PAGE>
 
       Additionally, under FDICIA, as amended by the CDRI Act, the Federal
banking agencies are required to establish standards relating to the asset
quality and earnings that the agencies determine to be appropriate.  On July 10,
1995, the federal banking agencies, including the OTS, OCC and Federal Reserve
Board issued proposed guidelines relating to asset quality and earnings.  Under
the proposed guidelines, a depository institution should maintain systems,
commensurate with its size and the nature and scope of its operations, to
identify problem assets and prevent deterioration in those assets as well as to
evaluate and monitor earnings and ensure that earnings are sufficient to
maintain adequate capital and reserves.  Management believes that the asset
quality and earnings standards, in the form proposed by the federal banking
agencies, would not have a material effect on the Bank's or the National Bank's
operations.

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

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

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

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

                                      57
<PAGE>
 
       Although the National Bank would qualify for insurance of deposits by the
BIF of the FDIC, substantial entrance and exit fees apply to conversions from
SAIF to BIF insurance and such fees may make a SAIF to BIF conversion
prohibitively expensive.  Following the Bank Conversion, the National Bank
intends to remain a member of the SAIF, which will insure the deposits of the
National Bank to a maximum of $100,000 for each depositor.  Because the National
Bank will continue to be a SAIF member, its deposit insurance assessments will
be determined on the same basis as the deposit insurance assessments paid by the
Bank.  In the past the substantial disparity existing between deposit insurance
premiums paid by BIF and SAIF members gave BIF-insured institutions a
competitive advantage over SAIF-insured institutions like the Bank.  The
reduction of SAIF deposit insurance premiums effectively eliminated this
disparity and could have the effect of increasing the net earnings of the Bank
(and the National Bank) and restoring the competitive equality between BIF-
insured and SAIF-insured institutions.

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

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

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

                                      58
<PAGE>
 
one borrower limit (generally equal to 15% of the institution's unimpaired
capital and surplus and an additional 10% of such capital and surplus for loans
fully secured by certain readily marketable collateral).  Section 22(h) also
prohibits loans, above amounts prescribed by the appropriate federal banking
agency, to directors, executive officers and greater than 10% stockholders of a
depository institution, and their respective affiliates, unless such loan is
approved in advance by a majority of the board of directors of the institution
with any "interested" director not participating in the voting.  The Federal
Reserve Board has prescribed the loan amount (which includes all other
outstanding loans to such person), as to which such prior board of director
approval is required, as being the greater of $25,000 or 5% of capital and
surplus (up to $500,000).  Further, the Federal Reserve Board pursuant to
Section 22(h) requires that loans to directors, executive officers and principal
stockholders be made on terms substantially the same as offered in comparable
transactions to other persons.  Section 22(h) also generally prohibits a
depository institution from paying the overdrafts of any of its executive
officers or directors.  Section 22(g) of the Federal Reserve Act requires that
loans to executive officers of depository institutions not be made on terms more
favorable than those afforded to other borrowers, requires approval for such
extensions of credit by the board of directors of the institution, and imposes
reporting requirements for and additional restrictions on the type, amount and
terms of credits to such officers.   In addition, Section 106 of the BHCA
prohibits extensions of credit to executive officers, directors, and greater
than 10% stockholders of a depository institution by any other institution which
has a correspondent banking relationship with the institution, unless such
extension of credit is on substantially the same terms as those prevailing at
the time for comparable transactions with other persons and does not involve
more than the normal risk of repayment or present other unfavorable features.

       LIQUIDITY REQUIREMENTS.  The Bank is required to maintain average daily
balances of liquid assets (cash, certain time deposits, bankers' acceptances,
highly rated corporate debt and commercial paper, securities of certain mutual
funds, and specified United States government, state or federal agency
obligations) equal to the monthly average of not less than a specified
percentage (currently 5%) of its net withdrawable savings deposits plus short-
term borrowings.  The Bank is also required to maintain average daily balances
of short-term liquid assets at a specified percentage (currently 1%) of the
total of its net withdrawable savings accounts and borrowings payable in one
year or less.  Monetary penalties may be imposed for failure to meet liquidity
requirements.  The average regulatory liquidity ratio of the Bank for the month
of June 1997 was 20.72%.  The regulations of the OCC do not impose similar
liquidity requirements for national banks, such as the National Bank.

       FEDERAL HOME LOAN BANK SYSTEM.  The Bank is a member of the FHLB, which
consists of 12 Federal Home Loan Banks subject to supervision and regulation by
the Federal Housing Finance Board ("FHFB").  The FHFBs provide a central credit
facility primarily for member institutions.  As a member of the FHLB of
Cincinnati, the Bank is required to acquire and hold shares of capital stock in
the FHLB of Cincinnati in an amount at least equal to 1% of the aggregate unpaid
principal of its home mortgage loans, home purchase contracts, and similar
obligations at the beginning of each year, or 1/20 of its advances from the FHLB
of Cincinnati, whichever is greater.  The Bank was in compliance with this
requirement with investment in FHLB of Cincinnati stock at June 30, 1997 of
$255,000.  The FHLB of Cincinnati is funded primarily from proceeds derived from
the sale of consolidated obligations of the FHLB System.  It makes advances to
members in accordance with policies and procedures established by the FHFB and
the Board of Directors of the FHLB of Cincinnati.  As of June 30, 1997, the Bank
had $897,000 in advances from the FHLB of Cincinnati outstanding with a weighted
average interest rate of 7.81%.  See "Business of the Bank -- Deposit Activities
and Other Sources of Funds -- Borrowings."

       FEDERAL RESERVE SYSTEM.  Pursuant to regulations of the Federal Reserve
Board, a depository  institution must maintain average daily reserves equal to
3% on the first $49.3 million of transaction accounts, plus 10% on the
remainder.  This percentage is subject to adjustment by the Federal Reserve
Board.  Because required reserves must be maintained in the form of vault cash
or in a non-interest bearing account at a Federal Reserve Bank, the effect of
the reserve requirement is to reduce the amount of the institution's interest-
earning assets.  As of June 30, 1997, the Bank met its reserve requirements.

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

                                      59
<PAGE>
 
capital and surplus.  The National Bank will continue to be subject to the
reserve requirements to which the Bank is presently subject under Federal
Reserve Board regulations.

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

REGULATION OF THE COMPANY

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

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

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

 

                                      60
<PAGE>
 
     RESTRICTIONS ON ACQUISITIONS. The HOLA generally prohibits savings and loan
holding companies from acquiring, without prior approval of the Director of OTS,
(i) control of any other savings institution or savings and loan holding company
or substantially all the assets thereof, or (ii) more than 5% of the voting
shares of a savings institution or holding company thereof which is not a
subsidiary. Except with the prior approval of the Director of OTS, no director
or officer of a savings and loan holding company or person owning or controlling
by proxy or otherwise more than 25% of such company's stock, may also acquire
control of any savings institution, other than a subsidiary savings institution,
or of any other savings and loan holding company.

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

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

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

REGULATION OF THE COMPANY FOLLOWING THE BANK CONVERSION

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

                                      61
<PAGE>
 
and to require that a holding company divest subsidiaries (including its bank
subsidiaries). In general, enforcement actions may be initiated for violations
of law and regulations and unsafe or unsound practices.


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

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

     The BHCA also prohibits a bank holding company, with certain exceptions,
from acquiring direct or indirect ownership or control of more than 5% of the
voting shares of any company which is not a bank or bank holding company, or
from engaging directly or indirectly in activities other than those of banking,
managing or controlling banks, or providing services for its subsidiaries.  The
principal exceptions to these prohibitions involve certain non-bank activities
which, by statute or by Federal Reserve Board regulation or order, have been
identified as activities closely related to the business of banking or managing
or controlling banks.  The list of activities permitted by the Federal Reserve
Board includes, among other things, operating a savings institution, mortgage
company, finance company, credit card company or factoring company; performing
certain data processing operations; providing certain investment and financial
advice; underwriting and acting as an insurance agent for certain types of
credit-related insurance; leasing property on a full-payout, non-operating
basis; selling money orders, travelers' checks and United States Savings Bonds;
real estate and personal property appraising; providing tax planning and
preparation services; and, subject to certain limitations, providing securities
brokerage services for customers.   The activities of the Company are subject to
these legal and regulatory limitations under BHCA and the Federal Reserve
Board's regulations thereunder.  Notwithstanding the Federal Reserve Board's
prior approval of specific nonbanking activities, the Federal Reserve Board has
the power to order a holding company or its subsidiaries to terminate any
activity, or to terminate its ownership or control of any subsidiary, when it
has reasonable cause to believe that the continuation of such activity or such
ownership or control constitutes a serious risk to the financial safety,
soundness or stability of any bank subsidiary of that holding company.

The Company has no present plans to engage in any of these activities.

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

                                      62
<PAGE>
 
discriminate against out-of-state banks or bank holding companies. Individual
states may also waive the 30% state-wide concentration limit contained in the
Act.

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

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

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

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

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

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

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

                                      63
<PAGE>
 
registration.  Shares purchased by an affiliate of the Company will be subject
to the resale restrictions of Rule 144 under the Securities Act.  If the Company
meets the current public information requirements of Rule 144 under the
Securities Act, each affiliate of the Company who complies with the other
conditions of Rule 144 (including those that require the affiliate's sale to be
aggregated with those of certain other persons) would be able to sell in the
public market, without registration, a number of shares not to exceed, in any
three-month period, the greater of (i) 1% of the outstanding shares of the
Company or (ii) the average weekly volume of trading in such shares during the
preceding four calendar weeks. Provision may be made in the future by the
Company to permit affiliates to have their shares registered for sale under the
Securities Act under certain circumstances. There are currently no demand
registration rights outstanding. However, in the event the Company at some
future time determines to issue additional shares from its authorized but
unissued shares, the Company might offer registration rights to certain of its
affiliates who want to sell their shares.


                                    TAXATION
FEDERAL TAXATION

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

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

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

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

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

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

                                      64
<PAGE>
 
taxable gains or losses. The IRS has indicated that financial institutions which
originate and sell loans will be subject to the rule.

STATE INCOME TAXATION

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


                           MANAGEMENT OF THE COMPANY

DIRECTORS AND EXECUTIVE OFFICERS

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

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

     NAME                       POSITION(S) WITH THE COMPANY
     ----                       ----------------------------

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

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

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

                             MANAGEMENT OF THE BANK
    
     Upon completion of the Conversion, each director of the Bank immediately
prior to the Conversion will continue to serve as a director of the National
Bank.  The terms of the existing directors, as directors of the National Bank
will be one year, as required by regulation.  Because the Company will own all
the issued and outstanding capital       

                                      65
<PAGE>
 
stock of the National Bank following the Conversion, the Board of Directors of
the Company will elect the directors of the National Bank.

     The following table sets forth certain information with respect to the
persons who currently serve as directors and executive officers of the Bank.
Each director of the Bank also serves as a director of the Mutual Holding
Company. There are no arrangements or understandings between the Bank and any
such person pursuant to which such person was elected a director or executive
officer of the Bank, and, except as described below, no director or executive
officer is related to any other director or executive officer by blood, marriage
or adoption.
<TABLE>
<CAPTION>
                                          AGE AS OF
                                          JUNE 30,              POSITION(S) WITH         DIRECTOR  TERM
                NAME                        1997               THE BANK OR COMPANY         SINCE  EXPIRES
- ------------------------------------  ----------------  ---------------------------------  -----  -------
<S>                                   <C>               <C>                                <C>    <C>
 
Howard W. Tignor                             54         Director, President and Chief       1997     2000
                                                        Executive Officer
                                                     
Charlie H. Walker                            68         Chairman of the Board               1962     1999
                                                     
Arba Milam Taylor                            64         Director, Secretary and Treasurer   1977     1998
                                                     
Pope Thomas                                  67         Director and Vice President         1961     2000
                                                     
Stephen M. Lowry                             40         Director                            1988     1999
                                                     
Stephen M. Milam                             39         Director *                          1988     1998
                                                     
Robert C. Thomas                             37         Director                            1988     2000
                                                     
Richard Walker                               37         Director *                          1988     1998
                                                     
Pat Carnal                                   59         Director                            1997     2000
</TABLE>
____________
*    Directors of the Mutual Holding Company only.


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

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

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

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

                                      66
<PAGE>
 
          POPE THOMAS is a retired sales representative for a furniture
manufacturing firm.  He is the father of Director Robert C. Thomas.

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

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

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

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

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

BOARD MEETINGS AND COMMITTEES OF THE BOARD OF DIRECTORS

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

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

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

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

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

                                      67
<PAGE>
 
EXECUTIVE COMPENSATION

          SUMMARY COMPENSATION TABLE.  The following table sets forth the cash
and noncash compensation for each of the last three fiscal years awarded to or
earned by the Chief Executive Officer who receives no compensation other than
his fees as director and chairman.  No executive officer of the Bank earned a
salary and bonus during fiscal year 1996 exceeding $100,000 for services
rendered in all capacities to the Bank.
<TABLE>
<CAPTION>
                                                                             LONG-TERM
                                           ANNUAL COMPENSATION           COMPENSATION AWARDS
                                    ---------------------------------  ------------------------
                                                                        RESTRICTED   SECURITIES
       NAME AND           FISCAL                         OTHER ANNUAL      STOCK     UNDERLYING   ALL OTHER
  PRINCIPAL POSITION       YEAR        SALARY     BONUS  COMPENSATION     AWARD(S)    OPTIONS    COMPENSATION
- ----------------------  ----------  ------------  -----  ------------  ------------  ----------  -------------
<S>                     <C>         <C>           <C>    <C>           <C>           <C>         <C>
Tim Johnson (1)               1996        36,000  2,400          --            --          --             --
                              1995        34,662  2,900          --            --          --             --
                              1994        28,668  2,900          --            --          --          9,585(2)
</TABLE>
________________
(1)  Tim Johnson was dismissed as President and Chief Executive Officer of the
     Bank in December 1996 and was replaced by Howard W. Tignor in February
     1997.
(2)  Consists of a distribution from the Bank's Employee Stock Ownership Plan.

DIRECTOR COMPENSATION

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

CERTAIN BENEFIT PLANS AND AGREEMENTS

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

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

     It is expected that the 1998 Option Plan will be administered by a
committee (the "Option Committee") of at least two directors who are designated
by the Board of Directors and are "non-employee directors" within the meaning of
the federal securities laws.  Directors and employees will be eligible to
receive Awards, and the Option Committee will select the recipients of Awards,
the number of shares to be subject to such Awards, and the terms and conditions
of such Awards (subject to the terms of the 1998 Option Plan).  The Options to
be awarded to employees pursuant to the Option Plan may or may not qualify as
incentive stock options  ("ISOs") that afford favorable tax treatment to
recipients upon compliance with certain restrictions pursuant to Section 422 of
the Internal Revenue Code of 1986, as 

                                      68
<PAGE>
 
amended (the "Code") and that do not result in tax deductions to the Company
unless optionees fail to comply with Section 422 of the Code.
    
     Subject to the regulatory requirements explained below under the heading
"OTS Rules Applicable to the Option Plan and MRP" each Option will have an
exercise price not less than 50% of the market value of the underlying shares on
the date of the grant, will become exercisable upon terms determined by the
Option Committee, and will become immediately exercisable upon a change in
control (within the meaning of the Employment Agreement) or an optionee's
termination of employment due to retirement, death, or disability.  Options
granted pursuant to an Option Plan adopted within one year of the Stock
Conversion and Reorganization will provide for an exercise price which is not
less than 100% of the market value of the underlying shares on the date of
grant.  Nevertheless, each Option will expire no later than ten years from the
date it is granted, and will expire earlier, unless otherwise determined by the
Option Committee,  upon (i) an employee's termination of employment for "just
cause" (as defined in the 1998 Option Plan), (ii) the date two years after
termination of such service due to the employee's death, (iii) the date one year
after an employee terminates service due to disability,  or (iv)  the date one
year after an employee terminates service for a reason other than just cause,
death, or disability. Otherwise unexpired Options granted to non-employee
directors will automatically expire one year after termination of service on the
Board of Directors (two years in the event of death).      

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

     The Company will receive no monetary consideration for the granting of
Awards under the 1998 Option Plan, and will receive no monetary consideration
other than the Option exercise price for each share issued to optionees upon the
exercise of Options.  The Option Committee will have the discretion to impose
transfer restrictions, such as a right of first refusal, on the Common Stock
subject to Awards.  Optionees will be permitted to transfer Awards to family
members or trusts under specified circumstances, but awards may not otherwise be
sold, pledged, assigned, hypothecated, transferred or disposed of in any manner
other than by will or by the laws of descent and distribution. Upon an optionees
exercise of an Option, the Company may, if provided by the Option Committee in
the underlying Option agreement, pay to the optionee a cash amount up to but not
exceeding the amount of dividends, if any, declared on the underlying shares
between the date of grant and the date of exercise of the Option.
    
     It is expected that upon the implementation of the 1998 Option Plan,  Mr.
Tignor will receive an Award with respect to 25% of the shares of Conversion
Stock reserved under the 1998 Option Plan,  and each director at that time who
is not then an employee will receive an Award with respect to 3.3% of such
shares.  Options vest over a five year period, with 20% of the options vesting
each year.  No SARs are expected to be granted when the 1998 Option Plan becomes
effective.  At any time following consummation of the Stock Conversion and
Reorganization, the Bank or the Company may contribute sufficient funds to a
grantor trust to purchase, and such trust may purchase, a number of shares of
Common Stock equal to 10% of the shares sold to the public in the Offerings.
Such shares would be held by the trust for issuance to Option holders upon the
exercise of Options in the event the 1998 Option Plan is implemented.  Whether
such shares are purchased, and the timing of such purchases, will depend on
market and other conditions and the alternative uses of capital available to the
Company.        
 
     1998 MANAGEMENT RECOGNITION PLAN.  The Board of Directors of the Company
intends to implement  the 1998 MRP more than six months after completion of the
Stock Conversion and Reorganization.  The purpose of the 1998 MRP is to enable
the Company and the Bank to retain personnel of experience and ability in key
positions of responsibility.

                                      69
<PAGE>
 
     
     A number of shares equal to 4% of the shares of Conversion Stock sold in
the Offerings would be reserved for future issuance under the 1998 MRP. The same
non-employee directors who are appointed to the Option Committee are expected to
act, by majority, as the committee (the "1998 MRP Committee") responsible for
selecting the directors and employees who will receive 1998 MRP awards, as well
as making general decisions associated with the 1998 MRP's operation. The
directors serving as the 1998 MRP Committee are also expected to serve as
trustee of the trust associated with the 1998 MRP (the "1998 MRP Trust"). In
that capacity, they will have the responsibility to hold and invest all funds
contributed to the 1998 MRP Trust. Shares held in the 1998 MRP Trust will be
voted by the 1998 MRP trustees as directed by the Board of Directors of the
Company, and in the absence of such direction, at the discretion of the 1998 MRP
trustees, and will be distributed as the award vests. The compensation expense
for the Company for 1998 MRP awards will equal the fair market value of the
Common Stock on the date of the grant pro rated over the years during which
vesting occurs. A five year vesting period is expected, with 20% of the awards
granted vesting each year. The Company's Board of Directors can terminate the
1998 MRP at any time, and, if it does so, any shares not allocated will revert
to the Company.      

     The shares awarded pursuant to the 1998 MRP will be in the form of awards
which may be transferred to family members or trusts under specified
circumstances, but may not otherwise be sold, pledged, assigned, hypothecated,
transferred, or disposed of in any manner other than by will or by the laws of
descent and distribution.  Subject to the regulatory requirements explained
below under the heading "OTS Rules Applicable to the Option Plan and MRP" each
1998 MRP award will vest in accordance with conditions determined by the 1998
MRP Committee, with an acceleration of vesting to 100% upon a participant's
death, disability, or retirement or a "change in control" within the meaning of
the Employment Agreement.  Dividends on unvested shares will be held in the 1998
MRP Trust for payment as vesting occurs.  Participants in the 1998 MRP may elect
to defer all or a percentage of their 1998 MRP awards that would have otherwise
been transferred to the participants upon vesting of said awards.  If, however,
a participant terminates employment before becoming fully vested in an 1998 MRP
award, he or she forfeits all rights to the allocated shares under restriction.
    
     It is expected that upon the implementation of the 1998 MRP, Mr. Tignor
will receive an award with respect to 25% of the shares reserved for 1998 MRP
awards, and each director who is not an employee but is a director on the
effective date shall receive an award with respect to 3.3% of such shares.   A
five year vesting period is expected, with 20% of the awards granted vesting
each year.  At any time following consummation of the Stock Conversion and
Reorganization, the Bank or the Company will contribute sufficient funds to the
1998 MRP Trust so that the trust can purchase a number of shares of Common Stock
equal to 4% of those sold in the Offerings.  Whether those shares will be
purchased in the open market or newly issued by the Company, and the timing of
such purchases, will depend on market and other conditions and the alternative
uses of capital available to the Company.      

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

     DEFERRED COMPENSATION PLAN.  The Company's Board of Directors has
established a  Deferred Compensation Plan (the "Deferred Compensation Plan") for
its directors, including Mr. Tignor. Before each calendar year begins, each non-
employee director may elect to defer receipt of all or part of the fees that the
Bank or the Company would otherwise have provided, and Mr. Tignor may elect to
defer receipt of up to 25% of his future compensation.   In addition, the
Company will make a one-time credit of $207,730 to Mr. Tignor's account.  Of
this amount, $100,000 will vest pro-rata over ten years of Mr. Tignor's future
service, and $107,730 will be 50% vested immediately and vest 25% per year over
the following two years of Mr. Tignor's future service.  For the $107,730
portion of the credit only, vesting  accelerates 

                                      70
<PAGE>
 
to 100% if Mr. Tignor is terminated without "just cause" and not in connection
with a "change in control" (as these terms are defined in the Employment
Agreement). In addition, Mr. Tignor will receive a $100,000 credit to his
account if he is terminated without just cause at a time when a validly executed
employment agreement is not in force between Mr. Tignor and the Bank or the
Company.

     Deferred amounts will be credited at the end of the calendar year to a
bookkeeping account in the participant's name along with the investment return
which would have resulted if such deferred amounts had been invested, based upon
the participant's choice, between the measures selected by the Company's
directors.  Initially, those measures are expected to include, at a minimum, the
dividend-adjusted rate of return on Common Stock and the Bank's highest annual
rate of interest on certificates of deposit having a one-year term.  Each
participant may make an election to receive benefit distributions either in a
lump sum or in annual installments over a period up to ten years.  The Company
will recognize the plan's compensation expense on a quarterly basis for both (i)
the annual credits and investment returns on Deferred Compensation Plan amounts
and (ii) as vesting occurs on the one-time credit of $207,730 to Mr. Tignor's
account.

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

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

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

     The Bank may at any time terminate the Employment Agreement for "just
cause" (as defined therein),  in which case no severance benefits are available.
The Employee is able to voluntarily terminate his Employment Agreement by
providing 90 days' written notice to the Bank's Board of Directors, in which
case he will receive only his compensation, vested rights, and benefits up to
the date of termination.   The Employment Agreement terminates  automatically
upon the Employee's death, in which case his estate will receive his salary
through the last day of the calendar month in which the Employee's death
occurred.  If the Employment Agreement is terminated due to the Employee's
"disability" (as defined in the Employment Agreement), the Employee will be
entitled to a continuation of his salary and benefits through the date of such
termination, including any period prior to the establishment of the Employee's
disability.  In the event that the Employee prevails or obtains a written
settlement in any legal dispute as to the Employment Agreement, he will be
reimbursed for his legal and other expenses.

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

                                      71
<PAGE>
 
     The Employment Agreement also provides that, within 10 days of a "Change in
Control" (as defined below), the Employee will receive $50,000.  In addition, he
will be paid $100,000 in the event of either (i) his involuntary termination of
                                      ------                                   
employment other than for "just cause " during the period beginning six months
before a Change in Control and ending on the later of the first anniversary of
the Change in Control or the expiration date of the Employment Agreement (the
"Protected Period") or (ii) his voluntary termination due to certain specified
                    --
events within the Protected Period. Payments made to or on behalf of the
Employee would be limited to the extent necessary to avoid the golden parachute
penalties imposed by Code Section 280G. The term "Change in Control" generally
means the occurrence of a plan of reorganization, merger, consolidation, sale of
all or substantially all the assets of the Bank or the Company or similar
transaction in which the Bank or the Company is not the resulting entity.

     The Employment Agreement further provides that within ten business days of
a Change in Control, the Bank shall fund, or cause to be funded, a grantor trust
in the amount of the severance benefit, that could become payable to the
Employee.  These provisions may have an anti-takeover effect by making it more
expensive for a potential acquiror to obtain control of the Company.    The
aggregate payment that would be made to the Employee assuming his termination of
employment under the foregoing circumstances at June 30, 1997 would have been
approximately $150,000.  For more information, see "Certain Anti-Takeover
Provisions in the Charter and Bylaws."

PENSION PLAN

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

     The following table indicates the annual retirement benefit that would be
payable under the plan upon retirement at age 65 to a participant electing to
receive his retirement benefit in the standard form of benefit, assuming various
specified levels of plan compensation and various specified years of credited
service.
<TABLE>
<CAPTION>
 
 
 Highest Five    5 Years  10 Years  20 Years  25 Years  30 Years  35 Years  40 Years
 Years Average   Benefit  Benefit   Benefit   Benefit   Benefit   Benefit   Benefit
 Compensation    Service  Service   Service   Service   Service   Service   Service
- ---------------  -------  --------  --------  --------  --------  --------  --------
<S>              <C>      <C>       <C>       <C>       <C>       <C>       <C>
  $10,000         $1,000   $ 2,000   $ 4,000   $ 5,000   $ 6,000   $ 7,000   $ 8,000
   15,000          1,500     3,000     6,000     7,500     9,000    10,500    12,000
   25,000          2,500     5,000    10,000    12,500    15,000    17,500    20,000
   35,000          3,500     7,000    14,000    17,500    21,000    24,500    28,000
   45,000          4,500     9,000    18,000    22,500    27,000    31,500    38,000
   55,000          5,500    11,000    22,000    27,500    33,000    38,500    44,000
   65,000          6,500    13,000    26,000    32,500    39,000    45,500    52,000
   75,000          7,500    15,000    30,000    37,500    45,000    52,500    60,000
</TABLE>

TRANSACTIONS WITH CERTAIN RELATED PERSONS

       During the fiscal year ended December 31, 1996, certain loans made by the
Bank were outstanding in an amount exceeding $60,000 to certain directors and
executive officers and associates of directors and executive officers.  All of
such loans were made in the ordinary course of business, were made on
substantially the same terms, including interest rates and collateral, as those
prevailing at the time for comparable transactions with other persons, and did
not involve more than the normal risk of collectibility or present other
unfavorable features.

                                      72
<PAGE>
 
       The Bank owns an office building which rents space to the law firm of
Director Richard Walker and Bank Attorney Kenneth Walker for which it charges
rent of $550 per month.  This rent, which totaled $3,300 for fiscal 1996, is
consistent with rents charged in the local area.  In addition, the Walker law
office received approximately $18,000  in legal fees from Bank borrowers for
services provided to them in connection with loans originated by the Bank and
for assisting the Bank with foreclosures on certain properties.


                     BENEFICIAL OWNERSHIP OF CAPITAL STOCK

BENEFICIAL OWNERSHIP OF BANK COMMON STOCK

       The following table includes, as of the Voting Record Date of
____________, 1997, certain information as to the Bank Common Stock beneficially
owned by the directors of the Bank and by all directors and executive officers
of the Bank as a group.  As of the Voting Record Date, there were no persons or
entities, including any "group" as that term is used in Section 13(d)(3) of the
Exchange Act, who or which was known to the Bank to be the beneficial owner of
more than 5% of the issued and outstanding Bank Common Stock.   For information
concerning proposed subscriptions by directors and executive officers and the
anticipated ownership of Common Stock by such persons upon consummation of the
Stock Conversion and Reorganization, see " -- Proposed Subscriptions by
Directors and Executive Officers."
<TABLE>
<CAPTION>
                                                AMOUNT      PERCENT OF TOTAL
                                            BENEFICIALLY      OUTSTANDING
NAME OF DIRECTOR                                OWNED       COMMON STOCK (1)
- ----------------                            ------------   -----------------
<S>                                         <C>            <C>
 
Pat Carnal                                        11,150            5.0000%
Stephen Lowry                                      2,227            0.9987
Stephen Milam                                      2,727            1.2229
Pope Thomas                                        2,727            1.2229
Robert C. Thomas                                   1,227            0.5502
Arba Milam Taylor                                  2,848            1.2772
Howard W. Tignor                                   2,794            1.2530
Charlie H. Walker                                  2,848            1.2772
Richard Walker                                     2,727            1.2229
                                                 -------            ------
                                                  31,275            14.025%
 
All Directors and Executive Officers
as a group (9 persons)                            31,275            14.025%
 
Lexington First Federal Mutual
 Holding Company                                 135,000             60.54%
 19 Natchez Trace Drive
 Lexington, Tennessee
</TABLE> 
_______________
(1)  Shown as percent of total outstanding Lexington First Common Stock before
     Conversion or 222,993 shares.

PROPOSED SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS

        The following table sets forth, for each of the Bank's directors and
executive officers and for all of the directors and executive officers as a
group, (1) the number of Exchange Shares to be held upon consummation of the
Stock 

                                      73
<PAGE>
 
     
Conversion and Reorganization, based upon their beneficial ownership of Bank
Common Stock as of the Voting Record Date of ___________, 1997, (2) the proposed
purchases of Conversion Stock, assuming sufficient shares are available to
satisfy their subscriptions, and (3) the total amount of Common Stock to be held
upon consummation of the Stock Conversion and Reorganization, in each case
assuming that 367,953 shares of Conversion Stock are sold, which is the maximum,
as adjusted, of the Valuation Price Range.      

<TABLE>      
<CAPTION> 
                                           Proposed Purchases of           Total Common Stock
                                             Conversion Stock                 to be Held
                             Number of     ---------------------      ------------------------
                          Exchange Shares   Dollar      Number           Number     Percentage
Name                        to be Held      Amount    of Shares         of Shares   of Total
- ----                      ---------------  ---------  ----------      -----------  -----------
<S>                       <C>              <C>        <C>             <C>          <C>
                                                                 
Pat Carnal                         28,432  $      --          --           28,432%           %         
Stephen M. Lowry                    5,759     50,000       5,000           10,759
Stephen M. Milam (1)                7,052         --          --            7,052
Pope Thomas (2)                     7,052     50,000       5,000           12,052
Robert C. Thomas (3)                3,173     50,000       5,000            8,173
Arba Milam Taylor (4)               7,364         --          --            7,364
Howard W. Tignor                    7,225     50,000       5,000           12,225
Charlie H. Walker (5)               7,364         --          --            7,364
Richard Walker (6)                  7,052         --          --            7,052
                                   ------   --------      ------          -------     -------
    Total                          79,745   $200,000      20,000           99,745            %
                                                                          
All Directors and                                                         
Executive Officers                                                        
as a group (9 persons)             80,877   $200,000      20,000          100,875            %
- --------------------------
</TABLE>       

(1)  Stephen M. Milam is the son of Director Arba Milam Taylor.
(2)  Pope Thomas is the father of Director Robert C. Thomas.
(3)  Robert C. Thomas is the son of Director Pope Thomas.
(4)  Arba Milam Taylor is the mother of Director Stephen M. Milam and the 
     sister-in-law of Charlie H. Walker.
(5)  Charlie H. Walker is the father of Director Richard Walker and the brother-
     in-law of Arba Milam Taylor.
(6)  Richard Walker is the son of Chairman Charlie H. Walker.


                                 THE CONVERSION

          THE BOARDS OF DIRECTORS OF THE MUTUAL HOLDING COMPANY, THE BANK AND
THE COMPANY HAVE APPROVED THE PLAN OF CONVERSION, AS HAS THE OTS, SUBJECT TO
APPROVAL BY THE MEMBERS OF THE MUTUAL HOLDING COMPANY AND THE STOCKHOLDERS OF
THE BANK ENTITLED TO VOTE ON THE MATTER AND THE SATISFACTION OF CERTAIN OTHER
CONDITIONS.  SUCH OTS APPROVAL, HOWEVER, DOES NOT CONSTITUTE A RECOMMENDATION OR
ENDORSEMENT OF THE PLAN BY SUCH AGENCY.

GENERAL

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

                                      74
<PAGE>
 
          The following is a brief summary of the material aspects of the Plan,
the Stock Conversion and Reorganization and the Bank Conversion.  The summary is
qualified in its entirety by reference to the provisions of the Plan, which is
available for inspection at Lexington First's office and at the offices of the
OTS.  The Plan also is filed as an exhibit to the Registration Statement of
which this Prospectus is a part, copies of which may be obtained from the SEC.
See "Additional Information."

BUSINESS PURPOSES

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

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

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

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

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

                                      75
<PAGE>
 
by merging the Mutual Holding Company (following its conversion to an interim
federal stock savings association) with and into the Bank in a tax-free
reorganization.

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

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

DESCRIPTION OF THE STOCK CONVERSION AND REORGANIZATION
    
          On April 12, 1997, the Boards of Directors of the Bank and the Mutual
Holding Company adopted the Plan.  The Plan was subsequently adopted as amended.
On July 17, 1997 the Bank organized the Company under Tennessee law as a first-
tier wholly owned subsidiary of the Bank.  Pursuant to the Plan: (i) the Mutual
Holding Company will convert to an interim Federal stock savings bank and
simultaneously will merge with and into the Bank, pursuant to which the Mutual
Holding Company will cease to exist and the shares of Bank Common Stock held by
the Mutual Holding Company will be canceled; and (ii) Interim will then merge
with and into the Bank.  As a result of the merger of Interim with and into the
Bank, the Bank will become a wholly owned subsidiary of the Company operating
under the name "Lexington First Federal Savings Bank" and the Public Bank Shares
will be converted into the Exchange Shares pursuant to the Exchange Ratio, which
will result in the Public Stockholders owning in the aggregate a somewhat lesser
percentage of the Common Stock to be outstanding upon the completion of the
Stock Conversion and Reorganization (i.e., the Conversion Stock and the Exchange
Shares) as the percentage of Bank Common Stock owned by them in the aggregate
immediately prior to consummation of the Stock Conversion and Reorganization,
before giving effect to (a) the payment of cash in lieu of issuing fractional
Exchange Shares, (b) any shares of Conversion Stock purchased by the Public
Stockholders in the Offerings, and (c) any exercise of dissenters' rights.  The
Exchange Ratio reflects an adjustment for a special $5.00 per share dividend
paid on Public Bank Shares and waived by the Mutual Holding Company in 1994.
     
                                      76

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


     Lexington First Federal
     Mutual Holding Company                             Public Stockholders



                  60.54%                              39.46%



                            Lexington First Federal
                                  Savings Bank



                                                100%



                               Community National
                                  Corporation



                                                100%



                                    Interim
                                 (to-be-formed)

                                       77
<PAGE>
 
    
          The following diagram reflects the results of the Stock Conversion and
Reorganization, including: (i) the merger of the Mutual Holding Company
(following its conversion to an interim federal stock savings bank) with and
into the Bank; (ii) the merger of Interim with and into the Bank, pursuant to
which the Public Bank Shares will be converted into Exchange Shares (as adjusted
to reflect the payment in 1994 of the Special Dividend on the Public Bank Shares
and waived by the Mutual Holding Company, as described above; and (iii) the
Offerings of Conversion Stock.  The diagram assumes that there are no shares for
which holders properly perfect dissenters' rights of appraisal, there are no
fractional shares and does not give effect to purchases of Conversion Stock by
holders of Public Bank Shares.      


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


    

                         68.14%                31.86%              



                               Community National
                                  Corporation



                                             100%



                            Lexington First Federal
                                  Savings Bank



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

DESCRIPTION OF THE BANK CONVERSION

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

                                       78
<PAGE>
 
          As part of the Bank Conversion, national bank articles of association
and bylaws will be adopted to allow the National Bank to operate as a national
bank. By approving the Plan, the Members of the Mutual Holding Company and the
Public Stockholders will thereby approve such articles of association and
bylaws. The Company, as the sole stockholder of the Bank, shall approve the Bank
Conversion and the Bank shall take such actions as may be necessary to
consummate the Bank Conversion. The effective date of the articles of
association and bylaws of the National Bank shall be the date of the
consummation of the Bank Conversion. The Plan provides that the Board of
Directors of the Bank may, at any time, elect not to proceed with the Bank
Conversion. It is presently the intent of the Bank's Board of Directors to
proceed with both the Stock Conversion and Reorganization and the Bank
Conversion. The Bank has applied to the OTS and the OCC for approval of the
conversion of the Bank to a national bank, and the Company has applied to the
Federal Reserve Board for approval of the Company's continued ownership of 100%
of the stock of the National Bank following the Bank Conversion. Consummation of
the Bank Conversion requires the approval of the OCC and the Federal Reserve
Board. Such approvals have not been received to date, and there can be no
assurance that such approvals will be received. See "Risk Factors -- Potential
Delay in Completion or Denial of Bank Conversion."

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

EFFECTS OF THE CONVERSION

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

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

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

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

                                       79
<PAGE>
 
          The directors and officers serving the Bank at the time of the Stock
Conversion and Reorganization will continue to serve a directors and officers of
the Bank after the Stock Conversion and Reorganization and then the National
Bank after the Bank Conversion. The directors and officers of the Company
consist of individuals currently serving as directors and officers of the Mutual
Holding Company and the Bank, and they generally will retain their positions in
the Company after the Conversion.

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

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

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

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

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

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

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

                                       80
<PAGE>
 
          EFFECT ON LIQUIDATION RIGHTS.  Were the Mutual Holding Company to
liquidate, all claims of the Mutual Holding Company's creditors would be paid
first.  Thereafter, if there were any assets remaining, members of the Mutual
Holding Company would receive such remaining assets, pro rata, based upon the
deposit balances in their deposit accounts at the Bank immediately prior to
liquidation. In the unlikely event that the Bank were to liquidate after the
Stock Conversion and Reorganization or the National Bank were to liquidate after
the Bank Conversion, all claims of creditors (including those of depositors, to
the extent of their deposit balances) also would be paid first, followed by
distribution of the "liquidation account" to certain depositors (see " --
Liquidation Rights" below), with any assets remaining thereafter distributed to
the Company as the holder of the Bank's or the National Bank's capital stock.
Pursuant to the rules and regulations of the OTS, a merger, consolidation, sale
of bulk assets or similar combination or transaction with another insured
savings institution would not be considered a liquidation for this purpose and,
in such a transaction, the liquidation account would be required to be assumed
by the surviving institution.

THE OFFERINGS

          SUBSCRIPTION OFFERING.  In accordance with the Plan, rights to
subscribe for the purchase of Conversion Stock have been granted under the Plan
to the following persons in the following order of descending priority:  (1)
Eligible Account Holders; (2) tax-qualified employee stock benefit plans ("the
ESOP"); (3) Supplemental Eligible Account Holders; (4) Other Members; (5)
Directors, Officers and Employees; and (6) Public Stockholders.  Although the
Plan provides for the purchase of Conversion Stock by the ESOP, the Company
currently has no plans to implement the ESOP and as a result, the ESOP will not
purchase any shares of Conversion Stock in the Stock Conversion and
Reorganization.  All subscriptions received will be subject to the availability
of Conversion Stock after satisfaction of all subscriptions by all persons
having prior rights in the Subscription Offering and to the maximum and minimum
purchase  limitations set forth in the Plan and as described below under " --
Limitations on Conversion Stock Purchases."
    
          PRIORITY 1:  ELIGIBLE ACCOUNT HOLDERS.  Each Eligible Account Holder
will receive, without payment therefor, first priority, nontransferable
subscription rights to subscribe for in the Subscription Offering up to the
greater of (i)    5,000 shares of Conversion Stock per qualifying deposit or
loan account, provided that the aggregate maximum number of shares of Conversion
Stock that may be purchased by any person, together with associates, or groups
of persons acting in concert in the Offerings is 5% of the shares sold in the
Offerings, or 21,157 shares of Conversion Stock at the maximum of the Valuation
Price Range, and which, when combined with Exchange Shares received, does not
exceed on an aggregate basis, 5% of the shares of Common Stock outstanding upon
consummation of the Conversion, (ii) one-tenth of one-percent (0.10%) of the
total offering of shares of Conversion Stock in the Subscription Offering, and
(iii) 15 times the product (rounded down to the next whole number) obtained by
multiplying the total number of shares of Conversion Stock offered in the
Subscription Offering by a fraction, of which the numerator is the amount of the
Eligible Account Holder's qualifying deposit and the denominator of which is the
total amount of qualifying deposits for all Eligible Account Holders, in each
case as of the close of business on December 31, 1995 (the "Eligibility Record
Date"), subject to the overall purchase limitations.  See " -- Limitations on
Conversion Stock Purchases."      

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

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

                                       81
<PAGE>
 
including any increase in the number of shares of Conversion Stock after the
date hereof as a result of an increase of up to 15% in the maximum of the
Valuation Price Range.
    
          PRIORITY 3:  SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS.  Each Supplemental
Eligible Account Holder will receive, without payment therefor, third priority,
nontransferable subscription rights to subscribe for in the Subscription
Offering up to the greater of (i) 5,000 shares of Conversion Stock per
qualifying deposit or loan account, provided that the aggregate maximum number
of shares of Conversion Stock that may be purchased by any person, together with
associates, or groups of persons acting in concert in the Offerings is 5% of the
shares sold in the Offerings, or 21,157 shares of Conversion Stock at the
maximum of the Valuation Price Range, and which, when combined with Exchange
Shares received, does not exceed on an aggregate basis, 5% of the shares of
Common Stock outstanding upon consummation of the Conversion, (ii) one-tenth of
one percent (0.10%) of the total offering of shares of Conversion Stock in the
Subscription Offering, and (iii) 15 times the product (rounded down to the next
whole number) obtained by multiplying the total number of shares of Conversion
Stock offered in the Subscription Offering by a fraction, of which the numerator
is the amount of the Supplemental Eligible Account Holder's qualifying deposit
and the denominator of which is the total amount of qualifying deposits of all
Supplemental Eligible Account Holders, in each case as of the  close of business
on September 30, 1997 (the "Supplemental Eligibility Record Date"), subject to
the overall purchase limitations.  See " -- Limitations on Conversion Stock
Purchases."      

          If there are not sufficient shares available to satisfy all
subscriptions of Supplemental Eligible Account Holders after filling all of the
subscriptions of Eligible Accounts Holders, shares first will be allocated so as
to permit each subscribing Supplemental Eligible Account Holder to purchase a
number of shares sufficient to make his total allocation equal to the lesser of
the number of shares subscribed for or 100 shares.  Thereafter, unallocated
shares will be allocated to subscribing Supplemental Eligible Account Holders
whose subscriptions remain unfilled in the proportion that the amounts of their
respective eligible deposits bear to the total amount of eligible deposits of
all such subscribing Supplemental Eligible Account Holders whose subscriptions
remain unfilled, provided that no fractional shares shall be issued.
    
          PRIORITY 4:  OTHER MEMBERS.  To the extent that there are sufficient
shares remaining after satisfaction of subscriptions by Eligible Account Holders
and Supplemental Eligible Account Holders, each Other Member will receive,
without payment therefor, fourth priority, nontransferable subscription rights
to subscribe for Conversion Stock in the Subscription Offering up to the greater
of (i) 5,000 shares of Conversion Stock per qualifying deposit or loan account,
provided that the aggregate maximum number of shares of Conversion Stock that
may be purchased by any person, together with associates, or groups of persons
acting in concert in the Offerings is 5% of the shares sold in the Offerings, or
21,157 shares of Conversion Stock at the maximum of the Valuation Price Range,
and which, when combined with Exchange Shares received, does not exceed on an
aggregate basis, 5% of the shares of Common Stock outstanding upon consummation
of the Conversion, and (ii) one-tenth of one percent (0.10%) of the total
offering of shares of Conversion Stock in the Subscription Offering, subject to
the overall purchase limitations.  See " -- Limitations on Conversion Stock
Purchases."       

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

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

                                       82
<PAGE>
 
    
to 5,000 shares of Conversion Stock per qualifying deposit or loan account (or
if no account, per person), provided that the aggregate maximum number of shares
of Conversion Stock that may be purchased by any person, together with
associates, or groups of persons acting in concert in the Offerings is 5% of the
shares sold in the Offerings, or 21,157 shares of Conversion Stock at the
maximum of the Valuation Price Range, and which, when combined with Exchange
Shares received, does not exceed on an aggregate basis, 5% of the shares of
Common Stock outstanding upon consummation of the Conversion. The ability of
directors, officers and employees to purchase Conversion Stock under this
category is in addition to rights which are otherwise available to them under
the Plan, which generally allows such persons to purchase in the aggregate up to
35% of the total number of shares of Conversion Stock sold in the Offerings. See
" -- Limitations on Conversion Stock Purchases."      

          In the event that directors, officers and employees subscribe for a
number of shares which, when added to the shares subscribed for by Eligible
Account Holders, Supplemental Eligible Account Holders and Other Members, is in
excess of the total number of shares of Conversion Stock offered in the
Subscription Offering, shares will be allocated among the directors, officers
and employees on a point system basis, whereby such individuals will receive
subscription rights in the proportion that the number of points assigned to each
of them bears to the total points assigned to all directors, officers and
employees, provided that no fractional shares will be issued.  One point will be
assigned for each year of employment and for each salary increment of $5,000 per
annum and five points for each office held in the Mutual Holding Company and the
Bank, including a directorship.  If any such director, officer or employee does
not subscribe for his or her full allocation of shares, any shares not
subscribed for may be purchased by other directors, officers and employees in
proportion to their respective subscriptions, provided that no fractional shares
shall be issued. For information as to the number of shares proposed to be
purchased by certain of the directors and officers, see "Beneficial Ownership of
Capital Stock -- Proposed Subscriptions by Directors and Executive Officers."
    
          PRIORITY 6:  PUBLIC STOCKHOLDERS.  To the extent that there are
sufficient shares remaining after satisfaction of subscriptions by Eligible
Account Holders, Supplemental Eligible Account Holders, Other Members and
Directors, Officers and Employees, each Public Stockholder as of the Stockholder
Voting Record Date will receive, without payment therefor, sixth priority,
nontransferable subscription rights to subscribe for Conversion Stock in the
Subscription Offering up to the greater of (i) 5,000 shares of Conversion Stock
per qualifying deposit or loan account (or if no such account, per person),
provided that the aggregate number of shares of Conversion Stock that may be
purchased by any person, together with associates or groups of persons acting in
concert in the Offerings is 5% of the shares sold in the Offerings, or 21,157
shares of Conversion Stock after maximum of the Valuation Price Range and which,
when combined with Exchange Shares received, does not exceed on an aggregate
basis, 5% of the shares of Common Stock outstanding upon consummation of the
Conversion, and (ii) one-tenth of one percent (0.10%) of the total offering of
shares of Conversion Stock in the Subscription Offering, subject to the overall
purchase limitations.  See " -- Limitations on Conversion Stock Purchases." 
     
          In the event the Public Stockholders as of the Stockholder Voting
Record Date subscribe for a number of shares which, when added to the shares
subscribed for by Eligible Account Holders, Supplemental Eligible Account
Holders, Other Members and Directors, Officers and Employees, is in excess of
the total number of shares of Conversion Stock offered in the Subscription
Offering, available shares will be allocated among subscribing Public
Stockholders as of the Stockholder Voting Record Date on a pro rata basis in the
same proportion as each Public Stockholder's subscription bears to the total
subscriptions of all subscribing Public Stockholders, provided that no
fractional share shall be issued.

          EXPIRATION DATE FOR THE SUBSCRIPTION OFFERING.  The Subscription
Offering will expire at __:__ p.m., Central Time, on _____________, 1997, unless
extended by the Primary Parties to up to 45 days after the commencement of the
Subscription Offering or for such longer period as may be permitted by the OTS.
Such extensions may not be extended beyond ____________, 199.  Subscription
rights which have not been exercised prior to the Expiration Date will become
void. 
    
          The Primary Parties will not execute orders until at least the minimum
number of shares of Conversion Stock (312,760 shares) have been subscribed for
or otherwise sold.  If all shares have not been subscribed for or sold within 
     

                                       83
<PAGE>
 

45 days after the Expiration Date, unless such period is extended with the
consent of the OTS, all funds delivered to the Bank pursuant to the Subscription
Offering will be returned promptly to the subscribers with interest and all
withdrawal authorizations will be canceled. If an extension beyond the 45-day
period following the Expiration Date is granted, the Primary Parties will notify
subscribers of the extension of time and of any rights of subscribers to modify
or rescind their subscriptions. 
    
          COMMUNITY OFFERING.  To the extent that shares remain available for
purchase after satisfaction of all subscriptions of Eligible Account Holders,
Supplemental Eligible Account Holders, Other Members, Directors, Officers and
Employees and Public Stockholders, the Primary Parties may offer shares pursuant
to the Plan to certain members of the general public, with preference given to
natural persons residing in the Local Community (such natural persons referred
to as "Preferred Subscribers").  The occurrence of the Community Offering is
subject to the availability of shares of Conversion Stock for purchase after
satisfaction of all orders received in the Subscription Offering.  The Community
Offering, if any, may commence without notice at any time after the commencement
of the Subscription Offering and may terminate at any time without notice, but
may not terminate later than ____________, 1997.  The right of any person to
purchase shares in the Community Offering, if any, is subject to the absolute
right of the Primary Parties to accept or reject such purchases in whole or in
part.  Such persons, together with associates of and persons acting in concert
with such persons, may purchase up to 5,000 shares of Conversion Stock, provided
that the number of shares which, when combined with shares subscribed for or
purchased by associates and persons acting in concert, does not exceed 5.0% of
the shares of Conversion Stock to be sold in the Offerings (21,157 shares at the
maximum of the Valuation Price Range), and which, when combined with Exchange
Shares received, does not exceed on an aggregate basis, 5% of the shares of
Common Stock outstanding upon consummation of the Conversion, subject to the
maximum purchase limitations.  See " --Limitations on Conversion Stock
Purchases."  This amount may be increased at the sole discretion of the Primary
Parties.      

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

          SYNDICATED COMMUNITY OFFERING.  The Plan provides that, if feasible,
all shares of Conversion Stock not purchased in the Subscription and Community
Offerings may be offered for sale to the general public in a Syndicated
Community Offering through a syndicate of registered broker-dealers to be
formed.  No person will be permitted to subscribe in the Syndicated Community
Offering for more than 5,000 shares of Conversion Stock, subject to the maximum
purchase limitations.  The Primary Parties have the right to reject orders in
whole or part in their sole discretion in the Syndicated Community Offering.
Neither Trident Securities nor any registered broker-dealer shall have any
obligation to take or purchase any shares of Conversion Stock in the Syndicated
Community Offering; however, Trident Securities has agreed to use its best
efforts to assist the Bank in the sale of shares in the Syndicated Community
Offering.

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

                                       84
<PAGE>
 
receipt of the order to its customer in writing on the following business day
and will debit such customer's account on the third business day after the
customer has confirmed his intent to purchase (the "debit date") and on or
before noon of the next business day following the debit date will send funds to
the Bank for deposit in a segregated account. If such alternative procedure is
employed, purchasers' funds are not required to be in their accounts with
selected dealers until the debit date.

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

STOCK PRICING, EXCHANGE RATIO AND NUMBER OF SHARES TO BE ISSUED

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

          The Appraisal has been prepared by Ferguson & Co. in reliance upon the
information contained in this Prospectus, including the Financial Statements.
Ferguson & Co. also considered the following factors, among others:  the present
and projected operating results and financial condition of the Primary Parties
and the economic and demographic conditions in the Bank's existing market area;
certain historical, financial and other information relating to the Bank; a
comparative evaluation of the operating and financial statistics of the Bank
with those of other similarly situated publicly traded companies located in
Tennessee and other regions of the United States; the aggregate size of the
offering of the Conversion Stock; the impact of the Stock Conversion and
Reorganization on the Bank's net worth and earnings potential; the proposed
dividend policy of the Company and the Bank; and the trading market for the Bank
Common Stock and securities of comparable companies and general conditions in
the market for such securities.
    
          On the basis of the foregoing, Ferguson & Co. has advised the Primary
Parties that in its opinion the estimated pro forma market value of the Bank and
the Mutual Holding Company on a combined basis was $5.4 million, updated as of
September 23, 1997.  The Appraisal was multiplied by the Mutual Holding
Company's percentage interest in the Bank (i.e., 68.14%, as adjusted for waived
dividends) to determine the midpoint of the valuation ($5,400,000), and the
minimum and maximum of the valuation were set at 15% below and above the
midpoint, respectively, resulting in a range of $4,590,000 to $6,210,000.  The
Boards of Directors of the Primary Parties determined that the Conversion Stock
would be sold at $10.00 per share, resulting in a range of 312,760 to 423,146
shares of Conversion Stock being offered.  Upon consummation of the Stock
Conversion and Reorganization, the Conversion Stock and the Exchange Shares will
represent approximately 68.14% and 31.86%, respectively, of the Company's total
outstanding shares.  The Boards of Directors of the Primary Parties reviewed
Ferguson & Co.'s appraisal report, including the methodology and the assumptions
used by Ferguson & Co., and determined that the Valuation Price Range was
reasonable and adequate.  The Boards of Directors of the Primary Parties also
established the formula for determining the Exchange Ratio based on the OTS
policy that requires the holders of the Public Bank Shares prior to the Stock
Conversion and Reorganization to receive Exchange Shares in an amount that will
result in them owning in the aggregate approximately the same percentage of the
Company as they owned of the Bank, after adjustment for waived dividends.  The
Exchange Ratio reflects an adjustment for a special $5.00 per share dividend
paid on Public Bank Shares and waived by the Mutual Holding Company in 1994.
Based upon such formula and the Valuation Price Range, the Exchange Ratio ranged
from a minimum of 1.662 to a maximum of 2.249 Exchange Shares for each Public
Bank Share, with a midpoint of 1.955.  Based upon these Exchange Ratios, the
Company expects to issue between 146,246 and 197,854 shares of Exchange Shares
to the holders of Public Bank Shares outstanding immediately prior to the
consummation of the Stock Conversion and Reorganization.  The Valuation Price
Range and the Exchange Ratio       

                                       85
<PAGE>
 
    
may be amended with the approval of the OTS, if required or if necessitated by
subsequent developments in the financial condition of any of the Primary Parties
or market conditions generally. In the event the Appraisal is updated to below
$4.59 million or above $7.14 million (the maximum of the Valuation Price Range,
as adjusted by 15%), such Appraisal will be filed with the SEC by post-effective
amendment.      
    
          Based upon current market and financial conditions and recent
practices and policies of the OTS, in the event the Company receives orders for
Conversion Stock in excess of $4.23 million (the maximum of the Valuation Price
Range) and up to $4.87 million (the maximum of the Valuation Price Range, as
adjusted by 15%), the Company may be required by the OTS to accept all such
orders.  No assurances, however, can be made that the Company will receive
orders for Conversion Stock in excess of the maximum of the Valuation Price
Range or that, if such orders are received, that all such orders will be
accepted because the Company's final valuation and number of shares to be issued
are subject to the receipt of an updated appraisal from Ferguson & Co. which
reflects such an increase in the valuation and the approval of such increase by
the OTS.  There is no obligation or understanding on the part of management to
take and/or pay for any shares of Conversion Stock in order to complete the
Offerings.      
    
          The following table sets forth, based upon the minimum, midpoint,
maximum and 15% above the maximum of the Valuation Price Range, the following:
(i) the total number of shares of Conversion Stock and Exchange Shares to be
issued in the Stock Conversion and Reorganization, (ii) the percentage of the
total Common Stock represented by the Conversion Stock and the Exchange Shares,
and (iii) the Exchange Ratio.  The Exchange Ratio reflects an adjustment for a
special $5.00 per share dividend paid on Public Bank Shares and waived by the
Mutual Holding Company in 1994.  The table assumes that there is no cash paid in
lieu of issuing fractional Exchange Shares and there are no shares for which the
holders perfect appraisal rights.      
<TABLE>     
<CAPTION>
                           Conversion Stock             Exchange Shares        
                            to be Issued                  to be Issued             Total             
                     ---------------------------  --------------------------  Common Stock to  Exchange  
                        Amount        Percent         Amount        Percent   be Outstanding    Ratio
                     ------------  -------------  ---------------  ---------  ---------------  --------
<S>                  <C>           <C>            <C>              <C>        <C>              <C>
 
Minimum............       312,760         68.14%          146,240     31.86%         459,000      1.662
Midpoint...........       367,953         68.14           172,047     31.86          540,000      1.955
Maximum............       423,146         68.14           197,854     31.86          621,000      2.249
15% above maximum..       486,617         68.14           227,533     31.86          714,150      2.586
</TABLE>      

          FERGUSON & CO.'S VALUATION IS NOT INTENDED, AND MUST NOT BE CONSTRUED,
AS A RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF PURCHASING SUCH
SHARES.  FERGUSON & CO. DID NOT INDEPENDENTLY VERIFY THE FINANCIAL STATEMENTS
AND OTHER INFORMATION PROVIDED BY THE BANK AND THE MUTUAL HOLDING COMPANY, NOR
DID FERGUSON & CO. VALUE INDEPENDENTLY THE ASSETS OR LIABILITIES OF THE BANK.
THE VALUATION CONSIDERS THE BANK AND THE MUTUAL HOLDING COMPANY AS GOING
CONCERNS AND SHOULD NOT BE CONSIDERED AS AN INDICATION OF THE LIQUIDATION VALUE
OF THE BANK AND THE MUTUAL HOLDING COMPANY.  MOREOVER, BECAUSE SUCH VALUATION IS
NECESSARILY BASED UPON ESTIMATES AND PROJECTIONS OF A NUMBER OF MATTERS, ALL OF
WHICH ARE SUBJECT TO CHANGE FROM TIME TO TIME, NO ASSURANCE CAN BE GIVEN THAT
PERSONS PURCHASING CONVERSION STOCK OR RECEIVING EXCHANGE SHARES IN THE STOCK
CONVERSION AND REORGANIZATION WILL THEREAFTER BE ABLE TO SELL SUCH SHARES AT
PRICES AT OR ABOVE THE PURCHASE PRICE OR IN THE RANGE OF THE FOREGOING VALUATION
OF THE PRO FORMA MARKET VALUE THEREOF.

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

                                       86
<PAGE>
 
     
          Depending upon market or financial conditions following the
commencement of the Subscription Offering, the total number of shares of
Conversion Stock to be issued in the Offerings may be increased or decreased
without a resolicitation of subscribers, provided that the product of the total
number of shares times the Purchase Price is not below the minimum or more than
15% above the maximum of the Valuation Price Range. In the event market or
financial conditions change so as to cause the aggregate Purchase Price of the
shares to be below the minimum of the Valuation Price Range or more than 15%
above the maximum of such range purchasers will be resolicited (i.e., permitted
to continue their orders, in which case they will need to affirmatively
reconfirm their subscriptions prior to the expiration of the resolicitation
offering or their subscription funds will be promptly refunded with interest at
the Bank's passbook rate of interest, or be permitted to modify or rescind their
subscriptions). Any increase or decrease in the number of shares of Conversion
Stock will result in a corresponding change in the number of Exchange Shares, so
that upon consummation of the Stock Conversion and Reorganization the Conversion
Stock and the Exchange Shares will represent approximately 68.14% and 31.86%,
respectively, of the Company's total outstanding shares of Common Stock.      

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

          THE APPRAISAL REPORT OF FERGUSON & CO. HAS BEEN FILED AS AN EXHIBIT TO
THIS REGISTRATION STATEMENT AND APPLICATION FOR CONVERSION OF WHICH THIS
PROSPECTUS IS A PART AND IS AVAILABLE FOR INSPECTION IN THE MANNER SET FORTH
UNDER "ADDITIONAL INFORMATION."

PERSONS IN NONQUALIFIED STATES OR FOREIGN COUNTRIES

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

LIMITATIONS ON CONVERSION STOCK PURCHASES

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

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

                                       87
<PAGE>
 
     
          (2) Each Eligible Account Holder (which shall include all persons on a
joint account) may subscribe for and purchase in the Subscription Offering up to
the greater of (i) 5,000 shares of Conversion Stock per qualifying deposit or
loan account, provided that the aggregate maximum number of shares of the Common
Stock that may be purchased by any person, together with associates, or group of
persons acting in concert in the Offerings is 5% of the Conversion Stock (21,157
shares at the maximum of the Valuation Price Range), (ii) one-tenth of 1%
(0.10%) of the total offering of shares of Conversion Stock in the Subscription
Offering and (iii) 15 times the product (rounded down to the next whole number)
obtained by multiplying the total number of shares of Conversion Stock to be
issued by a fraction, of which the numerator is the amount of the qualifying
deposit of the Eligible Account Holder and the denominator is the total amount
of qualifying deposits of all Eligible Account Holders, in each case as of the
close of business on the Eligibility Record Date, subject to the overall
limitation in clause (6) below;      

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

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

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

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

                                       88
<PAGE>
 
          in excess of 5.0% does not exceed 10.0% of the total number of shares
          of Conversion Stock to be sold in the Offerings; and

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

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

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

          The term "associate" of a person is defined to mean (i) any
corporation or other organization (other than the Primary Parties or a majority-
owned subsidiary of the Bank of the Holding Company) of which such person is a
director, officer or partner or is directly or indirectly the beneficial owner
of 10% or more of any class of equity securities; (ii) any trust or other estate
in which such person has a substantial beneficial interest or as to which such
person serves as a trustee or in a similar fiduciary capacity; and (iii) any
relative or spouse of such person, or any relative of such spouse, who either
has the same home as such person or who is a director or officer of the Primary
Parties or any of their subsidiaries.

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

MARKETING ARRANGEMENTS

          The Primary Parties have engaged Trident Securities as a financial
advisor and marketing agent in connection with the offering of the Conversion
Stock, and Trident Securities has agreed to use its best efforts to assist the
Bank in 

                                       89
<PAGE>
 
connection with the offering of shares of Conversion Stock. Trident Securities
is a member of the National Association of Securities Dealers, Inc. ("NASD") and
a broker-dealer which is registered with the SEC. Trident Securities will
provide various services including, but not limited to: (i) training and
educating the Bank's employees who will be performing certain ministerial
functions in the Offerings regarding the mechanics and regulatory requirements
of the stock sales process; (ii) providing its employees to staff the Stock
Information Center to assist the Bank's customers and internal stock purchasers
and to keep records of orders for shares of Conversion Stock; (iii) targeting
the Company's sales efforts, including preparation of marketing materials; and
(iv) assisting in the solicitation of proxies of Members and Stockholders for
use at the Members' Meeting and the Stockholder's Meeting, respectively. Based
upon negotiations between the Primary Parties and Trident Securities, Trident
Securities will receive a fixed fee of $65,000. In the event that a selected
dealers agreement is entered into in connection with a Syndicated Community
Offering, the Bank will pay a fee to selected broker-dealers for shares sold by
such NASD member firms pursuant to a selected dealers agreement in an amount to
be agreed upon jointly by Trident Securities and the Bank to reflect market
requirements at the time of any Syndicated Community Offering. Fees to Trident
Securities and to any other broker-dealer may be deemed to be underwriting fees,
and Trident Securities and such broker-dealers may be deemed to be underwriters.
Trident Securities also will be reimbursed for its' reasonable legal fees and
expenses not to exceed $10,000 and its reasonable out-of-pocket expenses not to
exceed $10,000. The Primary Parties have agreed to indemnify Trident Securities
for reasonable costs and expenses in connection with certain claims or
liabilities, including certain liabilities under the Securities Act.

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

PROCEDURE FOR PURCHASING SHARES IN THE OFFERINGS

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

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

          In order to ensure that Eligible Account Holders, Supplemental
Eligible Account Holders and Other Members are properly identified as to their
stock purchase priority, depositors as of the close of business on the
Eligibility Record 

                                       90
<PAGE>
 
Date (December 31, 1995) or the Supplemental Eligibility Record Date (June 30,
1997) and depositors as of the close of business on the Voting Record Date
(__________, 1997) and borrowers as of _________, 199  whose loans are still
outstanding on the Voting Record Date must list on the order form all accounts
in which they have an ownership interest, giving all names in each account and
the account numbers. 

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

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

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

RESTRICTIONS ON TRANSFER OF SUBSCRIPTION RIGHTS AND SHARES

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

          THE PRIMARY PARTIES WILL PURSUE ANY AND ALL LEGAL AND EQUITABLE
REMEDIES IN THE EVENT THEY BECOME AWARE OF THE TRANSFER OF SUBSCRIPTION RIGHTS
AND WILL NOT HONOR ORDERS KNOWN BY THEM TO INVOLVE THE TRANSFER OF SUCH RIGHTS.

REGULATION RESTRICTIONS ON ACQUISITION OF COMMON STOCK

          Current federal regulations prohibit any person from making an offer,
announcing an intent to make an offer, entering into any other arrangement to
purchase Common Stock or acquiring Common Stock or subscription rights in the
Company from another person prior to completion of the Stock Conversion and
Reorganization.  Further, no person may make an offer or an announcement of an
offer to purchase shares or actually acquire shares in the Company at any time
after the date of completion of the Stock Conversion and Reorganization, if,
upon the completion of such offer or 

                                       91
<PAGE>
 
acquisition, that person would become the beneficial owner of more than 10% of
the Company's outstanding stock, without the prior written approval of the OTS.
The OTS has defined the word "person" to include any individual, group acting in
concert, corporation, partnership, association, joint stock company, trust,
unincorporated organization or similar company, a syndicate or any group formed
for the purpose of acquiring, holding or disposing of securities of an insured
institution. However, offers made exclusively to the Company or underwriters or
members of a selling group acting on behalf of the Company for resale to the
general public are exempt. The regulations also provide civil penalties for
willful violation or assistance of any such violation of the regulation by any
person connected with the management of the Company following the Stock
Conversion and Reorganization. The Charter of the Company includes a similar 10%
beneficial ownership limitation, and, moreover, provides that when any person,
directly or indirectly, acquires beneficial ownership of more than 10% of the
Company's capital stock following the Stock Conversion and Reorganization
without the prior approval by a two-thirds vote of the Continuing Directors of
the Company, the shares in excess of 10% shall be counted as only a one-
hundredth (1/100th) of a vote. See "Comparison of Stockholders' Rights."

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

LIQUIDATION RIGHTS

          In the unlikely event of a complete liquidation of the Mutual Holding
Company in its present mutual form, each depositor of the Bank would receive his
pro rata share of any assets of the Mutual Holding Company remaining after
payment of claims of all creditors.  Each depositor's pro rata share of such
remaining assets would be in the same proportion as the value of his deposit
account was to the total value of all deposit accounts in the Bank at the time
of liquidation.  After the Stock Conversion and Reorganization, each depositor,
in the event of a complete liquidation of the Bank, would have a claim as a
creditor of the same general priority as the claims of all other general
creditors of the Bank.  However, except as described below, his claim would be
solely in the amount of the balance in his deposit account plus accrued
interest.  He would not have an interest in the value or assets of the Bank or
the Company above that amount.
    
          The Plan provides for the establishment of a special "liquidation
account" for the benefit of Eligible Account Holders and Supplemental Eligible
Account Holders in the Bank  upon the completion of the Stock Conversion and
Reorganization and in the National Bank after the Bank Conversion, in an  amount
equal to the amount of any dividends waived by the Mutual Holding Company plus
the greater of (i) the Bank's retained earnings of $2.6 million at March 31,
1992, the date of the latest balance sheet contained in the final offering
circular utilized in the Bank's initial public offering, or (ii) 68.14% of the
Bank's total stockholders' equity as reflected in its latest balance sheet
contained in the final Prospectus utilized in the Offerings. As of the date of
this Prospectus, the initial balance of the liquidation account would be $3.9
million. Each Eligible Account Holder and Supplemental Eligible Account Holder,
if he were to continue to maintain his deposit account at the Bank, would be
entitled, upon a complete liquidation of the Bank after the Stock Conversion and
Reorganization or upon a complete liquidation of the National Bank after the
Bank Conversion, to an interest in the liquidation account prior to any payment
to the Company as the sole stockholder of the Bank or the National Bank. Each
Eligible Account Holder and Supplemental Eligible Account Holder would have an
initial interest in such liquidation account for each deposit account, including
passbook accounts, transaction accounts such as checking accounts, money market
deposit accounts and certificates of deposit, held in the Bank at the close of
business on the Eligibility Record Date or the Supplemental Eligibility Record
Date, as the case may be. Each Eligible Account Holder and Supplemental Eligible
Account Holder will have a pro rata interest in the total liquidation account
for each of his deposit accounts based on the proportion that the balance of
each such deposit account on Supplemental Eligibility       

                                       92
<PAGE>
 
Record Date, as the case may be bore to the balance of all deposit accounts in
the Bank (or the National Bank) on such date. 

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

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

TAX ASPECTS

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

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

                                       93
<PAGE>
 
date of consummation of the Offerings if purchased through the exercise of
subscription rights and on the day after the date of purchase if purchased in
the Community Offering or Syndicated Community Offering.

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

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

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

DELIVERY AND EXCHANGE OF CERTIFICATES

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

          EXCHANGE SHARES.  After consummation of the Stock Conversion and
Reorganization, each holder of a certificate or certificates theretofore
evidencing issued and outstanding shares of Bank Common Stock (other than the
Mutual Holding Company), upon surrender of the same to an agent, duly appointed
by the Company, which is anticipated to be the transfer agent for the Common
Stock (the "Exchange Agent"), will be entitled to receive in exchange therefor a
certificate or certificates representing the number of full shares of Common
Stock for which the shares of Bank Common Stock theretofore represented by the
certificate or certificates so surrendered will have been converted based on the
Exchange Ratio.  The Exchange Agent will promptly mail to each such holder of
record of an outstanding certificate which immediately prior to the consummation
of the Stock Conversion and Reorganization evidenced shares of Bank Common
Stock, and which is to be exchanged for Common Stock based on the Exchange Ratio
as provided in the Plan, a form of letter of transmittal (which will specify
that delivery shall be effected, and risk of loss and title to such certificate
shall pass, only upon delivery of such certificate to the Exchange Agent)
advising such holder of the terms of the exchange effected by the Stock
Conversion and Reorganization and of the procedure for surrendering to the
Exchange Agent such certificate in exchange for a certificate or certificates
evidencing Common Stock.  THE BANK'S STOCKHOLDERS SHOULD NOT FORWARD BANK COMMON
STOCK CERTIFICATES TO THE BANK OR THE EXCHANGE AGENT UNTIL THEY HAVE RECEIVED
THE TRANSMITTAL LETTER.

          No holder of a certificate theretofore representing shares of Bank
Common Stock shall be entitled to receive any dividends in respect of the Common
Stock into which such shares shall have been converted by virtue of the Stock
Conversion and Reorganization until the certificate representing such shares of
Bank Common Stock is surrendered in exchange for certificates representing
shares of Common Stock.  In the event that dividends are declared and paid by
the Company in respect of Common Stock after the consummation of the Stock
Conversion and Reorganization but prior to surrender of certificates
representing shares of Bank Common Stock, dividends payable in respect of shares
of 

                                       94
<PAGE>
 
Common Stock not then issued will accrue (without interest). Any such dividends
will be paid (without interest) upon surrender of the certificates representing
such shares of Bank Common Stock. The Company will be entitled, after the
consummation of the Stock Conversion and Reorganization, to treat certificates
representing shares of Bank Common Stock as evidencing ownership of the number
of full shares of Common Stock into which the shares of Bank Common Stock
represented by such certificates will have been converted, notwithstanding the
failure on the part of the holder thereof to surrender such certificates.

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

REQUIRED APPROVALS

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

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

DISSENTERS' RIGHTS OF APPRAISAL

          Holders of Bank Common Stock are entitled to appraisal rights under
Section 552.14 of the OTS regulations as a result of the merger of the Mutual
Holding Company (following its conversion to a federal interim stock savings
institution) with and into the Bank and the merger of the Bank with and into
Interim, with the Bank to be the surviving entity in both mergers.  A holder of
shares of Bank Common Stock wishing to exercise his appraisal rights must
deliver to the Secretary of the Bank, before the vote on the Plan at the
Stockholders' Meeting, a writing which identifies such stockholder and which
states his intention to demand appraisal of and payment for his shares of Bank
Common Stock.  Such demand must be in addition to and separate from any proxy or
vote against the Plan.  ANY SUCH STOCKHOLDER WHO WISHES TO EXERCISE SUCH
APPRAISAL RIGHTS SHOULD REVIEW CAREFULLY THE DISCUSSION OF SUCH RIGHTS IN THE
BANK'S PROXY STATEMENT, INCLUDING APPENDIX A THERETO, BECAUSE FAILURE TO TIMELY
AND PROPERLY COMPLY WITH THE PROCEDURES SPECIFIED WILL RESULT IN THE LOSS OF
APPRAISAL RIGHTS UNDER SECTION 552.14.  All written demands for appraisal should
be sent or delivered to the attention of the Secretary of the Bank, 19 Natchez
Trace Drive, Lexington, Tennessee 38351 

                                       95
<PAGE>
 
so as to be received prior to the vote at the Stockholders' Meeting with respect
to the Plan. Pursuant to the Plan, consummation of the Stock Conversion and the
Reorganization is conditioned upon holders of less than 10% of the outstanding
Bank Common Stock exercising appraisal rights, which condition may, in the sole
discretion of the Primary Parties, be waived.

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

CERTAIN RESTRICTIONS ON PURCHASE OR TRANSFER OF SHARES AFTER THE STOCK
CONVERSION AND REORGANIZATION

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

          Purchases of Conversion Stock of the Company by directors, executive
officers and their associates during the three-year period following completion
of the Stock Conversion and Reorganization may be made only through a broker or
dealer registered with the SEC, except with the prior written approval of the
OTS.  This restriction does not apply, however, to negotiated transactions
involving more than 1.0% of the Company's outstanding Common Stock or to the
purchase of stock pursuant to any tax qualified employee stock benefit plan, by
any non-tax qualified employee stock benefit plan, or to any transaction
occurring after the consummation of the Bank Conversion unless OTS approval of
the Bank Conversion otherwise requires.
    
          Pursuant to OTS regulations, the Company will generally be prohibited
from repurchasing any shares of Common Stock within one year following
consummation of the Stock Conversion and Reorganization.  During the second and
third years following consummation of the Stock Conversion and Reorganization,
the Company may not repurchase any shares of its Common Stock other than
pursuant to: (i) an offer to all stockholders on a pro rata basis which is
approved by the OTS; (ii) the repurchase of qualifying shares of a director, if
any; (iii) purchases in the open market by a tax-qualified or non-tax-qualified
employee stock benefit plan in an amount reasonable and appropriate to fund the
plan; or (iv) purchases that are part of an open-market program not involving
more than 5% of its outstanding capital stock during a 12-month period, if the
repurchases do not cause the Bank to become undercapitalized and the Bank
provides to the Regional Director of the OTS no later than ten days prior to the
commencement of a repurchase program written notice containing a full
description of the program to be undertaken and such program is not disapproved
by the Regional Director.  However, the Regional Director has authority to
permit repurchases during the first year following consummation of the Stock
Conversion and Reorganization and to permit repurchases in excess of 5% during
the second and third years upon the establishment of exceptional circumstances
(i.e., where such repurchases would be in the best interests of the institution
and its stockholders).  Well-capitalized institutions have received their
Regional Directors' permission to engage in repurchases during the first year
following consummation of a conversion.      

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

                                       96
<PAGE>
 
the preceding 12 months, is equal to 10% or more of the company's consolidated
retained earnings. The Federal Reserve Board may disapprove a proposed purchase
or redemption if it finds that the proposal would constitute an unsafe or
unsound practice or would violate any directive of, condition imposed by or
written agreement with, the Federal Reserve Board. Under the Federal Reserve
Board's regulations, no such prior notice of repurchases is required to be given
by a bank holding company that has received one of the two highest examination
ratings at its most recent supervisory inspection, is not the subject of any
unresolved supervisory issues and is, and after giving effect to the proposed
repurchase will continue to be, well-capitalized.


                       COMPARISON OF STOCKHOLDERS' RIGHTS

GENERAL

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

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

AUTHORIZED CAPITAL STOCK

          The Company's authorized capital stock consists of 8,000,000 shares of
Common Stock and 2,000,000 shares of Preferred Stock, whereas the Bank's
authorized capital stock consists of 8,000,000 shares of Bank Common Stock and
2,000,000 shares of preferred stock (the "Bank Preferred Stock").  The shares of
Common Stock and Preferred Stock were authorized in an amount greater than that
to be issued in the Stock Conversion and Reorganization to provide the Company's
Board of Directors with as much flexibility as possible to effect, among other
transactions, financings, acquisitions, stock dividends, stock splits and
employee stock options.  However, these additional authorized shares may also be
used by the Board of Directors, consistent with its fiduciary duty, to deter
future attempts to gain control of the Company.  The Board of Directors also has
sole authority to determine the terms of any one or more series of Preferred
Stock, including voting rights, conversion rates, and liquidation preferences.
As a result of the ability to fix voting rights for a series of Preferred Stock,
the Board has the power, to the extent consistent with its fiduciary duties, to
issue a series of Preferred Stock to persons friendly to management in order to
attempt to block a tender offer, merger or other transaction by which a third
party seeks control, and thereby assist management to retain its position.  The
Company's Board currently has no plan for the issuance of additional shares,
other than the possible issuance of additional shares pursuant to stock benefit
plans.

ISSUANCE OF CAPITAL STOCK

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

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

                                       97
<PAGE>
 
approval of the Stock Conversion and Reorganization that the Company not take
any action that would cause the Common Stock to be delisted from the Nasdaq
Stock Market if it were so listed. The rules of the Nasdaq Stock Market
generally require approval of new stock benefit plans and other large stock
issuances. The Company plans to submit the new stock compensation plans
discussed herein to it stockholders for approval.

VOTING RIGHTS

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

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

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

PAYMENT OF DIVIDENDS

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

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

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

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

                                       98
<PAGE>
 
          Under the Bank's Bylaws a director may be removed for cause by a vote
of the holders of a majority of the shares then entitled to vote at an election
of directors. Under the Company's Charter, directors may generally be removed
only with cause by an affirmative vote of at least 80% of the outstanding shares
entitled to vote generally in the election of directors cast at a meeting of the
stockholders called for that purpose, except as otherwise required by law.

LIMITATIONS ON LIABILITY

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

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

INDEMNIFICATION OF DIRECTORS, OFFICERS, EMPLOYEES AND AGENTS

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

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

                                      99
<PAGE>
 
SPECIAL MEETINGS OF STOCKHOLDERS

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

STOCKHOLDER NOMINATIONS AND PROPOSALS

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

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

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

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

                                      100
<PAGE>
 
INSPECTORS OF ELECTION

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

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

LIMITATIONS ON VOTING RIGHTS

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

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

MERGERS AND CERTAIN DISPOSITIONS OF ASSETS

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

                                      101
<PAGE>
 
to the merger or by the exercise of rights and warrants issued pursuant to the
merger) will not exceed by more than twenty percent (20%) the voting power of
the total shares of the corporation outstanding immediately before the merger or
exchange; and (iv) the number of participating shares outstanding immediately
after the merger, plus the number of participating shares issuable as a result
of the merger (either by the conversion of securities issued pursuant to the
merger or by the exercise of rights and warrants issued pursuant to the merger)
will not exceed more than twenty percent (20%) the total number of participating
shares outstanding immediately before the merger.

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

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

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

                                      102
<PAGE>
 
DISSENTERS' RIGHTS

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

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

AMENDMENT OF GOVERNING INSTRUMENTS

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

                                      103
<PAGE>
 
STATUTORY ANTI-TAKEOVER PROVISIONS

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

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

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

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

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

                                      104
<PAGE>
 
          ANTI-GREENMAIL STATUTE.  The Tennessee Greenmail Act (the "Greenmail
Act") prohibits a Tennessee corporation having a class of voting stock
registered or traded on a national securities exchange or registered pursuant to
Section 12(g) of the Exchange Act from purchasing, directly or indirectly, any
of its shares at a price above the market value of such shares from any person
who holds more than 3% of the class of securities to be purchased if such person
has held such shares for less than two years, unless: (i) such purchase has been
approved by the affirmative vote of a majority of the outstanding shares of each
class of voting stock issued by such corporation or (ii) the corporation makes
an offer, at least equal value per share, to all holders of shares of such
class.  For purposes of the Greenmail Act, market value is defined as the
average of the highest and lowest closing market price of such shares during the
30 trading days preceding the purchase or preceding the commencement or
announcement of a tender offer if the seller of such shares has commenced a
tender offer or announced an intention to seek control of the corporation.

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

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

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

                   RESTRICTIONS ON ACQUISITION OF THE COMPANY

RESTRICTIONS IN THE COMPANY'S CHARTER AND BYLAWS

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

                                      105
<PAGE>
 
          The foregoing provisions of the Charter and Bylaws of the Company
could have the effect of discouraging an acquisition of the Company or stock
purchases in furtherance of an acquisition, and could accordingly, under certain
circumstances, discourage transactions which might otherwise have a favorable
effect on the price of the Common Stock.

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

RESTRICTIONS IN TENNESSEE LAW

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

CHANGE IN BANK CONTROL ACT AND BANK HOLDING COMPANY ACT

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

                  DESCRIPTION OF CAPITAL STOCK OF THE COMPANY

GENERAL
    
          The Company is authorized to issue 8,000,000 shares of Common Stock
and 2,000,000 shares of Preferred Stock.  The Company currently expects to issue
up to a maximum of 714,150 shares of Common Stock, including 486,617 shares of
Conversion Stock and 227,533 Exchange Shares, and no shares of Preferred Stock
in the Stock Conversion and Reorganization. Each share of the Common Stock will
have the same relative rights as, and will be identical in all respects with,
each other share of Common Stock. Upon payment of the Purchase Price for the
     

                                      106
<PAGE>
 
Conversion Stock and the issuance of the Exchange Shares in accordance with the
Plan, all such stock will be duly authorized, fully paid and nonassessable. 

          THE COMMON STOCK OF THE COMPANY WILL REPRESENT NONWITHDRAWABLE
CAPITAL, WILL NOT BE AN ACCOUNT OF AN INSURABLE TYPE, AND WILL NOT BE INSURED BY
THE FDIC.

COMMON STOCK

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

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

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

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

PREFERRED STOCK

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

                                    EXPERTS

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

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

                                      107
<PAGE>
 
                                 LEGAL MATTERS

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

                             ADDITIONAL INFORMATION

          The Company has filed with the SEC a Registration Statement on Form
SB-2 (File No. 333-31637) under the Securities Act with respect to the
Conversion Stock and the Exchange Shares offered hereby.  As permitted by the
rules and regulations of the SEC, this Prospectus does not contain all the
information set forth in the Registration Statement.  Such information can be
examined without charge at the public reference facilities of the SEC located at
450 Fifth Street, N.W., Room 1024, Washington, D.C.  20549.  Copies may be
obtained at prescribed rates from the Public Reference Section of the SEC at 450
Fifth Street, N.W., Washington, D.C. 20549, and at the regional offices of the
SEC at 75 Park Place, Fourteenth Floor, New York, New York 10007 and Room 3190,
John C. Kluczynski Building, 230 South Dearborn Street, Chicago, Illinois
60604.  Copies of such material can be obtained by mail from the SEC at
prescribed rates from the Public Reference Section of the SEC at 450 Fifth
Street, N.W., Washington, D.C. 20549.  In addition, the SEC maintains a World
Wide Web site that contains reports, proxy and information statements and other
information regarding registrants that file electronically with the SEC,
including the Company.  The address for the SEC's Website is
"http://www.sec.gov".  The statements contained in this Prospectus as to the
contents of any contract or other document filed as an exhibit to the
Registration Statement are, of necessity, brief descriptions thereof and are not
necessarily complete; each such statement is qualified by reference to such
contract or document.

          The Mutual Holding Company has filed an Application for Conversion
with the OTS with respect to the Stock Conversion and Reorganization.  This
Prospectus omits certain information contained in that application.  The
application may be examined at the principal office of the OTS, 1700 G Street,
N.W., Washington, D.C.  20552 and at the Central Regional Office of the OTS
located at 200 West Madison Avenue, Suite 1300, Chicago, Illinois  60606.

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

                                      108
<PAGE>
 
                         INDEX TO FINANCIAL STATEMENTS
<TABLE>     
<CAPTION>
 
                                                                                Page
                                                                                ----
<S>                                                                             <C>
 
Independent Auditor's Report                                                    F-1
 
Consolidated Statements of Financial Condition as of June 30, 1997              F-2
   (unaudited) and December 31, 1996 and 1995
 
Consolidated Statements of Operations for the Six Months Ended June 30, 1997     20
   and 1996 (unaudited) and the Years Ended December 31, 1996 and 1995
 
Consolidated Statements of Stockholders' Equity for the Six Months Ended        F-3
   June 30, 1997 (unaudited) and the Years Ended December 31, 1996 and 1995
 
Consolidated Statement of Cash Flows for the Six Months Ended June 30, 1997     F-4
   and 1996 (unaudited) and the Years Ended December 31, 1996 and 1995
 
Notes to the Consolidated Financial Statements                                  F-5

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

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

                                      109
<PAGE>
 
          [LETTERHEAD OF ARNOLD, SPAIN & COMPANY, P.C. APPEARS HERE]


                          Independent Auditor's Report






To the Board of Directors
Lexington First Federal Mutual Holding Company
Lexington, Tennessee
    
We have audited the accompanying consolidated balance sheets of Lexington First
Federal Mutual Holding Company and subsidiary as of December 31, 1996 and 1995,
and the related consolidated statements of operation, stockholders equity, and
cash flows for the years then ended. These consolidated financial statements are
the responsibility of the Bank's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.     

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

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



                                                   
                                               /s/ Arnold, Spain & Company, P.C.
                                               Certified Public Accountants     
Jackson, Tennessee
February 24, 1997


                                       F-1
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
    
<TABLE>
<CAPTION>

                                                                                       
ASSETS                                                                                 (Unaudited)               December 31,
- ------                                                                                   June 30,      ----------------------------
                                                                                          1997            1996            1995
                                                                                       ------------    ------------    ------------
<S>                                                                                    <C>             <C>             <C>
Cash & cash equivalents                                                                $  1,015,438    $    542,045    $    611,572
Time deposits                                                                             1,750,000         850,000       1,150,000
Investment securities:
     Securities held-to-maturity (estimated market value of
        $1,176,788 (1997), $2,278,896 (1996) and $2,395,166 (1995)                        1,157,133       2,256,805       2,351,056
     Securities available-for-sale, at estimated market value                             1,320,492       1,802,059       3,103,833
Mortgage backed and related securities:
     Securities held-to-maturity (estimated market value of $627,868
        (1997), $681,255 (1996) and $835,178 (1995)                                         620,164         678,175         829,489
     Securities available-for-sale, at estimated market value                             2,834,850       2,664,334       2,823,218
Loans receivable, net                                                                    17,309,464      16,205,224      14,511,627
Accrued interest receivable                                                                  88,892         105,365         116,273
Real estate held for investment                                                             103,312             671           1,006
Investments required by law:
     Stock in Federal Home Loan Bank, at cost                                               254,600         245,900         229,700
     Stock in Savings and Loan Data Corporation, at cost                                     15,000          15,000          15,000
Premises and equipment                                                                      309,482         254,702         199,412
Other assets                                                                                 34,150           2,979           3,175
                                                                                       ------------    ------------    ------------
               Total Assets                                                            $ 26,812,977    $ 25,623,259    $ 25,945,361
                                                                                       ============    ============    ============

LIABILITIES
- -----------
     Deposits                                                                          $ 21,687,208    $ 20,637,964    $ 20,981,665
     Advances from FHLB                                                                     897,090         955,393         970,700
     Advances from borrowers for taxes & insurance                                            1,558           2,630           1,391
     Accrued interest payable                                                               167,475         155,765         162,818
     Income taxes:
        Current                                                                              31,198         (26,303)          7,481
        Deferred                                                                             27,159          14,326          25,108
     Other liabilities                                                                       25,291          22,084          27,117
                                                                                       ------------    ------------    ------------
               Total Liabilities                                                       $ 22,836,979    $ 21,761,859    $ 22,176,280
                                                                                       ============    ============    ============

STOCKHOLDERS' EQUITY
- --------------------
     Common stock of $1.00 par value, authorized
        8,000,000 shares, 222,993 issued and outstanding                               $    222,993    $    222,993    $    222,997
     Additional paid-in capital                                                             483,106         483,106         483,166
     Retained earnings-substantially restricted                                           3,296,823       3,200,683       3,073,894
     Unrealized gain (loss) on securities available for sale
        (Net of Taxes)                                                                      (26,924)        (45,382)        (10,976)
                                                                                       ------------    ------------    ------------
               Total Stockholders' Equity                                              $  3,975,998    $  3,861,400    $  3,769,081
                                                                                       ------------    ------------    ------------

               Total Liabilities & Stockholders' Equity                                $ 26,812,977    $ 25,623,259    $ 25,945,361
                                                                                       ============    ============    ============
</TABLE>     

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


                                       F-2
<PAGE>
 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

<TABLE>    
<CAPTION>
                                                                                                                     Retained     
                                                                                                 Additional          earnings     
                                                                    Common Stock                  paid-in          substantially  
                                                              Shares            Amount            capital           restricted    
                                                          ----------------- -----------------  ----------------  -----------------
<S>                                                       <C>               <C>                <C>               <C>    
Balance at December 31, 1994                                      222,997   $       222,997    $      483,166    $     2,919,833  
     Change in unrealized gain (loss) on securities                                                                               
        available-for-sale, net of applicable                                                                                     
        deferred income taxes of $58,695                                                                                          
                                                                                                                                  
     Net income - year ended December 31, 1995                                                                           224,459  
                                                                                                                                  
     Cash dividends, $.20 per share, per quarter                                                                         (70,398) 
                                                          ---------------   ---------------    --------------    ---------------  
                                                                                                                                  
Balance at December 31, 1995                                      222,997   $       222,997    $      483,166    $     3,073,894  
                                                                                                                                  
Purchase and retire 4 shares of  common stock                          (4)               (4)              (60)                    
                                                                                                                                  
     Change in unrealized gain (loss) on securities                                                                               
        available-for-sale, net of applicable                                                                                     
        deferred income taxes of $58,695                                                                                          
     Net income - year ended December 31, 1996                                                                           197,184  
     Cash dividends, $.20 per share, per quarter                                                                         (70,395) 
                                                          ---------------   ---------------    --------------    ---------------  
                                                                                                                                  
Balance at December 31, 1996                                      222,993   $       222,993    $      483,106    $     3,200,683  
                                                                                                                                  
     Change in unrealized gain (loss) on securities                                                                               
        available-for-sale, net of applicable                                                                                     
        deferred income taxes of $13,870                                                                                          
        (unaudited)                                                                                                               
     Net income for the period ended June 30,                                                                                     
        1997 (unaudited)                                                                                                 131,274  
     Cash dividends, $.20 per share, per quarter                                                                                  
        (unaudited)                                                                                                      (35,134) 
                                                          ---------------   ---------------    --------------    ---------------  
                                                                                                                                  
Balance at June 30, 1997 (unaudited)                              222,993   $       222,993    $      483,106    $     3,296,823  
                                                          ===============   ===============    ==============    ===============  
<CAPTION>
                                                             Unrealized gain
                                                           (loss) on securities
                                                            available-for sale,       Total
                                                             net of applicable    Stockholders'
                                                           deferred income taxes      equity
                                                           ---------------------  --------------
<S>                                                        <C>                    <C>

Balance at December 31, 1994                               $        (124,912)     $    3,501,084
     Change in unrealized gain (loss) on securities       
        available-for-sale, net of applicable             
        deferred income taxes of $58,695                             113,936             113,936
                                                          
     Net income - year ended December 31, 1995                                           224,459
                                                          
     Cash dividends, $.20 per share, per quarter                                         (70,398)
                                                           -----------------      -------------- 
                                                          
Balance at December 31, 1995                               $         (10,976)     $    3,769,081
                                                          
Purchase and retire 4 shares of  common stock                                                (64)
                                                          
     Change in unrealized gain (loss) on securities       
        available-for-sale, net of applicable             
        deferred income taxes of $58,695                             (34,406)            (34,406)
     Net income - year ended December 31, 1996                                           197,184
     Cash dividends, $.20 per share, per quarter                                         (70,395)
                                                           -----------------      -------------- 
                                                          
Balance at December 31, 1996                               $         (45,382)     $    3,861,400
                                                          
     Change in unrealized gain (loss) on securities       
        available-for-sale, net of applicable             
        deferred income taxes of $13,870                  
        (unaudited)                                                    18,458             18,458
     Net income for the period ended June 30,             
        1997 (unaudited)                                                                 131,274
     Cash dividends, $.20 per share, per quarter          
        (unaudited)                                                        -             (35,134)
                                                           -----------------      -------------- 
                                                          
Balance at June 30, 1997 (unaudited)                       $         (26,924)     $    3,975,998
                                                           =================      ==============
</TABLE>     

The accompanying notes are an integral part of the financial statements.
<PAGE>
 
                   LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                      CONSOLIDATED STATEMENT OF CASH FLOWS
<TABLE>    
<CAPTION>
                                                                              Six Months Ended                 Year Ended
                                                                                  June 30,                     December 31,
                                                                              1997           1996           1996           1995
                                                                          -----------    -----------    -----------    -----------
                                                                                 (Unaudited)
<S>                                                                       <C>            <C>            <C>            <C>    
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income                                                           $   131,274    $   142,132    $   197,184    $   224,459
     Adjustments to reconcile net income to net cash
       provided by operating activities:
          Provision for loan losses                                             9,174         15,000         30,000         30,000
          Provision for depreciation                                            7,942          5,023         25,742         17,879
          Amortizations of investment securities
             premiums and discounts (net)                                        (836)         1,518          1,750          4,963
          (Gain) loss on sale of investments                                                                   (935)
          Stock in FHLB received as dividends                                  (8,700)        (7,900)       (16,200)       (14,900)
          Changes in operating assets and liabilities:
             (Increase) decrease in interest receivable                        16,473        (11,534)        10,908        (17,233)
             (Increase) decrease in other assets                              (31,171)       (18,074)           196         (3,175)
             Increase (decrease) in interest payable                           11,710         (4,567)        (7,053)        37,109
             Increase (decrease) in income taxes                               60,826         16,128        (26,840)         1,009
             Increase (decrease) in other liabilities                           3,207         10,451         (5,036)        (9,497)
                                                                          -----------    -----------    -----------    -----------
          Net cash provided by operating activities                       $   199,899    $   148,177    $   209,716    $   270,614

INVESTING ACTIVITIES
     Net (increase) decrease in time deposits                             $  (900,000)   $   900,000    $   300,000    $  (205,000)
     Net (increase) decrease in loans                                      (1,113,414)      (795,513)    (1,723,597)      (718,300)
     Additions to premises & equipment                                       (165,363)        (8,969)       (81,034)        (5,784)
     Purchases of mortgage backed securities                                 (505,000)      (317,488)      (827,573)      (796,327)
     Proceeds from collection of mortgage-backed securities                   396,011        663,383      1,139,640        702,965
     Purchases of investment securities                                                   (1,050,000)    (1,145,000)    (2,657,838)
     Proceeds from maturities of investment securities                      1,606,525        548,838      2,486,549      1,597,738
                                                                          -----------    -----------    -----------    -----------
        Net cash provided by investing activities                         $  (681,241)   $   (59,749)   $   148,985    $(2,082,546)

FINANCING ACTIVITIES
       Net increase (decrease) in demand deposits, NOW accounts,
          passbook savings accounts, and certificates of deposits         $ 1,049,244    $  (295,249)   $  (343,701)   $ 1,732,281
       Advances received from Federal Home Loan Bank                                                        120,000         75,000
       Payments on advances from Federal Home Loan Bank                       (58,303)       (12,360)      (135,307)       (93,722)
       Net increase (decrease) in mortgage escrow funds                        (1,072)           614          1,239         (1,127)
       Net proceeds received from the issuance of common stock
       Purchase of common stock                                                                  (64)           (64)
       Dividends paid                                                         (35,134)       (35,198)       (70,395)       (70,398)
                                                                          -----------    -----------    -----------    -----------
           Net cash provided by financing activities                      $   954,735    $  (342,257)   $  (428,228)   $ 1,642,034

           Increase in Cash and Cash Equivalents                          $   473,393    $  (253,829)   $   (69,527)   $  (169,898)

     CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                     $   542,045    $   611,572    $   611,572    $   781,470
                                                                          -----------    -----------    -----------    -----------

     CASH AND CASH EQUIVALENTS AT END OF PERIOD                           $ 1,015,438    $   357,743    $   542,045    $   611,572
                                                                          ===========    ===========    ===========    ===========

     SUPPLEMENTAL INFORMATION
       Interest paid                                                      $   533,126    $   510,927    $ 1,033,975    $ 1,054,003
       Taxes paid                                                              13,216         65,962        131,849        150,856
       Non-cash investing and financing activities consisted of
       the following:
          Loans transferred to real estate owned during the year                                             45,000         26,537
          Stock dividends received from Federal Home Loan Bank                  8,700          7,900         16,200         14,900
          Total net increase (decrease) in unrealized loss
            on securities available-for-sale                                  (18,458)        59,311         34,406       (172,631)
</TABLE>      

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

                                      F-4
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                         NOTES TO FINANCIAL STATEMENTS

                      JUNE 30, 1997 AND 1996 (UNAUDITED)
                          DECEMBER 31, 1996, AND 1995



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Lexington First Federal Savings and Loan Association ("Lexington First" or the
"Association") commenced operations in 1961 as a federally-chartered mutual
savings association. Its deposits have been federally insured up to applicable
limits, and it has been a member of the Federal Home Loan Bank ("FHLB") system
since that time.
    
On December 14, 1992, the Association completed its reorganization to a mutual
holding company known as "Lexington First Federal Mutual Holding Company" (the
"Mutual Holding Company"). On that date, Lexington First Federal Savings Bank
(the "Savings Bank") Completed its organization through the sale of a total of
215,000 shares of common stock, of which 135,000 shares were sold to the Mutual
Holding Company in exchange for the transfer to the Savings Bank of all but
$100,000 of the assets and liabilities of the Association, and 80,000 shares
were sold to persons other than the Mutual Holding Company at a price of $10.00
per share for gross proceeds of $800,000, and net proceeds of $626,193, after
deducting expenses of $173,807. Since that date and to this date 7,993 
additional shares of common stock were issued pursuant to the management
recognition plan and the exercise of stock options. The following is a
description of the more significant accounting policies that Lexington First
Federal Mutual Holding Company and subsidiary (the "Company") follow in
presenting their consolidated financial statements.     

The consolidated statement of financial condition as of June 30, 1997 and the
related consolidated statements of income, equity and cash flows for the six
months ended June 30, 1997 and the related statements of income and cash flows
for the six months ended June 30, 1996 are unaudited and have been prepared in
accordance with the requirements for a presentation of interim financial
statements and are in accordance with generally accepted accounting principles.
In the opinion of management, all adjustments, consisting of normal recurring
adjustments, that are necessary for fair presentations of the interim periods,
have been reflected.

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

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

(c)     Investment Securities. Effective January 1, 1994, the Savings Bank
        ---------------------
        implemented FASB Statement 115-Accounting for Certain Investments in
        Debt and Equity Securities, which required the Savings Bank to classify
        its investment securities into three categories: Trading,
        Available-for-Sale, and Held-to-Maturity. Investment securities that are
        held for short-term resale are classified as trading securities and
        carried at fair value. Debt securities that management has the ability
        and intent to hold to maturity are classified as held-to-maturity and
        carried at cost, adjusted for amortization of premium

                                      F-5
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                         NOTES TO FINANCIAL STATEMENTS



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

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

        and accretion of discounts using the interest method. Other marketable
        securities are classified as available-for-sale and are carried at fair
        value. Realized and unrealized gains and losses on trading securities
        are included in net income. Unrealized gains and losses on securities
        available-for-sale are recognized as direct increases or decreases in
        stockholders' equity. Gains and losses on the sale of investment
        securities are determined using the specific-identification method.

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

        Gains and losses on mortgage-backed securities are recognized based on
        the specific identification method. All sales are made without recourse.
    
(e)     Loans Receivable. Loans receivable are stated at unpaid principal
        ----------------
        balances, less the allowance for loan losses, and net deferred loan-
        origination fees.     

(f)     Allowance for Losses. Provision for losses on loans receivable and
        --------------------
        foreclosed real estate are charged to operations when the loss becomes
        probable based on management's judgement. Management's periodic
        evaluation of the adequacy of the allowance is based on the Company's
        past loan loss experience, known and inherent risks in the portfolio,
        adverse situations that may affect the borrower's ability to repay, the
        estimated value of any underlying collateral, and current economic
        conditions. Material estimates that are particularly susceptible to
        significant change in the short term are a necessary part of this
        process.
    
        Uncollectible interest on loans is charged off, or an allowance is
        established, when management is uncertain on the collectibility of the
        loan. The allowance is established by a charge to interest income equal
        to all interest previously accrued, and income is subsequently
        recognized only to the extent that payments are received until, in
        management's judgement, the borrower's ability to make periodic interest
        and principal payments is back to normal, in which case the loan is
        returned to accrual status. At June 30, 1997, and December 31, 1996 and
        1995, $4,717 and $7,448 and $7,608, respectively, of interest had been
        charged to the allowance per management's evaluation.     

(g)     Loan-Origination Fees and Related Costs. Loan fees are accounted for in
        ---------------------------------------
        accordance with FASB Statement No. 91, Accounting for Nonrefundable Fees
        and Costs Associated with Originating or Acquiring Loans and Initial
        Direct Costs of Leases. Loan fees and certain direct loan origination
        costs are deferred, and the net fee or cost is recognized as an
        adjustment to interest income using the interest method over the
        contractual life of the loans, adjusted for estimated prepayments based
        on the company's historical prepayment experience.

                                      F-6
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY     
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.)
    
(h)     Real Estate Held for Investment and Foreclosured Real Estate. Real
        ------------------------------------------------------------
        estate properties acquired through, or in lieu of, loan foreclosure are
        initially recorded at the lower of cost or fair value less estimated
        selling cost at the date of foreclosure. Real estate properties held for
        investment are carried at the lower of cost, including cost of
        improvements and amenities incurred subsequent to acquisition, or net
        realizable value. Costs relating to development and improvement of
        property are capitalized, whereas costs relating to the holding of
        property are expensed.     

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

(i)     Income Taxes. Under the deferred method applied in 1992 and prior years,
        ------------
        deferred income taxes are recognized for income and expense items that
        are reported in different years for financial reporting purposes and
        income-tax purposes using the tax rate applicable to the year of the
        calculation. Under the deferred method, deferred taxes are not adjusted
        for subsequent changes in tax rates.

        In February, 1992, the Financial Accounting Standards Board (FASB)
        issued SFAS No. 109, Accounting for Income Taxes, SFAS No. 109 requires
        a change from the deferred method to the asset and liability method of
        accounting for income taxes. Under the asset and liability method,
        deferred income taxes are recognized for the tax consequences of
        "temporary differences" by applying enacted statutory tax rates
        applicable to future years to differences between the financial
        statement carrying amounts and the tax basis of existing assets and
        liabilities. Under SFAS No. 109, the effect on deferred taxes of a
        change in tax rates is recognized in income in the period that includes
        the enactment date. The company has adopted SFAS No. 109 in 1993 and
        this change did not have a material effect on the financial statements.

(j)     Premises and Equipment. Land is carried at cost. Buildings and
        ----------------------
        furniture, fixtures and equipment are carried at cost, less accumulated
        depreciation and amortization. Buildings and furniture, fixtures and
        equipment are depreciated using the straight-line method over the
        estimated useful lives of the assets.

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

(l)     Fair Value of Financial Instruments. Statement of Financing Accounting
        -----------------------------------
        Standards No. 107, Disclosures about Fair Value of Financial
        Instruments, requires disclosure of fair value information about
        financial instruments, whether or not recognized in the statement of
        financial condition. In cases where quoted market prices are not
        available, fair values are based on estimates using present value or
        other valuation techniques. Those techniques are significantly affected
        by the assumptions used including the discount rate and estimates of
        future cash flows. In that regard, the derived fair value estimates
        cannot be substantiated by comparison to independent markets and, in
        many cases, could not be realized in immediate settlement of the
        instruments. Statement No. 107 excludes certain financial instruments
        and all nonfinancial instruments from its disclosure requirements.
        Accordingly, the aggregate fair value amounts presented do not represent
        the underlying value of the Bank.

                                      F-7
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)



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

(l)     Fair Value of Financial Instruments (Cont.)
        -------------------------------------------

        The following methods and assumptions were used by the Bank in
        estimating its fair value disclosures for financial instruments:

              Cash and cash equivalents: The carrying amounts reported in the
              statement of financial condition for cash and cash equivalents
              approximate those assets' fair values.

              Time deposits: Fair values for time deposits are estimated using a
              discounted cash flow analysis that applies interest rates
              currently being offered on certificates to a schedule of
              aggregated contractual maturities on such time deposits.

              Investment securities (including trading account securities and
              mortgage-backed securities): Fair values for investment securities
              are based on quoted market prices, where available. If quoted
              market prices are not available fair values are based on quoted
              market prices of comparable instruments.

              Loans: For variable-rate loans that reprice frequently and with no
              significant change in credit risk, fair values are based on
              carrying amounts. The fair values for other loans (for example,
              fixed rate commercial real estate and rental property mortgage
              loans and commercial and industrial loans) are estimated using
              discounted cash flow analysis, based on interest rates currently
              being offered for loans with similar terms to borrowers of similar
              credit quality. Loan fair value estimates include judgments
              regarding future expected loss experience and risk
              characteristics. The carrying amount of accrued interest
              receivable approximates its fair value.

              Deposits: The fair values disclosed for demand deposits (for
              example, interest-bearing checking accounts and passbook accounts)
              are, by definition, equal to the amount payable on demand at the
              reporting date (that is, their carrying amounts). The fair value
              for certificates of deposit are estimated using a discounted cash
              flow calculation that applies interest rates currently being
              offered on certificates to a schedule of aggregated contractual
              maturities on such time deposits. The carrying amount of accrued
              interest payable approximates fair value.

              Long-term borrowings: Rates currently available to the Bank for
              borrowings with similar terms and remaining maturities are used to
              estimate fair value of existing borrowings.

(m)     Reclassification. Certain prior year amounts have been reclassified to
        ----------------
        conform to the current year financial statement presentation.

                                      F-8
<PAGE>
 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)

NOTE 2 - CASH AND CASH EQUIVALENTS
<TABLE>    
<CAPTION>

Cash and cash equivalents are summarized below:                                    June 30,         December 31,
                                                                                ------------   ------------------------
                                                                                    1997          1996          1995 
                                                                                ------------   ----------    ----------
<S>                                                                             <C>            <C>           <C>   
Cash on hand                                                                    $    34,150    $   20,150    $   20,150
Demand deposits                                                                     298,639       169,148       197,178
Interest-bearing deposits                                                           682,649       352,747       394,244
                                                                                ------------   ----------    ----------
                                                                                $ 1,015,438    $  542,045    $  611,572
                                                                                ============   ==========    ==========
</TABLE>     


NOTE 3 - INVESTMENT SECURITIES

The amortized cost and estimated market value of investments and mortgage-backed
securities are as follows:
<TABLE>    
<CAPTION>

                                                                                         June 30, 1997
                                                               -----------------------------------------------------------------
                                                                  Amortized       Unrealized        Unrealized         Market
                                                                    Cost             Gains            Losses            Value
                                                               -------------   --------------   ---------------    -------------
<S>                                                            <C>             <C>              <C>                <C>  
Securities held-to-maturity consist of the following:
     U. S. Government and federal agencies                     $     499,782   $            -   $        (2,907)   $     496,875
     Obligations of states and political subdivisions                657,351           22,562                 -          679,913
                                                               -------------   --------------   ---------------    -------------
                                                               $   1,157,133   $       22,562   $        (2,907)   $   1,176,788
                                                               =============   ==============   ===============    =============


Securities available-for-sale consist of the following:
     U. S. Government and federal agencies                     $     855,810   $            -   $       (32,333)   $     823,476
     Obligations of states and political subdivisions                508,956              324           (12,264)         497,016
                                                               -------------   --------------   ---------------    -------------
                                                               $   1,364,766   $          324   $       (44,597)   $   1,320,492
                                                               =============   ==============   ===============    =============
<CAPTION>

                                                                                      December 31, 1996
                                                               -----------------------------------------------------------------
                                                                 Amortized       Unrealized        Unrealized         Market
                                                                    Cost            Gains            Losses            Value
                                                               -------------   --------------   ---------------    -------------
<S>                                                            <C>             <C>              <C>                <C>  
Securities held-to-maturity consist of the following:
     U. S. Government and federal agencies                     $   1,599,592   $        5,082   $        (4,204)   $   1,600,470
     Obligations of states and political subdivisions                657,213           21,213                 -          678,426
                                                               -------------   --------------   ---------------    --------------
                                                               $   2,256,805   $       26,295   $        (4,204)   $   2,278,896
                                                               =============   ==============   ===============    =============

Securities available-for-sale consist of the following:
     U. S. Government and federal agencies                     $   1,358,305   $        1,159   $       (63,481)   $   1,295,983
     Obligations of states and political subdivisions                512,906              626            (7,456)         506,076
                                                               -------------   --------------   ---------------    --------------
                                                               $   1,871,211   $        1,785   $       (70,937)   $   1,802,059
                                                               =============   ==============   ===============    =============
</TABLE>     



                                       F-9
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 3 - INVESTMENT SECURITIES (Cont.)

<TABLE> 
<CAPTION> 
                                                                                     December 31, 1995
                                                               ----------------------------------------------------------------
                                                                 Amortized       Unrealized       Unrealized         Market
                                                                   Cost             Gains           Losses            Value
                                                               -------------   --------------  ----------------   -------------
<S>                                                            <C>             <C>             <C>                <C> 
Securities held-to-maturity consist of the following:
     U. S. Treasury securities and obligations                 $   1,694,122   $       20,954  $          (471)   $   1,714,605
     Obligations of states and political
       subdivisions                                                  656,934           23,627                -          680,561
                                                               -------------   --------------  ---------------    -------------
                                                               $   2,351,056   $       44,581  $          (471)   $   2,395,166
                                                               =============   ==============  ===============    =============

Securities available-for-sale consist of the following:
     U. S. Government and federal agencies                     $   2,810,674   $       18,338  $       (33,256)   $   2,795,756
     Obligations of states and political
       subdivisions                                                  307,835              242                -          308,077
                                                               -------------   --------------  ---------------    -------------
                                                               $   3,118,509   $       18,580  $       (33,256)   $   3,103,833
                                                               =============   ==============  ===============    =============
</TABLE> 
    
The above obligations of states and political subdivisions contain no
guarrantees other than the full faith and credit of the municipality.     
    
The following is a summary of securities held to maturity and available-for-sale
as of June 30, 1997:     

<TABLE>     
<CAPTION> 

                                                                Securities held-to-maturity      Securities available-for-sale
                                                              -------------------------------   -------------------------------
                                                                                 Estimated                         Estimated
                                                                Amortized          Market          Amortized         Market
                                                                  Cost             Value             Cost            Value
                                                              --------------   --------------   --------------   --------------
<S>                                                           <C>              <C>              <C>              <C> 
Amount maturing in:
     One year or less                                         $      499,782   $      496,875   $      395,000   $      394,673
     After one year through five years                                                                 192,611          192,935
     After five years through ten years                              397,351          407,784          616,345          572,299
     After ten years                                                 260,000          272,129          160,810          160,585
                                                              --------------   --------------   --------------   --------------
                                                              $    1,157,133   $    1,176,788   $    1,364,766   $    1,320,492
                                                              ==============   ==============   ==============   ==============
</TABLE>      
    
Through June 30, 1997 and during 1996 and 1995, the savings bank did not sell
any investment securities.     
    
Investment securities with a carrying amount of approximately $1,300,000 at June
30, 1997 and December 31, 1996, and $501,000 at December 31, 1995, were pledged
to secure deposits as required or permitted by law.     

                                      F-10
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)

NOTE 4 - MORTGAGE-BACKED SECURITIES

The amortized cost and estimated market value of mortgage-backed securities are 
as follows:

<TABLE>     
<CAPTION> 

                                                                                        June 30, 1997
                                                              -----------------------------------------------------------------
                                                                Amortized       Unrealized       Unrealized         Market
                                                                  Cost            Gains            Losses           Value
                                                              --------------  ---------------  ---------------   --------------
<S>                                                           <C>             <C>              <C>               <C>  
Securities held-to-maturity consist of the following:
     GNMA                                                     $      620,164  $         7,704  $             -   $      627,868
                                                              ==============  ===============  ===============   ==============
Securities available-for-sale consist of the following:
     FNMA                                                     $      656,984  $         3,267  $        (8,053)  $      652,198
     GNMA                                                          1,219,821            8,153           (2,508)       1,225,466
     FHLMC                                                           954,498           10,829           (8,144)         957,186
                                                              --------------  ---------------  ---------------   --------------
                                                              $    2,831,303  $        22,249  $       (18,705)  $    2,834,850
                                                              ==============  ===============  ===============   ==============
<CAPTION> 

                                                                                     December 31, 1996
                                                              -----------------------------------------------------------------
                                                                Amortized       Unrealized       Unrealized         Market
                                                                  Cost            Gains            Losses           Value
                                                              --------------  ---------------  ---------------   --------------
<S>                                                           <C>             <C>              <C>               <C>  
Securities held-to-maturity consist of the following:
     GNMA                                                     $      678,175  $         3,080  $             -   $      681,255
                                                              ==============  ===============  ===============   ============== 
Securities available-for-sale consist of the following:
     FNMA                                                     $      721,067  $         5,870  $        (9,890)  $      717,047
     GNMA                                                            767,459            4,962           (4,639)         767,782
     FHLMC                                                         1,175,259           13,384           (9,138)       1,179,505
                                                              --------------  ---------------  ---------------   --------------
                                                              $    2,663,785  $        24,216  $       (23,667)  $    2,664,334
                                                              ==============  ===============  ===============   ============== 

<CAPTION> 

                                                                                     December 31, 1995
                                                              -----------------------------------------------------------------
                                                                Amortized       Unrealized       Unrealized         Market
                                                                  Cost            Gains            Losses           Value
                                                              --------------  ---------------  ---------------   --------------
<S>                                                           <C>             <C>              <C>               <C>  
Securities held-to-maturity consist of the following:
     GNMA                                                     $      829,489  $         5,689  $             -   $      835,178
                                                              ==============  ===============  ===============   ============== 
Securities available-for-sale consist of the following:
     FNMA                                                     $      953,697  $         9,972  $        (7,609)  $      956,060
     GNMA                                                            550,982            5,446           (2,403)         554,025
     FHLMC                                                         1,320,493            5,631          (12,991)       1,313,133
                                                              --------------  ---------------  ---------------   --------------
                                                              $    2,825,172  $        21,049  $       (23,003)  $    2,823,218
                                                              ==============  ===============  ===============   ============== 
</TABLE>      

                                      F-11
<PAGE>
 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                      NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 4 - MORTGAGE-BACKED SECURITIES (Cont.)
    
Through June 30, 1997, no securities had been sold. During 1996, the Savings
Bank sold securities available-for-sale for total proceeds of approximately
$250,288, resulting in gross realized gains of approximately $935. During 1995,
the Savings Bank sold securities available-for-sale for total proceeds of
approximately $293,353, resulting in gross realized gains of approximately
$1,156.     
    
The average yield for all mortgage-backed securities at June 30, 1997 and
December 31, 1996 and 1995, was 6.51%, 6.54% and 6.50%, respectively.     


NOTE 5 - LOANS RECEIVABLE

<TABLE>     
<CAPTION> 

Loans receivable are summarized as follows:
                                                       June 30,                December 31,
                                                         1997             1996             1995
                                                     ------------     ------------     ------------
<S>                                                  <C>              <C>              <C> 
Mortgage loans (principally conventional):           
     Principal balances:
       Secured by one-to-four family residences      $ 16,353,410     $ 15,543,319     $ 14,263,873
       Secured by other properties                        210,571          164,119            8,683
       Construction                                       277,197          550,000           75,791
                                                     ------------     ------------     ------------
                                                     $ 16,841,178     $ 16,257,438     $ 14,348,347

Less:  Net deferred loan-origination fees            $     24,409     $     27,179     $     30,184
      Construction loans-in-process                       282,794          180,078            8,128
                                                     ------------     ------------     ------------
                                                     $ 16,533,975     $ 16,050,181     $ 14,310,035
     Consumer and other loans:
       Principal balances:
          Secured by certificate of deposit          $    390,473     $    296,481     $    324,273
          Consumer                                        547,150
                                                     ------------     ------------     ------------
                                                          937,623          296,481          324,273
     Less:  Loans-in-process                               11,522                -                -
                                                     ------------     ------------     ------------
                                                     $    926,101     $    296,481     $    324,273
                                                     ------------     ------------     ------------

     Total mortgage and consumer loans               $ 17,460,076     $ 16,346,662     $ 14,634,308

     Less: Allowance for loan losses                      150,612          141,438          122,681
                                                     ------------     ------------     ------------
                                                     $ 17,309,464     $ 16,205,224     $ 14,511,627
                                                     ============     ============     ============

     Average yield                                          8.77%            9.09%            9.20%
                                                            =====            =====            =====
</TABLE>     

                                      F-12
<PAGE>
 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                      NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 6 - ALLOWANCE FOR POSSIBLE LOAN LOSSES

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

<TABLE>    
<CAPTION> 
                                                            Periods Ending
                                     ----------------------------------------------------------------
                                              June 30,                        December 31,
                                     --------------------------         -----------------------------
                                        1997            1996               1996              1995  
                                     -----------     ----------         ----------        -----------
<S>                                  <C>             <C>                <C>               <C> 
Balance at beginning of year         $  141,438      $  122,681         $  122,681        $  93,750
Provisions charged to income              9,174          15,000             30,000           30,000
Charge-offs                                                                (11,243)          (1,069)
                                     ----------      ----------         ----------        ---------
Balance at end of year               $  150,612      $  137,681         $  141,438        $ 122,681
                                     ==========      ==========         ==========        =========
</TABLE>     

    
The bank's lending efforts have historically focused on residential real estate
loans, which comprised approximately $16.8 million or 95% of the total loan
portfolio at June 30, 1997. At December 31, 1996, residential real estate loans
comprised $16.3 million or 98% of the total loan portfolio. Generally the loan-
to-value ratio does not exceed 80%. This has provided the bank with an adequate
collateral coverage in events of default. Nevertheless, Lexington First Federal
Mutual Holding Company, as with any lending institution, is subject to the risk
that the values of real estate could deteriorate in its primary lending area.
For Lexington First Federal Mutual Holding Company this area consists of
Henderson County and surrounding counties in the West Tennessee area. Management
of Lexington First Federal Mutual Holding Company believes that the real estate
values in its primary lending area are stable and such stability will continue
in the foreseeable future.     
    
In the ordinary course of business, Lexington First Federal Mutual Holding
Company makes loans to officers, directors and employees and their related
business interests. Such loans are made on the same terms as those prevailing at
the time for unrelated third parties and did not involve more than the normal
risk of collectibility or present other unfavorable features. At June 30, 1997,
December 31, 1996 and 1995, the amounts of such loans were $528,379, $235,768
and $433,606, respectively. New loans of $426,152 were made and repayments
totaled $133,540 for the six month period ended June 30, 1997.     

NOTE 7 - ACCRUED INTEREST RECEIVABLE

Accrued interest receivable is summarized as follows:

<TABLE>     
<CAPTION> 
                                           June 30,               December 31,
                                            1997            1996              1995         
                                      --------------   --------------   --------------
<S>                                   <C>              <C>              <C> 
Investment securities                 $       38,204   $       62,522   $       97,589
Mortgage-backed securities                    17,555           18,354           20,072
Loans receivable                              33,133           24,489           (1,388)
                                      --------------   --------------   --------------
                                      $       88,892   $      105,365   $      116,273
                                      ==============   ==============   ==============
</TABLE>      

                                      F-13
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                      NOTES TO FINANCIAL STATEMENTS (CONT.)

NOTE 8 - SPECIAL SAIF ASSESSMENT

The bank paid $127,849 in 1996 as its contribution to the FDIC to recapitalize
the Savings Association's Insurance Fund (SAIF). This was required by the
Deposit Insurance Fund Act of 1996.

NOTE 9 - PREMISES AND EQUIPMENT

Premises and equipment are summarized as follows:

<TABLE>     
<CAPTION> 

                                                           June 30                  December 31,
                                                         -----------    --------------------------------------
                                                             1997               1996              1995               
                                                         -----------    ------------------- ------------------
<S>                                                      <C>            <C>                 <C> 
Cost:
     Land                                                 $  135,122        $   110,122        $    45,122
     Buildings                                               293,903            292,495            285,768
     Furniture, fixtures and equipment                       147,968            111,653            102,681
                                                          ----------        -----------        -----------
                                                          $       -         $   514,270        $   433,571

Less accumulated depreciation                             $ (267,511)       $  (259,568)       $  (234,159)
                                                          ----------        -----------        -----------
                                                          $ (267,511)       $   254,702        $   199,412
                                                          ==========        ===========        ===========
</TABLE>      

NOTE 10 - DEPOSITS

<TABLE>     
<CAPTION> 
     Deposits are summarized as follows:                      June 30, 1997                      December 31, 1996
                                                      ---------------------------------   ----------------------------------
                                                          Amount           Per Cent           Amount            Per Cent
                                                      --------------   ----------------   --------------    ----------------
<S>                                                   <C>              <C>                <C>               <C> 
Checking accounts at 2.50% in 1997, 2.00%
  in 1996 and 2.25% in 1995                           $   1,478,565          6.82%        $   1,086,927           5.27%
Passbook savings at 3.00% in 1997 and 1996
  and 3.75% in 1995                                       1,552,839          7.16%            1,362,467           6.60%
                                                      -------------       -------         -------------        -------
                                                      $   3,031,404         13.98%        $   2,449,394          11.87%
Certificates of deposits:
  3% to 4%                                            $           -                       $           -
  4% to 5%                                               18,655,804         86.02%              477,531           2.31%
  5% to 6%                                                                                   17,711,039          85.82%
                                                      -------------       -------         -------------        -------    
                                                      $  21,687,208        100.00%        $  20,637,964         100.00%
                                                      =============       =======         =============        =======

Weighted average cost of deposits                             5.22%                               5.24%
</TABLE>      
<TABLE> 
<CAPTION> 
                                                                     December 31, 1995
                                                               ------------------------------
     Deposits are summarized as follows: (Continued)             Amount            Per Cent
                                                               ----------        ------------
<S>                                                            <C>               <C>  
Checking accounts at 2.50% in 1997, 2.00%                      
  in 1996 and 2.25% in 1995                                    $  1,049,007            5.00%
Passbook savings at 3.00% in 1997 and 1996                     
  and 3.75% in 1995                                               1,673,003            7.97%
                                                               ------------          ------
                                                               $  2,722,010           12.97%

Certificates of deposits:                                      
  3% to 4%                                                     $    174,408            0.83%
  4% to 5%                                                     $    580,828            2.77% 
  5% to 6%                                                       17,504,419           83.43%
                                                               ------------          ------
                                                               $ 20,981,665          100.00%
                                                               ============          ====== 

Weighted average cost of deposits                                      5.02%
</TABLE> 

                                      F-14
<PAGE>
 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                      NOTES TO FINANCIAL STATEMENTS (CONT.)

NOTE 10 -DEPOSITS (Cont.)
    
The amount of certificate of deposits with a minimum denomination of $100,000
were $4,825,600, $4,265,636 and $4,041,084 respectively, at June 30, 1997,
December 31, 1996 and 1995. Deposits in excess of $100,000 are not insured by
the FDIC.     

Maturities of outstanding certificates of deposit are summarized as follows:

<TABLE>    
<CAPTION> 

Time to Maturity                          June 30,                   December 31,
- ----------------                       --------------     --------------------------------
                                             1997               1996              1995
                                       --------------     -------------------------------- 
<S>                                    <C>                <C>               <C> 
0 to 1 year                            $   13,484,167     $   16,609,355    $   16,381,545
1 to 2 years                                5,171,637          1,579,215         1,878,110
                                       --------------     --------------    --------------
                                       $   18,655,804     $   18,188,570    $   18,259,655
                                       ==============     ==============    ==============
</TABLE>     

     Interest expenses on deposits is summarized as follows:

<TABLE>     
<CAPTION> 
                                         June 30,                           December 31,
                             ----------------------------------   ----------------------------------
                                    1997             1996               1996              1995
                             ----------------  ----------------   ----------------  ----------------
<S>                          <C>               <C>                <C>               <C> 
NOW                          $         13,392  $         11,802   $         22,391  $         22,788
Passbook                               20,564            28,143             50,242            59,713
Certificates of deposit               474,064           474,922            954,478           930,998
                             ----------------  ----------------   ----------------  ----------------
                             $        508,020  $        514,867   $      1,027,111  $      1,013,499
                             ================  ================   ================  ================
</TABLE>     

NOTE 11 - ADVANCES FROM FEDERAL HOME LOAN BANK
    
The Savings Bank had outstanding advances from the Federal Home Loan Bank (FHLB)
of $897,090 (1997), $955,393 (1996) and $970,700 (1995). In addition to the FHLB
stock being pledged as collateral the Savings Bank has executed a blanket
mortgage collateral agreement with the FHLB which pledges mortgage loans equal
to 1.5 times the amount of advance outstanding or $1,345,635 at June 30, 1997,
$1,433,090 at December 31, 1996 and $1,456,049 at December 31, 1995. The
advances have rates of 6.75% to 8.85% and monthly installments totaling $8,220
including interest.     
    
Debt requirements, excluding interest, at June 30, 1997 for all FHLB advances
are as follows:     

<TABLE>     
<CAPTION> 
                                                   Totals
                                             ----------------
                    <S>                      <C> 
                    1998                     $         26,563
                    1999                               28,659
                    2000                               30,919
                    2001                               33,360
                    2002                               36,255
                    2003-2007                         115,629
                    2008-2012                         112,497
                    2013-2017                         166,281
                    2018-2022                         246,194
                    2023-2026                         100,733
                                             ----------------
                                             $        897,090
                                             ================
</TABLE>     

                                      F-15
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)

NOTE 12 - INCOME TAXES

<TABLE>     
<CAPTION> 
                                                                                       June 30,
                                                         -----------------------------------------------------------------------
                                                                      1997                                   1996         
                                                         -------------------------------        --------------------------------
                                                                             % of Pretax                             % of Pretax
                                                             Amount             Income                 Amount           Income
                                                         ---------------    ------------         ---------------    ------------
<S>                                                      <C>                <C>                  <C>                <C> 
Expected income tax expense at federal
     tax rates                                           $        69,886            34.0         $        76,282            34.0
Increases (reductions) in taxes resulting from:
     Non-taxable income:
         Municipal Bonds                                         (12,420)           (6.0)                (12,420)           (5.5)
     Non-deductible expenses:
         State income tax, net of Federal
             income tax effect                                    15,400             7.5                  16,900             7.5
     Other                                                         1,408             0.7                   1,466             0.7
                                                         ---------------    ------------         ---------------    ------------
                                                         $        74,274            36.2         $        82,228            36.7
                                                         ===============    ============         ===============    ============


<CAPTION> 
                                                                                    December 31,
                                                         -----------------------------------------------------------------------
                                                                      1996                                   1995    
                                                         -------------------------------        --------------------------------
                                                                            % of Pretax                             % of Pretax
                                                             Amount            Income                 Amount           Income
                                                         ---------------    ------------         ---------------    ------------
<S>                                                      <C>                <C>                  <C>                <C> 
Expected income tax expense at federal
     tax rates                                           $        96,755            32.0         $       127,950            34.0
Increases (reductions) in taxes resulting from:
     Non-taxable income:
         Municipal Bonds                                          17,613             5.8                  20,867             5.5
     Non-deductible expenses:
         State income tax, net of Federal
             income tax effect                                   (20,452)           (6.8)                (11,568)           (3.1)
     Other                                                        11,260             0.4                  14,616             1.2
                                                         ---------------    ------------         ---------------    ------------
                                                            $    105,176            31.4         $       151,865            37.6
                                                         ===============    ============         ===============    ============

</TABLE>      

Deferred tax assets have been provided for taxable temporary differences related
to unrealized losses on available-for-sale uncollected interest, and deferred
loan fees. Deferred tax liabilities have been provided for temporary differences
related to book over tax depreciation and Federal Home Loan Bank Stock
Dividends.






                                      F-16
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)



NOTE 12 - INCOME TAXES (CONT.)

<TABLE>     
<CAPTION> 

                                                      June 30,               December 31,
                                                   -------------         -------------------
                                                        1997               1996       1995
                                                   -------------         --------   --------
<S>                                                <C>                   <C>        <C> 
Stock dividends                                      $    50,932         $ 47,974   $ 42,466
Tax over book depreciation                                                   (395)        47  
Loan fees reported in different periods
 for tax and financial statement purposes                 (8,299)          (9,242)    (9,117)
Uncollected interest - deferred on books
 but reported as income on tax return                     (1,604)            (633)    (2,634)
Unrealized losses on available-for-sale
 securities                                              (13,870)         (23,378)    (5,654)
                                                     -----------         --------   --------

   Net Deferred Taxes                                $    27,159         $ 14,326   $ 25,108
                                                     ===========         ========   ========
</TABLE>      

NOTE 13 - PENSION PLAN
    
The Savings Bank participates in the Financial Institutions Retirement Fund, a
multi-employer, defined benefit plan. Generally, all full-time salaried
employees are eligible for membership in the fund. No pension expense was paid
during the periods ended June 30, 1995 and 1996. Pension expenses amounted to
$10,150 and $20,925, for the years ended December 31, 996 and 1995 respectively.
At June 30, 1996, which is the most recent date for which this information is
available, the net assets available for benefits exceeded the actuarial present
value of accumulated plan benefits. Certain other disclosures, which would
otherwise be required, regarding the company's individual status are not
available because of the multi-employer nature of the fund.     

NOTE 14 - FEDERAL DEPOSIT INSURANCE CORPORATION IMPROVEMENT ACT OF 1991 (FDICIA)
AND FINANCIAL INSTITUTIONS REFORM, RECOVERY AND ENFORCEMENT ACT OF 1989
(FIRREA)

FDICIA was signed into law on December 19, 1991. Regulations implementing the
prompt corrective action provisions of FDICIA became effective on December 19,
1992. In addition to the promptly corrective action requirements, FDICIA
includes significant changes to the legal and regulatory environment for insured
depository institutions, including reductions in insurance coverage for certain
kinds of deposits, increased supervision by the federal regulatory agencies,
increased reporting requirements for insured institutions, and new regulations
concerning internal controls, accounting, and operations.

The prompt corrective action regulations define specific capital categories
based on an institution's capital ratios. The capital categories, in declining
order, are "well capitalized," "adequately capitalized," "undercapitalized,"
"significantly undercapitalized," and "critically undercapitalized."
Institutions categorized as "undercapitalized" or worse are subject to certain
restrictions, including the requirement to

                                      F-17
<PAGE>
 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 14 - FEDERAL DEPOSIT INSURANCE CORPORATION IMPROVEMENT ACT OF 1991 (FDICIA)
AND FINANCIAL INSTITUTIONS REFORM, RECOVERY AND ENFORCEMENT ACT OF 1989 (FIRREA)
(CONT.)

file a capital plan with their primary federal regulator, prohibitions on the
payment of dividends and management fees, restrictions on executive
compensation, and increased supervisory monitoring, among other things. Other
restrictions may be imposed on the institution either by its primary federal
regulator, the Office of Thrift Supervision (OTS), or by the Federal Deposit
Insurance Corporation (FDIC), including requirements to raise additional
capital, sell assets, or sell the entire institution. Once an institution
becomes "critically undercapitalized," it must generally be placed in
receivership or conservatorship within 90 days.

FIRREA was signed into law on August 9, 1989; regulations for savings
institutions' minimum capital requirements went into effect on December 7, 1989.
In addition to its capital requirements, FIRREA includes provisions for changes
in the federal regulatory structure for institutions, including a new deposit
insurance system, increased deposit insurance premiums, and restricted
investment activities with respect to noninvestment grade corporate debt and
certain other investments. FIRREA also increases the required ratio of
housing-related assets in order to qualify as a savings institution.

The regulations require institutions to have a minimum regulatory tangible
capital equal to 1.5% of adjusted total assets, a minimum 4% core/leverage
capital ratio, a minimum 4% tier 1 risk-based ratio, and a minimum 8% total
risk-based capital ratio to be considered "adequately capitalized."

The following is a reconciliation of capital amounts for the Savings Bank at
June 30, 1997, to the regulatory capital requirements of the bank as mandated by
FIRREA:

<TABLE>     
<CAPTION> 
                                                                                                           
                                                                                                           
                                                                            For Capital
                                          Actual                         Adequacy Purposes
                                  ----------------------    ------------------------------------------
                                    Amount       Ratio        Amount                           Ratio
                                    ------       -----        ------                           -----
<S>                               <C>           <C>        <C>                                 <C>  
Total Capital                     $4,114,000    31.75%     $1,036,640 greater than or equal to 8.0%        
 (to Risk Weighted Assets)                                                                                 
                                                                                                           
Tier 1 Capital                     3,963,000    30.58%        518,320 greater than or equal to 4.0%        
 (to Risk Weighted Assets)                                                                                 
                                                                                                           
Tier 1 Capital                     3,963,000    15.20%      1,042,720 greater than or equal to 4.0%        
 (to Average Assets)

<CAPTION> 

                                                To Be Well Capitalized Under
                                             Prompt Corrective Action Provisions
                                          ----------------------------------------
                                            Amount                           Ratio
                                            ------                           -----
<S>                                      <C>                                 <C> 
Total Capital                            $1,295,800 greater than or equal to 10.0%
 (to Risk Weighted Assets)       
                                 
Tier 1 Capital                              777,480 greater than or equal to  6.0%
 (to Risk Weighted Assets)       
                                 
Tier 1 Capital                            1,303,400 greater than or equal to  5.0%
 (to Average Assets)
</TABLE>      
    
At June 30, 1997, the institution is in the "well capitalized" category.     

NOTE 15 - LOAN COMMITMENTS

The bank had outstanding firm loan commitments as follows:

<TABLE>     
<CAPTION> 

                                                          June 30,                      December 31,
                                                     ----------------    ---------------------------------------- 
                                                          1997                1996                      1995              
                                                     ----------------    ----------------            -----------
<S>                                                   <C>                <C>                         <C> 
Unused line of credit (Expiration Nov. 5,1998)        $  282,794         $                           $
First mortgage loans                                                                                     109,000
Undistributed consumer loans                              11,522  
                                                      ----------         ----------------            -----------
                                                      $  294,316         $              0            $   109,000
                                                      ==========         ================            ===========
</TABLE>      

                                      F-18
<PAGE>
 
            LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)



NOTE 16 - CONCENTRATION OF CREDIT RISK

Most of the bank's business activity is with customers located within Henderson
and surrounding counties in Tennessee. The loan portfolio is comprised of
first-mortgage loans to residential and commercial customers and consumer loans
secured by savings accounts maintained by its customers at the company.

NOTE 17 - REORGANIZATION AND CHANGE OF CORPORATION FORM

On June 6, 1992, the Board of Directors of Lexington First Federal Savings &
Loan Bank (Lexington First) adopted a Plan of Reorganization (the Plan or
Reorganization) pursuant to which Lexington First proposed to reorganize into a
federally-chartered, mutual holding company (the Reorganization). As part of the
Reorganization, Lexington First organized Lexington First Federal Savings Bank
(the Savings Bank), a federally-chartered, stock savings bank, and transferred
substantially all of its assets and liabilities to the Savings Bank.

The reorganization was accounted for as a change in corporate form with the
historical basis of Lexington First's assets, liabilities and equity unchanged
as a result. Subsequent to the reorganization, the existing rights of Lexington
First's depositors upon liquidation as of the effective date was transferred to
the company and records are maintained to ensure that such rights receive
statutory priority in the event of a future mutual to stock conversion, or in
the more unlikely event of the company's liquidation.

See Note 1 for additional information regarding the reorganization.

NOTE 18 - STOCKHOLDERS' EQUITY

Federal regulations impose limitations on the payment of dividends and other
capital distributions (including stock repurchases and cash mergers) by the
Savings Bank. Under these regulations, a savings institution that, immediately
prior to, and on a pro forma basis after giving effect to, a proposed capital
distribution, has total capital (as defined by OTS regulation) that is equal to
or greater than the amount of its fully phased-in capital requirements (a "Tier
1 Institution") is generally permitted without OTS approval to make capital
distributions in an amount of (i) up to 100% of its net income to date during
the calendar year plus (ii) an amount that would reduce by one-half the amount
by which its total capital to assets ratio exceeded its fully phased-in capital
requirements to assets ratio at the beginning of the calendar year. The Savings
Bank meets its fully phased-in capital requirements and has been authorized to
pay dividends in accordance with the provisions of the OTS regulations discussed
above as a Tier 1 Institution. In addition to the foregoing, earnings of the
Savings Bank appropriated to bad debt reserves and deducted for federal income
tax purposes are not available for payment of cash dividends or other
distributions to stockholders without payment of taxes at the then-current tax
rate by the Savings Bank on the amount of earnings deemed to be removed from the
reserves for such distribution.
    
During 1997 the Savings Bank declared cash dividends of $89,134 including
$54,000 payable to the Lexington First Federal Mutual Holding Company. During
1996 the Savings Bank declared cash dividends of $178,395 including $108,000
payable to the Holding Company. During 1995 the Savings Bank declared cash
dividends of $178,398 including $108,000 payable to the Holding Company. The
Holding Company has requested and received approval from the Office of Thrift
Supervision to waive payment of its dividends. These dividends that have been
waived may not be used to pay dividends to other stockholders.     

                                      F-19
<PAGE>
 
            LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 19 - EARNINGS PER SHARE
    
Net income per share of common stock for the periods ended June 30, 1997 and
1996 of $0.59 and $0.67, and the years ended December 31, 1996 and 1995 of $0.88
and $1.00, was computed by dividing the net income by the weighted average
number of shares outstanding for the periods.     


NOTE 20 - EMPLOYEE STOCK OPTION AND STOCK OWNERSHIP PLANS

In conjunction with the reorganization, the company established a stock option
plan under which a total of 7,997 common shares were reserved for options. The
plan establishes the exercise price of the options at least equal to the market
value of the company's common stock on the date of grant ($10). At December 31,
1995, all shares granted under the stock option plan were exercised and the
shares issued.

Also, in conjunction with the reorganization, the company established an
Employee Stock Ownership Plan (ESOP), under which the company will make annual
contributions to a trust for the benefit of eligible employees. To be eligible,
an employee must be 21 years of age and have completed at least one year of
service. The contributions may be in the form of cash, or common shares of the
company. The amount of the annual contribution is at the discretion of the Board
of Directors of the company. Initially, the ESOP acquired 6,400 shares of the
company's common stock financed by $64,000 in borrowings by the ESOP.

During the year ended December 31, 1994, the Board of Directors approved the
dissolution of the ESOP because of the high cost of administration. The
institution made contributions to the plan of $26,000 in 1994, and paid expenses
associated with the plan of approximately $12,000. The ESOP plan paid off the
note payable outstanding and distributed its assets to the participants in 1996.

NOTE 21 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated fair values of the Savings Bank's financial instruments are as
follows:

<TABLE>     
<CAPTION> 
                                                     June 30, 1997
                                       ---------------------------------
                                          Carrying                Fair
                                           Amount                Value
                                       ------------           ----------
<S>                                    <C>                    <C> 
Financial Assets:
  Cash & cash  equivalents             $  1,015,438           $1,015,438
  Time deposits                           1,750,000            1,750,000
  Investments securities                  2,521,899            2,497,280
  Mortgage-backed securities              3,485,950            3,463,034
  Loans, net of allowance                17,309,464           17,629,767
  Accrued interest receivable                88,892               88,892

Financial liabilities:
  Deposits                               21,687,208           21,615,283
  Advances from FHLB                        897,090              899,960
  Accrued interest payable                  167,475              167,475
</TABLE>      

                                      F-20
<PAGE>
 
            LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 21 - FAIR VALUE OF FINANCIAL INSTRUMENTS (Cont.)

<TABLE> 
<CAPTION> 
                                                                     December 31,
                                        ----------------------------------------------------------------------- 
                                                      1996                                   1995        
                                        ---------------------------------      --------------------------------
                                            Carrying             Fair             Carrying             Fair
                                             Amount             Value              Amount             Value
                                        -------------      --------------      -------------      -------------
<S>                                     <C>                <C>                 <C>                <C> 
Financial Assets:
  Cash and cash equivalents             $     542,045      $      542,045      $     611,572      $     611,572
  Time deposits                               850,000             850,000          1,150,000          1,150,000
  Investment securities                     4,058,864           4,080,955          5,454,889          5,498,999
  Mortgage-backed securities                3,342,509           3,345,589          3,652,707          3,658,396
  Loans, net of allowance                  16,205,224          16,636,283         14,511,627         14,933,199
  Accrued interest receivable                 105,365             105,365            116,273            116,273

Financial Liabilities:
  Deposits                                 20,637,964          20,679,461         20,981,665         21,023,853
  Advances from FHLB                          955,393           1,008,458            970,700          1,024,615
  Accrued interest payable                    155,765             155,765            162,818            162,818
</TABLE> 

The carrying amounts in the preceding table are included in the statement of
financial condition under the applicable captions.

NOTE 22 - IMPACT OF NEW ACCOUNTING STANDARDS
    
Accounting by Creditors for Impairment of a Loan - Income Recognition and
Disclosures. The Bank adopted on January 1, 1995 Statements of Financial
Accounting Standards Nos. 118 and 114. SFAS No. 114 requires that a certain
impaired loans be measured based on the present value of expected future cash
flows discounted at each loan's original effective interest rate. As a practical
expedient, impairment may be measured based on the loan's observable market
price or the fair value of the collateral if the loan is collateral dependent.
When the measure of the impaired loan is less than the recorded investment in
the loan, the impairment is recorded through a valuation allowance. The Bank had
previously measured the allowance for loan losses using methods similar to those
prescribed in SFAS No. 114. As a result of adopting these statements, no
additional provision to the allowance for loan losses was required as of January
1, 1995. Based on the Bank's loan portfolio composition, which primarily
consists of one-to-four family residential mortgages, which are exempt from SFAS
No. 114 when evaluated collectively for impairment as is done by the Bank, the
Bank had no loans designated as impaired under the provisions of SFAS No.
114 at January 1, 1995.     

Disclosure of Derivative Financial Instruments. In October, 1994, the Financial
Accounting Standards Board ("FASB") issued SFAS No. 119 "Disclosure about
Derivative Financial Instruments and Fair Value of Financial Instruments". This
statement addresses the disclosures of derivative financial instruments
including the face amount, nature and terms. For derivatives held for trading,
disclosure of average and period end fair values and disaggregated gains and
losses is required. For derivatives held for purposes other than trading,
disclosure of objectives, strategies, policies on reporting and income
recognition method is required. This statement is effective for financial
statements for fiscal years ending after December 15, 1995. Currently the Bank
does not own any derivative financial instruments and therefore SFAS No. 119
should not have any impact on the financial statements.

                                      F-21
<PAGE>
 
            LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)



NOTE 22 - IMPACT OF NEW ACCOUNT STANDARDS (Cont.)


Impairment of Long-Lived Assets. In March 1995, the "FASB" issued Statement of
Financial Accounting Standards issued SFAS No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of."
This statement establishes accounting standards for the impairment of long-lived
assets and certain identifiable intangibles, and goodwill related to those
assets to be held and used and for long-lived assets and certain identifiable
intangibles to be disposed of. This statement requires that long-lived assets
and certain identifiable intangibles to be held and used by an entity be
reviewed for impairment whenever events or changes in circumstances indicated
that the carrying amount of an asset may not be recoverable. In performing the
review for recoverability, the entity should estimate the future cash flows
expected to result from the use of the asset and its eventual disposition. If
the sum of the expected future cash flows (undiscounted and without interest
charges) is less than the carrying amount of the asset, an impairment loss is
recognized. Otherwise, an impairment loss is not recognized. Measurement of an
impairment loss for long-lived assets and identifiable intangibles that an
entity expects to hold and use should be based on the fair values of the assets.
This statement is effective for financial statements for fiscal years beginning
after December 15, 1995. The impact on the financial statements for
implementation of the statement is not expected to be material.

Mortgage Servings Rights. In May 1995, the FASB issued SFAS No. 122, "Accounting
for Mortgage Servicing Rights." This Statement amends SFAS No. 65, "Accounting
for Certain Mortgage Banking Activities" to require that a mortgage banking
enterprise recognize as separate assets, rights to service mortgage loans for
others, however those servicing rights are acquired. The total cost of the
mortgage loans to be sold should be allocated between the mortgage servicing
rights and the loans based on their relative fair values if it is practicable to
estimate those fair values. If not, the entire cost should be allocated to the
mortgage loans. This statement applies prospectively in fiscal years beginning
after December 15, 1995. The impact on the financial statements for
implementation of the Statement is not expected to be material based on the
Bank's current operating activities.

Accounting for Stock-Based Compensation. In October, 1995, the Financial
Accounting Standards Board issued SFAS No. 123, "Accounting for Stock-Based
Compensation to Employees." This Statement encourages entities to adopt the fair
value based method of accounting for employee stock options or other stock
compensation plan. However, it allows an entity to measure compensation cost for
these plans using the intrinsic value based method of accounting prescribed by
APB Opinion No. 25, "Accounting for Stock Issued to Employees." Under the fair
value based method, compensation cost is measured at the grant date based on the
value of the award and is recognized over the service period, which is usually
the vesting period. Under the intrinsic value based method, compensation cost is
the excess of the quoted market price of the stock at the grant date over the
amount an employee must pay to acquire the stock. Most fixed stock option
plans-the most common type of stock compensation plan-have no intrinsic value at
grant date and under Opinion No. 25 no compensation cost is recognized for them.
Compensation cost is recognized for other types of stock based compensation
plans under Opinion No. 25, including plans with variable, usually
performance-based features. This Statement requires that an employer's financial
statements include certain disclosures about stock-based employee compensation
arrangements regardless of the method used to account for them. This Statement
is effective for transactions entered into for fiscal years that begin after
December 15, 1995. The Bank has not determined which method it will use to
account for the options at this time and has not estimated the effect of
adoption on the Bank's financial condition or results of operations.

                                      F-22
<PAGE>
 
            LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)
    
                     NOTES TO FINANCIAL STATEMENTS (CONT.)     



NOTE 22 - IMPACT OF NEW ACCOUNTING STANDARDS (Cont.)


Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities. In June, 1996, the Financial Accounting Standards Board issued
SFAS No. 125 "Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities", which superseded FASB NO.122. SFAS No. 127
defers certain provisions of SFAS No. 125 for one year. FASB No. 125 provides
accounting and reporting standards for transfers and servicing of financial
assets and extinguishments of liabilities based on consistent application of
financial assets, an entity recognizes the financial and servicing assets it
controls and the liabilities it has incurred, derecognizes financial assets when
control has been surrendered, and derecognizes liabilities when extinguished.
This statement is effective for transfers and servicing of financial assets and
extinguishments of liabilities occurring after December 31, 1996, and is to be
applied prospectively. Earlier or retroactive application is not permitted. The
Bank will adopt the provision of the Standard on January 1, 1997. Based on the
Bank's current operating activities, management does not believe that the
adoption of this statement will have a material impact on the Bank's financial
condition or results of operations.


NOTE 23 - THE CONVERSION (UNAUDITED)

On April 12, 1997, the Board of Directors of the Savings Bank and the Mutual
Holding Company adopted a Plan of Conversion and Agreement and Plan of
Reorganization (Plan). Pursuant to the Plan, (1) the Mutual Holding Company will
convert to an interim federal stock savings bank and simultaneously merge into
the Savings Bank, the Mutual Holding Company will cease to exist and the 135,000
shares or 60.5% of the outstanding shares of the Savings Bank's common stock
held by the Mutual Holding Company will be cancelled, and (2) the Savings Bank
will then merge into an interim institution (Interim) to be formed as a
wholly-owned subsidiary of Lexington First Federal Mutual Holding Company (the
Company), a newly formed Tennessee corporation formed in connection with the
reorganization, with the Bank being the surviving entity; and, (3) the
outstanding shares of the Bank's common stock (other than those held by the
Mutual Holding Company, which will be cancelled) will be converted into shares
of common stock of the Company pursuant to a ratio that will result in the
holders of such shares owning in the aggregate approximately the same percentage
of the Company as they owned of the Bank. The Company will then offer for sale
pursuant to the Plan additional shares equal to 60.5% of the common shares of
the Company. Consummation of the Plan is subject to (i) the approval of the
members of the Mutual Holding Company, (ii) the stockholders of the Bank, and
(iii) various regulatory agencies. Pursuant to the Plan, shares of the Company's
common stock are expected to be offered initially for subscription by eligible
members of the Company, eligible employee benefit plans of the Company and the
Bank, and certain other persons, including stockholders of the Bank, as of
specified dates subject to various subscription priorities as provided in the
Plan. The common stock will be offered at a price to be determined by the Board
of Directors based upon an appraisal to be made by an independent appraisal
firm. The exact number of shares to be offered will be determined by the Board
of Directors in conjunction with the determination of the price at which the
shares will be sold. Any stock not purchased in the subscription offering will
be sold in a community offering to be commenced simultaneously with the
subscription offering or, if necessary, in a syndicated community offering.

                                      F-23
<PAGE>
 
            LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 23 - THE CONVERSION (UNAUDITED) (Cont.)

The Plan provides that when the conversion is completed, a "Liquidation Account"
will be established in an amount equal to the amount of any dividends waived by
the Mutual Holding Company plus the greater of (1) the retained earnings of the
Bank as of March 31, 1992, the date of the latest Statement of Financial
Condition contained in the final offering circular utilized in the formation of
the Mutual Holding Company or (2) 60.5% of the Bank's total stockholders' equity
as reflected in its latest statement of financial condition in the final
prospectus utilized in the conversion. The Liquidation Account is established to
provide a limited priority claim to the assets of the Bank to qualifying
depositors as of specified dates (Eligible Account Holders and Supplemental
Eligible Account Holders) who continue to maintain deposits in the Bank after
the conversion. In the unlikely event of a complete liquidation of the Bank, and
only in such an event, Eligible Account Holders and Supplemental Account Holders
would receive from the Liquidation Account a liquidation distribution based on
their proportionate share of the then total remaining qualifying deposits.

Current regulations allow the Bank to pay dividends on its stock after the
conversion if its regulatory capital would not thereby be reduced below the
amount then required for the aforementioned Liquidation Account. Also, capital
distribution regulations limit the Bank's ability to make capital distribution
which include dividends, stock redemptions or repurchases, cash-out mergers,
interest payments on certain convertible debt, and other transactions charged to
the capital account based on their capital level and supervisory condition.
Federal regulations also preclude, (i) any repurchase of the stock of the
Company for one year after the conversion, and (ii) any repurchase of the stock
of the Company, in the second or third year after the conversion unless such
repurchase is pursuant to an offer made on a pro rata basis to all stockholders
and with prior approval of the Office of Thrift Supervision or pursuant to an
open-market stock repurchase program that complies with certain regulatory
criteria including such purchases to not more that 5% of the stock of the
Company unless otherwise approved by the Office of Thrift Supervision.
    
The Bank has retained the services of both a financial advisor and legal counsel
for the specific purpose of implementing the Plan. Costs relating to the
conversion will be deferred and, upon conversion, such costs and any additional
costs will be charged against the proceeds from the sale of stock. As of June
30, 1997 the Bank had deferred costs of $30,525 related to the conversion
included in other assets. If the conversion is not completed, any deferred costs
will be charged to the operations.     

                                      F-24
<PAGE>
 
No dealer, salesman or any other person has been authorized to give any
information or to make any representation other than as  contained in this
Prospectus in connection with the offering made hereby, and, if given or made,
such information shall not be relied upon as having been authorized by the
Company, the Bank or Trident Securities.  This Prospectus does not constitute an
offer to sell or a solicitation of an offer to buy any of the securities offered
hereby to any person in any jurisdiction in which such offer or solicitation is
not authorized or in which the person making such offer or solicitation is not
qualified to do so, or to any person to whom it is unlawful. Neither the
delivery of this Prospectus nor any sale hereunder shall under any circumstances
create any implication that there has been no change in the affairs of the
Company or the Bank since any of the dates as of which information is furnished
herein or since the date hereof.

                       TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                      Page
                                                      ----
<S>                                                   <C> 
Summary .............................................    i
Selected Financial and Other Data....................(xiii)
    
Recent Developments.................................. (xvi)      
Risk Factors.........................................    1
Community National Corporation.......................    7
Lexington First Federal Savings Bank.................    8
Lexington First Federal Mutual Holding Company.......    9
Community National Bank of Tennessee.................    9
Use of Proceeds......................................    9
Dividend Policy......................................   10
Market for the Common Stock..........................   11
Capitalization.......................................   12
Regulatory Capital...................................   14
Pro Forma Data.......................................   15
Lexington First Federal Savings Bank
  Statements of Operations...........................   20
Management's Discussion and Analysis of Financial
  Condition and Results of Operations................   21
Business of the Company..............................   31
Business of the Bank.................................   31
Regulation...........................................   49
Taxation.............................................   64
Management of the Company............................   65
Management of the Bank...............................   65
Beneficial Ownership of Capital Stock................   73
The Conversion.......................................   74
Comparison of Stockholders' Rights...................   97
Restrictions on Acquisition of the Company...........  105
Description of Capital Stock of the Company..........  106
Experts..............................................  107
Legal Matters........................................  108
Additional Information...............................  108
Index to Financial Statements........................  109
 
</TABLE>

  Until _______,  1997 (90 days after the date of this Prospectus), all dealers
effecting transactions in the registered securities, whether or not
participating in this distribution, may be required to deliver a prospectus.
This is in addition to the obligation of dealers to deliver a prospectus when
acting as underwriters and with respect to their unsold allotments or
subscriptions.


                               COMMUNITY NATIONAL
                                 CORPORATION

                              (HOLDING COMPANY FOR
                            LEXINGTON FIRST FEDERAL
                              FEDERAL SAVINGS BANK
                                   TO BECOME
                            COMMUNITY NATIONAL BANK
                                 OF TENNESSEE)







                              UP TO _______ SHARES

                                  COMMON STOCK



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



                            TRIDENT SECURITIES, INC.



                               ____________, 1997
<PAGE>
 
                PART II: INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

          The directors and officers of the Company are entitled to
indemnification in certain circumstances.  Such indemnification arises from
Article XIII of the Company's Charter and the Tennessee Business Corporation
Act.  In addition, the Bank currently maintains a directors and officers
liability policy to which the Company will become party.
These provisions are described briefly below.

ARTICLE XIII OF THE CHARTER

          Article XIII of the Company's Charter provides that directors,
officers, employees and agents may be indemnified in certain circumstances
against liability which they may incur in their capacities.  Article XIII
requires that the Company indemnify any director who is made a party to any
threatened, pending, or completed action, suit or proceeding, whether civil,
criminal, administrative, or investigative ("proceeding"), because he is or was
a director against liability incurred in such proceeding as long as he conducted
himself in good faith, he reasonably believed, (i) in the case of conduct in his
official capacity with the Company, that his conduct was in the Company's best
interests and (ii) in all other cases, that his conduct was at least not opposed
to its best interests; and, in the case of any criminal proceeding, he had no
reasonable cause to believe his conduct was unlawful.  The Company must also
indemnify any director and any officer who is not a director if he was wholly
successful, on the merits or otherwise, in the defense of any proceedings to
which he was a party because he is or was a director or officer of the Company
against reasonable expenses incurred by him in connection with the proceeding.
However, the Company may not indemnify a director in connection with a
proceeding by or in the right of the Company in which the director was adjudged
liable to the Company or in connection with any other proceeding charging
improper personal benefit to him, whether or not involving action in his
official capacity, in which he was adjudged liable on the basis that personal
benefit was improperly received by him.

          Article XIII permits the Company to pay the reasonable expenses
incurred by a director who is a party to a proceeding in advance of final
disposition of the proceeding as long as: (1) the director furnishes the Company
a written affirmation of his good faith belief that he has met the requisite
standard of conduct; (2) he provides the Company with a written undertaking to
repay such amounts if it is ultimately determined that he is not entitled to
indemnification; and (3) a determination is made based on the facts then known,
that indemnification is permissible.

          The Company may not indemnify a director unless authorized in the
specific case after a determination has been made that indemnification of the
director is permissible in the circumstances because he has met the required
standards.  The determination must be made: (1)  by the board of directors by
majority vote of a quorum consisting of directors not at the time parties to the
proceeding; (2) if a quorum cannot be obtained, by majority vote of a committee
duly designated by the board of directors (in which designation directors who
are parties may participate), consisting solely of two or more directors not at
the time parties to the proceeding; (3) by independent special legal counsel; or
(4) by the shareholders, but shares owned by or voted under the control of
directors who are at the time parties to the proceeding may not be voted on the
determination.

          The Company may indemnify and advance expenses to an officer, employee
or agent of the Company who is not a director to the same extent as a director.

TENNESSEE BUSINESS CORPORATION ACT

          The Tennessee Business Corporation Act requires Tennessee corporations
such as the Company to indemnify a director who was wholly successful, on the
merits or otherwise, in the defense of any proceeding to which he was a party
because he is or was a directors of the corporation against reasonable expenses
incurred by him, unless the 

                                      II-1
<PAGE>
 
corporation's charter provides otherwise. The Tennessee Business Corporation Act
also generally permits Tennessee corporations to indemnify directors and
officers in the same manner as Article XIII of the Company's Charter provides.
In no event, however, may a Tennessee corporation indemnify a director if a
judgment or other final adjudication adverse to the director establishes his
liability: (i) for any breach of the duty of loyalty to the corporation or its
stockholders; (ii) for acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of law; or (iii) for the approval
of unlawful distributions.

DIRECTORS AND OFFICERS LIABILITY INSURANCE

          Pursuant to its Charter and Tennessee law, the Company is permitted to
purchase and maintain insurance on behalf of an individual who is or was a
director, officer, employee, or agent of the Company.  The Bank currently
maintains such a policy and it is intended that the Company will become a party
to such policy.

ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
<TABLE>
<CAPTION>
 
                   <S>                                              <C>
                   Underwriting Fees and Expenses.................  $ 85,000
                   Legal Fees and Expenses........................    90,000
                   Printing, Postage and Mailing..................    40,000
                   Accounting Fees and Expenses...................    40,000
                   Appraisal and Business Plan Fees and Expenses..    30,000
                   Blue Sky Filing Fees and Expenses
                     (including legal counsel)....................    10,000
                   Federal Filing Fees (OTS and SEC)..............    12,000
                   Conversion Agent Fees..........................     7,000
                   Stock Transfer Agent fees and certificates.....     5,000
                   Other Expenses.................................    31,000
                                                                    --------
                    Total.........................................  $350,000
                                                                    ========
 
</TABLE>
ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES.

      Not applicable.


ITEM 27.  EXHIBITS:

      The exhibits schedules filed as a part of this registration statement
are as follows:
    
* 1.1  Form of Agency Agreement with Trident Securities, Inc.       

* 1.2  Engagement Letter with Trident Securities, Inc.

* 2    Plan of Conversion and Agreement and Plan of Reorganization (Exhibit A to
       Proxy Statement filed as Exhibit 99.2)

* 3.1  Charter of Community National Corporation

* 3.2  Bylaws of Community National Corporation

* 4    Form of Common Stock Certificate of Community National Corporation

* 5    Opinion of Housley Kantarian & Bronstein, P.C. regarding legality of
       securities being registered

                                      II-2
<PAGE>
 
* 8.1  Federal Tax Opinion of Housley Kantarian & Bronstein, P.C.       
    
* 8.2  State Tax Opinion       

* 8.3  Opinion of Ferguson & Company as to the value of subscription rights for
       tax purposes
    
* 10.1 Form of Employment Agreement between Lexington First Federal Savings Bank
       and Howard W. Tignor as Amended and Restated       

* 10.2 Form of Guaranty Agreement between Community National Corporation and
       Howard W. Tignor

* 10.3 Proposed Community National Corporation Deferred Compensation Plan

* 10.4 Proposed Community National Corporation 1998 Stock Option and Incentive
       Plan

* 10.5 Proposed Community National Corporation 1998 Management Recognition Plan
       and Trust

  23.1 Consent of Arnold, Spain & Company, P.C.

* 23.2 Consent of Housley Kantarian & Bronstein, P.C. (in opinion filed as
       Exhibit 8.1)
    
* 23.3 Consent of Ferguson & Company             

* 24   Power of Attorney
    
* 27   Financial Data Schedule       

* 99.1 Proxy statement and form of proxy for solicitation of stockholders of
       Lexington First Federal Savings Bank

* 99.2 Proxy Statement and form of proxy for solicitation of members of 
       Lexington First Federal Mutual Holding Company
       
* 99.3 Appraisal Report              

* 99.4 Form of Stock Order Form and Form of Certification

* 99.5 Miscellaneous Marketing Materials

- --------------------
* Previously filed.


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 

                                      II-3
<PAGE>
 
                of securities offered (if the total dollar value of securities
                offered would not exceed that which was registered) and any
                deviation from the low or high end of the estimated maximum
                offering range may be reflected in the form of prospectus filed
                with the Commission pursuant to Rule 424(b) if, in the
                aggregate, the changes in volume and price represent no more
                than a 20 percent change in the maximum aggregate offering price
                set forth in the "Calculation of Registration Fee" table in the
                effective registration statement.

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

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

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

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

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Act") may be permitted to directors, officers and controlling
persons of the small business issuer pursuant to the foregoing provisions, or
otherwise, the small business issuer has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Securities Act, and is therefore, unenforceable.

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

                                      II-4
<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 amended
registration statement to be signed on its behalf by the undersigned, in the
City of Lexington, State of Tennessee, on October 21, 1997.            

                                        COMMUNITY NATIONAL CORPORATION


                                        By: /s/ Howard W. Tignor
                                           -------------------------------------
                                           Howard W. Tignor
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)


     In accordance with the requirements of the Securities Act of 1933, this
amended registration statement has been signed by the following persons in the
capacities and on the dates stated.
<TABLE>        
<CAPTION>
 
       Signatures                         Title                       Date
- -------------------------  -----------------------------------  ----------------
<S>                        <C>                                  <C>
 
/s/ Howard W. Tignor       President, Chief Executive Officer   October 21, 1997
- -------------------------
Howard W. Tignor           and Director  (Principal Executive,
                           Financial and Accounting Officer)
 
* /s/ Charlie H. Walker    Chairman of the Board                October 21, 1997
- -------------------------
Charlie H. Walker
 
* /s/ Arba Milam Taylor    Director, Secretary and Treasurer    October 21, 1997
- -------------------------
Arba Milam Taylor
 
* /s/ Pope Thomas          Director and Vice President          October 21, 1997
- -------------------------
Pope Thomas
 
* /s/ Stephen M. Lowry     Director                             October 21, 1997
- -------------------------
Stephen M. Lowry
 
* /s/ Stephen M. Milam     Director                             October 21, 1997
- -------------------------
Stephen M. Milam
 
* /s/ Robert C. Thomas     Director                             October 21, 1997
- -------------------------
Robert C. Thomas
 
* /s/ Richard Walker       Director                             October 21, 1997
- -------------------------
Richard Walker
 
* /s/ Pat Carnal           Director                             October 21, 1997
- -------------------------
Pat Carnal
</TABLE>             

*  By: /s/ Howard W. Tignor
       --------------------
     Howard W. Tignor
     Attorney-in-Fact

                                      II-5

<PAGE>
 
                                                                    Exhibit 23.1

                         ARNOLD, SPAIN & COMPANY, P.C.
                         CERTIFIED PUBLIC ACCOUNTANTS
                           914 NORTH HIGHLAND AVENUE
                          JACKSON, TENNESSEE   38301
BILLY SPAIN, C.P.A.          _____________          MEMBERS:
WINSTON TRUETT, C.P.A.                              AMERICAN INSTITUTE OF
MICHAEL HEWITT, C.P.A.       901-427-8571           CERTIFIED PUBLIC ACCOUNTANTS
   ________________        FAX 901-424-5701
                                                    TENNESSEE SOCIETY OF
KRISTI MCNEILL, C.P.A.                              CERTIFIED PUBLIC ACCOUNTANTS
AMY CREIGHTON, C.P.A.
GRADY ARNOLD, C.P.A., RETIRED                       AICPA DIVISION OF FIRMS




Board of Directors
Lexington First Federal Mutual
  Holding Company
Lexington, TN  38351

                         INDEPENDENT AUDITOR'S CONSENT

We consent to the reference to our firm under the caption "Experts" and to the
use of our report dated February 24, 1997, on the consolidated financial
statements of Lexington First Federal Mutual Holding Company, to the
Registration Statement (Form SB-2), Application for Conversion (Form AC), and
related Prospectus, and any amendments thereto, of Community National
Corporation.



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


    
October 21, 1997            


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission