GB&T BANCSHARES INC
S-4, 1999-12-20
STATE COMMERCIAL BANKS
Previous: NORWEST ASSET SECURITIES CORP MOR PAS THR CERT SER 1998-8 TR, 10-K/A, 1999-12-20
Next: MIIX GROUP INC, 8-K, 1999-12-20



                                                            File No. ___________

    As filed with the Securities and Exchange Commission on _________, 1999.
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   ----------

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                   ----------

                              GB&T BANCSHARES, INC.
               (Exact name of issuer as specified in its charter)
<TABLE>
<CAPTION>
<S>                                    <C>                            <C>
            GEORGIA                               6712                      58-2400756
(State or other jurisdiction of       (PRIMARY STANDARD INDUSTRIAL       (I.R.S. EMPLOYER
incorporation or organization)         CLASSIFICATION CODE NUMBER)    IDENTIFICATION NUMBER)
</TABLE>

                         500 JESSE JEWELL PARKWAY, S.E.
                           GAINESVILLE, GEORGIA 30501
                                 (770) 532-1212
    (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                  OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                                 RICHARD A. HUNT
                              GB&T BANCSHARES, INC.
           500 JESSE JEWELL PARKWAY, S.E., GAINESVILLE, GEORGIA 30501
                                 (770) 532-1212
            (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)

                                   COPIES TO:
<TABLE>
<CAPTION>
<S>                                     <C>                                     <S>
           Gilbert Davis                       F. Sheffield Hale                    Samuel L. Oliver
     Sims, Moss, Kline & Davis              Kilpatrick Stockton LLP            Hulsey, Oliver & Mahar, LLC
     1000 Abernathy Road, N.E.         1100 Peachtree Street, Suite 2800          200 E. Butler Parkway
400 Northpark Town Center, Suite 310      Atlanta, Georgia 30309-4530          Gainesville, Georgia 30503
       Atlanta, Georgia 30328                    (404) 815-6500                      (770) 532-6312
           (770) 481-7200
</TABLE>

                                   ----------

APPROXIMATE  DATE OF  COMMENCEMENT OF THE PROPOSED SALE OF THE SECURITIES TO THE
PUBLIC:  The exchange of the  Registrant's  shares for shares of Common Stock of
UB&T Financial  Services  Corporation  will take place upon  consummation of the
merger of UB&T Financial Services Corporation into the Registrant.

                                   ----------

         If the  securities  being  registered on this Form are being offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. |_|

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

         If this  form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) 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. |_| ____________________

<TABLE>
<CAPTION>

                                                  CALCULATION OF REGISTRATION FEE
================================================================================================================================
  Title of Each Class of          Amount to be           Proposed Maximum            Proposed Maximum             Amount of
Securities to be Registered        Registered        Offering Price per Share    Aggregate Offering Price      Registration Fee
- ---------------------------        ----------        ------------------------    ------------------------      ----------------

<S>                                <C>                          <C>                         <C>                    <C>
Common Stock, par value            712,038 <F1>                 <F2>                        <F2>                   $1,327.10
$5.00 per share
================================================================================================================================
<FN>
<F1> The number of shares of GB&T Bancshares, Inc. common stock being registered
hereunder is based upon the  anticipated  maximum number of such shares required
to consummate the proposed merger of UB&T Financial  Services  Corporation  into
the  Registrant.  The  Registrant  will remove from  registration  by means of a
post-effective  amendment  any shares  being  registered  that are not issued in
connection with such merger.
<F2> In accordance with Rule 457(f)(2),  the  registration fee is based upon the
maximum number of shares of common stock of UB&T Financial Services  Corporation
that may be received by the Registrant  pursuant to the merger (426,370  shares)
multiplied by the book value per share of UB&T Financial Services Corporation as
of September 30, 1999 ($11.79).
</FN>
</TABLE>

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  THIS  REGISTRATION  STATEMENT  SHALL  BECOME
EFFECTIVE ON SUCH DATE AS THE  COMMISSION  ACTING  PURSUANT TO SAID SECTION 8(A)
MAY DETERMINE.
________________________________________________________________________________

<PAGE>

PROPOSED MERGER OF UB&T FINANCIAL SERVICES CORPORATION AND GB&T BANCSHARES, INC.

Dear Shareholder:

         The Boards of Directors of UB&T Financial Services Corporation and GB&T
Bancshares,  Inc.  have agreed on a merger  transaction  that will result in the
combination of UB&T and GB&T. The UB&T  shareholders  are being asked to approve
the  merger.  The GB&T  shareholders,  while not  required to approve the merger
under  Georgia  law,  are required  under  NASDAQ  listing  rules to approve the
issuance of shares of GB&T stock since the  proposed  issuance may exceed 20% of
GB&T's outstanding stock.

         If  the merger is approved,  UB&T shareholders  will receive,  for each
share of UB&T  common  stock they own,  that  multiple of a share of GB&T common
stock  equal to $30.00  divided  by a base  period  trading  price  equal to the
average  daily last sale  prices for GB&T  common  stock for the 60  consecutive
calendar days  preceding the closing of the merger on which the GB&T shares were
traded.  The merger  agreement  provides,  however,  that for the purpose of the
conversion,  if the base period trading price is greater than $30.00, it will be
deemed to be $30.00,  and if it is less than  $18.00,  the base  period  trading
price will be deemed to be $18.00.  The effect of this limitation is to create a
range of  exchange  ratios of  between 1 and 1.67  shares of GB&T stock for each
share of UB&T stock.  GB&T  shareholders  will  continue to hold their  existing
shares of GB&T common stock.  On ________,  the day prior to the mailing of this
proxy statement,  the average of the 60 day period was _______, which would have
created an exchange ratio of _______ shares of GB&T stock for each share of UB&T
stock if the merger  occurred on that date.  Based upon  426,370  shares of UB&T
currently outstanding,  GB&T expects to issue between 426,370 and 712,038 shares
of its common stock in connection with the merger,  or approximately  20% to 34%
of the GB&T stock that will be outstanding  after the merger.  GB&T common stock
is traded on the NASDAQ National Market System under the symbol "GBTB."

         AFTER CAREFUL  CONSIDERATION,  THE BOARDS OF DIRECTORS OF GB&T AND UB&T
HAVE  DETERMINED  THAT THE MERGER IS IN THE BEST  INTERESTS OF THEIR  RESPECTIVE
SHAREHOLDERS.  THE UB&T BOARD UNANIMOUSLY  RECOMMENDS VOTING FOR APPROVAL OF THE
MERGER AGREEMENT AND THE GB&T BOARD  UNANIMOUSLY  RECOMMENDS VOTING FOR APPROVAL
OF THE GB&T  STOCK  ISSUANCE.  YOUR  VOTE IS VERY  IMPORTANT  BECAUSE  WE CANNOT
COMPLETE THE MERGER UNLESS THE SHAREHOLDERS OF UB&T APPROVE THE MERGER AGREEMENT
AND THE GB&T SHAREHOLDERS  APPROVE THE ISSUANCE OF GB&T COMMON STOCK PURSUANT TO
THE MERGER AGREEMENT.

         We have each scheduled special meetings for our shareholders to vote on
their  respective  issues.  Whether  or not you plan to attend  the  shareholder
meeting,  please take the time to vote by  completing  and mailing the  enclosed
proxy card to us. If you sign, date, and mail your proxy card without indicating
how you want to  vote,  your  proxy  will be  counted  as a vote in favor of the
transaction.  If you do not return your card,  the effect will be a vote against
the proposed transaction.  If your shares are held by a broker in "street name,"
you must instruct your broker to be able to vote.  The date,  time, and place of
the special meeting are as follows:

    For GB&T shareholders: [_________________], 2000, at  [______].m.
                           500 Jesse Jewell Parkway, S.E., Gainesville, Georgia

    For UB&T shareholders: [_________________], 2000, at [______].m.
                           129 East Elm Street, Rockmart, Georgia

         The document  accompanying this letter contains additional  information
regarding the merger agreement,  the proposed merger, and the two companies.  WE
ENCOURAGE YOU TO READ THIS ENTIRE DOCUMENT CAREFULLY,  INCLUDING A DISCUSSION OF
THE "RISK FACTORS"  BEGINNING ON PAGE ___. The UB&T and GB&T Boards of Directors
strongly support this strategic combination between GB&T and UB&T and appreciate
your prompt attention to this very important matter.

- -----------------------------               -----------------------------------
F. Abit Massey                              Dan Forsyth
Chairman, Board of Directors                Chairman, Board of Directors
GB&T Bancshares, Inc.                       UB&T Financial Services Corporation

NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION  HAS  APPROVED OR  DISAPPROVED  THESE  SECURITIES  OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS PROXY  STATEMENT/PROSPECTUS.  ANY REPRESENTATION TO
THE  CONTRARY  IS A  CRIMINAL  OFFENSE.  SHARES  OF THE  COMMON  STOCK  OF  GB&T
BANCSHARES, INC. ARE EQUITY SECURITIES AND ARE NOT SAVINGS ACCOUNTS OR DEPOSITS.
INVESTMENT IN SHARES OF GB&T COMMON STOCK IS NOT INSURED BY THE FEDERAL  DEPOSIT
INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

THE DATE OF THIS  PROXY  STATEMENT/PROSPECTUS  IS  __________,  1999,  AND IT IS
EXPECTED TO BE FIRST MAILED TO SHAREHOLDERS ON OR ABOUT ____________, 1999.

<PAGE>

                              GB&T Bancshares, Inc.
                         500 Jesse Jewell Parkway, S.E.
                           Gainesville, Georgia 30501
              -----------------------------------------------------

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                       TO BE HELD ON _______________, 2000
              -----------------------------------------------------

         A special meeting of shareholders of GB&T Bancshares, Inc. will be held
at the offices of Gainesville Bank & Trust on _______________________,  2000, at
_______ __.m., at 500 Jesse Jewell Parkway, S.E., Gainesville,  Georgia, for the
following purposes:

         (1)     to vote on the issuance of between  426,370 and 712,038  shares
                 of  common  stock,  par  value  $5.00  per  share,  of  GB&T in
                 connection  with  the  Agreement  and  Plan of  Reorganization,
                 pursuant  to  which  UB&T  Financial  Services  Corporation,  a
                 Georgia corporation,  will merge with and into GB&T Bancshares,
                 Inc., a Georgia corporation,  as more particularly described in
                 the enclosed proxy statement; and

         (2)     to  transact  other  business as may  properly  come before the
                 special meeting or any adjournments of the meeting.

        The  GB&T  Board  of   Directors   unanimously   recommends   that  GB&T
shareholders vote for the proposal to approve and adopt the merger agreement and
the stock issuance.

        THIS PROXY  STATEMENT/PROSPECTUS  INCORPORATES  IMPORTANT  BUSINESS  AND
FINANCIAL  INFORMATION  THAT IS NOT INCLUDED IN OR DELIVERED WITH THIS DOCUMENT.
THIS INFORMATION IS AVAILABLE WITHOUT CHARGE TO ALL SHAREHOLDERS UPON WRITTEN OR
ORAL REQUEST  MADE TO:  SAMUEL L. OLIVER,  CORPORATE  SECRETARY,  P.O. BOX 2760,
GAINESVILLE,  GEORGIA  30503-2760,  TELEPHONE  NUMBER (770) 532-1212.  TO OBTAIN
TIMELY DELIVERY, YOU MUST REQUEST THE INFORMATION NO LATER THAN [5 BUSINESS DAYS
BEFORE VOTE]_____________.

        Only  shareholders  of  record  of GB&T  common  stock  at the  close of
business on __________, 1999, will be entitled to vote at the special meeting or
any adjournments thereof.

        A form of proxy and a proxy statement are enclosed.  The approval of the
issuance of GB&T common stock requires the approval of the holders of a majority
of  the  GB&T  stock  entitled  to  vote  at  the  special  meeting.  To  assure
representation  at the special  meeting,  you are requested to sign,  date,  and
return the proxy promptly in the enclosed,  stamped envelope.  If you attend the
special meeting, you may revoke your proxy at that time simply by requesting the
right to vote in  person.  You may  withdraw  a  previously  submitted  proxy by
notifying Samuel L. Oliver,  Corporate Secretary, in writing or by submitting an
executed, later-dated proxy prior to the special meeting to GB&T: P.O. Box 2760,
Gainesville,  Georgia 30503-2760.  If you properly sign and return the proxy and
do not revoke it, your proxy will be voted at the special  meeting in the manner
that you specify in the proxy.

                                        By Order of the Board of Directors,


                                        Samuel L. Oliver, Corporate Secretary
_______________, 1999
Gainesville, Georgia


<PAGE>


                       UB&T Financial Services Corporation
                               129 East Elm Street
                             Rockmart, Georgia 30153
              -----------------------------------------------------

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                       TO BE HELD ON _______________, 2000
              -----------------------------------------------------

         A  special  meeting  of   shareholders   of  UB&T  Financial   Services
Corporation  will be held at the  offices  of  United  Bank & Trust  Company  on
_______________________,  2000,  at  _______  __.m.,  at 129  East  Elm  Street,
Rockmart, Georgia, for the following purposes:

         (1)      to vote on an Agreement and Plan of Reorganization and related
                  matters,   pursuant   to   which   UB&T   Financial   Services
                  Corporation,  a Georgia corporation,  will merge with and into
                  GB&T  Bancshares,   Inc.,  a  Georgia  corporation,   as  more
                  particularly described in the enclosed proxy statement; and

         (2)      to transact  other  business as may  properly  come before the
                  special meeting or any adjournments of the meeting.

         The  UB&T  Board  of  Directors   unanimously   recommends   that  UB&T
shareholders vote for the proposal to approve and adopt the merger agreement.

         If  you  approve  the  merger,  UB&T will be  merged  into  GB&T.  UB&T
shareholders  will  receive,  for each share of UB&T common stock they own, that
multiple  of a share of GB&T  common  stock  equal to $30.00  divided  by a base
period trading price equal to the average daily last sale prices for GB&T common
stock for the 60  consecutive  calendar days preceding the closing of the merger
on which the GB&T  shares  were  traded.  If the base  period  trading  price is
greater  than  $30.00,  it will be deemed to be $30.00  for the  purpose  of the
conversion, and if it is less than $18.00, the base period trading price will be
deemed  to be $18.00  for the  purpose  of the  conversion.  The  effect of this
limitation is to create a range of exchange  ratios between 1.00 and 1.67 shares
of GB&T stock for each share of UB&T stock.  Only shareholders of record of UB&T
common stock at the close of business on __________,  1999,  will be entitled to
vote at the special meeting or any adjournments thereof.

         If the merger is  completed,  UB&T  shareholders  who  dissent  will be
entitled  to be paid the  "fair  value" of their  shares in cash if they  follow
certain statutory  provisions  regarding the rights of dissenting  shareholders,
all as more fully  explained  under "The Proposed Merger -- Rights of Dissenting
Shareholders" (page ___) and in Appendix D to the attached proxy statement.

         THIS PROXY  STATEMENT/PROSPECTUS  INCORPORATES  IMPORTANT  BUSINESS AND
FINANCIAL  INFORMATION  THAT IS NOT INCLUDED IN OR DELIVERED WITH THIS DOCUMENT.
THIS INFORMATION IS AVAILABLE WITHOUT CHARGE TO ALL SHAREHOLDERS UPON WRITTEN OR
ORAL REQUEST MADE TO:  MELISSA Y. DEEMS,  CORPORATE  SECRETARY,  POST OFFICE BOX
485, ROCKMART,  GEORGIA 30153-0681,  TELEPHONE NUMBER (770) 684-8888.  TO OBTAIN
TIMELY DELIVERY, YOU MUST REQUEST THE INFORMATION NO LATER THAN [5 BUSINESS DAYS
BEFORE VOTE]_____________.

         A form of proxy and a proxy statement are enclosed. The approval of the
merger  requires  the approval of the holders of at least a majority of the UB&T
stock entitled to vote at the special meeting.  To assure  representation at the
special meeting,  you are requested to sign, date, and return the proxy promptly
in the enclosed,  stamped envelope.  If you attend the special meeting,  you may
revoke your proxy at that time simply by requesting the right to vote in person.
You may withdraw a  previously  submitted  proxy by notifying  Melissa Y. Deems,
Corporate Secretary, in writing or by submitting an executed,  later-dated proxy
prior to the special  meeting to UB&T:  Post Office Box 485,  Rockmart,  Georgia
30153-0681.  If you properly  sign and return the proxy and do not revoke it, it
will be voted at the  special  meeting  in the  manner  that you  specify in the
proxy.
                                        By Order of the Board of Directors,

                                        Melissa Y. Deems, Corporate Secretary
_______________, 1999
Rockmart, Georgia


<PAGE>

                       WHERE YOU CAN FIND MORE INFORMATION

         GB&T  and UB&T  are  subject  to the  information  requirements  of the
Securities  Exchange Act of 1934, which means that GB&T and UB&T are required to
file reports,  proxy  statements,  and other information at the Public Reference
Section of the  Securities  and  Exchange  Commission  at Room  1024,  450 Fifth
Street, NW,  Washington,  D.C. 20549. You may also obtain copies of the reports,
proxy statements, and other information from the Public Reference Section of the
SEC, at prescribed rates, by calling  1-800-SEC-0330.  The SEC maintains a World
Wide Web site on the  Internet  at  http://www.sec.gov  that  contains  reports,
proxy,  and  information   statements,   registration   statements,   and  other
information  regarding registrants that file electronically with the SEC through
the EDGAR system.

         GB&T  filed a  registration  statement on Form S-4 to register with the
SEC the GB&T common stock to be issued to the UB&T  shareholders  in the merger.
This proxy  statement/prospectus  is a part of that  registration  statement and
constitutes a prospectus of GB&T in addition to being a proxy  statement of UB&T
and GB&T for the special meeting of UB&T shareholders to be held on ___________,
2000, and the special meeting of GB&T shareholders to be held on ______________,
2000,  as  described   herein.  As  allowed  by  the  SEC's  rules,  this  proxy
statement/prospectus does not contain all of the information you can find in the
registration statement or the exhibits to the registration statement. This proxy
statement/  prospectus summarizes some of the documents that are exhibits to the
registration statement, and you should refer to the exhibits for a more complete
description of the matters covered by those documents.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         This document incorporates important business and financial information
about  GB&T and UB&T  which is not  included  in or  delivered  with this  proxy
statement/prospectus.  The following documents previously filed by GB&T and UB&T
under the  Securities  Exchange Act of 1934 are  incorporated  by reference into
this proxy statement/prospectus:

         (a) GB&T's  annual  report  on  Form 10-KSB  for  the fiscal year ended
 December 31, 1998;

         (b) UB&T's  annual  report  on Form  10-KSB and Form  10-KSB/A  for the
fiscal year ended December 31, 1998;

         (c) GB&T's Definitive Proxy Statement on Form 14A dated April 14, 1999;

         (d) UB&T's Definitive Proxy Statement on Form 14A dated April 29, 1999;
and

         (e) All other reports filed by GB&T and UB&T pursuant to sections 13(a)
or 15(d) of the  Exchange Act since  December  31,  1998,  prior to the date the
merger is completed.

                   A WARNING ABOUT FORWARD-LOOKING STATEMENTS

         Some of the statements made in this proxy  statement/prospectus (and in
other documents to which we refer) are  "forward-looking  statements." When used
in this document,  the words  "anticipate,"  "believe,"  "estimate," and similar
expressions generally identify forward-looking statements.  These statements are
based on the  beliefs,  assumptions,  and  expectations  of  GB&T's  and  UB&T's
management,   and  on  information  currently  available  to  those  members  of
management.  They are  expressions of historical  fact, not guarantees of future
performance.  Forward-looking statements include information concerning possible
or assumed  future  results of  operations  of GB&T after the  proposed  merger.
Forward-looking statements involve risks,  uncertainties,  and assumptions,  and
certain  factors could cause actual results to differ from results  expressed or
implied by the forward-looking statements, including:


                                      -i-
<PAGE>

         1.    economic conditions (both generally and in the markets where GB&T
               and UB&T operate);

         2.    competition from other companies that provide financial  services
               similar to those offered by GB&T and UB&T;

         3.    government regulation and legislation;

         4.    changes in interest rates;

         5.    unexpected  changes in the  financial  stability and liquidity of
               GB&T's and UB&T's credit customers; and

         6.    unexpected  complications  related  to the Year 2000  issues  for
               GB&T,  UB&T, and their  suppliers,  customers,  and  governmental
               agencies.

         We believe these forward-looking  statements are reasonable. You should
not, however, place undue reliance on these forward-looking statements,  because
the future results and  shareholder  values of GB&T following  completion of the
merger  may  differ   materially  from  those  expressed  or  implied  by  these
forward-looking statements.

                                      -ii-
<PAGE>

                     QUESTIONS AND ANSWERS ABOUT THE MERGER


Q:       WHAT WILL I RECEIVE IN THE MERGER?

A:       UB&T  SHAREHOLDERS:  UB&T shareholders  will receive, for each share of
UB&T common stock they own,  that multiple of a share of GB&T common stock equal
to $30.00 divided by a base period trading price equal to the average daily last
sale prices for GB&T common stock for the 60 consecutive calendar days preceding
the  closing of the merger on which the GB&T  shares  were  traded.  If the base
period trading price is greater than $30.00,  it will be deemed to be $30.00 for
the purpose of the conversion,  and  if  it is less than $18.00, the base period
trading price will be deemed to be $18.00 for the purpose of the conversion. The
effect of this limitation is to create a range of exchange ratios  between  1.00
and 1.67 shares of GB&T stock for each share of  UB&T stock. GB&T will not issue
fractional shares in the merger.  Instead,  UB&T  shareholders  will  receive  a
cash  payment,  without interest,  for the value of any  fraction  of a share of
GB&T common  stock that they would otherwise  be entitled to receive  based upon
$30.00 a share of GB&T common stock. FOR EXAMPLE: If you own 110 shares of  UB&T
common stock and the 60 day average  price is $22.00, then the multiple  used to
convert  the  shares  of  stock is 1.36 ($30 / 22).  In  the  merger  you  would
receive  149 shares of GB&T common  stock (110  shares  of  UB&T x 1.36)  and  a
check for $9.00 (.60 x $30.00).  On _________, 1999,  the 60 day average of GB&T
common stock was $_________.

         GB&T   SHAREHOLDERS:   GB&T  shareholders  will  retain  their  current
ownership of shares of GB&T stock.

Q:       WHAT AM I BEING ASKED TO APPROVE?

A:       UB&T SHAREHOLDERS: You are being asked to vote upon the proposed merger
of UB&T into GB&T.  Approval of the proposal  requires the  affirmative  vote of
more than 50% of the outstanding shares of UB&T stock.

         GB&T SHAREHOLDERS:  You are being asked to approve the issuance of GB&T
common stock to UB&T shareholders pursuant to the merger agreement.  Approval of
the issuance  requires the affirmative  vote of more than 50% of the outstanding
shares  of UB&T and GB&T  common  stock.  GB&T  shareholders  must  approve  the
issuance of between  426,370 and 712,038 shares of GB&T common stock pursuant to
the merger  agreement  because the amount of GB&T common shares issued may be in
excess of 20% of the outstanding  shares of GB&T common stock.  The rules of the
NASDAQ  which  lists  GB&T's  stock  require  shareholder  approval  for a stock
issuance that exceeds 20% of the company's current outstanding shares.

         THE  UB&T AND GB&T BOARDS OF DIRECTORS  HAVE  UNANIMOUSLY  APPROVED AND
ADOPTED THE AGREEMENT AND PLAN OF REORGANIZATION. THE UB&T BOARD IS RECOMMENDING
THAT ITS  SHAREHOLDERS  VOTE FOR APPROVAL OF THIS MERGER  AGREEMENT AND THE GB&T
BOARD IS RECOMMENDING  THAT ITS SHAREHOLDES  APPROVE THE ISSUANCE OF GB&T COMMON
STOCK PURSUANT TO THE MERGER AGREEMENT.

Q:       WHAT SHOULD I DO NOW?

A:       Just  indicate  on your proxy card how you want to vote,  and sign  and
mail it in the enclosed  envelope as soon as possible,  so that your shares will
be  represented  at the  meeting.  If you sign and send in your proxy and do not
indicate how you want to vote, your proxy will be voted in favor of the proposal
to  approve  and  adopt  the  Agreement  and  Plan  of  Reorganization.  Special
shareholder meetings will be held to vote upon the proposal.

         UB&T  SHAREHOLDERS:  The UB&T  special  shareholders  meeting will take
place at ______ __.m. on ______________, 2000, at 129 East Elm Street, Rockmart,
Georgia.

         GB&T  SHAREHOLDERS:  The GB&T  special  shareholders  meeting will take
place at ______ __.m.  on  ______________,  2000,  at 500 Jesse Jewell  Parkway,
S.E., Gainesville, Georgia.


                                     -iii-
<PAGE>

         You may attend your meeting and vote your shares in person, rather than
voting by proxy.  In addition,  you may withdraw  your proxy up to and including
the day of your  shareholders'  meeting by notifying the Secretary  prior to the
meeting, in writing, or by submitting an executed later-dated proxy to:

         GB&T SHAREHOLDERS:

Samuel L. Oliver, Corporate Secretary
GB&T Bancshares, Inc.
Post Office Box 2760
Gainesville, Georgia 30503-2760

         UB&T SHAREHOLDERS:

Melissa Y. Deems, Corporate Secretary
UB&T Financial Services Corporation
Post Office Box 485
Rockmart, Georgia 30153-0681

Q:      WHAT RISKS SHOULD I CONSIDER?

A:      You  should  carefully  consider  the  "Risk Factors"  beginning on page
__. You should also review the factors  considered  by each  company's  Board of
Directors  discussed in "The Proposed Merger - Background of and Reasons for the
Merger" beginning on page __.

Q:      WHEN IS THE MERGER EXPECTED TO BE COMPLETED?

A:      We plan to complete the merger during the first quarter of 2000.

Q:      WHAT ARE THE TAX CONSEQUENCES OF THE MERGER TO ME?

A:      UB&T  SHAREHOLDERS:  We expect  that  the  exchange  of  shares by  UB&T
shareholders  generally will be tax-free to UB&T shareholders for federal income
tax  purposes.  UB&T  shareholders  will,  however,  have to pay  taxes  on cash
received  for  fractional  shares.  To  review  the  tax  consequences  to  UB&T
shareholders in greater detail, see "Material Federal Income Tax Consequences of
the Merger and Opinion of Tax Counsel" beginning on page __.

        GB&T SHAREHOLDERS:  There will be no federal income tax consequences for
GB&T shareholders.

         YOUR TAX  CONSEQUENCES  WILL  DEPEND ON YOUR  PERSONAL  SITUATION.  YOU
SHOULD CONSULT YOUR TAX ADVISER FOR A FULL UNDERSTANDING OF THE TAX CONSEQUENCES
OF THE MERGER TO YOU.

Q:       IF MY  SHARES ARE  HELD  IN  "STREET NAME" BY MY BROKER, WILL MY BROKER
VOTE MY SHARES FOR ME?

A:       Your broker will vote your shares of common stock  only if you  provide
instructions on how to vote. Following the directions your broker provides,  you
should  instruct  your  broker how to vote your  shares.  If you do not  provide
instructions to your broker,  your shares will not be voted,  and this will have
the effect of a vote against the merger.

Q:       SHOULD I SEND IN MY STOCK CERTIFICATES NOW?

A:       UB&T SHAREHOLDERS:  No.  After  the  merger  is completed, we will send
written  instructions to UB&T shareholders for exchanging your UB&T common stock
certificates for GB&T common stock certificates.

         GB&T  SHAREHOLDERS:  Because GB&T  shareholders  will not be exchanging
their shares of common  stock,  GB&T  shareholders  should NOT remit their stock
certificates.

                                      -iv-
<PAGE>
                                     SUMMARY

         This summary  highlights information from this document, and it may not
contain all of the  information  that is  important  to you as you  consider the
proposed merger,  the stock issuance,  and related matters.  For a more complete
description of the terms of the proposed  merger,  you should carefully read the
entire  document and the  documents to which we have referred you. The Agreement
and Plan of  Reorganization,  which  is the  legal  document  that  governs  the
proposed merger, is incorporated into this document and attached as Appendix A.

THE COMPANIES

UB&T FINANCIAL SERVICES CORPORATION
129 EAST ELM STREET
ROCKMART, GEORGIA 30153
(404) 684-8888

         UB&T is a one-bank holding company based in Rockmart,  Georgia.  All of
UB&T's activities are conducted through its wholly-owned subsidiary, United Bank
& Trust Company, a full-service  commercial bank with its main office located in
Rockmart,  Georgia, and one branch located in Cedartown,  Georgia. United Bank &
Trust  Company  provides  customary  types of banking  services such as checking
accounts, savings accounts, and time deposits. It also engages in commercial and
consumer  lending,  makes  secured  and  unsecured  loans,  and  provides  other
financial services. At September 30, 1999, UB&T had total consolidated assets of
approximately  $45.1 million,  total consolidated  loans of approximately  $34.1
million,  total consolidated  deposits of approximately $36.0 million, and total
consolidated  shareholders'  equity  of  approximately  $5.0  million.  We  have
attached  to this proxy  statement/prospectus  as Exhibit B the UB&T Form 10-KSB
for the year ended December 31, 1998, and Form 10-QSB for the nine-month  period
ended September 30, 1999.

GB&T BANCSHARES, INC.
500 JESSE JEWELL PARKWAY, S.E.
GAINESVILLE, GEORGIA 30501
(770) 532-1212.

         GB&T is a one-bank holding company based in Gainesville,  Georgia.  All
of  GB&T's  activities  are  conducted  through  its  wholly-owned   subsidiary,
Gainesville Bank & Trust, a full-service commercial bank with its main office in
Gainesville,  Georgia. At September 30, 1999, GB&T had total consolidated assets
of  approximately  $237.8 million,  total  consolidated  loans of  approximately
$180.7 million, total consolidated deposits of approximately $191.7 million, and
total  consolidated   shareholders'   equity  of  approximately  $16.4  million.
Gainesville  Bank & Trust Company  provides  customary types of banking services
such as checking accounts,  savings accounts, and time deposits. It also engages
in commercial  and consumer  lending,  makes secured and  unsecured  loans,  and
provides   other   financial   services.   We  have   attached   to  this  proxy
statement/prospectus  as  Exhibit  C the GB&T  Form  10-KSB  for the year  ended
December 31, 1998, and Form 10-QSB for the nine-month period ended September 30,
1999.

THE TERMS OF THE MERGER

         If the merger is approved, UB&T will be merged with and into GB&T, GB&T
will be the  surviving  company,  and United Bank & Trust  Company will become a
subsidiary of GB&T. As a result of the merger,  UB&T  shareholders will receive,
for each  share of UB&T  common  stock  they  own on the  effective  date of the
merger, that multiple of a share of GB&T common stock equal to $30.00 divided by
the average daily last sale prices for GB&T common stock for the 60  consecutive


                                      -5-
<PAGE>

calendar  days  preceding  the  closing  of the  merger on which  GB&T stock was
traded. In no event, however, will the average daily last sales price be greater
than $30.00 or less than $18.00, and as a consequence, the range of the exchange
ratio is between 1.0 and 1.67 shares of GB&T stock for each share of UB&T stock.
UB&T  shareholders will also receive a cash payment for any fractional shares in
an amount equal to the fraction multiplied by $30.00.

THE REASONS MANAGEMENT OF BOTH COMPANIES SUPPORT THE MERGER

         The Boards of  Directors of UB&T and GB&T support the merger based upon
the following reasons. First, the Board of Directors of UB&T believes the merger
is in the best  interest of UB&T's  shareholders  because the merger will permit
them to exchange  their  ownership  interest  in UB&T for an equity  interest in
GB&T,  which has greater  financial  resources  than UB&T.  Second,  both Boards
believe  the terms of the  merger are fair and  equitable.  Third,  both  Boards
believe the size of the  combined  organization,  approximately  $283 million in
consolidated  assets as of September  30, 1999,  is  sufficiently  large to take
advantage over time of significant economies of scale, but is still small enough
to maintain the competitive advantages of community-oriented banks. The Board of
Directors of GB&T believes that UB&T provides GB&T with an expansion opportunity
into  an  attractive  new  market  area.  For a more  detailed  discussion,  see
"Background of and Reasons for the Merger" beginning on page ______.

THE SPECIAL MEETING OF SHAREHOLDERS

         The special meeting of UB&T will be held on ___________________,  2000,
at ________ __.m.,  at the offices of United Bank & Trust Company,  129 East Elm
Street, Rockmart,  Georgia, for the purpose of voting on the merger. The special
meeting  of GB&T  shareholders  will be held on  ___________________,  2000,  at
________  __.m.,  at the offices of Gainesville  Bank & Trust,  500 Jesse Jewell
Parkway, S.E.,  Gainesville,  Georgia, for the purpose of approving the issuance
of GB&T common stock to UB&T shareholders.

RECORD DATE

         You are  entitled  to vote at the  shareholders  meetings  if you owned
shares of UB&T or GB&T common stock on ____________________, 1999.

VOTE REQUIRED

         Approval by holders of a majority of the UB&T common stock  outstanding
on __________, 1999, is required to approve the merger. Approval by holders of a
majority of GB&T common stock  outstanding on __________,  1999, is required for
the issuance of the common stock pursuant to the merger.

FAIRNESS OPINION TO SHAREHOLDERS OF UB&T

         T. Stephen  Johnson & Associates,  Inc. has rendered an opinion to UB&T
that,  based  upon and  subject  to the  procedures,  matters,  and  limitations
described in its opinion and other  matters it  considered  relevant,  as of the
date of its opinion,  the terms of the merger are fair from a financial point of
view to the  shareholders of UB&T. T. Stephen  Johnson & Associates'  opinion is
attached as Appendix E to this Proxy Statement/Prospectus.  Shareholders of UB&T
are  encouraged  to read the  opinion.  For a more  detailed  discussion  of the
opinion,  see  "fairness  opinion"  beginning on page __. T.  Stephen  Johnson &
Associates will be paid  approximately  $15,000 for its advice and for providing
its formal opinion.

                                      -6-
<PAGE>

CONDITIONS, TERMINATION, AND EFFECTIVE DATE

         The  merger will not occur unless certain  conditions are met, and GB&T
or UB&T can terminate the merger if specified events occur or fail to occur. The
merger must be  approved by UB&T  shareholders,  the Board of  Governors  of the
Federal Reserve  System,  and the Department of Banking and Finance of the State
of  Georgia.  We  have  received  approval  from  the  Federal  Reserve  and the
Department of Banking and Finance.

         The  closing of the merger  will occur  after the merger  agreement  is
approved by UB&T  shareholders  and the issuance of the stock is approved by the
GB&T  shareholders  and after the articles of merger are filed as required under
Georgia law.

RIGHTS OF DISSENTING SHAREHOLDERS

         If the merger is  completed,  UB&T  shareholders  who  dissent  will be
entitled  to be paid the  "fair  value" of their  shares in cash if they  follow
certain statutory  provisions  regarding the rights of dissenting  shareholders.
GB&T  SHAREHOLDERS ARE NOT ENTITLED TO DISSENTER'S  RIGHTS.  For a more detailed
discussion  of  dissenter's  rights,  see  "Rights of  Dissenting  Shareholders"
beginning on page __.

FEDERAL INCOME TAX CONSEQUENCES

         UB&T  has received an opinion from Hulsey,  Oliver & Mahar, LLP stating
that,  assuming the merger is completed as currently  anticipated,  neither UB&T
nor the  shareholders  of UB&T who  receive  GB&T stock in  connection  with the
merger will recognize any gain or loss for federal income tax purposes.  Neither
GB&T nor UB&T has  requested a ruling to that effect from the  Internal  Revenue
Service.  Any cash UB&T  shareholders  receive  as  payment  for any  fractional
interests or as payment after  exercising their right to dissent will be treated
as amounts distributed in redemption of their UB&T common stock, and that amount
will be taxable  under the Internal  Revenue Code as either  ordinary  income or
capital gain or loss, depending upon their particular circumstances.  For a more
detailed  discussion of the merger's tax  consequences,  see  "Material  Federal
Income Tax  Consequences of the Merger and Opinion of Tax Counsel"  beginning on
page __.

ACCOUNTING TREATMENT

         The merger is expected to be accounted  for as a pooling of  interests,
which  means  that  UB&T and GB&T will be  treated  as if they had  always  been
combined for accounting and financial reporting purposes.

MARKETS FOR CAPITAL STOCK

         GB&T's  common  stock began  trading on January 5, 1999,  on the NASDAQ
National  Securities  Market under the symbol  "GBTB." The following  table sets
forth the high and low sale prices per share of GB&T common  stock on the NASDAQ
National Market for the indicated periods.

                                      -7-
<PAGE>

         1999                                            HIGH        LOW

         First Quarter                                   $33.00      $23.00
         Second Quarter                                  $26.00      $24.50
         Third Quarter                                   $25.00      $20.00
         Fourth Quarter                                  $21.00      $18.8125
                  (through November 30, 1999)

         Management of GB&T is aware of  approximately  32 trades of GB&T common
stock  during  1998,  ranging  from a block of 100  shares  to a block of 22,750
shares, at prices ranging from $17.59 to $23.00,  and approximately 18 trades of
GB&T common stock during 1997,  ranging from a block of 250 shares to a block of
15,000 shares,  at prices ranging from $8.70 to $16.00. As of November 30, 1999,
there were 2,117,146 shares of GB&T common stock  outstanding and 593 holders of
GB&T common stock.

         UB&T's  common stock  is not traded on an  established  public  trading
market and, therefore, no specific market sales can be reported. From January 1,
1999,  through  September  30,  1999,  management  of UB&T is aware of 25 trades
totaling  25,621 shares of UB&T common stock,  ranging from a block of 10 shares
to a block of 6,549 shares,  at prices  ranging from $13.00 to $16.50 per share.
Management  of UB&T is aware of 21  trades of UB&T  common  stock  during  1998,
ranging from 1 share to a block of 6,100 shares with prices  ranging from $14.00
to $17.00 per share,  and 51 trades of UB&T common stock  during  1997,  ranging
from a block of 5 shares to a block of 4,100  shares  each at a price of $14.00.
As of  November  30,  1999,  there  were  426,370  shares of UB&T  common  stock
outstanding  and 563 holders of UB&T common  stock.  The market  value of GB&T's
common stock as of August 1, 1999, the date of the  announcement  of the merger,
was $24.00 per share.  The price of UB&T stock ranged  between $13.00 and $16.50
per share during 1999.  Based on the price range at the time of the announcement
and the effect of the exchange ratio,  the resulting  equivalent pro forma price
per share of UB&T common stock was $30.00.  The  equivalent per share price of a
share of UB&T common stock at each specified  date  represents the last reported
sale price of a share of GB&T common stock on such date  multiplied  by the base
period  trading  price.  We can give you no  assurance  that  the  price  ranges
represent the actual market value for UB&T common stock.

DIVIDENDS

         GB&T declared a cash dividend of $0.06 per share in the first  quarter,
$0.06 in the second quarter,  and $0.065 in the third quarter of 1999. GB&T paid
aggregate cash dividends of $0.16 per share in 1998 and $0.18 per share in 1997.
Although  GB&T  intends  to  continue  paying  cash  dividends,  the  amount and
frequency  of cash  dividends  will be  determined  by GB&T's Board of Directors
after  consideration  of  earnings,  capital  requirements,  and  the  financial
condition  of  GB&T.   Cash  dividends  may  not  be  declared  in  the  future.
Additionally, GB&T's ability to pay cash dividends will depend on cash dividends
paid to it by its subsidiary  banks.  The ability of those  subsidiaries  to pay
dividends to GB&T is restricted by certain regulatory requirements.

         UB&T paid a cash  dividend  of $0.25 per share to its  shareholders  in
1999. UB&T paid a per share cash dividend of $0.25 in 1998, and a per share cash
dividend of $0.20 in 1997.  UB&T is prohibited  under the merger  agreement from
paying  dividends  prior to the  closing of the  transaction  without  the prior
written consent of GB&T.

         Whether the UB&T and GB&T shareholders approve the merger agreement and
regardless of whether the merger is  completed,  the future  dividend  policy of
GB&T and UB&T will depend upon each  company's  respective  earnings,  financial

                                      -8-
<PAGE>

condition,  appropriate  legal  restrictions,  and other factors relevant at the
time the respective Boards of Directors considers whether to declare dividends.

THERE ARE SOME DIFFERENCES IN SHAREHOLDERS' RIGHTS BETWEEN UB&T AND GB&T

         If the merger occurs,  UB&T shareholders,  whose rights are governed by
UB&T's Articles of  Incorporation  and Bylaws,  will  automatically  become GB&T
shareholders,  and their rights as GB&T  shareholders will be governed by GB&T's
Articles of Incorporation  and Bylaws.  The rights of UB&T shareholders and GB&T
shareholders  are different in certain ways.  See  "Comparison  of the Rights of
UB&T and GB&T Shareholders" (page __).

INTERESTS OF DIRECTORS AND OFFICERS OF UB&T IN THE MERGER

         There  are no  directors  or  executive  officers  of  UB&T  that  have
interests in the merger as employees or directors that are different from, or in
addition to, those of UB&T shareholders,  except that if the merger takes place,
it is  anticipated  that one director of UB&T will be elected to serve on GB&T's
Board of Directors.

         There are 863,466 shares,  or 40.78 %, of GB&T common stock held by its
directors,  executive officers, and their affiliates,  all of which are entitled
to vote on the merger. There are 112,960 shares, or 26.59%, of UB&T common stock
held by its directors,  executive officers,  and their affiliates,  all of which
are entitled to vote on this merger.  All of the  directors and officers of UB&T
have agreed to vote their shares in favor of the merger.

RECENT DEVELOPMENTS OF GB&T

         On June 16, 1999,  GB&T  purchased a 4.99%  interest in First  National
Bank of Johns  Creek  for  $483,730.  On  September  7,  1999,  GB&T  Bancshares
purchased a 4.99% interest in Alliance  National Bank, in Dalton,  Georgia,  for
$433,710.

RECENT DEVELOPMENTS OF UB&T

         During  the fourth quarter of calendar year 1999,  management  began an
extensive  review of UB&T's loan  portfolio.  This review was  initiated  by new
management due to increasing past due loans,  increases in  bankruptcies  and to
gain an  understanding  of the loan portfolio and customer  relationships.  As a
result  of  the  review,  which  is  still  in  process,   UB&T  has  identified
approximately  $140,000 in loan losses to be charged-off prior to year end. As a
result of the charge-offs and other identified  problem loans, UB&T will make an
additional  provision  for the loan losses of  approximately  $325,000  prior to
December 31, 1999. After this additional  provision,  the ratio of the allowance
for loan losses to total loans will be 1.84% and the net  charge-off  to average
loans  ratio will be 1.06%.  Management  believes  that the  allowance  for loan
losses  will then be adequate  to absorb any  potential  loan losses in the loan
portfolio.  The significant  increases in charge-offs is partly  attributable to
changes  in  management  philosophy  in the past year.  During  the past  twelve
months,  UB&T has replaced its president and senior  lending  officer.  New loan
administration  policies and  procedures  are being  developed  and will include
strict guidelines which include  immediate  recognition of losses on loans which
contain known deficiencies, such as bankruptcies.

                                  RISK FACTORS

         You should  carefully  consider the risks described below before voting
on the merger agreement.


                                      -9-
<PAGE>


THE FINANCIAL  INSTITUTION INDUSTRY IS VERY COMPETITIVE,  AND WE MAY NOT BE ABLE
TO CONTINUE TO COMPETE SUCCESSFULLY.

         GB&T's  profitability  will  depend on  Gainesville  Bank & Trust's and
United  Bank & Trust  Company's  ability to compete  successfully  in the highly
competitive  banking business.  Gainesville Bank & Trust and United Bank & Trust
Company compete with numerous other lenders and deposit-takers,  including other
commercial banks, thrift institutions,  credit unions, finance companies,  check
cashing companies, mutual funds, insurance companies, and brokers and investment
banking firms. They compete  primarily with other financial  institutions in the
Gainesville, Rockmart, and Cedartown markets, but may also compete with internet
banks and financial institutions located throughout the United States.

OUR  COMPUTER  SYSTEMS,  OR  THOSE  OF  OUR  SERVICE  PROVIDERS,  SUPPLIERS,  OR
CUSTOMERS, MAY NOT OPERATE PROPERLY ON YEAR 2000-SENSITIVE DATES.

         The year 2000 problem,  if not corrected,  could disrupt our operations
and the operations of financial  institutions in general. Banks are particularly
sensitive to these  disruptions  because  they are heavily  dependent on complex
computer systems for most phases of their operations. The year 2000 issue common
to most corporations concerns the inability of certain software and databases to
recognize the year 2000 and other year  2000-sensitive  dates. These disruptions
could  include  events  ranging  from  electrical  or water  failure to computer
failure,  with any of these events  potentially  resulting in a cessation of our
activities until the problem is resolved.

         Gainesville  Bank  & Trust  and  United  Bank & Trust  Company  rely on
software and  hardware  developed by  independent  third  parties to provide the
information  systems  used by them.  As a result,  they depend on the efforts of
those vendors to ensure that their data processing systems accommodate year 2000
information,  and cannot verify  independely that any of the equipment they have
or will  obtainin  the future is year 2000  compliant.  Additionally,  year 2000
problems experienced by others (including customers, service providers, vendors,
customers' vendors,  correspondent banks, government agencies, and the financial
services  industry in general) could adversely  affect them. If, for example,  a
major  borrower is unable to conduct its  operations  as a result of a year 2000
problem,  that  borrower  could be  unable to  maintain  its cash flow and could
therefore  default on its loan.  Loan  defaults  would  lead to loan  losses for
Gainesville Bank & Trust and United Bank & Trust Company.  Consequently,  if we,
Gainesville  Bank & Trust,  United Bank & Trust  Company,  or any of our service
providers,  correspondents,  vendors,  or customers  experience a disruption  of
business  resulting  from a year 2000  problem,  then our  financial  condition,
results of operations, and liquidity could be materially adversely affected.

DEPARTURES  OF OUR KEY  PERSONNEL OR  DIRECTORS  MAY HARM OUR ABILITY TO OPERATE
SUCCESSFULLY.

         If we  lose  the  services  of our  Board  of  Directors  or  executive
officers,  we may not be able to grow  or  operate  profitably.  Our  directors'
community  involvement and local business  relationships are therefore important
to our success.  In addition,  our success may depend  largely on the  continued
service of our executive  officers.  Richard A. Hunt, GB&T's President and Chief
Executive  Officer,  is the key management  official in charge of daily business
operations.  GB&T has not entered into an  employment  agreement  with Mr. Hunt,
and, therefore, we cannot be assured of his continued service.

GOVERNMENT REGULATION MAY IMPAIR OUR PROFITABILITY AND RESTRICT OUR GROWTH.

         State and federal banking laws and regulations  could limit our ability
to achieve  profitability  and to grow.  Bank  holding  companies  and banks are
subject to extensive  state and federal  government  supervision and regulation.
These  and other  restrictions  limit the  manner  in which we may  conduct  our


                                      -10-
<PAGE>

business and obtain financing,  including  Gainesville Bank & Trust's and United
Bank & Trust  Company's  ability to attract  deposits,  make loans,  and achieve
satisfactory interest spreads. Many of these regulations are intended to protect
depositors, the public, and the FDIC, rather than shareholders. In addition, the
burden imposed by federal and state  regulations  may place  Gainesville  Bank &
Trust and United Bank & Trust Company at a competitive  disadvantage compared to
competitors   who   are   less   regulated.    Applicable   laws,   regulations,
interpretations,  and  enforcement  policies  have been  subject to  significant
changes in recent years, may be subject to significant  future changes,  and may
be retroactively applied.

IF GB&T'S DIRECTORS AND OFFICERS EXERCISE THEIR WARRANTS AND STOCK OPTIONS, YOUR
PROPORTIONATE  INTEREST  WILL  BE  DILUTED  AND WE  MAY  NOT BE  ABLE  TO  RAISE
ADDITIONAL CAPITAL ON THE MOST FAVORABLE TERMS.

         GB&T's  organizers,  officers,  and employees may exercise  warrants or
options to purchase  common  stock,  which would  result in the dilution of your
proportionate interest in us. The organizers,  officers, and employees will have
the  opportunity to profit from any rise in the market value of the common stock
or any  increase in GB&T's net worth.  There are  currently  268,087  options to
purchase GB&T's common stock  outstanding,  and there are an additional  146,663
shares available for grant under GB&T's 1997 Stock Incentive Plan.

         The exercise of the warrants or options also could adversely affect the
terms on which we can obtain additional  capital.  For instance,  the holders of
the  warrants or options  could  exercise  the warrants or options when we could
obtain capital by offering  additional  securities on terms more favorable to us
than those provided for by the warrants or options.


                                      -11-
<PAGE>

                             COMPARATIVE SHARE DATA

         The following table shows selected comparative unaudited per share data
for GB&T on a historical  basis,  for UB&T on a historical  basis,  for GB&T and
UB&T on a pro forma basis assuming the merger had been effective for the periods
indicated,  and for UB&T on a pro forma  equivalent  basis.  The merger  will be
accounted  for as a  "pooling  of  interests"  transaction  in  accordance  with
generally accepted accounting principles.

         Equivalent  earnings per share amounts for UB&T have been calculated by
multiplying the pro forma combined earnings per share by the exchange ratio (for
purposes of this  calculation,  we assumed  1.36 shares of GB&T common stock for
each share of UB&T common stock based on an average base period trading price of
$22.00  per share of GB&T  common  stock).  The UB&T pro forma  equivalent  cash
dividends  per common  share  represent  historical  dividends  declared by GB&T
multiplied  by the  applicable  exchange  ratio.  The  purpose  of the pro forma
equivalent per-share amounts is for informational  purposes only to show the pro
forma net  earnings  that would have been  earned for each share of UB&T had the
merger  been  completed  for the  periods  indicated.  This data  should be read
together with the historical  financial  statements of UB&T and GB&T,  including
the respective notes thereto included in Exhibits B and C attached hereto.
<TABLE>
<CAPTION>

                                                            As of and for the
                                                            Nine Months Ended              As of the Year Ended
                                                           September 30, 1999                  December 31,
                                                           ------------------                  ------------
                                                                                    1998         1997           1996
                                                                                    ----         ----           ----
<S>                                                                 <C>              <C>          <C>          <C>
NET EARNINGS PER COMMON SHARE (BASIC)
    GB&T Historical                                                  $.77             $.80         $.81         $.83
    UB&T Historical                                                   .75              .62          .78          .46
    GB&T and UB&T Pro Forma Combined (a)                              .72              .72          .76          .72
    UB&T Pro Forma Equivalent (b)                                     .98              .98         1.03          .98

NET EARNINGS PER COMMON SHARE (DILUTED)
    GB&T Historical                                                  $.72             $.75         $.81         $.83
    UB&T Historical                                                   .75              .62          .78          .46
    GB&T and UB&T Pro Forma Combined (a)                              .69              .69          .76          .72
    UB&T Pro Forma Equivalent (b)                                     .94              .94         1.03          .98

CASH DIVIDENDS PER COMMON SHARE
    GB&T Historical                                                  $.12             $.16         $.18         $.15
    UB&T Historical                                                   .25              .25          .20          .15
    GB&T and UB&T Pro Forma Combined (a)(c)                           .12              .16          .18          .15
    UB&T Pro Forma Equivalent (d)                                     .16              .22          .24          .20

BOOK VALUE PER COMMON SHARE (PERIOD END)
    GB&T Historical                                                 $7.73            $7.29        $6.59        $5.90
    UB&T Historical                                                 11.79            11.54        11.36        10.50
    GB&T and UB&T Pro Forma Combined (a)                             7.80             7.42         6.86         6.18
    UB&T Pro Forma Equivalent (b)                                   10.61            10.09         9.33         8.40

(a)    Computed giving effect to the merger.
(b)    Computed  based on the UB&T per share  exchange  ratio of 1.36  shares of
       GB&T common  stock for each share of UB&T  common  stock  designated  for
       purposes of this computation.
(c)    Represents  historical  dividends paid by GB&T, and assumes GB&T will not
       change its dividend policy as a result of the merger.
(d)    Represents  historical dividends paid per share by GB&T multiplied by the
       exchange ratio of 1.36 shares of GB&T common stock for each share of UB&T
       common stock designated for purposes of this computation.
</TABLE>

                                      -12-
<PAGE>

                   SUMMARY CONSOLIDATED FINANCIAL INFORMATION

         The following  tables present  certain  selected  historical  financial
information  for GB&T and UB&T. The data should be read in conjunction  with the
historical  financial  statements,   including  the  notes  thereto,  and  other
financial information concerning GB&T and UB&T incorporated by reference in this
proxy  statement/prospectus  in Exhibits B and C. Interim unaudited data for the
nine months ended September 30, 1999 and 1998, of GB&T and UB&T reflect,  in the
opinion  of  the  respective  management  of  GB&T  and  UB&T,  all  adjustments
(consisting  only  of  normal  recurring   adjustments)  necessary  for  a  fair
presentation of that data. Results for the nine months ended September 30, 1999,
are not  necessarily  indicative  of results which may be expected for any other
interim period or for the year as a whole.



                                      -13-
<PAGE>

<TABLE>
<CAPTION>

                                           SUMMARY CONSOLIDATED FINANCIAL INFORMATION
                                        (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                 Nine Months
                                              Ended September 30,                   As of and for the Year Ended December 31,
                                              ------------------         -------------------------------------------------------
                                              1999          1998         1998         1997        1996         1995         1994
                                              ----          ----         ----         ----        ----         ----         ----
- --------------------------------------
GB&T BANCSHARES, INC. AND SUBSIDIARY  |
- --------------------------------------

INCOME STATEMENT
<S>                                        <C>             <C>          <C>          <C>          <C>          <C>          <C>
    Net interest income                    $  6,866        5,665        7,736        6,807        5,729        5,020        4,356
    Provision for loan losses                   315          378          378          348          150          270          218
    Noninterest income                        1,084        1,129        1,496          949          814          717          542
    Noninterest expense                       5,215        4,554        6,428        4,819        3,678        3,182        3,038
    Income taxes                                793          602          753          886          977          828          567
    Net income                             $  1,627        1,260        1,673        1,703        1,738        1,457        1,075

PER COMMON SHARE
    Net income - basic                     $    .77          .60          .80          .81          .83          .70          .51
    Net income - diluted                        .72          .57          .75          .81          .83          .70          .51
    Cash dividends declared                     .12          .10          .16          .18          .15          .12          .10
    Book value                             $   7.73         7.14         7.29         6.59         5.90         5.30         4.61
    Basic average shares outstanding          2,108        2,095        2,096        2,093        2,092        2,092        2,092
    Diluted average shares outstanding        2,259        2,195        2,224        2,098        2,095        2,094        2,092

PERIOD END
    Loans                                  $180,681      129,364      138,223      121,210       93,094       76,116       73,894
    Earning assets                          219,895      177,080      179,414      156,979      119,984      108,025       95,860
    Assets                                  237,797      192,379      196,162      172,998      131,980      116,178      103,758
    Deposits                                191,727      172,279      176,447      155,611      117,007      102,569       91,952
    Stockholders' equity                   $ 16,366       14,966       15,306       13,801       12,348       11,080        9,653
    Common shares outstanding                 2,117        2,095        2,099        1,676          837          837          837

AVERAGE BALANCES
    Loans                                  $159,037      122,563      125,769      108,203       81,967       76,162       63,795
    Earning assets                          197,536      163,723      166,464      138,737      109,996      100,895       86,297
    Assets                                  211,735      176,557      179,848      149,582      119,498      109,451       94,461
    Deposits                                178,824      157,804      160,814      133,129      105,550       97,040       83,758

PERFORMANCE RATIOS
    Return on average assets                   1.02%         .95%         .93%        1.14%        1.45%        1.31%        1.14%
    Return on average stockholders'           13.78%       11.73%       11.55%       12.99%       14.95%       13.96%       11.52%
equity
    Average equity to average assets           7.43%        8.12%        8.05%        8.76%        9.72%        9.41%        9.88%
    Average loans to average deposits         88.93%       77.67%       78.21%       81.28%       77.66%       78.49%       76.17%
</TABLE>


                                      -14-
<PAGE>
<TABLE>
<CAPTION>

                                                 Nine Months
                                              Ended September 30,                   As of and for the Year Ended December 31,
                                              ------------------         -------------------------------------------------------
                                              1999          1998         1998         1997        1996         1995         1994
                                              ----          ----         ----         ----        ----         ----         ----

- ----------------------------------------------------
UB&T FINANCIAL SERVICES CORPORATION AND SUBSIDIARY  |
- ----------------------------------------------------

INCOME STATEMENT
<S>                                        <C>           <C>         <C>         <C>         <C>         <C>         <C>
    Net interest income                    $ 1,708       1,353       1,840       1,705       1,536       1,312       1,151
    Provision for loan losses                  245          52         292          93          52          36          13
    Noninterest income                         344         321         481         409         322         243         187
    Noninterest expense                      1,323       1,258       1,640       1,528       1,517       1,250         984
    Income taxes                               167         100         108         141          81          81          14
    Net income                                 317         264         281         352         208         188         327

PER COMMON SHARE
    Basic earnings                         $   .75         .59         .62         .78         .46         .42         .73
    Diluted earnings                           .75         .59         .62         .78         .46         .42         .73
    Cash dividends declared                    .25         .25         .25         .20         .15        --          --
    Book value                             $ 11.79       11.78       11.54       11.36       10.50       10.41        9.67
    Basic average shares outstanding           423         451         451         451         451         451         451
    Diluted average shares outstanding         423         451         451         451         451         451         451

AT PERIOD END
    Loans                                  $34,095      26,838      29,915      22,744      17,929      16,334      16,753
    Earning assets                          42,006      39,186      39,956      38,233      34,663      30,979      24,206
    Assets                                  45,118      42,568      43,216      41,474      38,664      34,533      26,808
    Deposits                                35,966      36,159      36,624      35,850      30,980      26,853      21,648
    Stockholders' equity                   $ 5,026       5,316       4,956       5,127       4,736       4,698       4,363
    Common shares outstanding                  426         451         430         451         451         451         451

AVERAGE BALANCES
    Loans                                   31,668      23,730      24,499      20,171      17,516      16,279      15,292
    Earning assets                          39,854      38,663      38,574      36,007      32,814      25,660      22,653
    Assets                                  43,328      42,078      42,317      39,928      36,937      28,704      25,172
    Deposits                                37,653      36,299      36,413      32,319      28,747      22,956      20,253
    Stockholders' equity                     5,291       5,161       5,216       4,803       4,529       4,581       4,299

PERFORMANCE RATIOS
    Return on average assets                   .98%        .84%        .66%        .88%        .56%        .65%       1.30%
    Return on average stockholders'           7.99%       6.82%       5.38%       7.32%       4.59%       4.10%       7.61%
equity
    Average equity to average assets         12.21%      12.27%      12.32%      12.03%      12.26%      15.96%      17.08%
    Average loans to average deposits        84.10%      65.37%      67.28%      70.17%      60.93%      70.91%      75.50%
</TABLE>


                                      -15-
<PAGE>

                        SELECTED PRO FORMA FINANCIAL DATA

         The following  unaudited pro forma  financial  data gives effect to the
acquisition of UB&T as of the date or at the beginning of the period  indicated,
assuming the  acquisition  is accounted for as a pooling of  interests.  The pro
forma balance sheet information has been prepared as if the acquisition had been
completed on September 30, 1999. The pro forma  operating data has been prepared
as if the  acquisition  had been completed on January 1, 1996. The unaudited pro
forma  financial  data is presented for  informational  purposes only and is not
necessarily  indicative  of  the  combined  financial  position  or  results  of
operation  which  actually  would  have  occurred  if the  transaction  had been
completed at the date and for the periods  indicated or which may be obtained in
the future.

<TABLE>
<CAPTION>
                                         SELECTED PRO FORMA FINANCIAL DATA
                                 (Dollars in Thousands, Except Per Share Amounts)

                                         As of and for the                        For the Year Ended
                                  Nine Months Ended September 30,                    December 31,
                                  -------------------------------       ----------------------------------------
                                      1999              1998              1998            1997             1996
                                    --------          --------          --------        --------         ------
<S>                                 <C>                <C>             <C>              <C>              <C>
BALANCE SHEET DATA
   Total assets                     $282,915           $234,947        $239,378         $214,472         $170,644
   Federal funds sold                  4,448             15,592           9,808           12,146            3,735
   Investment securities              41,963             42,368          38,842           38,487           38,631
   Loans, net of allowance
     for loan losses                 212,236            154,071         166,006          142,208          109,638
   Deposits                          227,693            208,438         213,071          191,461          147,987
   Other borrowings                    8,604              3,913           3,599            1,430            3,476
   Federal Home Loan Bank
     Advances                         22,180                 --              --               --               --
   Stockholders' equity              $21,042             19,932          19,912           18,578           16,734

EARNINGS DATA
   Interest income                   $15,897            $13,924         $18,809          $16,560          $13,473
   Interest expense                    7,322              6,906           9,234            8,048            6,208
   Net interest income                 8,575              7,018           9,575            8,512            7,265
   Provision for loan losses             560                430             670              441              202
   Non-interest income                 1,427              1,450           1,977            1,358            1,136
   Non-interest expense                6,538              5,812           8,068            6,347            5,195
   Income taxes                          960                702             860            1,027            1,058
   Net income                          1,944              1,524           1,954            2,055            1,946
   Basic earnings per share              .72                .56             .72              .76              .72
   Diluted earnings per share            .69                .54             .69              .76              .72
   Cash dividends per share             $.12                .10             .16              .18              .15
</TABLE>


                                      -16-
<PAGE>

                  PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

         The  following  unaudited  pro forma  consolidated  balance sheet as of
September  30, 1999,  and the  unaudited  pro forma  consolidated  statements of
income for the nine months ended  September  30, 1999 and 1998,  and for each of
the three years in the period ended  December 31, 1998,  combine the  historical
financial  statements  of GB&T with UB&T after giving effect to the merger using
the pooling of interests  method of  accounting.  Pro forma  adjustments  to the
balance sheet are computed as if the transaction occurred at September 30, 1999,
while the pro forma adjustments to the statements of earnings are computed as if
the transaction  occurred on January 1, 1996, the earliest period presented.  In
addition, the following financial statements do not reflect any anticipated cost
savings, which may be realized by GB&T after completion of the merger.

         The pro forma  information is not intended to represent what GB&T's and
UB&T's combined results of operations actually would have been if the merger had
occurred on January 1, 1996. The information has been prepared assuming that the
merger will be accounted  for under the pooling of interests  accounting  method
and is based on the  historical  consolidated  financial  statements of GB&T and
UB&T.

         In the merger,  GB&T will  exchange for each share of UB&T common stock
owned by UB&T shareholders,  that multiple of a share of GB&T common stock equal
to $30.00  divided by the average  daily last sale prices for GB&T common  stock
for the 60 consecutive calendar days preceding the closing of the merger, but in
no event  greater  than $30.00 or less than $18.00.  UB&T had 426,370  shares of
common stock  outstanding  at September  30, 1999,  which will be exchanged  for
approximately 426,370 to 712,038 shares of GB&T common stock.

         In  connection  with the merger,  GB&T and UB&T expect to incur pre-tax
merger related charges of approximately $350,000.


                                      -17-
<PAGE>
<TABLE>
<CAPTION>

                           GB&T BANCSHARES, INC. AND UB&T FINANCIAL SERVICES CORPORATION
                                          PRO FORMA COMBINED BALANCE SHEET

                                                 SEPTEMBER 30, 1999
                                               (DOLLARS IN THOUSANDS)
                                                    (UNAUDITED)

                                                                     UB&T
                                                        GB&T       FINANCIAL     PRO FORMA
                                                    BANCSHARES,     SERVICES    ADJUSTMENTS     PRO FORMA
                                                        INC.      CORPORATION  DEBIT (CREDIT)   COMBINED
                                                    ---------     -----------  -------------  ------------
<S>                                                 <C>            <C>           <C>           <C>
                      Assets
                      ------
Cash and due from banks                             $  10,274      $  1,138      $      0      $  11,412
Interest-bearing deposits in banks                        302           412             0            714
Federal funds sold                                      2,845         1,603             0          4,448
Securities available-for-sale                          36,067         5,896             0         41,963
Loans                                                 180,681        34,095             0        214,776
Less allowance for loan losses                          2,043           497             0          2,540
                                                    ---------      --------      --------      ---------

     Loans, net                                       178,638        33,598      $      0        212,236
                                                    ---------      --------      --------      ---------

Premises and equipment                                  4,736         1,855             0          6,591
Other assets                                            4,935           616             0          5,551
                                                    ---------      --------      --------      ---------

     Total assets                                   $ 237,797      $ 45,118      $      0      $ 282,915
                                                    =========      ========      ========      =========

Deposits
Noninterest-bearing                                 $  24,264      $  3,820      $      0      $  28,084
Interest-bearing demand                                17,939         8,650             0         26,589
Savings                                                36,218         4,012             0         40,230
Time deposits                                         113,306        19,484             0        132,790
                                                    ---------      --------      --------      ---------

     Total deposits                                   191,727        35,966             0        227,693

Federal Home Loan Bank advances                        19,180         3,000             0         22,180
Other borrowings                                        8,223           381             0          8,604
Other liabilities (c)                                   2,301           745          (350)         3,396
                                                    ---------      --------      --------      ---------

     Total liabilities                                221,431        40,092          (350)       261,873
                                                    ---------      --------      --------      ---------

Common stock (a)                                       10,585         2,256          (302)        13,143
Capital surplus (a) (b)                                   338         2,187           709          1,816
Retained earnings (c)                                   5,831         1,051           350          6,532
Accumulated other comprehensive income (loss)            (388)          (61)            0           (449)
Less treasury shares (b)                                               (407)         (407)             0
                                                    ---------      --------      --------      ---------

                                                       16,366         5,026           350         21,042
                                                    ---------      --------      --------      ---------

     Total liabilities and stockholders' equity     $ 237,797      $ 45,118      $      0      $ 282,915
                                                    =========      ========      ========      =========
</TABLE>

See Notes to Pro Forma Combined Financial Statements


                                                   -18-
<PAGE>
<TABLE>
<CAPTION>

                           GB&T BANCSHARES, INC. AND UB&T FINANCIAL SERVICES CORPORATION
                                       PRO FORMA COMBINED STATEMENT OF INCOME

                                    FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999
                                               (DOLLARS IN THOUSANDS)
                                                    (UNAUDITED)


                                                                         UB&T
                                                           GB&T        FINANCIAL     PRO FORMA
                                                        BANCSHARES,    SERVICES     ADJUSTMENTS     PRO FORMA
                                                           INC.       CORPORATION  DEBIT (CREDIT)   COMBINED
                                                        ---------     -----------  -------------  ------------
<S>                                                     <C>            <C>          <C>          <C>



Interest income                                         $   13,162     $  2,735     $        0     $15,897
Interest expense                                             6,296        1,026              0       7,322
                                                        ----------     --------     ----------   ---------
     Net interest income                                     6,866        1,709              0       8,575

Provision for loan losses                                      315          245              0         560
                                                        ----------     --------     ----------   ---------

Net interest income after provision for loan losses          6,551        1,464              0       8,015
                                                        ----------     --------     ----------   ---------

Other income                                                 1,084          343              0       1,427
                                                        ----------     --------     ----------   ---------

Other expenses                                               5,215        1,323              0       6,538
                                                        ----------     --------     ----------   ---------

Income before income taxes                                   2,420          484              0       2,904

Income tax expense                                             793          167              0         960
                                                        ----------     --------     ----------   ---------

Net income                                              $    1,627     $    317     $        0   $   1,944
                                                        ==========     ========     ==========   =========

Basic earnings per share of common stock                $     0.77     $   0.75                  $    0.74
                                                        ==========     ========                  =========

Diluted earnings per share of common stock              $     0.72     $   0.75                  $    0.70
                                                        ==========     ========                  =========

Average shares outstanding (basic)                       2,108,281      423,031                  2,615,918
                                                         =========      =======                  =========

Average shares outstanding (diluted)                     2,259,240      423,031                  2,766,877
                                                         =========      =======                  =========

See Notes to Pro Forma Combined Financial Statements.
</TABLE>


                                                       -19-
<PAGE>

<TABLE>
<CAPTION>
                           GB&T BANCSHARES, INC. AND UB&T FINANCIAL SERVICES CORPORATION
                                       PRO FORMA COMBINED STATEMENT OF INCOME

                                    FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                               (DOLLARS IN THOUSANDS)
                                                    (UNAUDITED)


                                                                         UB&T
                                                           GB&T        FINANCIAL     PRO FORMA
                                                        BANCSHARES,    SERVICES     ADJUSTMENTS     PRO FORMA
                                                           INC.       CORPORATION  DEBIT (CREDIT)+   COMBINED
                                                        ---------     -----------  -------------  ------------
<S>                                                     <C>            <C>          <C>           <C>

Interest income                                         $   11,388     $  2,536     $        0    $   13,924
Interest expense                                             5,723        1,183                        6,906
                                                        ----------     --------     ----------    ----------
     Net interest income                                     5,665        1,353              0         7,018

Provision for loan losses                                      378           52              0           430
                                                        ----------     --------     ----------    ----------
Net interest income after provision for loan losses          5,287        1,301              0         6,588
                                                        ----------     --------     ----------    ----------

Other income                                                 1,129          321              0         1,450
                                                        ----------     --------     ----------    ----------

Other expenses                                               4,554        1,258              0         5,812
                                                        ----------     --------     ----------    ----------

Income before income taxes                                   1,862          364              0         2,226

Income tax expense                                             602          100              0           702
                                                        ----------     --------     ----------    ----------

Net income                                              $    1,260     $    264     $        0    $    1,524
                                                        ==========     ========     ==========    ==========

Basic earnings per share of common stock                $     0.60     $   0.59                   $     0.58
                                                        ==========     ========                   ==========

Diluted earnings per share of common stock              $     0.57     $   0.59                   $     0.56
                                                        ==========     =========                  ==========

Average shares outstanding (basic)                       2,095,171      451,105                    2,636,497
                                                         =========      =======                    =========

Average shares outstanding (diluted)                     2,194,800      451,105                  2,736,126
                                                         =========      =======                  =========
</TABLE>



See Notes to Pro Forma Combined Financial Statements.

                                                       -20-

<PAGE>

<TABLE>
<CAPTION>
                         GB&T BANCSHARES, INC. AND UB&T FINANCIAL SERVICES CORPORATION
                                    PRO FORMA COMBINED STATEMENT OF INCOME

                                     FOR THE YEAR ENDED DECEMBER 31, 1998
                                            (DOLLARS IN THOUSANDS)
                                                  (UNAUDITED)

                                                                         UB&T
                                                           GB&T        Financial     Pro Forma
                                                        Bancshares,    Services     Adjustments     Pro Forma
                                                           Inc.       Corporation  Debit (Credit)   Combined
                                                        ---------     -----------  -------------  ------------
<S>                                                     <C>            <C>           <C>           <C>

Interest income                                         $   15,412     $  3,397     $        0     $ 18,809
Interest expense                                             7,677        1,557                       9,234
                                                        ----------     --------     ----------     --------
     Net interest income                                     7,735        1,840              0        9,575

Provision for loan losses                                      378          292              0          670
                                                        ----------     --------     ----------     --------

Net interest income after provision for loan losses          7,357        1,548              0        8,905
                                                        ----------     --------     ----------     --------

Other income                                                 1,496          481              0        1,977
                                                        ----------     --------     ----------     --------

Other expenses                                               6,428        1,640              0        8,068
                                                        ----------     --------     ----------     --------

Income before income taxes                                   2,425          389              0        2,814

Income tax expense                                             752          108              0          860
                                                        ----------     --------     ----------     --------

Net income                                              $    1,673     $    281     $        0     $  1,954
                                                        ==========     ========     ==========     ========

Basic earnings per share of common stock                $     0.80     $   0.62                    $   0.72
                                                        ==========     ========                    ========

Diluted earnings per share of common stock              $     0.75    $    0.62                    $   0.69
                                                        ==========    =========                    ========

Average shares outstanding (basic)                       2,095,661      450,633                   2,708,522
                                                         =========      =======                   =========

Average shares outstanding (diluted)                     2,223,598      450,633                   2,836,459
                                                         =========      =======                   =========
</TABLE>


See Notes to Pro Forma Combined Financial Statements.


                                                       -21-

<PAGE>

<TABLE>
<CAPTION>

                           GB&T BANCSHARES, INC. AND UB&T FINANCIAL SERVICES CORPORATION
                                       PRO FORMA COMBINED STATEMENT OF INCOME

                                        FOR THE YEAR ENDED DECEMBER 31, 1997
                                               (DOLLARS IN THOUSANDS)
                                                    (UNAUDITED)


                                                                         UB&T
                                                           GB&T        Financial     Pro Forma
                                                        Bancshares,    Services     Adjustments     Pro Forma
                                                           Inc.       Corporation  Debit (Credit)   Combined
                                                        ---------     -----------  -------------  ------------
<S>                                                     <C>            <C>           <C>           <C>


Interest income                                         $   13,338     $  3,222     $        0     $  16,560
Interest expense                                             6,531        1,517              0         8,048

                                                        ----------     --------     ----------     ---------
    Net interest income                                      6,807        1,705              0         8,512

Provision for loan losses                                      348           93              0           441
                                                        ----------     --------     ----------     ---------

Net interest income after provision for loan losses          6,459        1,612              0         8,071
                                                        ----------     --------     ----------     ---------

Other income                                                   949          409              0         1,358
                                                        ----------     --------     ----------     ---------

Other expenses                                               4,819        1,528              0         6,347
                                                        ----------     --------     ----------     ---------

Income before income taxes                                   2,589          493              0         3,082

Income tax expense                                             886          141              0         1,027
                                                        ----------     --------     ----------     ---------

Net income                                              $    1,703     $    352     $        0     $   2,055
                                                        ==========     ========     ==========     =========

Basic earnings per share of common stock                $     0.81     $   0.78                    $    0.76
                                                        ==========     ========                    =========

Diluted earnings per share of common stock              $     0.81     $   0.78                    $    0.76
                                                        ==========     ========                    =========

Average shares outstanding (basic)                       2,093,489      451,105                    2,706,992
                                                         =========      =======                    =========

Average shares outstanding (diluted)                     2,098,385      451,105                    2,711,888
                                                         =========      =======                    =========
</TABLE>

See Notes to Pro Forma Combined Financial Statements.

                                                       -22-
<PAGE>


          GB&T BANCSHARES, INC. AND UB&T FINANCIAL SERVICES CORPORATION
                     PRO FORMA COMBINED STATEMENT OF INCOME

                      FOR THE YEAR ENDED DECEMBER 31, 1996
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                            UB&T         PRO FORMA
                                                             GB&T         FINANCIAL     ADJUSTMENTS
                                                         BANCSHARES,      SERVICES         DEBIT        PRO FORMA
                                                             INC.        CORPORATION     (CREDIT)        COMBINED
                                                        -------------   ------------- --------------  ------------

<S>                                                      <C>             <C>           <C>             <C>
Interest income                                          $   10,549      $    2,924    $      0        $   13,473
Interest expense                                              4,820           1,388                         6,208
                                                         ----------      ----------    --------        ----------
     Net interest income                                      5,729           1,536           0             7,265

Provision for loan losses                                       150              52           0               202
                                                         ----------      ----------    --------        ----------

Net interest income after provision for loan losses           5,579           1,484           0             7,063
                                                         ----------      ----------    --------        ----------

Other income                                                    814             322           0             1,136
                                                         ----------      ----------    --------        ----------

Other expenses                                                3,678           1,517           0             5,195
                                                         ----------      ----------    --------        ----------

Income before income taxes                                    2,715             289           0             3,004

Income tax expense                                              977              81           0             1,058
                                                         ----------      ----------    --------        ----------

Net income                                               $    1,738      $      208    $      0        $    1,946
                                                         ==========      ==========    ========        ==========

Basic earnings per share of common stock                 $     0.83      $     0.46                    $     0.72
                                                         ==========      ==========                    ==========

Diluted earnings per share of common stock               $     0.83      $     0.46                    $     0.72
                                                         ==========      ==========                    ==========

Average shares outstanding (basic)                        2,092,450         451,105                     2,705,953
                                                         ==========      ==========                    ==========

Average shares outstanding (diluted)                      2,095,118         451,105                     2,708,620
                                                         ==========      ==========                    ==========
</TABLE>


See Notes to Pro Forma Combined Financial Statements.

                                                       -23-
<PAGE>
                NOTES TO PRO FORMA COMBINED FINANCIAL STATEMENTS


                             PRO FORMA ADJUSTMENTS
                               SEPTEMBER 30, 1999
                             (DOLLARS IN THOUSANDS)

a   Common Stock                                                           643
      Capital Surplus                                            643
        (Adjustment of Common Stock for New Shares Issued)

b   Capital Surplus                                              407
     Treasury Shares                                                       407
       (Retirement of treasury stock)

c   Retained Earnings                                            350
      Other Liabilities                                                    350
        (Combined Merger Expenses)


                                      -24-

<PAGE>

                               THE PROPOSED MERGER

BACKGROUND OF AND REASONS FOR THE MERGER

         From  time to  time,  UB&T  received  inquiries  from  other  financial
institutions about the possibility of being acquired. UB&T was in the process of
assessing  its  strategic  alternatives  and had been  contacted  by a number of
potential merger partners when, on July 2, 1999, Richard A. Hunt,  President and
Chief Executive Officer of GB&T, and Greg Hamby, Senior Vice President and Chief
Financial Officer of GB&T, contacted Dan Forsyth, Chairman of the Board of UB&T,
and the UB&T  Executive  Committee to explore the  possibility of combining UB&T
and GB&T.  Later in July, Mr. Forsyth extended an invitation to Mr. Hunt to meet
with him and members of the UB&T Board of  Directors  to discuss the proposal in
greater detail.

         Mr. Hunt and other members of GB&T's senior management team presented a
financial  analysis of the  proposed  transaction  to members of GB&T's Board of
Directors on July 12, 1999, prior to meeting with Mr. Forsyth and the UB&T Board
of Directors on July 22, 1999. At that same  meeting,  the Board of Directors of
GB&T considered the business,  operations,  and asset quality of UB&T as well as
the  attractiveness  of  the  UB&T  franchise,  its  management  team,  and  the
compatibility  of that  franchise  with  the  operations  of  GB&T.  After  that
consideration, GB&T's Board of Directors approved the execution of the Agreement
and  Plan  of  Reorganization,  subject  to  satisfactory  completion  of a  due
diligence  investigation of UB&T. This analysis included the pro forma financial
impact of the merger at a range of prices. The Board of Directors authorized Mr.
Hunt to  proceed  with  negotiations.  Mr.  Hunt then met with Mr.  Forsyth  and
members of the UB&T Board of Directors and  presented a general  overview of the
proposed transaction on July 22, 1999.

         On July 23, 1999, Mr. Forsyth informed Mr. Hunt by phone that the Board
had agreed unanimously to approve the proposal in concept, but were unwilling to
sign the letter of intent until preliminary due diligence had been completed.

         On July  28 and 29,  1999,  on-site  due  diligence  was  conducted  by
representatives of GB&T.  Subsequently,  both companies undertook additional due
diligence and discussions with legal counsel and financial advisors.

         Following a report by Mr. Hunt to Mr. Forsyth that the  preliminary due
diligence  appeared  satisfactory,  at a Board of Directors meeting held on July
30, 1999,  the Board of UB&T  considered a number of factors in  evaluating  the
merger,  including  a review of the terms of the merger  with  UB&T's  financial
advisor.  Without assigning any relative or specific weights to the factors,  in
approving the merger on July 30, 1999, the Board of Directors of UB&T considered
the following material factors:

         (a)      the  alternatives  to  the  merger,   including  remaining  an
                  independent  institution  in  light  of the  current  economic
                  condition of the market and its competitive  disadvantages  as
                  compared to the larger financial institutions operating in the
                  market;

         (b)      the  value  of  the  consideration  to  be  received  by  UB&T
                  shareholders relative to the book value and earnings per share
                  of UB&T's common stock;

         (c)      certain  information   concerning  the  financial   condition,
                  results of operations, and business prospects of GB&T;

         (d)      the financial  terms of recent  business  combinations  in the
                  financial  services industry and a comparison of the multiples
                  of  selected  combinations  with  the  terms  of the  proposed
                  transaction with GB&T;

                                      -25-
<PAGE>

         (e)      the marketability of UB&T's common stock and the potential for
                  greater liquidity of GB&T's common stock;

         (f)      the  competitive  and  regulatory  environment  for  financial
                  institutions generally;

         (g)      the fact that the merger  would  enable UB&T  shareholders  to
                  exchange  their shares of UB&T's common  stock,  in a tax-free
                  transaction, for shares of common stock of a larger company;

         (h)      GB&T's  ability  to  provide  more   comprehensive   financial
                  services  through  United  Bank & Trust  Company  to the  Polk
                  County market;

         (i)      the  likelihood  of the merger  being  approved by  applicable
                  regulatory authorities without undue conditions or delay; and

         (j)      the potential effect of the future  elimination of the pooling
                  of interests  method of accounting  might have upon the market
                  price of UB&T's common stock.

         The  Board of  Directors  of UB&T  believes  the  merger is in the best
interest of its shareholders  because the merger will permit the shareholders to
exchange their ownership  interest in UB&T for an equity interest in GB&T, which
has greater  financial  resources than UB&T. The Board of Directors of UB&T also
believes that the terms of the merger,  including  the basis of exchange,  which
was determined through  arms-length  negotiations  between GB&T and the Board of
Directors  of UB&T,  are fair and  equitable  and take into account the relative
earning  power  of GB&T and  UB&T,  historic  and  anticipated  operations,  the
economies of scale to be achieved through the merger,  the trading prices of the
stocks of the respective  companies,  and other pertinent factors.  The exchange
ratio of 1.36  shares of GB&T's  common  stock for each  share of UB&T's  common
stock  (assuming  the base period  trading price 60 day average of GB&T stock on
the closing  date is $22.00)  represents  a multiple  of 1.87 times  UB&T's book
value as of September 30, 1999, and 11.22 times trailing  twelve months earnings
per share.  On  __________,  1999,  the 60 day average of GB&T common  stock was
$_______.

         The Boards of  Directors  of UB&T and GB&T believe that the size of the
combined organization, approximately $282.9 million in total consolidated assets
as of September 30, 1999, is  sufficiently  large to take advantage over time of
significant  economies  of scale,  but is still  small  enough to  maintain  the
competitive advantages management believes are afforded community-oriented banks
over the larger regional and  super-regional  banks. It has become  increasingly
apparent to the  management of UB&T and GB&T that in the current  regulatory and
competitive  environment,  larger organizations with greater economies of scale,
including the ability to spread largely fixed regulatory compliance costs over a
larger  gross income base and the ability to attract  management  talent able to
compete in a more  sophisticated  financial-services  environment,  will be more
successful than smaller organizations, such as UB&T or GB&T, will be separately.
Management of GB&T and UB&T believe that there is a future for  community  banks
in the banking industry,  but that community banks will be required to achieve a
critical  size to  maintain  above-average  economic  performance.  The Board of
Directors  of  GB&T  also  viewed  UB&T as  offering  a  solid  franchise  in an
attractive  market giving GB&T an opportunity to diversify  geographically  from
the Gainesville market area.

         On  August  2,  1999,  GB&T  and  UB&T  issued  a joint  press  release
describing the  transaction,  and on October 14, 1999, the Agreement and Plan of
Reorganization was executed by both parties.

THE AGREEMENT AND PLAN OF REORGANIZATION

         The material features of the Agreement and Plan of  Reorganization  are
summarized below.

                                      -26-
<PAGE>

         EFFECTIVE DATE. The merger  agreement  provides that the merger will be
effective on the date and at the time the Certificate of Merger  reflecting this
merger  becomes  effective  with the Secretary of State of the State of Georgia.
The merger also is subject to approval by the Board of  Governors of the Federal
Reserve  System  and the  Department  of  Banking  and  Finance  of the State of
Georgia,  which  approval  has  been  received.  Management  of  GB&T  and  UB&T
anticipate  that the merger will become  effective  during the first  quarter of
2000.

         TERMS OF THE MERGER. UB&T shareholders will receive,  for each share of
UB&T common stock they own,  that multiple of a share of GB&T common stock equal
to $30.00 divided by a base period trading price equal to the average daily last
sale prices for GB&T common stock for the 60 consecutive calendar days preceding
the  closing of the merger on which the GB&T  shares  were  traded.  If the base
period trading price is greater than $30.00,  it will be deemed to be $30.00 for
the purpose of the  conversion,  and if it is less than $18.00,  the base period
trading price will be deemed to be $18.00 for the purpose of the conversion. The
effect of this  limitation  is to create a range of  exchange  ratios of between
1.00  and  1.67  shares  of GB&T  stock  for  each  share  of UB&T  stock.  GB&T
shareholders  will continue to hold their existing  shares of GB&T common stock.
If,  prior to the  closing,  the  outstanding  shares of GB&T  common  stock are
increased through a stock dividend, stock split, subdivision,  recapitalization,
or reclassification of shares, or are combined into a lesser number of shares by
reclassification,  recapitalization,  or  reduction  of  capital,  the number of
shares of GB&T common stock to be  delivered  pursuant to the merger in exchange
for a share of UB&T common stock will be proportionately adjusted.

         GB&T will not issue a fractional share certificate of GB&T common stock
in connection with the merger, and an outstanding fractional share interest will
not entitle the owner thereof to vote, to receive dividends, or to any rights of
a  shareholder  of GB&T with  respect to that  fractional  interest.  Instead of
issuing any  fractional  shares of GB&T common  stock,  GB&T will pay in cash an
amount  (computed  to the nearest  cent) equal to that  fraction  multiplied  by
$30.00 per share.

         If  the  merger  is  completed,   shareholders   of  UB&T  will  become
shareholders of GB&T, and UB&T will be merged with and into GB&T.  Following the
merger, the Articles of Incorporation, Bylaws, corporate identity, and existence
of GB&T will not be changed, and UB&T will cease to exist as a separate entity.

         TERMINATION  AND  CONDITIONS OF CLOSING.  The merger  agreement and the
Acquisition  Agreement  may be terminated  and the merger  abandoned at any time
either before or after approval of the merger  agreement by the  shareholders of
UB&T and GB&T, but not later than the effective date of the merger:

         o        by mutual consent of the Boards of Directors of UB&T and GB&T;

         o        by  either party, if the other  party has a  material  adverse
                  change in its financial condition or business;

         o        by either party, if the other party materially breaches any of
                  the representations or warranties or any covenant or agreement
                  it made under the Acquisition Agreement which cannot be or has
                  not been cured within 30 days after receipt of notice;

         o        by either party,  if any consent of any  regulatory  authority
                  that  is  required  for  consummation  of  the  merger  is not
                  obtained;

         o        by  either  party,  if  the   merger  is  not   completed  by
                  February 28, 2000;

                                      -27-
<PAGE>

         o        by either party,  if the UB&T  shareholders do not approve the
                  merger  agreement or if the GB&T  shareholders  do not approve
                  the  issuance  of GB&T  common  stock  pursuant  to the merger
                  agreement; or

         The following are some of the required conditions of closing:

         o        the  accuracy of the  representations  and  warranties  of all
                  parties  contained in the  Acquisition  Agreement  and related
                  documents as of the date when made and the effective date;

         o        the  performance of all agreements and conditions  required by
                  the Acquisition Agreement;

         o        the delivery of officers' certificates, resolutions, and legal
                  opinions to UB&T and GB&T;

         o        approval of the merger by the UB&T  shareholders  and approval
                  of the issuance of GB&T common stock by the GB&T shareholders;

         o        receipt  of  all  necessary   authorizations  of  governmental
                  authorities,  and the  expiration  of any  regulatory  waiting
                  periods;

         o        effectiveness of the  registration  statement of GB&T relating
                  to the  shares  of GB&T  common  stock  to be  issued  to UB&T
                  shareholders  in the merger,  of which this  document  forms a
                  part;

         o        the receipt by UB&T of the opinion of Hulsey,  Oliver & Mahar,
                  LLP as to the tax consequences to UB&T shareholders;

         o        the  receipt by GB&T of an  opinion  of Mauldin & Jenkins  LLC
                  that  the  merger  will  be  accounted  for as a  `pooling  of
                  interests';

         o        the issuance of a  certificate  of merger by the  Secretary of
                  State of Georgia; and

         o        the  receipt  by  UB&T  of  a  fairness  opinion  from  UB&T's
                  financial  advisor  which  remains in effect as of the date of
                  closing.

         SURRENDER OF  CERTIFICATES.  Shortly  after the  effective  date of the
merger,  each holder of UB&T common  stock (as of that date) will be required to
deliver  his or her  shares  of UB&T  common  stock to  GB&T's  transfer  agent,
Reliance Trust Company,  Atlanta. After delivering those shares, the holder will
receive a stock  certificate  for the number of shares of GB&T common stock that
the holder is entitled to receive under the merger agreement, and a cash payment
for any fractional interest in GB&T common stock. Until a holder delivers his or
her shares of UB&T common  stock to Reliance  Trust,  he or she will not receive
payment of any dividends or other  distributions  on shares of GB&T common stock
into which his shares of UB&T  common  stock have been  converted,  and will not
receive  any notices  sent by GB&T to its  shareholders  with  respect to, or to
vote,  those shares.  After  delivering the shares to Reliance Trust, the holder
will then be entitled to receive any dividends or other  distributions  (without
interest)  which  became  payable  after the  merger  but prior to the  holder's
delivery of the certificates to Reliance Trust.

REQUIRED SHAREHOLDER APPROVAL

         The  holders of a majority  of the  outstanding  shares of UB&T  common
stock entitled to vote at the special meeting must approve the merger  agreement
and holders of a majority of the  outstanding  shares of GB&T common  stock must

                                      -28-
<PAGE>

approve the issuance of GB&T common stock  pursuant to the merger  agreement for
the merger to be completed. Abstentions from voting and broker non-votes will be
included in determining  whether a quorum is present and will have the effect of
a vote against the merger agreement.

         On   _____________,   1999,  the  record  date  for   determining   the
shareholders  entitled  to notice of, and to vote at, the special  meeting,  the
outstanding  voting  securities of UB&T and GB&T  consisted of 426,370 shares of
UB&T common stock,  with  registered  holders thereof being entitled to one vote
per share,  and 2,117,146 shares of GB&T common stock,  with registered  holders
thereof being  entitled to one vote per share.  Certain  executive  officers and
members of UB&T's Board of Directors, who have entered into agreements with GB&T
to vote their shares of UB&T common stock in favor of the merger, own or control
112,960 shares,  approximately  26.49% of the outstanding shares, of UB&T common
stock.

EXPENSES

         GB&T  will pay all of its  expenses  incurred  in  connection  with the
authorization, preparation, execution, and performance of the Agreement and Plan
of   Reorganization,   including   all  fees  and   expenses   of  its   agents,
representatives,  counsel,  and accountants and the fees and expenses related to
filing regulatory  applications with state and federal authorities in connection
with the  transactions  contemplated  thereby  and the cost of  reproducing  and
mailing  this  proxy  statement/prospectus.  UB&T  will pay all of its  expenses
incurred in  connection  with the  authorization,  preparation,  execution,  and
performance of the Agreement and Plan of Reorganization,  including all fees and
expenses of agents, representatives, counsel, and accountants for UB&T.

FAIRNESS OPINION

         T. Stephen  Johnson &  Associates,  Inc. is an  investment  banking and
financial services firm located in Atlanta,  Georgia.  As part of its investment
banking business,  T. Stephen Johnson & Associates  engages in the review of the
fairness of bank acquisition  transactions  from a financial  perspective and in
the valuation of banks and other  businesses and their  securities in connection
with mergers, acquisitions and other transactions.  Neither T. Stephen Johnson &
Associates nor any of its affiliates has a material  financial  interest in UB&T
or GB&T. T. Stephen  Johnson & Associates was selected to advise UB&T's board of
directors based upon its  familiarity  with UB&T,  GB&T, the regional  community
banking  industry  and its  knowledge  of the banking  industry  as a whole.  No
instructions were given or limitations imposed by UB&T's board of directors upon
T. Stephen Johnson & Associates  regarding the scope of its investigation or the
procedures it followed in rendering its opinion.

         T. Stephen  Johnson & Associates  has rendered its opinion to the board
of  directors  of UB&T that the  consideration  to be received by the holders of
UB&T common stock under the Merger Agreement is fair to such shareholders from a
financial  point of view.  A copy of the  fairness  opinion,  which  sets  forth
certain  assumptions  made,  matters  considered  and  limitations on the review
undertaken, is attached as Appendix E to this Proxy Statement and should be read
in its  entirety.  The  summary  of the  fairness  opinion  set forth  herein is
qualified in its entirety by reference to the text of the fairness  opinion.  T.
Stephen  Johnson & Associates  has been paid a fee of $15,000 for rendering this
opinion.

         In arriving at its fairness  opinion,  T. Stephen  Johnson & Associates
performed merger analyses  described below. T. Stephen Johnson & Associates also
reviewed certain publicly available business and financial  information relating
to UB&T and GB&T.  T.  Stephen  Johnson &  Associates  also  considered  certain
financial  and  stock  market  data of UB&T and  GB&T,  compared  that data with
similar data for certain other  publicly-held  banks and bank holding  companies
and considered the financial terms of certain other recent comparable  community
bank  acquisition  transactions in the  southeastern  United States,  as further
discussed  below.  T. Stephen  Johnson & Associates  also  considered such other
information,  financial  studies,  analyses and  investigations  and  financial,
economic and market  criteria that it deemed  relevant.  In connection  with its
review,  T.  Stephen  Johnson &  Associates  did not  independently  verify  the
foregoing  information  and relied on such  information  as being  complete  and

                                      -29-
<PAGE>

accurate  in all  material  respects.  Financial  forecasts  prepared  by UB&T's
management  and  submitted  to T.  Stephen  Johnson &  Associates  were based on
assumptions  believed by T. Stephen Johnson & Associates to be reasonable and to
reflect currently available information, but T. Stephen Johnson & Associates did
not independently  verify such information.  T. Stephen Johnson & Associates did
not make an independent evaluation or appraisal of the assets of UB&T or GB&T.

         In connection with rendering the fairness opinion, T. Stephen Johnson &
Associates performed a variety of financial analyses, including those summarized
below. The summary set forth below does not purport to be a complete description
of the analyses performed by T. Stephen Johnson & Associates in this regard. The
preparation of a fairness opinion involves various determinations as to the most
appropriate  and relevant  methods of financial  analysis and the application of
these methods to the particular circumstances and, therefore, such an opinion is
not readily susceptible to summary description. Accordingly, notwithstanding the
separate factors summarized below, T. Stephen Johnson & Associates believes that
its analyses must be considered  as a whole and that  selecting  portions of its
analyses and the factors considered by it, without  considering all analyses and
factors,  could create an incomplete view of the evaluation  process  underlying
its opinion.  In performing its analyses,  T. Stephen  Johnson & Associates made
numerous assumptions with respect to industry performance, business and economic
conditions and other matters, many of which are beyond UB&T's or GB&T's control.
The analyses  performed by T. Stephen  Johnson & Associates are not  necessarily
indicative of actual values or future results,  which may be significantly  more
or less favorable  than  suggested by such  analyses.  No company or transaction
considered  as a comparison  in the  analyses is identical to UB&T,  GB&T or the
Merger.  Accordingly,  an  analysis of the  results of such  comparisons  is not
mathematical;   rather,  it  involves  complex   considerations   and  judgments
concerning  differences in financial and operating  characteristics of companies
and other  factors that could affect the public  trading  value of the companies
involved in such  comparisons.  In  addition,  the analyses do not purport to be
appraisals  or reflect  the  process by which or the prices at which  businesses
actually  may be sold or the  prices  at which any  securities  may trade at the
present time or at any time in the future.

         MERGER  ANALYSIS:  The  merger  consideration  to be  received  by UB&T
Shareholders is based on the defined Exchange Ratio for GB&T common shares.  The
value of the shares to be received is the Average  closing price during the last
sixty  calendar days of GB&T common  shares.  During the sixty days from October
10, 1999 to December 8, 1999,  GB&T traded on eight days with an average closing
price of $20.00. Based on this average closing price the transaction value would
equal $30.00 per share.  This transaction value equals 2.545 times September 30,
1999 book value and 38.297  times last twelve  months  earnings  per share.  The
purchase price was calculated to equal 28.35 percent of assets and 35.56 percent
of deposits as of September 30, 1999.

         COMPARABLE  TRANSACTIONS  ANALYSIS:  T.  Stephen  Johnson &  Associates
reviewed  the merger as of  November  8, 1999,  for the  purpose of  determining
purchase  premiums  that  could  be used in  comparing  the  Merger  with  other
announced  transactions.  T. Stephen Johnson & Associates  reviewed the purchase
premiums paid in all twelve  transactions  that were announced  since  September
30,1998 involving selling institutions with total assets less than $200 million,
headquartered in Georgia.  A listing of these  transactions is included with the
fairness opinion. On average, the comparable  transactions reported an announced
deal price to book value of 2.5845 times, an announced deal price to earnings of
20.25 times,  a purchase as a percent of assets of 31.60  percent and a purchase
price as a percent of deposits of 35.04  percent.  The Merger  ranks well within
the range of the comparable transactions.

         DIVIDEND  ANALYSIS:  T.  Stephen  Johnson  &  Associates  reviewed  the
historical  dividend  payouts at UB&T in an effort to equate such payouts to the
current dividend payout at GB&T. The UB&T shareholders  received $.25 per common
share during  1999.  Assuming  the current  GB&T  dividend  payout of $0.065 per

                                      -30-
<PAGE>

quarter or $0.26 per share, the UB&T  shareholders  would receive the equivalent
of $0.38 per current UB&T share, based on the Exchange Ratio of 1.50 to 1.

CONDUCT OF BUSINESS OF UB&T PENDING CLOSING

         The  Agreement  and  Plan  of  Reorganization  provides  that,  pending
consummation of the merger, UB&T will, except with the written consent of GB&T:

         o        operate  its  business  in the usual,  regular,  and  ordinary
                  course;

         o        preserve intact its business organization and assets;

         o        maintain its rights and franchises; and

         o        use its reasonable  efforts to cause its  representatives  and
                  warranties to be correct at all times.

         The  Agreement  and  Plan  of  Reorganization  provides  that,  pending
consummation  of the merger,  UB&T will not,  except with the written consent of
GB&T:

         (a)  amend its Articles of Incorporation, Bylaws, or other governing
instruments;

         (b)  incur any  additional  debt  obligation  or other  obligation  for
borrowed money in excess of an aggregate of $50,000;

         (c) repurchase,  redeem, issue, sell, pledge, encumber,  adjust, split,
combine,  reclassify,  or otherwise acquire,  exchange,  or transfer (other than
exchanges in the ordinary course under employee benefit plans or pursuant to the
exercise of outstanding stock options),  directly or indirectly,  any shares, or
any securities  convertible into any shares, of its capital stock or the capital
stock of United Bank & Trust Company, or declare or pay any dividend or make any
other distribution in respect of UB&T's capital stock;

         (d) purchase any  securities  or make any  material  investment  in any
entity or  otherwise  acquire  direct or indirect  control over any entity other
than in connection with (i) foreclosures in the ordinary course of business,  or
(ii) acquisitions of control in its fiduciary capacity;

         (e)  grant any  increase  in  compensation  or  benefits  to any of its
employees  whose annual salary exceeds  $35,000,  except in accordance with past
practice or previously approved by its Board of Directors;  pay any severance or
termination pay or any bonus other than pursuant to written  policies or written
contracts; enter into or amend any severance agreements with its officers; grant
any general  increase in  compensation  to all employees;  grant any increase in
fees or other increases in  compensation or other benefits to its directors;  or
voluntarily  accelerate  the vesting of any stock  options or other  stock-based
compensation or employee benefits;

         (f) enter  into or amend any  employment  contract  between  it and any
person  (unless  such  amendment  is  required by law) that it does not have the
unconditional right to terminate without liability;

         (g) adopt any new employee  benefit plan or make any material change in
or to any  existing  employee  benefit  plans other than any such change that is
required by law or that, in the opinion of counsel, is necessary or advisable to
maintain the tax qualified status of any such plan;


                                      -31-
<PAGE>

         (h) make any  significant  change in any tax or  accounting  methods or
systems of internal accounting controls, except as may be appropriate to conform
to changes in tax laws or regulatory accounting requirements or GAAP;

         (i)  commence  any  litigation  other  than  in  accordance  with  past
practice,  settle any  litigation  involving  any liability for money damages in
excess of $50,000 or which imposes material restrictions upon its operations;

         (j)  except in the  ordinary  course of  business,  modify,  amend,  or
terminate any material  contract or waive,  release,  compromise,  or assign any
material rights or claims; or

         (k) take any action that would reasonably be expected to:

                  (1)      adversely  affect  its  ability or GB&T's ability to
                           obtain  any  consents  required  to  consummate  the
                           merger; or

                  (2)      adversely  affect in any material respect its ability
                           or GB&T's  ability to  perform  their  covenants  and
                           agreements regarding the merger.

INTEREST OF MANAGEMENT IN THE TRANSACTION; CONDUCT OF BUSINESS AFTER THE MERGER

         Except as set forth  below,  no director or officer of UB&T,  or any of
their  associates,  has any direct or indirect  material interest in the merger,
except  that those  persons  may own shares of UB&T  common  stock which will be
converted in the merger into GB&T common stock.  The directors of GB&T currently
anticipate that after the merger,  one director of UB&T will be elected to serve
on GB&T's Board of Directors.  GB&T and UB&T do not  anticipate  that the merger
will result in any material change in compensation to employees of UB&T.

         There are 863,466  shares of GB&T common stock held by GB&T  directors,
executive officers,  and their affiliates,  all of which are entitled to vote on
this  merger.  There  are  112,960  shares  of  UB&T  common  stock  held by its
directors,  executive officers, and their affiliates,  all of which are entitled
to vote on this merger.

         GB&T has agreed in the Agreement and Plan of  Reorganization to provide
employee benefits to UB&T employees that are substantially similar to those GB&T
currently  provides to its  employees and to indemnify  each person  entitled to
indemnification  by UB&T or United Bank & Trust Company for liabilities  arising
from acts or omissions arising prior to the effective date.

COMPARISON OF THE RIGHTS OF UB&T AND GB&T SHAREHOLDERS

         Upon completion of the merger, holders of UB&T common stock (other than
dissenting  shareholders)  will become  shareholders of GB&T. The following is a
summary of  material  differences  between  the rights of holders of GB&T common
stock and holders of UB&T common stock.  Since GB&T and UB&T are both  organized
under the laws of Georgia,  any differences  arise from differing  provisions of
the corporations' respective articles of incorporation and bylaws.

         PREEMPTIVE RIGHTS.

         GB&T:   The  GB&T   Articles  of   Incorporation   provide   that  GB&T
shareholders  are entitled to preemptive  rights under  Georgia law.  Preemptive
rights allow a shareholder to acquire proportional amounts of GB&T's unissued or
treasury shares upon the decision of the Board of Directors to issue stock. This
means that the  shareholders  have the opportunity to maintain their  percentage
ownership in GB&T. The preemptive rights are subject to certain limitations.  No
shareholder of GB&T common stock has any preemptive right with respect to shares


                                      -32-
<PAGE>

of any other class which may be issued or sold by GB&T.  There are no preemptive
rights to (i) shares issued as a share dividend;  (ii) fractional shares;  (iii)
shares  issued to  effect a merger  or share  exchange;  (iv)  shares  issued as
compensation to directors,  officers,  agents,  or employees of the corporation,
its  subsidiaries,  or its  affiliates  upon terms and  conditions  approved  or
ratified  by the  affirmative  vote of the  holders of a majority  of the shares
entitled to vote  thereon;  (v) shares  issued to satisfy  conversion  or option
rights  created to provide  compensation  to  directors,  officers,  agents,  or
employees of the corporation, its subsidiaries, or its affiliates upon terms and
conditions  approved  or ratified  by the  affirmative  vote of the holders of a
majority of the shares  entitled to vote  thereon;  (vi)  shares  authorized  in
articles of  incorporation  that are issued  within one year from the  effective
date of  incorporation;  (vii)  shares  issued  under  a plan of  reorganization
approved in a proceeding  under any applicable  act of Congress  relating to the
reorganization  of  corporations;  (viii) shares sold  otherwise than for money,
deemed  by the  board  of  directors  in good  faith to be  advantageous  to the
corporation's  business;  (ix) shares  released  by waiver  from the  preemptive
rights by the  affirmative  vote or written consent of the holders of two-thirds
of the shares of the class to be issued;  and (x) shares which have been offered
to shareholders to satisfy their  preemptive  rights,  but not purchased by them
within the prescribed time and which are thereafter  issued or sold to any other
person or persons at a price not less than the price at which they were  offered
to such shareholders. The effect of these provisions is that GB&T must offer its
shareholders  the right to acquire  proportional  amounts of its shares,  option
rights, or securities, upon the decision of the Board of Directors to issue them
in exchange for cash consideration.

         UB&T:  The UB&T Articles of Incorporation do not provide for preemptive
rights.

         ELIMINATION OF LIABILITY.

         UB&T:  The UB&T Articles of Incorporation  provide that a UB&T director
shall not be personally  liable to UB&T or its shareholders for monetary damages
for  breaches  of duty of care or other  duty as a  director,  except in certain
circumstances.

         GB&T:  The  GB&T   Articles  of   Incorporation   do  not  provide  for
elimination of director liability to GB&T or its shareholders.

ACCOUNTING TREATMENT

         GB&T  will  account  for  the  merger  as  a  "pooling  of   interests"
transaction in accordance with generally accepted accounting  principles.  Under
this  accounting  method,  the  assets and  liabilities  of UB&T will be carried
forward at their recorded amounts and GB&T will restate its operating results to
include UB&T's  operating  results as if the companies had always been combined.
The  unaudited  pro  forma  financial   information   contained  in  this  proxy
statement/prospectus has been prepared using the pooling of interests accounting
method to account for the merger.



                                      -33-
<PAGE>

RESALES OF GB&T STOCK BY DIRECTORS AND OFFICERS OF UB&T

         Although GB&T has  registered the GB&T common stock to be issued in the
merger  under  the  Securities  Act  of  1933,  the  directors,   officers,  and
shareholders  of UB&T who are deemed to be affiliates of UB&T may not resell the
GB&T common stock  received by them unless  those sales are made  pursuant to an
effective  registration  statement  under the Securities Act, or under Rules 144
and 145 of the Securities Act, or another exemption from registration  under the
Securities Act. Rules 144 and 145 limit the amount of GB&T common stock or other
equity  securities  of GB&T that those  persons  may sell during any three month
period, and they require that certain current public information with respect to
GB&T be  available  and  that  the  GB&T  common  stock  be  sold in a  broker's
transaction or directly to a market maker in the GB&T common stock.

REGULATORY APPROVALS

         The Board of Governors of the Federal  Reserve  System has approved the
merger.  In  determining  whether to grant that  approval,  the Federal  Reserve
considered  the effect of the merger on the financial and  managerial  resources
and future  prospects of the companies and banks  concerned and the  convenience
and needs of the communities served.

         The  Department of Banking and Finance of the State of Georgia also has
approved  the merger.  THE  DEPARTMENT  OF BANKING AND  FINANCE'S  REVIEW OF THE
APPLICATION DID NOT INCLUDE AN EVALUATION OF THE PROPOSED  TRANSACTION  FROM THE
FINANCIAL  PERSPECTIVE  OF THE  INDIVIDUAL  SHAREHOLDERS  OF UB&T.  FURTHER,  NO
SHAREHOLDER  SHOULD CONSTRUE AN APPROVAL OF THE APPLICATION BY THE DEPARTMENT OF
BANKING AND FINANCE TO BE A RECOMMENDATION THAT THE SHAREHOLDERS VOTE TO APPROVE
THE PROPOSAL.  EACH SHAREHOLDER ENTITLED TO VOTE SHOULD EVALUATE THE PROPOSAL TO
DETERMINE  THE  PERSONAL  FINANCIAL  IMPACT OF THE  COMPLETION  OF THE  PROPOSED
TRANSACTION. SHAREHOLDERS NOT FULLY KNOWLEDGEABLE IN SUCH MATTERS ARE ADVISED TO
OBTAIN THE  ASSISTANCE OF COMPETENT  PROFESSIONALS  IN EVALUATING ALL ASPECTS OF
THE PROPOSAL  INCLUDING ANY  DETERMINATION  THAT THE  COMPLETION OF THE PROPOSED
TRANSACTION IS IN THE BEST FINANCIAL INTEREST OF THE SHAREHOLDER.

RIGHTS OF DISSENTING SHAREHOLDERS

         Any  shareholder  of record of  UB&T  common  stock who  objects to the
merger and who complies with Section  14-2-1301 ET SEQ. of the Georgia  Business
Corporation  Code will be entitled  to demand and receive  payment in cash of an
amount  equal to the fair  value of all,  but not less than  all,  of his or her
shares of UB&T common stock if the merger is completed.  GB&T  SHAREHOLDERS  ARE
NOT ENTITLED TO  DISSENTER'S  RIGHTS.  A shareholder of record must exercise his
dissenter's  rights as to all of the shares he owns except for shares registered
in a shareholders name but beneficially owned by another person. In such a case,
he may assert  dissenters  rights for less than all of the shares  registered in
his name if he  notifies  UB&T in writing of the name and address of each person
on whose behalf he asserts  dissenter's  rights.  For the purpose of determining
the  amount  to be  received  in  connection  with  the  exercise  of  statutory
dissenter's  rights under the Georgia Business  Corporation Code, the fair value
of a dissenting  shareholder's  UB&T common stock equals the value of the shares
immediately before the effective date of the merger,  excluding any appreciation
or depreciation in anticipation of the merger.

         Any UB&T  shareholder  desiring to receive payment of the fair value of
his or her shares of UB&T common stock in accordance  with the  requirements  of
the Georgia Business Corporation Code:

         (a) must deliver to  UB&T,  prior to the time the  shareholder  vote on
the merger  agreement is taken,  a written notice of his or her intent to demand
payment for his or her shares if the merger is completed;


                                      -34-
<PAGE>

         (b) must  not vote his or her shares in favor of the merger  agreement;
and

         (c) must demand  payment and  deposit stock  certificates  representing
his or her UB&T common stock in accordance with the terms of a notice which will
be sent to the  shareholder  by UB&T no later  than ten days after the merger is
completed.

         A filing of the written notice of intent to dissent with respect to the
merger agreement should be sent to: Melissa Y. Deems, Corporate Secretary,  UB&T
Financial Services Corporation,  129 East Elm Street, Rockmart, Georgia 30153. A
VOTE AGAINST THE MERGER  AGREEMENT ALONE WILL NOT SATISFY THE  REQUIREMENTS  FOR
THE  SEPARATE  WRITTEN  NOTICE OF INTENT TO DISSENT TO THE MERGER,  THE SEPARATE
WRITTEN DEMAND FOR PAYMENT OF THE FAIR VALUE OF SHARES OF UB&T COMMON STOCK, AND
THE DEPOSIT OF THE STOCK  CERTIFICATES,  WHICH ARE REFERRED TO IN CONDITIONS (A)
AND (C) ABOVE. RATHER, A DISSENTING  SHAREHOLDER MUST SEPARATELY COMPLY WITH ALL
OF THOSE CONDITIONS.

         Within  ten days of the later of the  effective  date or  receipt  of a
payment demand by a shareholder  who deposits his or her stock  certificates  in
accordance  with  UB&T's  dissenter's  notice  sent to  those  shareholders  who
notified  UB&T of their  intent to dissent,  described  in (c) above,  UB&T must
offer to pay to each dissenting  shareholder the amount UB&T estimates to be the
fair value of the dissenting  shareholder's shares, plus accrued interest.  That
notice and offer must be accompanied by:

         (a) UB&T's balance sheet as of the end of a fiscal year ending not more
than 16 months before the date of making an offer, an income  statement for that
year,  a statement  of changes in  shareholders'  equity for that year,  and the
latest available interim financial statements, if any;

         (b)  an explanation of how the interest was calculated;

         (c) a statement of the dissenting shareholder's right to demand payment
of  a  different  amount  under  Section   14-2-1327  of  the  Georgia  Business
Corporation Code; and

         (d) a copy of the dissenter's rights provisions of the Georgia Business
Corporation Code.

         If the dissenting shareholder accepts UB&T's offer by written notice to
UB&T within 30 days after UB&T's offer,  or is deemed to have accepted the offer
by not  responding  to that offer  within  that  30-day  period,  UB&T must make
payment  for his or her  shares  within 60 days after the making of the offer or
the effective date,  whichever is later.  Upon payment of the agreed value,  the
dissenting  shareholder  will cease to have any interest in his or her shares of
UB&T common stock.

         If  within  30 days  after  UB&T  offers  payment  for the  shares of a
dissenting shareholder,  the dissenting shareholder does not accept the estimate
of fair value of his or her shares and interest due thereon and demands  payment
of his or her own  estimate  of the fair value of the shares  and  interest  due
thereon,  then UB&T,  within 60 days after  receiving  the  payment  demand of a
different  amount  from a  dissenting  shareholder,  must  file an action in the
superior court in Polk County, Georgia,  requesting that the fair value of those
shares be determined.  UB&T must make all dissenting  shareholders whose demands
remain  unsettled  parties  to the  proceeding.  If UB&T does not  commence  the
proceeding within that 60-day period, it will be required to pay each dissenting
shareholder whose demand remains unsettled the amount demanded by the dissenting
shareholder.

         UB&T  urges  its  shareholders  to read all of the  dissenter's  rights
provisions of the Georgia  Business  Corporation  Code,  which are reproduced in
full in Appendix D to this proxy statement/prospectus and which are incorporated
by reference into this proxy statement/prospectus.

                                      -35-
<PAGE>

MATERIAL  FEDERAL  INCOME TAX  CONSEQUENCES  OF THE  MERGER  AND  OPINION OF TAX
COUNSEL

         UB&T has received an opinion from  Hulsey,  Oliver & Mahar,  LLP to the
effect that,  assuming the merger is completed in  accordance  with the terms of
the Agreement and Plan of Reorganization:

         (a) The  merger of UB&T into  GB&T and the  issuance  of shares of GB&T
common stock, as described herein and in the merger agreement, will constitute a
tax-free  reorganization under Section 368(a)(1)(A) of the Internal Revenue Code
of 1986, as amended.

         (b) Holders of UB&T common  stock will not  recognize  any gain or loss
upon the exchange of that stock for GB&T common stock as a result of the merger.

         (c) Holders of UB&T common stock will  recognize  gain or loss pursuant
to Section 302 of the Internal  Revenue Code upon their  receipt of cash instead
of  fractional  shares of GB&T  common  stock  and upon  their  receipt  of cash
pursuant to their exercise of dissenter's rights.

         (d) UB&T will not recognize any gain or loss as a result of the merger.

         (e) The  aggregate  tax  basis of the GB&T  common  stock  received  by
shareholders of UB&T pursuant to the merger will be the same as the tax basis of
the shares of UB&T common stock exchanged therefor,  decreased by any portion of
that tax basis  allocated  to  fractional  shares of GB&T common  stock that are
treated as redeemed by GB&T.

         (f) The holding  period of the shares of GB&T common stock  received by
the  shareholders  of UB&T will include the holding period of the shares of UB&T
common stock exchanged therefor,  provided that the UB&T common stock is held as
a capital asset on the date of completion of the merger.

         No ruling will be  requested  from the  Internal  Revenue  Service with
respect to any Federal income tax consequences of the merger.

         THE FOREGOING TAX OPINION AND THE  PRECEDING  DISCUSSION  RELATE TO THE
MATERIAL  FEDERAL INCOME TAX  CONSEQUENCES  OF THE MERGER TO UB&T  SHAREHOLDERS.
UB&T SHAREHOLDERS ARE ADVISED TO CONSULT THEIR OWN TAX ADVISORS AS TO ANY STATE,
LOCAL, OR OTHER TAX CONSEQUENCES OF THE MERGER.

              INFORMATION ABOUT UB&T FINANCIAL SERVICES CORPORATION

DESCRIPTION OF BUSINESS

         UB&T is a one-bank  holding  company  which,  through  its  subsidiary,
United  Bank  &  Trust  Company,  provides  banking  services  through  its  two
full-service  banking  offices in Rockmart,  Georgia,  and  Cedartown,  Georgia.
UB&T's  executive  office is located at 129 East Elm Street,  Rockmart,  Georgia
30153, and its telephone  number is (770) 684-8888.  Through United Bank & Trust
Company,  it  offers  a broad  range of  customary  banking  services  including
commercial,  mortgage, and consumer loans;  checking,  savings, and time deposit
accounts; wire transfers; and rental of safety deposit boxes.

         As of  September  30,  1999,  UB&T had  total  consolidated  assets  of
approximately $45.1 million,  total consolidated deposits of approximately $36.0
million,  and total  consolidated  shareholders'  equity of  approximately  $5.0
million.  For more information about UB&T, see Exhibit B which includes the 1998


                                      -36-
<PAGE>

Annual Report filed with the SEC and the latest  quarterly report filed with the
SEC for the period ended September 30, 1999.

         UB&T  was   incorporated  on  May  28,  1998,  as  a  Georgia  business
corporation.  On  September 1, 1998,  UB&T  acquired all of the shares of common
stock of United Bank & Trust Company,  which was organized as a Georgia  banking
corporation  on October 27, 1988.  As of November 30, 1999,  United Bank & Trust
Company  had 27  full-time  employees  and 4  part-time  employees.  UB&T has no
employees.  United  Bank &  Trust  Company  is  not a  party  to any  collective
bargaining  agreement,  and, in the opinion of  management,  it believes that it
enjoys satisfactory relations with its employees.

         UB&T's  corporate  office and United Bank & Trust Company's main office
are located at 129 East Elm Street near  downtown  Rockmart,  Georgia.  The main
office  is in an  office  building  owned by  United  Bank & Trust  Company  and
contains  approximately  8,000 square feet of finished  space.  The building has
drive-in facilities and an automated teller machine with 24 hour access.

         In July of 1995,  United Bank & Trust Company opened a branch office in
Cedartown,  Georgia, located at 632 N. Main Street. The Cedartown office is also
owned by United Bank & Trust  Company and  contains  approximately  4,700 square
feet of finished space. It also has drive-in  facilities and an automated teller
machine with 24 hour access.

RECENT DEVELOPMENTS

         During  the fourth quarter of calendar year 1999,  management  began an
extensive  review of UB&T's loan  portfolio.  This review was  initiated  by new
management due to increasing past due loans,  increases in  bankruptcies  and to
gain an  understanding  of the loan  portfoio and customer  relationships.  As a
result  of  the  review,  which  is  still  in  process,   UB&T  has  identified
approximately  $140,000 in loan losses to be charged-off prior to year end. As a
result of the charge-offs and other identified  problem loans, UB&T will make an
additional provision for loan losses of approximately $325,000 prior to December
31, 1999. After this additional  provision,  the ratio of the allowance for loan
losses to total  loans will be 1.84% and the net  charge-off  to  average  loans
ratio will be 1.06%. Management believes that the allowance for loan losses will
then be adequate to absorb any potential loan losses in the loan portfolio.  The
significant  increases  in  charge-offs  is partly  attributable  to  changes in
management  philosophy in the past year. During the past twelve months, UB&T has
replaced its  president  and senior  lending  officer.  New loan  administration
policies and procedures are being  developed and will include strict  guidelines
which  include  immediate  recognition  of losses on loans which  contain  known
deficiencies, such as bankruptcies.

COMPETITION

         United Bank & Trust Company competes in the Polk County, Georgia market
with three  commercial  banks and one credit union.  In addition,  United Bank &
Trust Company competes with insurance companies and brokerage firms. United Bank
& Trust  Company  competes  directly  for deposits in its market area with other
commercial  banks,  thrifts,  credit unions,  brokerage firms,  agencies issuing
United  States   government   securities,   and  all  other   organizations  and
institutions  engaged in money market  transactions.  In its lending activities,
United Bank & Trust Company  competes with other financial  institutions as well
as consumer finance companies,  mortgage  companies,  insurance  companies,  and
other lenders engaged in the business of extending credit in its market area.


                                      -37-
<PAGE>

VOTING SECURITIES AND PRINCIPAL SHAREHOLDERS

         The  following  lists  each  shareholder  of record  that  directly  or
indirectly  owned,  controlled,  or held  with  power  to vote 5% or more of the
426,370 outstanding shares of UB&T common stock as of November 30, 1999, and the
amount of UB&T common stock held by each executive officer and director of UB&T.
Unless otherwise  indicated,  each person has sole voting and investment  powers
over the indicated shares.  Information  relating to beneficial ownership of the
UB&T common  stock is based upon  "beneficial  ownership"  concepts set forth in
rules issued under the Exchange Act. Under those rules, a person is deemed to be
a "beneficial  owner" of a security if that person has or shares "voting power,"
which  includes the power to vote or to direct the voting of that  security,  or
"investment  power,"  which  includes  the power to  dispose  or to  direct  the
disposition  of that  security.  Under the  rules,  more than one  person may be
deemed to be a beneficial owner of the same securities.
<TABLE>
<CAPTION>

 NAME AND ADDRESS<F1>                   NUMBER OF SHARES BENEFICIALLY OWNED               PERCENT OF CLASS (%)
 ----------------                       -----------------------------------               --------------------
<S>                                                    <C>                                         <C>
Estate of Ray Sewell<F2>                               36,275                                      8.50
Jimmy Lester<F3>                                       28,652                                      6.64
Bruce B. Albea<F4>                                     10,350                                      2.54
David Lee Cummings                                      9,130                                      2.14
Dan Forsyth<F5>                                         8,450                                      1.98
William D. Heath, Jr.                                   6,728                                      1.58
Jay W. LeGrande<F6>                                    15,950                                      3.74
William L. Lundy, Jr. <F7>                              1,200                                      0.52
Elmo Peppers                                            9,500                                      2.23
Frank Shelley <F8>                                     13,100                                      3.07
Dan B. Simon, III <F9>                                  9,700                                      2.27
Melissa Y. Deems                                         200                                       0.09

<FN>
<F1>  Unless otherwise indicated, the address of the persons named above is care
      of United Bank & Trust  Company,  129 East Elm Street,  Rockmart,  Georgia
      30153.
<F2>  The address for the Estate is Post Office Box 518, Bremen, Georgia 30110.
<F3>  Includes 20,000  shares owned  directly by J. L. Lester & Son, as to which
      Mr. Lester shares the power to direct  voting and  disposition,  and 8,335
      shares that are held  jointly  by Mr.  Lester and his wife.  Mr.  Lester's
      address is 129 East Elm Street, Rockmart, Georgia 30153.
<F4>  Includes 3,500 shares of common stock owned by Mr. Albea's wife.
<F5>  The indicated shares are held jointly by Mr. Forsyth and his wife.
<F6>  Includes 1,800 shares owned jointly with Mr. LeGrande's wife as custodians
      for  their  grandchildren,  for which Mr.  LeGrande  disclaims  beneficial
      ownership.
<F7>  The indicated shares are held jointly by Mr. Lundy and his wife.
<F8>  Includes 550  shares of common stock owned by Mr. Shelley as custodian for
      his daughter and 50 shares of common stock owned by Mr. Shelley's wife.
<F9>  Includes 2,375 shares owned jointly with Mr. Simon's wife, and 500 shares
      owned individually by Mr. Simon's wife.
</FN>
</TABLE>


                                      -38-
<PAGE>

                     INFORMATION ABOUT GB&T BANCSHARES, INC.

DESCRIPTION OF BUSINESS

         GB&T was  incorporated  under the laws of the state of Georgia in 1998.
All of GB&T's  activities  are  currently  conducted  through  its  wholly-owned
subsidiary,  Gainesville Bank & Trust,  which was organized as a Georgia banking
corporation in 1987.

         At  September  30,  1999,  GB&T  had  total   consolidated   assets  of
approximately $237.8 million, total loans of approximately $180.7 million, total
deposits of  approximately  $191.7 million,  and  shareholders'  equity of $16.4
million.  For more information about GB&T, see Exhibit C which contains the 1998
Annual Report and the September 30, 1999 quarterly report filed with the SEC.

RECENT DEVELOPMENTS

         ACQUISITION  OF SHARES OF FIRST  NATIONAL BANK OF JOHNS CREEK.  On June
16, 1999,  GB&T acquired a 4.99%  interest in First National Bank of Johns Creek
for $483,730.

         ACQUISITION OF  SHARES OF ALLIANCE  NATIONAL BANK, DALTON, GEORGIA.  On
September 7, 1999, GB&T  acquired a 4.99% interest in Alliance National Bank for
$433,710.

DESCRIPTION OF SECURITIES

         The  following  is a summary of material  provisions  of GB&T's  common
stock:

         GENERAL.  The  authorized  capital stock of GB&T consists of 10,000,000
shares of common  stock,  $5.00 par value per share.  As of November  30,  1999,
2,117,146  shares of common  stock were  issued and  outstanding.  Additionally,
there are  presently  exercisable  options  to acquire  69,126  shares of GB&T's
common stock issued and outstanding.

         COMMON STOCK. All voting rights are vested in the holders of the common
stock.  Each  holder of common  stock is  entitled  to one vote per share on any
issue requiring a vote at any meeting.  The shares do not have cumulative voting
rights.  All shares of GB&T common  stock are  entitled to share  equally in any
dividends that GB&T's Board of Directors may declare on GB&T's common stock from
sources legally available for distribution. The determination and declaration of
dividends  is  within  the  discretion  of  GB&T's  Board  of  Directors.   Upon
liquidation, holders of GB&T's common stock will be entitled to receive on a pro
rata basis,  after payment or provision for payment of all debts and liabilities
of GB&T,  all assets of GB&T  available  for  distribution,  in cash or in kind.
GB&T's Articles grant preemptive rights to the holders of GB&T common stock.

         The outstanding shares of GB&T common stock are, and the shares of GB&T
common  stock to be issued by GB&T in  connection  with the merger will be, duly
authorized, validly issued, fully paid and nonassessable.

         TRANSFER  AGENT AND  REGISTRAR.  The Transfer  Agent and  Registrar for
GB&T's common stock is Reliance Trust, Atlanta, Peachtree Road, Atlanta, Georgia
30309.

                                 LEGAL OPINIONS

         Hulsey, Oliver & Mahar, LLP counsel to GB&T, will provide an opinion as
to the (a) legality of the GB&T common stock to be issued in connection with the


                                      -39-
<PAGE>

merger and (b) the income tax consequences of the merger. As of the date of this
proxy  statement/prospectus,  members of Hulsey, Oliver & Mahar own an aggregate
of 84,792 shares of GB&T common stock.

                                     EXPERTS

         The  audited   consolidated   financial  statements  of  GB&T  and  its
subsidiaries   included   or   incorporated   by   reference   in   this   proxy
statement/prospectus  and  elsewhere  in the  registration  statement  have been
audited by Mauldin & Jenkins, LLC, independent certified public accountants,  as
indicated in their related audit  reports,  and are included on the authority of
that firm as experts in giving those reports.

         The audited consolidated financial statements of UB&T as of and for the
year ended December 31, 1998,  included in this proxy  statement/prospectus  and
elsewhere in the registration  statement have been audited by Mauldin & Jenkins,
LLC,  independent  certified public  accountants,  as indicated in their related
audit  reports,  and are  included on the  authority  of that firm as experts in
giving those reports.

         The  audited  consolidated  financial  statements of UB&T as of and for
the year ended December 31, 1997, have been incorporated by reference herein and
in the  registration  statement  in  reliance  upon  the  report  of  KPMG  LLP,
independent certified public accountants,  incorporated by reference herein, and
upon the authority of said firm as experts in accounting and auditing.


                                  OTHER MATTERS

         Management  of UB&T and  GB&T  know of no other  matters  which  may be
brought before the special  shareholders'  meeting. If any matter other than the
proposed  merger or related  matters  should  properly  come  before the special
meeting, however, the persons named in the enclosed proxies will vote proxies in
accordance with their judgment on those matters.


                                        By Order of the Boards of Directors,





Samuel L. Oliver                            Melissa Y. Deems
Corporate Secretary                         Corporate Secretary
GB&T Bancshares, Inc.                       UB&T Financial Services Corporation

December ___, 1999                          December ___, 1999
Gainesville, Georgia                        Rockmart, Georgia

                                      -40-
<PAGE>

                                   APPENDIX A


                      AGREEMENT AND PLAN OF REORGANIZATION


     THIS AGREEMENT AND PLAN OF  REORGANIZATION  (this  "Agreement") is made and
entered  into as of  October  14,  1999 by and  between  GB&T  Bancshares,  Inc.
("GB&T"),  a corporation  organized and existing  under the laws of the State of
Georgia,  with its principal  office located in Gainesville,  Georgia,  and UB&T
Financial Services Corporation ("Financial  Services"),  a corporation organized
and existing under the laws of the State of Georgia,  with its principal  office
located in Rockmart, Georgia.

                                    Preamble

     The Boards of Directors of GB&T and  Financial  Services are of the opinion
that the transactions  described herein are in the best interests of the parties
and their  respective  shareholders.  This Agreement  provides for the merger of
Financial Services with and into GB&T, with GB&T being the surviving corporation
of the merger. At the effective time of such merger,  the outstanding  shares of
capital stock of Financial  Services will be converted into the right to receive
shares of capital stock of GB&T. As a result, shareholders of Financial Services
will become  shareholders of GB&T, and the wholly-owned  subsidiary of Financial
Services,  United  Bank & Trust,  will  continue  to conduct  its  business  and
operations as a wholly-owned  subsidiary of GB&T. The transactions  described in
this  Agreement  are subject to the approvals of the Boards of Directors of both
GB&T and Financial  Services,  the shareholders of GB&T and Financial  Services,
the Board of Governors of the Federal Reserve System,  the Georgia Department of
Banking and Finance and the satisfaction of certain other  conditions  described
in this Agreement. It is the intention of the parties to this Agreement that the
merger(i) for federal  income tax purposes  shall qualify as a  "reorganization"
within the meaning of Section  368(a) of the Internal  Revenue Code and (ii) for
accounting purposes shall be accounted for as a "pooling of interests."

     As a condition and  inducement  to GB&T's  willingness  to  consummate  the
transactions  contemplated by this Agreement, each of the directors of Financial
Services  will execute and deliver to GB&T an agreement (a "Support  Agreement")
within ten (10) calendar days of the date of this  Agreement,  in  substantially
the form of Exhibit 6 to this Agreement.

     Certain  terms used in this  Agreement  are defined in Section 11.1 of this
Agreement.

     NOW,  THEREFORE,  in consideration of the above and the mutual  warranties,
representations,  covenants and  agreements  set forth  herein,  the receipt and
legal sufficiency of which are hereby acknowledged,  the parties hereto agree as
follows:


                                    ARTICLE I
                        TRANSACTIONS AND TERMS OF MERGER

     1.1 Merger.  Subject to the terms and conditions of this Agreement,  at the
Effective  Time,  Financial  Services  shall be  merged  with  and into  GB&T in
accordance with the provisions of Section 14-2-1101, 14-2-1103, and 14-2-1105 of
the GBCC and with the  effect  provided  in Section  14-2-1106  of the GBCC (the
"Merger").  GB&T shall be the Surviving  Corporation  resulting from the Merger.
The Merger shall be consummated  pursuant to the terms of this Agreement,  which

                                       1
<PAGE>

has been approved and adopted by the respective  Boards of Directors of GB&T and
Financial Services.

     1.2 Time and Place of Closing. The Closing will take place at 10:00
a.m. on the date that the Effective  Time occurs (or the  immediately  preceding
day if the Effective Time is earlier than 10:00 a.m.),  or at such other time as
the Parties,  acting through their  Designated  Officers may mutually agree. The
place of  Closing  shall  be at the  offices  of  Hulsey,  Oliver & Mahar,  LLP,
Gainesville,  Georgia, or such other place as may be mutually agreed upon by the
Parties.

     1.3 Effective Time. The Merger and the other transactions contemplated
by this  Agreement  shall  become  effective  on the  date  and at the  time the
Articles  of Merger  reflecting  the  Merger  shall  become  effective  with the
Secretary of State of the State of Georgia (the  "Effective  Time").  Subject to
the terms and  conditions  hereof,  unless  otherwise  mutually  agreed  upon in
writing by the  Designated  Officer of each Party,  the Parties  shall use their
reasonable efforts to cause the Effective Time to occur on the last business day
of the  month in which  occurs  the  last to  occur  of (a) the  effective  date
(including  expiration of any  applicable  waiting  period) of the last required
Consent of any  Regulatory  Authority  having  authority  over and  approving or
exempting  the  Merger,  (b) the date on which  the  shareholders  of  Financial
Services  approve  this  Agreement  to the extent  such  approval is required by
applicable  Law;(c)  the date on which the  Shareholders  of GB&T  approve  this
Agreement to the extent such approval is required;  or such later date as may be
mutually agreed upon in writing by the chief executive officer of each Party.

     1.4 Execution of Support  Agreements.  Within ten (10) calendar days of the
execution of this Agreement and as a condition hereto,  each of the directors of
Financial  Services  will  execute and deliver to GB&T a Support  Agreement,  in
substantially the form of Exhibit 6 to this Agreement.


                                   ARTICLE II
                                 TERMS OF MERGER

     2.1 Articles of  Incorporation.  The Articles of  Incorporation  of GB&T in
effect  immediately  prior  to the  Effective  Time  shall  be the  Articles  of
Incorporation  of the Surviving  Corporation  from and after the Effective  Time
until otherwise amended or repealed.

     2.2 Bylaws. The Bylaws of GB&T in effect immediately prior to the Effective
Time  shall be the  Bylaws  of the  Surviving  Corporation  from and  after  the
Effective Time until otherwise amended or repealed.

     2.3 Directors and Officers.

         (a)  The officers and directors of the Surviving  Corporation  from and
after the  Effective  Time shall  consist of the officers and  directors of GB&T
immediately  preceding  the  Effective  Time,  together with a director from the
present Financial Services board to be selected by the GB&T Board. Such officers
and directors shall serve in accordance with the Articles of  Incorporation  and
Bylaws of the Surviving Corporation.

         (b)  The directors of GB&T Bank from and after the Effective Time shall
consist of the directors of GB&T Bank immediately  preceding the Effective Time.

                                       2
<PAGE>

Such directors shall serve in accordance with the Articles of Incorporation  and
Bylaws of GB&T Bank.

         (c)  The  directors of United Bank & Trust from and after the Effective
Time shall consist of the directors of United Bank & Trust immediately preceding
the Effective  time.  Such directors shall serve in accordance with the Articles
of Incorporation and Bylaws of United Bank & Trust.


                                   ARTICLE III
                           MANNER OF CONVERTING SHARES

     3.1  Conversion of Shares.  Subject to the provisions of this Article 3, at
the  Effective  Time, by virtue of the Merger and without any action on the part
of GB&T or Financial  Services,  or the shareholders of either of the foregoing,
the shares of the constituent corporations shall be converted as follows:

         (a)  Each share of GB&T Common Stock issued and outstanding immediately
prior to the Effective Time shall remain issued and  outstanding  from and after
the Effective Time.

         (b)  Each share of Financial  Services Common Stock  (excluding  shares
held by GB&T or Financial Services or any of their respective  Subsidiaries,  in
each case other than in a fiduciary  capacity or as a result of debts previously
contracted)  issued and  outstanding  at the  Effective  Time shall  cease to be
outstanding  and shall be converted  into and exchanged for the right to receive
that multiple of a share of GB&T common stock (the "Exchange Ratio") by dividing
$30.00 by the Base Period Trading Price.  "Base Period Trading Price" shall mean
the average of the daily last sale prices for the shares of Common Stock for the
sixty (60) consecutive calendar days on which such shares are actually traded as
over-the-counter securities and quoted on NASDAQ (as reported by The Wall Street
Journal or, if not reported thereby,  any other authoritative  source) ending at
the close of trading on the fifth trading day immediately preceding the Closing;
provided,  however,  that in no event  shall the Base  Period  Trading  Price be
greater than $30.00 or less than $18.00.

     3.2  Anti-Dilution  Provisions.  In the event  GB&T or  Financial  Services
changes the number of shares of GB&T Common Stock or Financial  Services  Common
Stock,  respectively,  issued and  outstanding  prior to the Effective Time as a
result of a stock split, stock dividend or similar recapitalization with respect
to such stock and the record date therefor (in the case of a stock  dividend) or
the  effective  date  therefor  (in  the  case  of  a  stock  split  or  similar
recapitalization)  shall be after the date  hereof  and  prior to the  Effective
Time, the Exchange Ratio shall be proportionately adjusted.

     3.3  Shares  Held by GB&T or  Financial  Services.  Each of the  shares  of
Financial  Services  Common Stock held by any GB&T  Company or by any  Financial
Services Company, in each case other than in a fiduciary capacity or as a result
of debts previously  contracted,  shall be canceled and retired at the Effective
Time and no consideration shall be issued in exchange therefor.


                                       3
<PAGE>

    3.4 Conversion of Stock Options; Restricted Stock.

     Deliberately Omitted

     3.5  Dissenting  Shareholders.  Any holder of shares of Financial  Services
Common  Stock who  perfects  such  holder's  dissenters'  rights of appraisal in
accordance  with and as contemplated by Article 13 of the GBCC shall be entitled
to  receive  the value of such  shares in cash as  determined  pursuant  to such
provision  of the  GBCC;  provided,  that no such  payment  shall be made to any
dissenting shareholder unless and until such dissenting shareholder has complied
with the  applicable  provisions  of the GBCC  and has  surrendered  to GB&T the
certificate or certificates representing shares for which payment is being made.
In the event that after the Effective Time a dissenting shareholder of Financial
Services  fails to perfect,  or  effectively  withdraws or loses,  such holder's
right to appraisal and of payment for such holder's shares, GB&T shall issue and
deliver the  consideration to which such holder of shares of Financial  Services
Common  Stock is  entitled  under  this  Article  III  (without  interest)  upon
surrender by such holder of the certificate or certificates  representing shares
of Financial Services Common Stock held by such holder.

     3.6 Fractional Shares. Notwithstanding any other provision of this
Agreement,  each holder of shares of Financial  Services  Common Stock exchanged
pursuant to the Merger,  or of options to purchase shares of Financial  Services
Common Stock,  who would otherwise have been entitled to receive a fraction of a
share of GB&T Common Stock (after taking into account all certificates delivered
by such holder) shall receive,  in lieu thereof,  cash (without  interest) in an
amount equal to such fractional part of a share of GB&T Common Stock  multiplied
by $30.00.  No such holder will be entitled to dividends,  voting rights, or any
other rights as a stockholder in respect of any fractional shares.


                                   ARTICLE IV
                               EXCHANGE OF SHARES

     4.1  Exchange  Procedures.  Promptly  after the  Effective  Time,  GB&T and
Financial  Services  shall  cause  the  exchange  agent  selected  by GB&T  (the
"Exchange  Agent") to mail to the former  holders of Financial  Services  Common
Stock appropriate transmittal materials (which shall specify that delivery shall
be  effected,  and  risk of  loss  and  title  to the  certificates  theretofore
representing  shares of Financial  Services  Common Stock shall pass,  only upon
proper delivery of such certificates to the Exchange Agent). After the Effective
Time,  each holder of shares of  Financial  Services  Common  Stock  (other than
shares to be canceled  pursuant to Section 3.3 of this Agreement or shares as to
which dissenters'  rights have been perfected as provided in Section 3.5 of this
Agreement)  issued and  outstanding at the Effective  Time,  shall surrender the
certificate or certificates  representing  such shares to the Exchange Agent and
shall  promptly  upon  surrender   thereof  receive  in  exchange  therefor  the
consideration  provided in Section 3.1 and 3.6 of this Agreement,  together with
all undelivered  dividends or  distributions  in respect of such shares (without
interest thereon)pursuant to Section 4.2 of this Agreement. Neither GB&T nor the
Exchange  Agent shall be  obligated  to deliver the  consideration  to which any
former holder of Financial  Services Common Stock is entitled as a result of the
Merger  until such holder  surrenders  his or her  certificate  or  certificates
representing  the shares of Financial  Services  Common Stock for  exchange,  as
provided in this Section 4.1 or appropriate  affidavits and indemnity agreements


                                      4
<PAGE>

in the event such share  certificates have been lost,  mutilated,  or destroyed.
The  certificate  or   certificates  of  Financial   Services  Common  Stock  so
surrendered  shall be duly endorsed as GB&T may require.  Any other provision of
this  Agreement  notwithstanding,  neither GB&T nor the Exchange  Agent shall be
liable to a holder of  Financial  Services  Common Stock for any amounts paid or
property delivered in good faith to a public official pursuant to any applicable
abandoned property Law.

     4.2 Rights of Former Financial  Services  Shareholders.  The stock transfer
books of Financial  Services shall be closed as to holders of Financial Services
Common  Stock  immediately  prior  to the  Effective  Time  and no  transfer  of
Financial  Services Common Stock by any such holder shall  thereafter be made or
recognized.  Until surrendered for exchange in accordance with the provisions of
Section 4.1 of this Agreement,  each certificate theretofore representing shares
of Financial Services Common Stock (other than shares to be canceled pursuant to
Section  3.3 or shares as to which  dissenters'  rights have been  perfected  as
provided in Section 3.5 of this  Agreement)  shall from and after the  Effective
Time  represent  for all  purposes  only the right to receive the  consideration
provided in Section 3.1 and 3.6 of this Agreement in exchange  therefor.  To the
extent  permitted by Law, former holders of record of Financial  Services Common
Stock shall be entitled to vote after the Effective  Time at any meeting of GB&T
shareholders  the number of whole  shares of GB&T Common  Stock into which their
respective shares of Financial  Services Common Stock are converted,  regardless
of whether such holders have exchanged their certificates representing Financial
Services  Common  Stock  for  certificates  representing  GB&T  Common  Stock in
accordance with the provisions of this  Agreement.  Whenever a dividend or other
distribution  is declared by GB&T on the GB&T Common Stock,  the record date for
which is at or after the Effective Time, the declaration shall include dividends
or other distributions on all shares issuable pursuant to this Agreement, but no
dividend or other  distribution  payable to the holders of record of GB&T Common
Stock as of any time  subsequent to the Effective Time shall be delivered to the
holder of any certificate representing shares of Financial Services Common Stock
issued and  outstanding at the Effective Time until such holder  surrenders such
certificate for exchange as provided in Section 4.1 of this Agreement.  However,
upon surrender of such Financial  Services Common Stock  certificate,  both GB&T
Common Stock certificate  (together with all such undelivered dividends or other
distributions without interest) and any undelivered cash payments to be paid for
fractional share interests  (without  interest) shall be delivered and paid with
respect to each share represented by such certificate.


                                    ARTICLE V
              REPRESENTATIONS AND WARRANTIES OF Financial Services

     Financial Services hereby represents and warrants to GB&T as follows:

     5.1 Organization,  Standing, and Power. Financial Services is a corporation
duly  organized,  validly  existing,  and in good standing under the Laws of the
State of Georgia and is duly  registered as a bank holding company under the BHC
Act.  Financial  Services has the corporate  power and authority to carry on its
business as now  conducted and to own,  lease and operate its Assets.  Financial
Services  is duly  qualified  or  licensed  to  transact  business  as a foreign
corporation  in good  standing  in the States of the United  States and  foreign
jurisdictions  where the character of its Assets or the nature or conduct of its

                                      5
<PAGE>

business  requires  it  to  be  so  qualified  or  licensed,   except  for  such
jurisdictions  in which  the  failure  to be so  qualified  or  licensed  is not
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect on Financial Services.

     5.2 Authority; No Breach By Agreement.

          (a) Financial Services has the corporate power and authority necessary
to execute,  deliver and perform its  obligations  under this  Agreement  and to
consummate the transactions  contemplated  hereby.  The execution,  delivery and
performance  of  this  Agreement  and  the   consummation  of  the  transactions
contemplated herein, including the Merger, have been duly and validly authorized
by all necessary  corporate  action in respect  thereof on the part of Financial
Services, subject to the approval of this Agreement by the holders of a majority
of the outstanding  shares of Financial Services Common Stock, which is the only
shareholder vote required for approval of this Agreement and consummation of the
Merger by Financial Services.  Subject to such requisite  shareholder  approval,
this  Agreement  represents a legal,  valid and binding  obligation of Financial
Services,  enforceable  against Financial  Services in accordance with its terms
(except  in all  cases  as such  enforceability  may be  limited  by  applicable
bankruptcy,  insolvency,  reorganization,  moratorium, or similar Laws affecting
the enforcement of creditors'  rights generally and except that the availability
of the equitable remedy of specific  performance or injunctive relief is subject
to the discretion of the court before which any proceeding may be brought).

          (b) Neither the execution and delivery of this Agreement by Financial
Services,  nor,  except as  described in Section 5.2 of the  Financial  Services
Disclosure   Memorandum,   the   consummation  by  Financial   Services  of  the
transactions  contemplated hereby, nor compliance by Financial Services with any
of the  provisions  hereof will (i)  conflict  with or result in a breach of any
provision of Financial  Services's  Articles of Incorporation or Bylaws, or (ii)
constitute or result in a Default under, or require any Consent  pursuant to, or
result  in the  creation  of any  Lien on any  Asset of any  Financial  Services
Company under, any Contract or Permit of any Financial  Services Company,  where
such  Default or Lien,  or any failure to obtain  such  Consent,  is  reasonably
likely to have,  individually or in the aggregate,  a Material Adverse Effect on
Financial  Services,  or (iii)  subject to receipt  of the  requisite  approvals
referred  to in  Section  9.1 (b) of this  Agreement,  violate  any Law or Order
applicable to any Financial Services Company or any of their respective Assets.

          (c) Other than in connection or compliance  with the provisions of the
Securities  Laws,  applicable  state corporate and securities Laws, and rules of
the NASDAQ,  and other than Consents required from Regulatory  Authorities,  and
other than  notices  to or  filings  with the  Internal  Revenue  Service or the
Pension Benefit Guaranty Corporation with respect to any employee benefit plans,
and other than  Consents,  filings or  notifications  which,  if not obtained or
made, are not reasonably  likely to have,  individually  or in the aggregate,  a
Material  Adverse  Effect on Financial  Services,  no notice to, filing with, or
Consent of any public body or  authority is necessary  for the  consummation  by
Financial Services of the Merger and the other transactions contemplated in this
Agreement.

     5.3 Common Stock.

          (a) The  authorized  common  stock of Financial  Services  consists of
10,000,000  shares of Financial  Services  Common Stock, of which 426,370 shares

                                       6
<PAGE>

are issued and  outstanding  as of the date of this  Agreement and not more than
426,370 shares will be issued and  outstanding at the Effective Time. All of the
issued and  outstanding  shares of capital stock of Financial  Services are duly
and validly issued and  outstanding and are fully paid and  nonassessable  under
the GBCC. None of the outstanding  shares of capital stock of Financial Services
have been issued in  violation of any  preemptive  rights of the current or past
shareholders of Financial Services.

          (b)  Except  as set  forth in  Section  5.3 of this  Agreement,  or as
disclosed in Section 5.3 of the Financial Services Disclosure Memorandum,  there
are no shares of capital stock or other equity securities of Financial  Services
outstanding and no outstanding Rights relating to the capital stock of Financial
Services.

     5.4 Financial Services Subsidiaries. Financial Services has disclosed
in  Section  5.4 of the  Financial  Services  Disclosure  Memorandum  all of the
Financial  Services  Subsidiaries  as of the date of this  Agreement.  Except as
disclosed  in  Section  5.4 of the  Financial  Services  Disclosure  Memorandum,
Financial  Services  or one of  its  Subsidiaries  owns  all of the  issued  and
outstanding  shares of capital stock of each Financial Services  Subsidiary.  No
equity  securities  of any  Financial  Services  Subsidiary  are  or may  become
required to be issued  (other  than to another  Financial  Services  Company) by
reason of any Rights, and there are no Contracts by which any Financial Services
Subsidiary is bound to issue (other than to another Financial  Services Company)
additional  shares of its  capital  stock or Rights,  or by which any  Financial
Services  Company is or may be bound to transfer any shares of the capital stock
of any Financial  Services  Subsidiary (other than to another Financial Services
Company).  There  are no  Contracts  relating  to the  rights  of any  Financial
Services Company to vote or to dispose of any shares of the capital stock of any
Financial  Services  Subsidiary.  All of the  shares  of  capital  stock of each
Financial  Services  Subsidiary held by a Financial  Services  Company are fully
paid and  nonassessable  under the applicable Law of the  jurisdiction  in which
such  Subsidiary  is  incorporated  or  organized  and are owned by a  Financial
Services Company free and clear of any Lien. Each Financial Services  Subsidiary
is either a bank, a savings  association or a corporation and is duly organized,
validly  existing,  and (as to  corporations) in good standing under the Laws of
the  jurisdiction  in which it is  organized  and has the  corporate  power  and
authority  necessary for it to own, lease and operate its Assets and to carry on
its  business as now  conducted.  Each  Financial  Services  Subsidiary  is duly
qualified  or  licensed to transact  business as a foreign  corporation  in good
standing in the States of the United States and foreign  jurisdictions where the
character of its Assets or the nature or conduct of its business  requires it to
be so qualified or licensed,  except for such jurisdictions in which the failure
to be so qualified or licensed is not reasonably likely to have, individually or
in the  aggregate,  a  Material  Adverse  Effect  on  Financial  Services.  Each
Financial  Services  Subsidiary that is a depository  institution is an "insured
institution"  as defined in the Federal  Deposit  Insurance  Act and  applicable
regulations  thereunder,  and the  deposits  in which  are  insured  by the Bank
Insurance Fund or the Savings Association Insurance Fund, as appropriate.

         5.5 Financial  Statements.  Financial  Services has included in Section
5.5 of the  Financial  Services  Disclosure  Memorandum  copies of all Financial
Services  Financial  Statements  for periods  ended prior to the date hereof and
will  deliver to GB&T  copies of all  Financial  Services  Financial  Statements
prepared  subsequent  to the  date  hereof.  The  Financial  Services  Financial

                                      7
<PAGE>

Statements  (as of the dates  thereof and for the periods  covered  thereby) (a)
are, or if dated after the date of this  Agreement  will be, in accordance  with
the books and records of the Financial Services Companies, which are or will be,
as the case may be,  complete and correct and which have been or will have been,
as the case may be, maintained in accordance with good business  practices,  and
(b)  present  or will  present,  as the case  may be,  fairly  the  consolidated
financial position of the Financial Services Companies as of the dates indicated
and the consolidated results of operations, changes in shareholders' equity, and
cash flows of the Financial  Services  Companies for the periods  indicated,  in
accordance  with GAAP  (subject to any  exceptions as to  consistency  specified
therein or as may be indicated  in the notes  thereto or, in the case of interim
financial  statements,  to normal  recurring  year-end  adjustments that are not
material in amount or effect).

     5.6 Absence of Undisclosed  Liabilities.  No Financial Services Company has
any  Liabilities  that are  reasonably  likely to have,  individually  or in the
aggregate,  a Material Adverse Effect on Financial  Services except  Liabilities
which are  accrued or reserved  against in the  consolidated  balance  sheets of
Financial  Services  as of June 30,  1999,  included in the  Financial  Services
Financial  Statements or reflected in the notes thereto.  No Financial  Services
Company has incurred or paid any Liability since June 30, 1999,  except for such
Liabilities  incurred or paid in the ordinary course of business consistent with
past business practice and which are not reasonably likely to have, individually
or in the aggregate, a Material Adverse Effect on Financial Services.

     5.7 Absence of Certain  Changes or Events.  Since June 30, 1999,  except as
disclosed in Section 5.7 of the Financial Services  Disclosure  Memorandum,  (a)
there  have been no  events,  changes  or  occurrences  which  have had,  or are
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect on Financial Services,  and (b) the Financial Services Companies have not
taken  any  action,  or  failed  to take any  action,  prior to the date of this
Agreement,  which action or failure,  if taken after the date of this Agreement,
would  represent  or result in a  material  breach  or  violation  of any of the
covenants and agreements of Financial  Services  provided in Article VII of this
Agreement.

     5.8 Tax Matters.

          (a) All Tax returns required to be filed by or on behalf of any of the
Financial  Services  Companies have been timely filed or requests for extensions
have been timely filed, granted, and have not expired, except to the extent that
all such failures to file, taken together,  are not reasonably  likely to have a
Material Adverse Effect on Financial Services and all returns filed are complete
and accurate to the  Knowledge of Financial  Services.  All Taxes shown on filed
returns  have been  paid.  As of the date of this  Agreement,  there is no audit
examination,  deficiency or refund  Litigation with respect to any Taxes that is
reasonably likely to result in a determination that would have,  individually or
in the aggregate,  a Material  Adverse Effect on Financial  Services,  except as
reserved against in the Financial Services Financial  Statements delivered prior
to the date of this Agreement or as disclosed in Section 5.8(a) of the Financial
Services Disclosure Memorandum. All Taxes and other Liabilities due with respect
to completed and settled examinations or concluded Litigation have been paid.

          (b) Except as disclosed in Section  5.8(b) of the  Financial  Services
Disclosure Memorandum,  none of the Financial Services Companies has executed an

                                      8
<PAGE>

extension  or  waiver  of  any  statute  of  limitations  on the  assessment  or
collection  of any Tax due  that is  currently  in  effect,  and no  unpaid  tax
deficiency has been asserted in writing against or with respect to any Financial
Services Company, which deficiency is reasonably likely to have, individually or
in the aggregate, a Material Adverse Effect on Financial Services.

          (c) Adequate  provision  for any Taxes due or to become due for any of
the Financial Services Companies for the period or periods through and including
the date of the respective Financial Services Financial Statements has been made
and is reflected on such Financial Services Financial Statements.

          (d)  Deferred  Taxes of the  Financial  Services  Companies  have been
provided for in accordance with GAAP.

          (e) Each of the Financial  Services  Companies is in compliance  with,
and its records  contain  all  information  and  documents  (including,  without
limitation,  properly  completed  IRS Forms W-9)  necessary to comply with,  all
applicable information reporting and Tax withholding requirements under federal,
state and local  Tax  Laws,  and such  records  identify  with  specificity  all
accounts  subject  to backup  withholding  under  Section  3406 of the  Internal
Revenue Code,  except for such instances of noncompliance  and such omissions as
are not reasonably likely to have,  individually or in the aggregate, a Material
Adverse Effect on Financial Services.

     5.9 Allowance for Possible Loan Losses.  The allowance for possible loan or
credit losses (the  "Allowance")  shown on the  consolidated  balance  sheets of
Financial  Services  included in the most recent  Financial  Services  Financial
Statements  dated prior to the date of this  Agreement  was,  and the  Allowance
shown on the consolidated  balance sheets of Financial  Services included in the
Financial Services Financial  Statements as of dates subsequent to the execution
of this Agreement will be, as of the dates thereof, adequate (within the meaning
of GAAP and  applicable  regulatory  requirements  or guidelines) to provide for
losses  relating  to or  inherent  in the loan and lease  portfolios  (including
accrued  interest  receivables)  of the Financial  Services  Companies and other
extensions of credit (including  letters of credit and commitments to make loans
or extend  credit) by the Financial  Services  Companies as of the dates thereof
except where the failure of such  Allowance to be so adequate is not  reasonably
likely to have a Material Adverse Effect on Financial Services.

         5.10  Assets.  Except as  disclosed  in Section  5.10 of the  Financial
Services  Disclosure  Memorandum  or as  disclosed  or  reserved  against in the
Financial Services Financial  Statements,  the Financial Services Companies have
good  and  marketable  title,  free  and  clear  of all  Liens,  to all of their
respective Assets indicated as owned by the respective Company as of the date of
the respective  Financial Services  Statement.  All material tangible properties
used  in the  businesses  of  the  Financial  Services  Companies  are  in  good
condition,  reasonable  wear and tear  excepted,  and are usable in the ordinary
course of business  consistent with Financial  Services's  past  practices.  All
Assets which are material to the business of the  Financial  Services  Companies
and held under leases or subleases by any of the  Financial  Services  Companies
are held under valid Contracts  enforceable in accordance with their  respective
terms  (except  as  enforceability  may be  limited  by  applicable  bankruptcy,
insolvency,  reorganization,  moratorium or other Laws affecting the enforcement
of creditors' rights generally and except that the availability of the equitable
remedy of specific performance or injunctive relief is subject to the discretion

                                      9
<PAGE>

of the  court  before  which  any  proceedings  may be  brought),  and each such
Contract is in full force and effect. The policies of fire, theft, liability and
other  insurance  maintained  with  respect to the Assets or  businesses  of the
Financial  Services  Companies  provide adequate coverage under current industry
practices  against loss or  Liability,  and the  fidelity  and blanket  bonds in
effect as to which any of the  Financial  Services  Companies is a named insured
are  reasonably  sufficient.  The  Assets of the  Financial  Services  Companies
include all assets  required to operate the business of the  Financial  Services
Companies as presently conducted.

     5.11  Environmental  Matters.  Except as  disclosed  in Section 5.11 of the
Financial Services Disclosure Memorandum:

          (a) To the Knowledge of Financial  Services,  each Financial  Services
Company,  its  Participation  Facilities and its Loan  Properties  are, and have
been, in compliance with all Environmental  Laws, except for noncompliance which
is not reasonably likely to have,  individually or in the aggregate,  a Material
Adverse Effect on Financial Services.

          (b) There is no  Litigation  pending or to the  Knowledge of Financial
Services threatened before any court,  governmental agency or authority or other
forum in which any Financial  Services  Company or any of its Loan Properties or
Participation Facilities has been or, with respect to threatened Litigation, may
be named  as a  defendant  or  potentially  responsible  party  (i) for  alleged
noncompliance  with any  Environmental  Law or (ii) relating to the Release into
the  Environment  of any  Hazardous  Material,  whether or not occurring at, on,
under or involving a site owned,  leased or operated by any  Financial  Services
Company or any of its Loan Properties or  Participation  Facilities,  except for
such Litigation  pending or threatened the resolution of which is not reasonably
likely to have,  individually or in the aggregate,  a Material Adverse Effect on
Financial  Services,  and to the  Knowledge of Financial  Services,  there is no
reasonable basis for any such Litigation.

          (c) To the  Knowledge  of  Financial  Services,  there  have  been  no
releases of Hazardous  Material in, on,  under or  affecting  any  Participation
Facility or Loan  Property,  except such as are not  reasonably  likely to have,
individually  or in the  aggregate,  a  Material  Adverse  Effect  on  Financial
Services.

     5.12 Compliance with Laws.  Financial Services is duly registered as a bank
holding company under the BHC Act and under Georgia law. Each Financial Services
Company has in effect all Permits  necessary for it to own, lease or operate its
Assets and to carry on its business as now  conducted,  except for those Permits
the absence of which are not reasonably  likely to have,  individually or in the
aggregate,  a  Material  Adverse  Effect on  Financial  Services,  and there has
occurred no Default  under any such Permit,  other than  Defaults  which are not
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect  on  Financial  Services.  Except as  disclosed  in  Section  5.12 of the
Financial Services Disclosure Memorandum, no Financial Services Company:

          (a) is in violation of any Laws,  Orders or Permits  applicable to its
business or employees  conducting its business,  except for violations which are
not reasonably  likely to have,  individually  or in the  aggregate,  a Material
Adverse Effect on Financial Services; and

                                       10

<PAGE>

          (b) as received any notification or  communication  from any agency or
department of federal, state, or local government or any Regulatory Authority or
the staff thereof (i) asserting  that any Financial  Services  Company is not in
compliance with any of the Laws or Orders which such  governmental  authority or
Regulatory Authority enforces,  where such noncompliance is reasonably likely to
have,  individually or in the aggregate,  a Material Adverse Effect on Financial
Services,  (ii)  threatening  to revoke any Permits,  the revocation of which is
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect on Financial Services,  or (iii) requiring any Financial Services Company
to enter into or consent to the  issuance  of a cease and desist  order,  formal
agreement, directive, commitment or memorandum of understanding, or to adopt any
Board resolution or similar undertaking,  which restricts materially the conduct
of its business, or in any manner relates to its capital adequacy, its credit or
reserve policies, its management, or the payment of dividends.

     5.13 Labor Relations.  No Financial  Services Company is the subject of any
Litigation  asserting  that  it or any  other  Financial  Services  Company  has
committed an unfair  labor  practice  (within the meaning of the National  Labor
Relations  Act or  comparable  state  law) or  seeking to compel it or any other
Financial Services Company to bargain with any labor organization as to wages or
conditions  of  employment,  nor is there  any  strike  or other  labor  dispute
involving  any  Financial  Services  Company,  pending  or,  to  its  Knowledge,
threatened, nor, to its Knowledge, is there any activity involving any Financial
Services Company's employees seeking to certify a collective  bargaining unit or
engaging in any other organization activity.

     5.14 Employee Benefit Plans.

          (a) Financial  Services has disclosed in Section 5.14 of the Financial
Services Disclosure  Memorandum and delivered or made available to GB&T prior to
the execution of this Agreement copies in each case of all pension,  retirement,
profit-sharing,  deferred compensation,  stock option, employee stock ownership,
severance pay,  vacation,  bonus,  or other incentive  plans,  all other written
employee programs,  arrangements, or agreements, all medical, vision, dental, or
other health plans,  all life insurance  plans,  and all other employee  benefit
plans or fringe benefit plans, including, without limitation,  "employee benefit
plans" as that term is  defined  in Section  3(3) of ERISA,  currently  adopted,
maintained  by,  sponsored  in  whole or in part by,  or  contributed  to by any
Financial  Services  Company or Affiliate  thereof for the benefit of employees,
retirees,  dependents,  spouses,  directors,  independent contractors,  or other
beneficiaries  and  under  which  employees,  retirees,   dependents,   spouses,
directors,  independent  contractors,  or other  beneficiaries  are  eligible to
participate  (collectively,  the "Financial Services Benefit Plans"). Any of the
Financial Services Benefit Plans which is an "employee pension benefit plan," as
that term is  defined  in  Section  3(2) of ERISA,  is  referred  to herein as a
"Financial  Services  ERISA Plan." Each  Financial  Services ERISA Plan which is
also a "defined  benefit  plan" (as  defined in Section  414(j) of the  Internal
Revenue Code) is referred to herein as a "Financial  Services  Pension Plan." No
Financial Services Pension Plan is or has been a multi-employer  plan within the
meaning of Section 3(37) of ERISA.

          (b) All Financial  Services  Benefit Plans are in compliance  with the
applicable  terms of ERISA,  the Internal Revenue Code, and any other applicable
Laws  the  breach  or  violation  of  which  are  reasonably   likely  to  have,
individually  or in the  aggregate,  a  Material  Adverse  Effect  on  Financial

                                      11
<PAGE>

Services.  Each Financial  Services ERISA Plan which is intended to be qualified
under  Section  401(a) of the  Internal  Revenue  Code has  received a favorable
determination  letter from the Internal Revenue Service,  and Financial Services
is not aware of any  circumstances  likely to result in  revocation  of any such
favorable  determination  letter.  To the  Knowledge of Financial  Services,  no
Financial Services Company nor any other party has engaged in a transaction with
respect to any Financial Services Benefit Plan that, assuming the taxable period
of such transaction  expired as of the date hereof,  would subject any Financial
Services  Company to a tax or  penalty  imposed  by either  Section  4975 of the
Internal Revenue Code or Section 502(i) of ERISA in amounts which are reasonably
likely to have,  individually or in the aggregate,  a Material Adverse Effect on
Financial Services.

          (c) Neither Financial Services nor any ERISA Affiliate of
Financial  Services  maintains an "employee  pension  benefit  plan," within the
meaning of Section 3(2) of ERISA that is or was subject to Title IV of ERISA.

          (d) Neither  Financial  Services nor any ERISA  Affiliate of Financial
Services has any past,  present or future  obligation or liability to contribute
to any multi-employer plan, as defined in Section 3(37) of ERISA.

          (e) Except as disclosed in Section  5.14(e) of the Financial  Services
Disclosure Memorandum, (i) no Financial Services Company has any obligations for
retiree  health and life benefits  under any of the Financial  Services  Benefit
Plans, except as required by Section 601 of ERISA and Section 4980B of the Code;
(ii)there are no restrictions on the rights of any Financial Services Company to
amend or terminate any such Plan;  and (iii) any amendment or termination of any
such Plan will not cause any Financial  Services  Company to incur any Liability
that is  reasonably  likely  to have a  Material  Adverse  Effect  on  Financial
Services.

          (f) Except as disclosed in Section  5.14(f) of the Financial  Services
Disclosure  Memorandum,  neither the execution and delivery of this Agreement or
the consummation of the transactions  contemplated hereby will (i) result in any
payment (including,  without limitation,  severance,  unemployment compensation,
golden  parachute or otherwise)  becoming due to any director or any employee of
any Financial  Services  Company from any Financial  Services  Company under any
Financial  Services  Benefit  Plan or  otherwise,  (ii)  increase  any  benefits
otherwise payable under any Financial  Services Benefit Plan, or (iii) result in
any acceleration of the time of payment or vesting of any such benefit.

          (g) The actuarial present values of all accrued deferred  compensation
entitlements  (including,  without limitation,  entitlements under any executive
compensation, supplemental retirement, or employment agreement) of employees and
former  employees  of  any  Financial  Services  Company  and  their  respective
beneficiaries  have been fully  reflected on the  Financial  Services  Financial
Statements to the extent required by and in accordance with GAAP.

          (h) Financial  Services and each ERISA Affiliate of Financial Services
has complied with the  continuation of coverage  requirements of Section 1001 of
the  Consolidated  Omnibus Budget  Reconciliation  Act of 1985, as amended,  and
ERISA  Sections  601 through  608 in a manner that will not cause any  Financial
Services  Company to incur any  Liability  that is  reasonably  likely to have a
Material Adverse Effect on Financial Services.

          (i) Except as disclosed in Section  5.14(i) of the Financial  Services
Disclosure  Memorandum,  neither  Financial  Services nor any ERISA Affiliate of

                                       12
<PAGE>

Financial Services is obligated,  contingently or otherwise, under any agreement
to pay any amount which would be treated as a "parachute payment," as defined in
Section  280G(b) of the Internal  Revenue  Code  (determined  without  regard to
Section 280G(b)(2)(A)(ii) of the Internal Revenue Code).

          (j) Other  than  routine  claims for  benefits,  to the  Knowledge  of
Financial  Services,  there are no  actions,  audits,  investigations,  suits or
claims pending against any Financial  Services  Benefit Plan, any trust or other
funding  agency  created  thereunder,  or against any fiduciary of any Financial
Services  Benefit Plan or against the assets of any Financial  Services  Benefit
Plan.

     5.15  Material  Contracts.  Except  as  disclosed  in  Section  5.15 of the
Financial Services Disclosure Memorandum or otherwise reflected in the Financial
Services Financial Statements, none of the Financial Services Companies, nor any
of their respective Assets, businesses or operations, is a party to, or is bound
or affected  by, or receives  benefits  under,  (a) any  employment,  severance,
termination,  consulting or retirement Contract providing for aggregate payments
to any Person in any  calendar  year in excess of $25,000,  excluding  "at will"
employment arrangements,  (b) any Contract relating to the borrowing of money by
any  Financial  Services  Company or the  guarantee  by any  Financial  Services
Company  of  any  such  obligation  (other  than  Contracts  evidencing  deposit
liabilities,  purchases  of  federal  funds,  Federal  Home Loan Bank  advances,
fully-secured  repurchase agreements,  trade payables, and Contracts relating to
borrowings  or  guarantees  made in the ordinary  course of  business),  (c) any
Contracts  between  or among  Financial  Services  Companies,  and (d) any other
Contract  (excluding this Agreement) or amendment thereto that is required to be
filed as an exhibit to a Form 10-KSB or Form 10-QSB filed by Financial  Services
with  the SEC as of the  date of  this  Agreement  if  Financial  Services  were
required  to file a Form  10-KSB  or  10-QSB  with  the SEC  (together  with all
Contracts  referred  to in  Sections  5.10 and  5.14(a) of this  Agreement,  the
"Financial Services Contracts").  None of the Financial Services Companies is in
Default under any Financial Services Contract, other than Defaults which are not
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect on Financial Services.  All of the indebtedness of any Financial Services
Company for money borrowed is prepayable at any time by such Financial  Services
Company without penalty or premium.

     5.16  Legal  Proceedings.  Except  as  disclosed  in  Section  5.16  of the
Financial Services Disclosure  Memorandum,  there is no Litigation instituted or
pending, or, the Knowledge of Financial Services,  threatened (or unasserted but
considered  probable of  assertion  and which if asserted  would have at least a
reasonable probability of an unfavorable outcome) against any Financial Services
Company,  or  against  any  Asset,  interest,  or right of any of them,  that is
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect  on  Financial  Services,  nor are there  any  Orders  of any  Regulatory
Authorities,  other governmental authorities, or arbitrators outstanding against
any Financial Services Company, that are reasonably likely to have, individually
or in the aggregate, a Material Adverse Effect on Financial Services.

     5.17 Reports.  Since June 30, 1999,  each  Financial  Services  Company has
timely filed all reports and statements,  together with any amendments  required
to be made  with  respect  thereto,  that it was  required  to file with (a) the

                                       13

<PAGE>

Regulatory  Authorities,  and (b) any applicable federal and state securities or
banking  authorities  (except,  in the  case of  state  securities  authorities,
failures to file which are not reasonably likely to have, individually or in the
aggregate,  a  Material  Adverse  Effect  on  Financial  Services).  As of their
respective  dates,  each of such reports and documents,  including the financial
statements,  exhibits, and schedules thereto,  complied in all material respects
with all  applicable  Laws.  As of its  respective  date,  each such  report and
document to Financial  Services's  Knowledge  did not, in any material  respect,
contain any untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements  made therein,
in light of the circumstances under which they were made, not misleading.

     5.18 Statements True and Correct. No statement, certificate, instrument
or other writing furnished or to be furnished by any Financial  Services Company
or any  Affiliate  thereof  to GB&T  pursuant  to this  Agreement  or any  other
document,  agreement or instrument  referred to herein  contains or will contain
any untrue  statement  of  material  fact or will omit to state a Material  fact
necessary to make the statements  therein,  in light of the circumstances  under
which they were made, not misleading.  None of the information supplied or to be
supplied  by any  Financial  Services  Company  or  any  Affiliate  thereof  for
inclusion in the  Registration  Statement to be filed by GB&T with the SEC will,
when the Registration  Statement becomes effective,  be false or misleading with
respect to any Material  fact, or omit to state any Material  fact  necessary to
make the statements therein not misleading.  None of the information supplied or
to be supplied by any Financial  Services  Company or any Affiliate  thereof for
inclusion  in  the  Proxy  Statement  to  be  mailed  to  Financial   Services's
shareholders in connection with the Financial  Services  Shareholders'  Meeting,
and any other  documents  to be filed by a  Financial  Services  Company  or any
Affiliate  thereof with the SEC or any other Regulatory  Authority in connection
with the  transactions  contemplated  hereby,  will, at the respective time such
documents are filed, and with respect to the Proxy Statement,  when first mailed
to the shareholders of Financial  Services,  be false or misleading with respect
to any Material  fact, or omit to state any Material fact  necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading,  or, in the case of the Proxy Statement or any amendment thereof
or  supplement  thereto,  at the time of the  Financial  Services  Shareholders'
Meeting,  be false or misleading  with respect to any Material  fact, or omit to
state any  material  fact  necessary  to correct  any  statement  in any earlier
communication  with respect to the  solicitation  of any proxy for the Financial
Services  Shareholders'  Meeting.  All  documents  that any  Financial  Services
Company or any Affiliate  thereof is responsible  for filing with any Regulatory
Authority in connection with the transactions contemplated hereby will comply as
to form in all Material respects with the provisions of applicable Law.

     5.19 Accounting,  Tax and Regulatory Matters. No Financial Services Company
or, to the knowledge of any Affiliate thereof has taken any action, or agreed to
take  any  action,  or has any  Knowledge  of any fact or  circumstance  that is
reasonably likely to (a) prevent the transactions contemplated hereby, including
the Merger,  from qualifying for  pooling-of-interests  accounting  treatment or
treatment  as a  reorganization  within the  meaning  of  Section  368(a) of the
Internal Revenue Code, or (b) materially impede or delay receipt of any Consents
of Regulatory  Authorities  referred to in Section  9.1(b) of this  Agreement or
result in the  imposition of a condition or  restriction of the type referred to
in the second sentence of such Section.  To the Knowledge of Financial Services,
there  exists  no fact,  circumstance,  or  reason  why the  requisite  Consents

                                       14

<PAGE>

referred to in Section 9.1(b) of this  Agreement  cannot be received in a timely
manner  without the  imposition  of any  condition  or  restriction  of the type
described in the second sentence of such Section 9.1(b).

     5.20 Charter  Provisions.  Each  Financial  Services  Company has taken all
action so that the entering into of this Agreement and the  consummation  of the
Merger and the other transactions contemplated by this Agreement do not and will
not  result  in the grant of any  rights to any  Person  under the  Articles  of
Incorporation,  Bylaws or other governing  instruments of any Financial Services
Company or  restrict  or impair the  ability of GB&T to vote,  or  otherwise  to
exercise the rights of a  shareholder  with respect to,  shares of any Financial
Services Company that may be acquired or controlled by it.

     5.21 State Anti-Takeover Laws. Each Financial Services Company has
taken all  necessary  action to exempt  the  transactions  contemplated  by this
Agreement  from any  applicable  "moratorium,"  "control  share,"  "fair price,"
"business combination," or other anti-takeover laws and regulations of the State
of Georgia including those laws contained within Sections  14-2-1110 et seq. and
14-2-1131 et seq. of the GBCC.

     5.22 Millennium Compliance. Financial Services represents and warrants that
each Financial Services Company has tested and assessed its software,  hardware,
and other  computer  equipment  to  ensure  that  there  will not be a Year 2000
Problem.  Financial Services further represents and warrants that each Financial
Services Company has prepared and implemented a written plan of action to ensure
that the software,  hardware,  and other computer equipment owned,  licensed, or
used by each Financial  Services Company will not be the subject of a failure in
any such software,  hardware,  or other computer equipment as a result of a Year
2000  Problem.  Financial  Services  further  represents  and warrants that each
Financial  Services  Company has contacted and received  assurances from all key
suppliers of goods and services to each Financial  Services  Company,  including
but not limited to suppliers of computer software,  computer hardware, and other
computer  equipment,  that each of the software,  hardware,  and other  computer
equipment owned,  licensed, or used by such suppliers will not be the subject of
failures in any such software, hardware, or other computer equipment as a result
of a Year 2000 Problem.


                                   ARTICLE VI
                     REPRESENTATIONS AND WARRANTIES OF GB&T

     GB&T hereby represents and warrants to Financial Services as follows:

     6.1  Organization,   Standing,  and  Power.  GB&T  is  a  corporation  duly
organized, validly existing, and in good standing under the Laws of the State of
Georgia,  and is duly  registered  as a bank holding  company under the BHC Act.
GB&T has the  corporate  power and  authority  to carry on its  business  as now
conducted and to own,  lease and operate its Assets.  GB&T is duly  qualified or
licensed to transact  business as a foreign  corporation in good standing in the
States of the United States and foreign jurisdictions where the character of its
Assets or the nature or conduct of its  business  requires it to be so qualified
or  licensed,  except  for such  jurisdictions  in which  the  failure  to be so
qualified or licensed is not reasonably  likely to have,  individually or in the
aggregate, a Material Adverse Effect on GB&T.

     6.2 Authority; No Breach By Agreement.

                                       15

<PAGE>

          (a) Subject to the actions required for listing by NASDAQ of
the  shares  to be  issued  to  Financial  Services  shareholders,  GB&T has the
corporate  power and  authority  necessary  to execute,  deliver and perform its
obligations under this Agreement and to consummate the transactions contemplated
hereby.  The  execution,  delivery and  performance  of this  Agreement  and the
consummation of the transactions contemplated herein, including the Merger, have
been duly and validly  authorized by all necessary  corporate  action in respect
thereof  on the part of GB&T.  This  Agreement  represents  a legal,  valid  and
binding  obligation of GB&T,  enforceable  against GB&T in  accordance  with its
terms (except in all cases as such  enforceability  may be limited by applicable
bankruptcy,  insolvency,  reorganization,  moratorium, or similar Laws affecting
the enforcement of creditors'  rights generally and except that the availability
of the equitable remedy of specific  performance or injunctive relief is subject
to the discretion of the court before which any proceeding may be brought).

          (b)  Except  as  described  in  Section  6.2  of the  GB&T  Disclosure
Memorandum,  neither the execution and delivery of this  Agreement by GB&T,  nor
the consummation by GB&T of the transactions contemplated hereby, nor compliance
by GB&T with any of the provisions  hereof will (i) conflict with or result in a
breach of any provision of GB&T's Articles of Incorporation  or Bylaws,  or (ii)
constitute or result in a Default under, or require any Consent  pursuant to, or
result in the creation of any Lien on any Asset of any GB&T Company  under,  any
Contract  or Permit of any GB&T  Company,  where such  Default  or Lien,  or any
failure to obtain such Consent, is reasonably likely to have, individually or in
the aggregate, a Material Adverse Effect on GB&T, or (iii) subject to receipt of
the requisite approvals referred to in Section 9.1(b) of this Agreement, violate
any Law or Order  applicable  to any  GB&T  Company  or any of their  respective
Assets.

          (c) Other than in connection or compliance with the provisions
of the Securities  Laws,  applicable  state  corporate and securities  Laws, and
rules  of  the  NASDAQ,   and  other  than  Consents  required  from  Regulatory
Authorities,  and other than  notices to or filings  with the  Internal  Revenue
Service or the Pension Benefit Guaranty Corporation with respect to any employee
benefit plans, and other than Consents,  filings or notifications  which, if not
obtained or made,  are not  reasonably  likely to have,  individually  or in the
aggregate,  a Material  Adverse  Effect on GB&T,  no notice to,  filing with, or
Consent of, any public body or authority is necessary  for the  consummation  by
GB&T of the Merger and the other transactions contemplated in this Agreement.

     6.3 Capital Stock.

          (a) The authorized capital stock of GB&T consists of 10,000,000 shares
of GB&T Common Stock, of which  2,113,176  shares were issued and outstanding as
of the date of this Agreement.  All of the issued and outstanding shares of GB&T
Common  Stock are,  and all of the shares of GB&T  Common  Stock to be issued in
exchange for shares of Financial  Services Common Stock upon consummation of the
Merger,  when issued in accordance  with the terms of this  Agreement,  will be,
duly and validly issued and outstanding and fully paid and  nonassessable  under
the GBCC.  None of the  outstanding  shares of GB&T Common Stock have been,  and
none of the shares of GB&T Common  Stock to be issued in exchange  for shares of
Financial  Services Common Stock upon consummation of the Merger will be, issued
in violation of any  preemptive  rights of the current or past  shareholders  of
GB&T.

          (b) [Reserved]

                                     16

<PAGE>

          (c) Except as set forth in Sections 6.3(a) and 6.3(b) of this
Agreement,  or as disclosed in Section 6.3(c) of the GB&T Disclosure Memorandum,
there are no other shares of capital  stock or other equity  securities  of GB&T
outstanding and no outstanding Rights relating to the capital stock of GB&T.

     6.4 GB&T Subsidiaries. GB&T has disclosed in Section 6.4 of the GB&T
Disclosure  Memorandum  all of the  GB&T  Subsidiaries  as of the  date  of this
Agreement. Except as disclosed in Section 6.4 of the GB&T Disclosure Memorandum,
GB&T or one of its Subsidiaries owns all of the issued and outstanding shares of
capital  stock  of each  GB&T  Subsidiary.  No  equity  securities  of any  GB&T
Subsidiary  are or may become  required to be issued (other than to another GB&T
Company) by reason of any Rights,  and there are no  Contracts by which any GB&T
Subsidiary  is bound to issue  (other than to another GB&T  Company)  additional
shares of its capital stock or Rights, or by which any GB&T Company is or may be
bound to transfer any shares of the capital stock of any GB&T Subsidiary  (other
than to another GB&T Company).  There are no Contracts relating to the rights of
any GB&T Company to vote or to dispose of any shares of the capital stock of any
GB&T Subsidiary. All of the shares of capital stock of each GB&T Subsidiary held
by a GB&T Company are fully paid and  nonassessable  under the applicable Law of
the  jurisdiction in which such  Subsidiary is  incorporated or organized.  Each
GB&T  Subsidiary is either a bank, a savings  association,  a  corporation  or a
limited  liability company and is duly organized,  validly existing,  and (as to
corporations) in good standing under the Laws of the jurisdiction in which it is
organized  and has the corporate  power and  authority  necessary for it to own,
lease and operate its Assets and to carry on its business as now conducted. Each
GB&T Subsidiary is duly qualified or licensed to transact  business as a foreign
corporation  in good  standing  in the States of the United  States and  foreign
jurisdictions  where the character of its Assets or the nature or conduct of its
business  requires  it  to  be  so  qualified  or  licensed,   except  for  such
jurisdictions  in which  the  failure  to be so  qualified  or  licensed  is not
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect on GB&T.  Each GB&T  Subsidiary  that is a depository  institution  is an
"insured  institution"  as  defined in the  Federal  Deposit  Insurance  Act and
applicable regulations thereunder,  and the deposits in which are insured by the
Bank Insurance Fund or the Savings Association Insurance Fund, as appropriate.

     6.5  Financial  Statements.  GB&T has  included  in Section 6.5 of the GB&T
Disclosure  Memorandum copies of all GB&T Financial Statements for periods ended
prior to the date hereof and will  deliver to Financial  Services  copies of all
GB&T  Financial  Statements  prepared  subsequent  to the date hereof.  The GB&T
Financial  Statements  (as of the  dates  thereof  and for the  periods  covered
thereby)  (a) are,  or if dated  after  the date of this  Agreement  will be, in
accordance with the books and records of the GB&T  Companies,  which are or will
be, as the case may be,  complete  and  correct and which have been or will have
been, as the case may be, maintained in accordance with good business practices,
and (b) present or will  present,  as the case may be,  fairly the  consolidated
financial  position  of the GB&T  Companies  as of the dates  indicated  and the
consolidated  results of operations,  changes in shareholders'  equity, and cash
flows of the GB&T Companies for the periods  indicated,  in accordance with GAAP
(subject  to  exceptions  as to  consistency  specified  therein  or as  may  be
indicated in the notes thereto or, in the case of interim financial  statements,
to normal  recurring  year-end  adjustments  that are not  material in amount or
effect).

                                       17

<PAGE>

     6.6 Absence of Undisclosed Liabilities. No GB&T Company has any
Liabilities  that  are  reasonably  likely  to  have,  individually  or  in  the
aggregate,  a Material  Adverse  Effect on GB&T,  except  Liabilities  which are
accrued or reserved  against in the  consolidated  balance  sheets of GB&T as of
December 31, 1998, included in the GB&T Financial Statements or reflected in the
notes thereto. No GB&T Company has incurred or paid any Liability since December
31,1998,  except for such Liabilities incurred or paid in the ordinary course of
business  consistent  with past business  practice and which are not  reasonably
likely to have,  individually or in the aggregate,  a Material Adverse Effect on
GB&T.

     6.7 Absence of Certain Changes or Events.  Since December 31, 1998,  except
as disclosed in Section 6.7 of the GB&T  Disclosure  Memorandum,  (a) there have
been no events,  changes or occurrences which have had, or are reasonably likely
to have,  individually or in the aggregate,  a Material  Adverse Effect on GB&T,
and (b) the GB&T  Companies  have not  taken any  action,  or failed to take any
action,  prior to the date of this Agreement,  which action or failure, if taken
after the date of this Agreement, would represent or result in a material breach
or violation of any of the covenants and  agreements of GB&T provided in Article
VII of this Agreement.

     6.8 Tax Matters.

          (a) All Tax returns required to be filed by or on behalf of
any of the GB&T Companies have been timely filed or requests for extensions have
been timely filed, granted, and have not expired,  except to the extent that all
such  failures to file,  taken  together,  are not  reasonably  likely to have a
Material Adverse Effect on GB&T, and all returns filed are complete and accurate
to the Knowledge of GB&T. All Taxes shown on filed returns have been paid. As of
the date of this Agreement, there is no audit examination,  deficiency or refund
Litigation  with respect to any Taxes that is  reasonably  likely to result in a
determination  that would have,  individually  or in the  aggregate,  a Material
Adverse  Effect  on GB&T,  except  as  reserved  against  in the GB&T  Financial
Statements  delivered  prior to the date of this  Agreement  or as  disclosed in
Section  6.8(a)  of  the  GB&T  Disclosure  Memorandum.   All  Taxes  and  other
Liabilities due with respect to completed and settled  examinations or concluded
Litigation have been paid.

          (b)  Except as  disclosed  in  Section  6.8(b) of the GB&T  Disclosure
Memorandum,  none of the GB&T  Companies  has executed an extension or waiver of
any statute of  limitations  on the assessment or collection of any Tax due that
is  currently  in effect,  and no unpaid tax  deficiency  has been  asserted  in
writing  against  or with  respect  to any GB&T  Company,  which  deficiency  is
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect on GB&T.

          (c) Adequate  provision  for any Taxes due or to become due for any of
the GB&T  Companies for the period or periods  through and including the date of
the respective GB&T Financial  Statements has been made and is reflected on such
GB&T Financial Statements.

          (d) Deferred  Taxes of the GB&T  Companies  have been  provided for in
accordance with GAAP.

          (e) Each of the GB&T Companies is in compliance with, and its
records contain all information and documents  (including,  without  limitation,
properly  completed  IRS Forms W-9)  necessary  to comply with,  all  applicable

                                       18

<PAGE>

information reporting and Tax withholding  requirements under federal, state and
local Tax Laws, and such records  identify with specificity all accounts subject
to backup  withholding  under Section 3406 of the Internal Revenue Code,  except
for such  instances of  noncompliance  and such  omissions as are not reasonably
likely to have,  individually or in the aggregate,  a Material Adverse Effect on
GB&T.

     6.9  Allowance  for  Possible  Loan  Losses.  The  Allowance  shown  on the
consolidated  balance  sheets of GB&T included in the most recent GB&T Financial
Statements  dated prior to the date of this  Agreement  was,  and the  Allowance
shown on the consolidated  balance sheets of GB&T included in the GB&T Financial
Statements as of dates subsequent to the execution of this Agreement will be, as
of the dates  thereof,  adequate  (within  the  meaning  of GAAP and  applicable
regulatory  requirements  or  guidelines)  to provide for losses  relating to or
inherent  in  the  loan  and  lease  portfolios   (including   accrued  interest
receivables)  of the GB&T  Companies and other  extensions of credit  (including
letters of credit and  commitments  to make loans or extend  credit) by the GB&T
Companies as of the dates thereof  except where the failure of such Allowance to
be so adequate is not  reasonably  likely to have a Material  Adverse  Effect on
GB&T.

     6.10 Assets.  Except as  disclosed  in Section 6.10 of the GB&T  Disclosure
Memorandum or as disclosed or reserved against in the GB&T Financial Statements,
the GB&T Companies  have good and marketable  title free and clear of all Liens,
to all of their  respective  Assets  indicated as owned by the  respective  GB&T
Company as of the date of the respective GB&T statement.  All material  tangible
properties  used in the businesses of the GB&T Companies are in good  condition,
reasonable  wear and tear  excepted  and are  usable in the  ordinary  course of
business consistent with GB&T's past practices. All Assets which are material to
the business of the GB&T  Companies and held under leases or subleases by any of
the GB&T Companies are held under valid Contracts enforceable in accordance with
their  respective terms (except as  enforceability  may be limited by applicable
bankruptcy, insolvency,  reorganization,  moratorium or other Laws affecting the
enforcement of creditors'  rights  generally and except that the availability of
the equitable remedy of specific  performance or injunctive relief is subject to
the discretion of the court before which any  proceedings  may be brought),  and
each such  Contract is in full force and effect.  The  policies of fire,  theft,
liability  any  other  insurance  maintained  with  respect  to  the  Assets  or
businesses of the Companies  provide  adequate  coverage under current  industry
practices  against loss or  Liability,  and the  fidelity  and blanket  bonds in
effect  as to which  any of the  Companies  is a named  insured  are  reasonably
sufficient.  The Assets of the Companies  include all assets required to operate
the business of the Companies as presently conducted.

     6.11 Environmental Matters. Except as disclosed in Section 6.10 of the GB&T
Disclosure Memorandum:

          (a) To the  Knowledge of GB&T,  each GB&T Company,  its  Participation
Facilities and its Loan  Properties  are, and have been, in compliance  with all
Environmental  Laws, except for noncompliance  which is not reasonably likely to
have, individually or in the aggregate, a Material Adverse Effect on GB&T.

          (b)  There  is no  Litigation  pending  or to the  Knowledge  of  GB&T
threatened before any court,  governmental agency or authority or other forum in
which any GB&T Company or any of its Loan Properties or Participation Facilities

                                       19
<PAGE>

as been or, with respect to threatened Litigation,  may be named as a defendant
or  potentially  responsible  party  (i)  for  alleged  noncompliance  with  any
Environmental  Law or (ii) relating to the Release into the  Environment  of any
Hazardous  Material,  whether or not occurring at, on, under or involving a site
owned,  leased or operated by any GB&T Company or any of its Loan  Properties or
Participation  Facilities,  except for such Litigation pending or threatened the
resolution of which is not  reasonably  likely to have,  individually  or in the
aggregate,  a Material Adverse Effect on GB&T or to the Knowledge of GB&T, there
is no reasonable basis for any such Litigation.

          (c) To the Knowledge of GB&T, there have been no releases of Hazardous
Material in, on, under or affecting any Participation Facility or Loan Property,
except  such  as are not  reasonably  likely  to  have,  individually  or in the
aggregate, a Material Adverse Effect on GB&T.


     6.12  Compliance  with  Laws.  GB&T is duly  registered  as a bank  holding
company under the BHC Act and under Georgia law. Each GB&T Company has in effect
all Permits necessary for it to own, lease or operate its Assets and to carry on
its business as now conducted, except for those Permits the absence of which are
not reasonably  likely to have,  individually  or in the  aggregate,  a Material
Adverse Effect on GB&T, and there has occurred no Default under any such Permit,
other than Defaults which are not reasonably likely to have,  individually or in
the aggregate, a Material Adverse Effect on GB&T. Except as disclosed in Section
6.11 of the GB&T Disclosure Memorandum, no GB&T Company:

          (a) is in violation of any Laws,  Orders or Permits  applicable to its
business or employees  conducting its business,  except for violations which are
not reasonably  likely to have,  individually  or in the  aggregate,  a Material
Adverse Effect on GB&T; and

          (b) has received any notification or communication  from any agency or
department of federal, state, or local government or any Regulatory Authority or
the staff thereof (i) asserting that any GB&T Company is not in compliance  with
any of the Laws or  Orders  which  such  governmental  authority  or  Regulatory
Authority  enforces,  where such  noncompliance  is  reasonably  likely to have,
individually  or in the  aggregate,  a  Material  Adverse  Effect on GB&T,  (ii)
threatening to revoke any Permits,  the revocation of which is reasonably likely
to have, individually or in the aggregate, a Material Adverse Effect on GB&T, or
(iii)  requiring  any GB&T Company to enter into or consent to the issuance of a
cease and desist order, formal agreement, directive, commitment or memorandum of
understanding,  or to adopt any Board resolution or similar  undertaking,  which
restricts  materially  the conduct of its business,  or in any manner relates to
its capital  adequacy,  its credit or reserve policies,  its management,  or the
payment of dividends.

     6.13 Labor  Relations.  No GB&T  Company is the  subject of any  Litigation
asserting  that it or any other  GB&T  Company  has  committed  an unfair  labor
practice  (within the meaning of the National Labor  Relations Act or comparable
state law) or seeking to compel it or any other GB&T Company to bargain with any
labor  organization  as to wages or conditions of  employment,  nor is there any
strike or other labor dispute  involving  any GB&T  Company,  pending or, to its
Knowledge,  threatened,  nor, to its Knowledge,  is there any activity involving
any GB&T Company's employees seeking to certify a collective  bargaining unit or
engaging in any other organization activity.

                                       20

<PAGE>

     6.14 Employee Benefit Plans.

          (a) GB&T has disclosed in Section 6.14 of the GB&T Disclosure
Memorandum  and delivered or made  available to Financial  Services prior to the
execution  of this  Agreement  copies in each case of all  pension,  retirement,
profit-sharing,  deferred compensation,  stock option, employee stock ownership,
severance pay,  vacation,  bonus,  or other incentive  plans,  all other written
employee programs,  arrangements, or agreements, all medical, vision, dental, or
other health plans,  all life insurance  plans,  and all other employee  benefit
plans or fringe benefit plans, including, without limitation,  "employee benefit
plans" as that term is  defined  in Section  3(3) of ERISA,  currently  adopted,
maintained  by,  sponsored in whole or in part by, or contributed to by any GB&T
Company or Affiliate thereof for the benefit of employees, retirees, dependents,
spouses,  directors,  independent contractors,  or other beneficiaries and under
which  employees,   retirees,   dependents,   spouses,  directors,   independent
contractors,  or other beneficiaries are eligible to participate  (collectively,
the "GB&T  Benefit  Plan").  Any of the GB&T Benefit Plans which is an "employee
pension  benefit  plan," as that term is defined in  Section  3(2) of ERISA,  is
referred to herein as a "GB&T ERISA  Plan." Each GB&T ERISA Plan which is also a
"defined  benefit  plan" (as defined in Section  414(j) of the Internal  Revenue
Code) is referred to herein as a GB&T Pension  Plan." No GB&T Pension Plan is or
has been a multi-employer plan within the meaning of Section 3(37) of ERISA.

          (b) All GB&T Benefit Plans are in compliance with the applicable terms
of ERISA, the Internal Revenue Code, and any other applicable Laws the breach or
violation  of  which  are  reasonably  likely  to have,  individually  or in the
aggregate, a Material Adverse Effect on Financial Services. Each GB&T ERISA Plan
which is intended to be qualified  under Section 401(a) of the Internal  Revenue
Code has received a favorable  determination  letter from the  Internal  Revenue
Service,  and  GB&T is not  aware  of any  circumstances  likely  to  result  in
revocation of any such favorable determination letter. To the Knowledge of GB&T,
no GB&T Company nor any other party has engaged in a transaction with respect to
any GB&T Benefit  Plan that,  assuming  the taxable  period of such  transaction
expired  as of the date  hereof,  would  subject  any GB&T  Company  to a tax or
penalty  imposed by either Section 4975 of the Internal  Revenue Code or Section
502(i) of ERISA in amounts which are reasonably likely to have,  individually or
in the aggregate, a Material Adverse Effect on GB&T.

          (c) Neither GB&T nor any ERISA Affiliate of GB&T maintains an
"employee  pension  benefit  plan,"  within the meaning of Section 3(2) of ERISA
that is or was subject to Title IV of ERISA.

          (d) Neither nor any ERISA  Affiliate of GB&T has any past,  present or
future  obligation  or liability to contribute  to any  multi-employer  plan, as
defined inSection 3(37) of ERISA.

          (e)  Except as  disclosed  in Section  6.14(e) of the GB&T  Disclosure
Memorandum,  (i) no GB&T Company has any obligations for retiree health and live
benefits under any of the GB&T Benefit Plans,  except as required by Section 601
of ERISA and Section 4980B of the Code;  (ii) there are no  restrictions  on the
rights of any GB&T  Company to amend or terminate  any such Plan;  and (iii) any
amendment  or  termination  of any such Plan will not cause any GB&T  Company to
incur any Liability that is reasonably  likely to have a Material Adverse Effect
on GB&T.

          (f)  Except as  disclosed  in Section  6.14(f) of the GB&T  Disclosure
Memorandum,  neither  the  execution  and  delivery  of  this  Agreement  or the

                                       21
<PAGE>

consummation  of the  transactions  contemplated  hereby  will (i) result in any
payment (including,  without limitation,  severance,  unemployment compensation,
golden  parachute or otherwise)  becoming due to any director or any employee of
any GB&T Company from any GB&T Company under any GB&T Benefit Plan or otherwise,
(ii)  increase any benefits  otherwise  payable  under any GB&T Benefit Plan, or
(iii) result in any  acceleration  of the time of payment or vesting of any such
benefit.

          (g) The actuarial present values of all accrued deferred  compensation
entitlements  (including,  without limitation,  entitlements under any executive
compensation, supplemental retirement, or employment agreement) of employees and
former  employees of any GB&T Company and their  respective  beneficiaries  have
been fully reflected on the GB&T Financial  Statements to the extent required by
and in accordance with GAAP.

          (h) GB&T and  each  ERISA  Affiliate  of GB&T  has  complied  with the
continuation  of  coverage  requirements  of  Section  1001 of the  Consolidated
Omnibus Budget  Reconciliation  Act of 1985, as amended,  and ERISA Sections 601
through  608 in a manner  that  will not  cause  any GB&T  Company  to incur any
Liability that is reasonably likely to have a Material Adverse Effect on GB&T.

          (i)  Except as  disclosed  in Section  6.14(i) of the GB&T  Disclosure
Memorandum,  neither  GB&T  nor  any  ERISA  Affiliate  of  GB&T  is  obligated,
contingently or otherwise,  under any agreement to pay any amount which would be
treated as a "parachute  payment," as defined in Section 280G(b) of the Internal
Revenue Code  (determined  without regard to Section 280G(b) (2) (A) (ii) of the
Internal Revenue Code).

          (j) Other than routine claims for benefits, to the Knowledge
of GB&T, there are no actions, audits,  investigations,  suits or claims pending
against  any GB&T  Benefit  Plan,  any  trust or other  funding  agency  created
thereunder,  or against any  fiduciary  of any GB&T  Benefit Plan or against the
assets of any GB&T Benefit Plan.

     6.15  Material  Contracts.  Except as disclosed in Section 6.13 of the GB&T
Disclosure  Memorandum or otherwise reflected in the GB&T Financial  Statements,
none of the GB&T Companies,  nor any of their respective  Assets,  businesses or
operations,  is a party to, or is bound or  affected  by, or  receives  benefits
under,  (a) any Contract  relating to the borrowing of money by any GB&T Company
or the  guarantee  by any  GB&T  Company  of any  such  obligation  (other  than
Contracts  evidencing deposit  liabilities,  purchases of federal funds, Federal
Home Loan Bank advances,  fully-secured  repurchase agreements,  trade payables,
and Contracts  relating to borrowings or guarantees  made in the ordinary course
of business), and (b) any other Contract (excluding this Agreement) or amendment
thereto  that is  required to be filed as an exhibit to a Form 10-K or Form 10-Q
filed by GB&T  with the SEC as of the date of this  Agreement  that has not been
filed as an  exhibit to any GB&T Form 10-K or 10-Q filed with the SEC (the "GB&T
Contracts").  None of the GB&T  Companies is in Default under any GB&T Contract,
other than Defaults which are not reasonably likely to have,  individually or in
the aggregate, a Material Adverse Effect on GB&T.

     6.16 Legal  Proceedings.  Except as  disclosed  in Section 6.14 of the GB&T
Disclosure Memorandum,  there is no Litigation instituted or pending, or, to the
Knowledge  of  GB&T,  threatened  (or  unasserted  but  considered  probable  of
assertion and which if asserted would have at least a reasonable  probability of

                                       22
<PAGE>

an  unfavorable  outcome)  against  any GB&T  Company,  or  against  any  Asset,
interest,  or  right  of any  of  them,  that  is  reasonably  likely  to  have,
individually  or in the  aggregate,  a Material  Adverse Effect on GB&T, nor are
there any Orders of any Regulatory Authorities,  other governmental authorities,
or arbitrators  outstanding against any GB&T Company, that are reasonably likely
to have, individually or in the aggregate, a Material Adverse Effect on GB&T.

     6.17 Reports.  Since December 31, 1998,  each GB&T Company has timely filed
all reports and  statements,  together with any  amendments  required to be made
with respect thereto,  that it was required to file with (a) the SEC, including,
but not limited to, Forms 10-K, Forms 10-Q, Forms 8-K, and Proxy Statements, (b)
other Regulatory Authorities, and (c) any applicable state securities or banking
authorities  (except, in the case of state securities  authorities,  failures to
file which are not reasonably likely to have,  individually or in the aggregate,
a Material Adverse Effect on GB&T). As of their respective  dates,  each of such
reports  and  documents,  including  the  financial  statements,  exhibits,  and
schedules thereto, complied in all material respect with all applicable Laws. As
of its respective  date,  each such report and document to GB&T's  Knowledge did
not, in any material  respects,  contain any untrue statement of a material fact
or omit to state a material fact  required to be stated  therein or necessary to
make the statements made therein, in light of the circumstances under which they
were made, not misleading.

     6.18 Statements True and Correct. No statement, certificate,  instrument or
other writing  furnished or to be furnished by any GB&T Company or any Affiliate
thereof to Financial  Services pursuant to this Agreement or any other document,
agreement or instrument  referred to herein  contains or will contain any untrue
statement of Material  fact or will omit to state a Material  fact  necessary to
make the statements therein, in light of the circumstances under which they were
made, not misleading.  None of the information supplied or to be supplied by any
GB&T  Company  or any  Affiliate  thereof  for  inclusion  in  the  Registration
Statement  to be  filed  by GB&T  with the  SEC,  will,  when  the  Registration
Statement becomes effective, be false or misleading with respect to any Material
fact,  or omit to state  any  Material  fact  necessary  to make the  statements
therein not misleading. None of the documents to be filed by any GB&T Company or
any  Affiliate  thereof  with  the  SEC or any  other  Regulatory  Authority  in
connection with the transactions  contemplated  hereby,  will, at the respective
time such  documents  are  filed,  be false or  misleading  with  respect to any
Material  fact,  or omit to  state  any  Material  fact  necessary  to make  the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.  All documents that any GB&T Company or any Affiliate thereof is
responsible  for filing with any  Regulatory  Authority in  connection  with the
transactions contemplated hereby will comply as to form in all Material respects
with the provisions of applicable Law.

     6.19  Accounting,  Tax  and  Regulatory  Matters.  No GB&T  Company  or any
Affiliate thereof has taken any action, or agreed to take any action, or has any
Knowledge of any fact or circumstance  that is reasonably  likely to (a) prevent
the transactions  contemplated hereby, including the Merger, from qualifying for
pooling-of-interests  accounting  treatment  or  treatment  as a  reorganization
within the  meaning of  Section  368(a) of the  Internal  Revenue  Code,  or (b)
materially  impede or delay  receipt of any Consents of  Regulatory  Authorities
referred to in Section 9.1(b) of this Agreement. To the Knowledge of GB&T, there
exists no fact,  circumstance,  or reason why the requisite Consents referred to
in  Section  9.1(b) of this  Agreement  cannot be  received  in a timely  manner

                                       23
<PAGE>

without the  imposition of any condition or restriction of the type described in
the second sentence of such Section 9.1(b).

     6.20 Charter Provisions. Each GB&T Company has taken all action so that the
entering into of this Agreement and the consummation of the Merger and the other
transactions  contemplated  by this  Agreement do not and will not result in the
grant of any rights to any Person under the Articles of Incorporation, Bylaws or
other  governing  instruments  of any GB&T  Company  or  restrict  or impair the
ability of GB&T to vote,  or otherwise  to exercise the rights of a  shareholder
with respect to,  shares of any GB&T Company that may be acquired or  controlled
by it.

     6.21  Millennium  Compliance.  GB&T  represents and warrants that each GB&T
Company has tested and  assessed  its  software,  hardware,  and other  computer
equipment  to ensure that there will not be a Year 2000  Problem.  GB&T  further
represents  and warrants  that each GB&T Company has prepared and  implemented a
written plan of action designed to ensure that the software, hardware, and other
computer equipment owned, licensed, or used by each GB&T Company will not be the
subject of a failure in any such software, hardware, or other computer equipment
as a result of a Year 2000 problem.  GB&T further  represents  and warrants that
each GB&T Company has contacted and received  assurances  from all key suppliers
of goods and  services,  including  but not  limited to  suppliers  of  computer
software,  computer  hardware,  and other computer  equipment,  that each of the
software,  hardware,  and other computer equipment owned,  licensed,  or used by
such  supplier  will  not be the  subject  of  failures  in any  such  software,
hardware, or other computer equipments as a result of a Year 2000 Problem.


                                   ARTICLE VII

                    CONDUCT OF BUSINESS PENDING CONSUMMATION

     7.1 Affirmative  Covenants of Financial Services.  Unless the prior written
consent of GB&T shall have been obtained,  and except as otherwise  contemplated
herein or disclosed in the Financial Services Disclosure  Memorandum,  Financial
Services shall, and shall cause each of its Subsidiaries,  from the date of this
Agreement  until the Effective  Time or termination  of this  Agreement:  (a) to
operate its business in the usual,  regular and ordinary course; (b) to preserve
intact  its  business  organization  and  Assets  and  maintain  its  rights and
franchises;  (c) to use its reasonable efforts to cause its  representations and
warranties  to be correct at all times;  and (d) to take no action  which  would
reasonably  be  expected  to (i)  adversely  affect the  ability of any Party to
obtain any Consents  required for the transactions  contemplated  hereby without
imposition  of a condition or  restriction  of the type  referred to in the last
sentence of Section 9.1(b) or 9.1(c) of this Agreement or (ii) adversely  affect
in any Material respect the ability of either Party to perform its covenants and
agreements under this Agreement.

     7.2 Negative  Covenants of Financial  Services.  Except as disclosed in the
Financial Services Disclosure Memorandum,  from the date of this Agreement until
the  earlier  of the  Effective  Time  or the  termination  of  this  Agreement,
Financial  Services  covenants and agrees that it will not do or agree or commit
to do, or permit any of its  Subsidiaries to do or agree or commit to do, any of
the following  without the prior written consent of the chief executive  officer
of GB&T, which consent shall not be unreasonably withheld:

                                       24
<PAGE>

          (a) amend the  Articles of  Incorporation,  Bylaws or other  governing
instruments of any Financial Services Company, or

          (b) incur any  additional  debt  obligation  or other  obligation  for
borrowed  money  (other than  indebtedness  of a Financial  Services  Company to
another  Financial  Services  Company) in excess of an aggregate of $50,000 (for
the Financial Services Companies on a consolidated basis) except in the ordinary
course of the business of the Financial Services Companies  consistent with past
practices (which shall include, for any of its Subsidiaries, creation of deposit
liabilities,  purchases of federal funds, advances from the Federal Reserve Bank
or Federal Home Loan Bank, and entry into repurchase agreements fully secured by
U.S. government or agency securities),  or impose, or suffer the imposition,  on
any Asset of any Financial  Services Company of any Lien or permit any such Lien
to exist (other than in connection with deposits, repurchase agreements, bankers
acceptances,  Federal Home Loan Bank advances,  "treasury tax and loan" accounts
established  in the  ordinary  course of  business,  the  satisfaction  of legal
requirements in the exercise of trust powers, and Liens in effect as of the date
hereof that are disclosed in the Financial Services Disclosure Memorandum); or

          (c) repurchase,  redeem,  or otherwise acquire or exchange (other than
exchanges in the ordinary  course under  employee  benefit  plans),  directly or
indirectly,  any shares,  or any securities  convertible into any shares, of the
capital stock of any Financial Services Company,  or declare or pay any dividend
or make any other distribution in respect of Financial Services's capital stock;
or

          (d) except for this  Agreement,  or pursuant to the  exercise of stock
options  outstanding  as of the date hereof and pursuant to the terms thereof in
existence on the date hereof, or as disclosed in Section 7.2(d) of the Financial
Services Disclosure  Memorandum,  issue, sell, pledge,  encumber,  authorize the
issuance of or enter into any  Contract to issue,  sell,  pledge,  encumber,  or
authorize  the  issuance  of or  otherwise  permit  to become  outstanding,  any
additional shares of Financial  Services Common Stock or any other capital stock
of any Financial  Services  Company,  or any stock  appreciation  rights, or any
option,  warrant,  conversion,  or other right to acquire any such stock, or any
security convertible into any such stock; or

          (e) except as disclosed in Section  7.2(e) of the  Financial  Services
Disclosure Memorandum, adjust, split, combine or reclassify any capital stock of
any Financial  Services  Company or issue or authorize the issuance of any other
securities  in respect of or in  substitution  for shares of Financial  Services
Common  Stock or sell,  lease,  mortgage or  otherwise  dispose of or  otherwise
encumber (i) any shares of capital  stock of any Financial  Services  Subsidiary
(unless any such shares of stock are sold or  otherwise  transferred  to another
Financial  Services  Company) or (ii) any Asset having a book value in excess of
$25,000  other  than in the  ordinary  course of  business  for  reasonable  and
adequate consideration; or

          (f) except for purchases of U.S. Treasury securities or U.S.
Government  agency securities or securities of like maturity or grade or general
obligations  of states and  municipalities,  purchase any securities or make any
material investment, either by purchase of stock or securities, contributions to
capital, Asset transfers,  or purchase of any Assets, in any Person other than a
wholly-owned  Financial  Services  Subsidiary;  or otherwise  acquire  direct or
indirect control over any Person, other than in connection with (i) foreclosures
in the  ordinary  course of  business,  or (ii)  acquisitions  of control in its
fiduciary capacity; or

                                       25

<PAGE>

          (g) grant any increase in  compensation  or benefits to any  employees
whose annual salary exceeds $35,000 of any Financial Services Company (including
such  discretionary  increases  as may be  contemplated  by existing  employment
agreements),  except in accordance with past practice or previously  approved by
the Board of  Directors  of  Financial  Services,  in each case as  disclosed in
Section 7.2(g) of the Financial Services Disclosure Memorandum or as required by
Law; pay any  severance or  termination  pay or any bonus other than pursuant to
written  policies or written  Contracts in effect on the date of this  Agreement
and disclosed in Section 7.2(g) of the Financial Services Disclosure Memorandum;
enter into or amend any  severance  agreements  with  officers of any  Financial
Services  Company;  grant any general increase in compensation to all employees;
grant any increase in fees or other  increases in compensation or other benefits
to directors of any Financial  Services Company;  or voluntarily  accelerate the
vesting  of any stock  options or other  stock-based  compensation  or  employee
benefits; or

          (h) enter into or amend any employment  Contract between any Financial
Services  Company and any Person (unless such amendment is required by Law) that
the  Financial  Services  Company  does  not  have  the  unconditional  right to
terminate   without   Liability  (other  than  Liability  for  services  already
rendered), at any time on or after the Effective Time; or

          (i) adopt any new  employee  benefit  plan of any  Financial  Services
Company or make any material change in or to any existing employee benefit plans
of any Financial Services Company other than any such change that is required by
Law or that,  in the opinion of counsel,  is  necessary or advisable to maintain
the tax qualified status of any such plan; or

          (j) make any  significant  change in any Tax or accounting  methods or
systems of internal accounting controls, except as may be appropriate to conform
to changes in Tax Laws or regulatory accounting requirements or GAAP; or

          (k)  commence  any  Litigation  other  than in  accordance  with  past
practice,  settle  any  Litigation  involving  any  Liability  of any  Financial
Services  Company  for  money  damages  in excess of  $50,000  or which  imposes
material restrictions upon the operations of any Financial Services Company;

          (l)  except in the  ordinary  course  of  business,  modify,  amend or
terminate  any material  Contract or waive,  release,  compromise  or assign any
material rights or claims; or

          (m) [Reserved]

     7.3 Affirmative Covenants of GB&T. Unless the prior written consent of
Financial   Services  shall  have  been   obtained,   and  except  as  otherwise
contemplated  herein or as disclosed  in the GB&T  Disclosure  Memorandum,  GB&T
shall,  and  shall  cause  each of its  Subsidiaries  to,  from the date of this
Agreement until the Effective Time or termination of this Agreement: (a) operate
its business in the usual,  regular and ordinary course; (b) preserve intact its
business organization and Assets and maintain its rights and franchises; (c) use
its reasonable efforts to cause its representations and warranties to be correct
at all times;  and (d) take no action which would  reasonably be expected to (i)
adversely  affect the ability of any Party to obtain any  Consents  required for
the  transactions  contemplated  hereby  without  imposition  of a condition  or

                                       26

<PAGE>

restriction  of the type referred to in the last  sentence of Section  9.1(b) or
9.1(c) of this  Agreement or (ii) adversely  affect in any Material  respect the
ability of either  Party to perform  its  covenants  and  agreements  under this
Agreement.

     7.4 Adverse Changes in Condition.  Each Party agrees to give written notice
promptly to the other Party upon becoming  aware of the  occurrence or impending
occurrence  of  any  event  or  circumstance  relating  to  it  or  any  of  its
Subsidiaries  which (a) is  reasonably  likely to have,  individually  or in the
aggregate,  a Material Adverse Effect on it or (b) is reasonably likely to cause
or constitute a material breach of any of its  representations,  warranties,  or
covenants  contained  herein,  and to use its  reasonable  efforts to prevent or
promptly to remedy the same.

     7.5  Reports.  Each  Party  and its  Subsidiaries  shall  file all  reports
required to be filed by it with Regulatory  Authorities between the date of this
Agreement and the Effective  Time and shall deliver to the other Party copies of
all such reports promptly after the same are filed.


                                   ARTICLE VII
                              ADDITIONAL AGREEMENTS

     8.1 Registration Statement; Proxy Statement; Shareholder Approval.

          (a)  As  soon  as  reasonably  practicable  after  execution  of  this
Agreement,  GB&T shall file the  Registration  Statement with the SEC, and shall
use its  reasonable  efforts  to cause  the  Registration  Statement  to  become
effective  under the 1933 Act and take any action required to be taken under the
applicable  state Blue Sky or securities Laws in connection with the issuance of
the shares of GB&T  Common  Stock upon  consummation  of the  Merger.  Financial
Services  shall  furnish all  information  concerning  it and the holders of its
capital stock as GB&T may reasonably request in connection with such action.

          (b) Financial Services shall call a Shareholders'  Meeting, to be held
as soon as reasonably  practicable after the Registration  Statement is declared
effective by the SEC, for the purpose of voting upon approval of this  Agreement
and such other related matters as Financial Services deems appropriate.

          (c) GB&T shall  call a  Shareholders'  Meeting,  to be held as soon as
reasonably practicable after the Registration Statement is declared effective by
the SEC,  for the purpose of voting upon  approval  of this  Agreement  and such
other related matters as GB&T deems appropriate.


          (d)  In  connection   with  both  the  Financial   Services  and  GB&T
Shareholders'  Meetings,  (i) GB&T shall  prepare and file with the SEC on their
joint  behalf a Proxy  Statement  (which  shall be included in the  Registration
Statement)  and mail it to both Financial  Services's  and GB&T's  shareholders,
(ii) the Parties shall  furnish to each other all  information  concerning  them
that they may reasonably request in connection with such Proxy Statement,  (iii)
the Boards of Directors of Financial  Services and GB&T shall recommend (subject
to  compliance  with the  fiduciary  duties  of the  members  of the  Boards  of
Directors  as advised by counsel)  to their  shareholders  the  approval of this
Agreement  and (iv) the  Boards of  Directors  and  officers  of both  Financial

                                       27

<PAGE>

Services   and  GB&T  shall  use  their   reasonable   efforts  to  obtain  such
shareholders'  approval  (subject to compliance with their  fiduciary  duties as
advised by counsel).

     8.2 Exchange  Listing.  GB&T shall list, as of the  Effective  Time, on the
NASDAQ the shares of GB&T Common  Stock to be issued to the holders of Financial
Services Common Stock pursuant to the Merger.

     8.3  Applications.  GB&T shall  promptly  prepare and file,  and  Financial
Services shall cooperate in the preparation and, where  appropriate,  filing of,
applications  with the Board of Governors of the Federal  Reserve System and the
Georgia  Department  of Banking  and  Finance  seeking  the  requisite  Consents
necessary to consummate the transactions contemplated by this Agreement.

     8.4  Filings  with  State  Offices.  Upon  the  terms  and  subject  to the
conditions of this  Agreement,  GB&T shall execute and file the  Certificate  of
Merger with the  Secretary of State of the State of Georgia in  connection  with
the Closing.

     8.5  Agreement  as to  Efforts  to  Consummate.  Subject  to the  terms and
conditions  of this  Agreement,  each  Party  agrees  to use,  and to cause  its
Subsidiaries to use, its reasonable  efforts to take, or cause to be taken,  all
actions,  and to do,  or cause to be  done,  all  things  necessary,  proper  or
advisable  under  applicable  Laws, as promptly as  practicable  so as to permit
consummation of the Merger at the earliest possible date and to otherwise enable
consummation of the transactions  contemplated  hereby and shall cooperate fully
with the other Party hereto to that end (it being understood that any amendments
to the  Registration  Statement filed by GB&T in connection with the GB&T Common
Stock to be issued in the Merger  shall not violate this  covenant),  including,
without  limitation,  using its reasonable  efforts to lift or rescind any Order
adversely  affecting its ability to  consummate  the  transactions  contemplated
herein and to cause to be satisfied the  conditions  referred to in Article 9 of
this Agreement.  Each Party shall use, and shall cause each of its  Subsidiaries
to use, its reasonable efforts to obtain all Consents necessary or desirable for
the consummation of the transactions contemplated by this Agreement.

     8.6 Investigation and Confidentiality.

          (a) Prior to the Effective  Time, each Party will keep the other Party
advised  of  all  material   developments   relevant  to  its  business  and  to
consummation  of the Merger and shall permit the other Party to make or cause to
be  made  such  investigation  of the  business  and  properties  of it and  its
Subsidiaries and of their respective financial and legal conditions as the other
Party reasonably requests,  provided that such investigation shall be reasonably
related  to  the  transactions  contemplated  hereby  and  shall  not  interfere
unnecessarily with normal  operations.  No investigation by a Party shall affect
the representations and warranties of the other Party.

          (b) Each Party  shall,  and shall  cause its  advisers  and agents to,
maintain the  confidentiality  of all  information  furnished to it by the other
Party concerning its and its Subsidiaries' businesses, operations, and financial
positions  and  shall  not use  such  information  for  any  purpose  except  in
furtherance  of  the  transactions  contemplated  by  this  Agreement.  If  this
Agreement is terminated  prior to the Effective  Time, each Party shall promptly
return or certify the  destruction  of all documents and copies  thereof and all
work papers containing information received from the other Party.


                                       28

<PAGE>

          (c) Each  Party  agrees  to give the  other  Party  notice  as soon as
practicable after any determination by it of any fact or occurrence  relating to
the other Party which it has discovered  through the course of its investigation
and which represents,  or is reasonably  likely to represent,  either a material
breach of any representation, warranty, covenant or agreement of the other Party
or which has had or is reasonably  likely to have a Material  Adverse  Effect on
the other Party.

     8.7  Press  Releases.  Prior to the  Effective  Time,  GB&T  and  Financial
Services  shall agree with each other as to the form and  substance of any press
release or other public disclosure  materially  related to this Agreement or any
other transaction contemplated hereby;  provided,  however, that nothing in this
Section  8.7 shall be deemed to prohibit  any Party from  making any  disclosure
which its counsel deems  necessary or advisable in order to satisfy such Party's
disclosure obligations imposed by Law.

     8.8  Acquisition  Proposals.  Except with respect to this Agreement and the
transactions  contemplated hereby,  neither Financial Services nor any Affiliate
thereof nor any investment banker, attorney,  accountant or other representative
(collectively,  "Representatives") retained by Financial Services shall directly
or  indirectly  solicit any  Acquisition  Proposal by any Person.  Except to the
extent  necessary to comply with the  fiduciary  duties of Financial  Services's
Board of Directors  as advised by counsel,  neither  Financial  Services nor any
Affiliate or  Representative  thereof shall furnish any  non-public  information
that it is not legally obligated to furnish, negotiate with respect to, or enter
into any  Contract  with respect to, any  Acquisition  Proposal,  but  Financial
Services may communicate  information about such an Acquisition  Proposal to its
shareholders  if and to the  extent  that it is  required  to do so in  order to
comply  with its legal  obligations  as advised by counsel.  Financial  Services
shall  promptly  notify GB&T orally and in writing in the event that it receives
any  inquiry or  proposal  relating  to any such  transaction.  Unless the prior
written  consent of GB&T is obtained,  Financial  Services shall (a) immediately
cease  and  cause to be  terminated  any  existing  activities,  discussions  or
negotiations  with any Persons  conducted  heretofore with respect to any of the
foregoing,  and (b)  direct and use its  reasonable  efforts to cause all of its
Representatives not to engage in any of the foregoing.

     8.9 Accounting and Tax Treatment. Each of the Parties undertakes and agrees
to use its  reasonable  efforts to cause the Merger to  qualify,  and to take no
action  which  would  cause  the  Merger  not to  qualify,  for  treatment  as a
"reorganization"  within the meaning of Section  368(a) of the Internal  Revenue
Code for federal income tax purposes. Each of the Parties further undertakes and
agrees to use its  reasonable  best  efforts to cause the Merger to be eligible,
and to take no action which would cause the Merger not to be accounted  for as a
"pooling of interests."

     8.10 Agreement of Affiliates.  Financial  Services has disclosed in Section
8.10  of the  Financial  Services  Disclosure  Memorandum  all  Persons  whom it
reasonably believes is an "affiliate" of Financial Services for purposes of Rule
145 under the 1933 Act.  Financial  Services shall use its reasonable efforts to
cause each such Person to deliver to GB&T and Financial Services, not later than
thirty  (30)  days  after  the  date of this  Agreement,  a  written  agreement,
substantially  in the form of Exhibit 1,  providing  that such  Person  will not
sell, pledge,  transfer or otherwise dispose of the shares of Financial Services
Common Stock held by such Person except as  contemplated by such agreement or by
this Agreement and will not sell,  pledge,  transfer or otherwise dispose of the

                                       29

<PAGE>

shares of GB&T Common Stock to be received by such Person upon  consummation  of
the Merger except in compliance with  applicable  provisions of the 1933 Act and
the  rules  and  regulations  thereunder.   GB&T  shall  be  entitled  to  place
restrictive  legends upon certificates for shares of GB&T Common Stock issued to
Affiliates  of  Financial  Services  pursuant to this  Agreement  to enforce the
provisions  of this  Section  8.10.  GB&T shall not be required to maintain  the
effectiveness of the Registration  Statement under the 1933 Act for the purposes
of resale of GB&T Common Stock by such Affiliates.

     8.11 Employee Benefits and Contracts.

          (a)  Following  the Effective  Time,  GB&T shall provide  generally to
officers  and  employees  of  the  Financial  Services  Companies  who  continue
employment with GB&T or its  Subsidiaries  following the Effective Time employee
benefits under employee  benefit plans, on terms and conditions which when taken
as a whole are  substantially  similar to those  currently  provided by the GB&T
Companies to their similarly  situated  officers and employees.  For purposes of
participation under such employee benefit plans, the service of the employees of
the Financial Services Companies prior to the Effective Time shall be treated as
service  with a GB&T  Company  participating  in such  employee  benefit  plans,
provided that, with respect to any employee  benefit plan where the benefits are
funded through insurance,  the granting of such benefits shall be subject to the
consent of the  appropriate  insurer and may be  conditioned  upon an employee's
participation in a Financial  Services Benefit Plan of the same type immediately
prior to the Effective Time.

          (b) GB&T and its  Subsidiaries  also shall  honor in  accordance  with
their  terms  all  employment,  severance,  consulting  and  other  compensation
Contracts  disclosed  in  Section  8.11  of the  Financial  Services  Disclosure
Memorandum  to GB&T between any  Financial  Services  Company and any current or
former  director,  officer,  or employee  thereof and all  provisions for vested
benefits accrued through the Effective Time under the Financial Services Benefit
Plans.

     8.12 [Reserved]


                                   ARTICLE IX
                CONDITIONS PRECEDENT TO OBLIGATIONS TO CONSUMMATE

     9.1 Conditions to Obligations of Each Party. The respective  obligations of
each Party to perform this  Agreement  and  consummate  the Merger and the other
transactions  contemplated  hereby  are  subject  to  the  satisfaction  of  the
following conditions,  unless waived by both Parties pursuant to Section 11.6 of
this Agreement:

          (a)  Shareholder  Approval.  The  shareholders  of each  of  Financial
Services and GB&T shall have approved this  Agreement,  and the  consummation of
the transactions contemplated hereby, including the Merger, as and to the extent
required by Law, NASDAQ or by the provisions of any governing instruments.

          (b) Regulatory  Approvals.  All Consents of, filings and registrations
with, and notifications to all Regulatory  Authorities required for consummation
of the Merger  shall have been  obtained  or made and shall be in full force and
effect and all waiting  periods  required by Law shall have expired.  No Consent
obtained from any  Regulatory  Authority  which is necessary to  consummate  the


<PAGE>

                                       30
transactions  contemplated hereby shall be conditioned or restricted in a manner
(including,  without  limitation,   requirements  relating  to  the  raising  of
additional  capital  or the  disposition  of  Assets)  which  in the  reasonable
judgment of the Board of Directors of either Party would so materially adversely
impact the economic or business  benefits of the  transactions  contemplated  by
this Agreement as to render inadvisable the consummation of the Merger.

          (c) Consents and Approvals. Each Party shall have obtained any and all
Consents  required for  consummation of the Merger (other than those referred to
in Section 9.1(b) of this  Agreement) or for the preventing of any Default under
any  Contract  or  Permit of such  Party  which,  if not  obtained  or made,  is
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect on such Party.  No Consent so obtained  which is necessary to  consummate
the  transactions  contemplated  hereby shall be  conditioned or restricted in a
manner  which in the  reasonable  judgment of the Board of  Directors  of either
Party would so materially  adversely impact the economic or business benefits of
the  transactions  contemplated  by this Agreement as to render  inadvisable the
consummation of the Merger.

          (d)  Registration  Statement.  The  Registration  Statement  shall  be
effective under the 1933 Act, no stop orders suspending the effectiveness of the
Registration  Statement shall have been issued, no action,  suit,  proceeding or
investigation  by the SEC to suspend the  effectiveness  thereof shall have been
initiated and be continuing,  and all necessary approvals under state securities
Laws or the 1933 Act or 1934 Act  relating  to the  issuance  or  trading of the
shares of GB&T Common  Stock  issuable  pursuant  to the Merger  shall have been
received.

          (e)  Exchange  Listing.  The  shares  of GB&T  Common  Stock  issuable
pursuant to the Merger shall have been approved for listing on the NASDAQ.

          (f) Tax Matters.  GB&T and  Financial  Services  shall have received a
written opinion of counsel from Hulsey,  Oliver & Mahar, LLP, in form reasonably
satisfactory to them (the "Tax Opinion"),  to the effect that for federal income
tax purposes (i) the Merger will constitute a reorganization  within the meaning
of Section 368(a) of the Internal  Revenue Code, (ii) the exchange in the Merger
of Financial  Services  Common Stock for GB&T Common Stock will not give rise to
gain or loss to the  shareholders  of  Financial  Services  with respect to such
exchange (except to the extent of any cash received), and (iii) neither GB&T nor
Financial  Services will  recognize  gain or loss as a consequence of the Merger
(except for income and deferred gain recognized pursuant to Treasury regulations
issued under Section 1502 of the Internal  Revenue Code).  In rendering such Tax
Opinion,  counsel shall be entitled to rely upon  representations of officers of
GB&T and Financial  Services  reasonably  satisfactory  in form and substance to
such counsel.

          (g)  Affiliate  Agreements.  The Parties shall have received from each
affiliate of Financial  Services the  affiliates  letter  referred to in Section
8.10 hereof.

          (h)  Pooling  Letter.  The Parties  shall have  received a letter from
Mauldin & Jenkins,  LLC, dated as of the Effective  Time, to the effect that the
Merger  will  qualify  for   pooling-of-interests   accounting  treatment  under
Accounting  Principles  Board  Opinion  No.  16 if  closed  and  consummated  in
accordance with this Agreement.

                                       31
<PAGE>

     9.2 Conditions to  Obligations of GB&T. The  obligations of GB&T to perform
this Agreement and consummate the Merger and the other transactions contemplated
hereby are  subject to the  satisfaction  of the  following  conditions,  unless
waived by GB&T pursuant to Section 11.6(a) of this Agreement:

          (a)  Representations  and  Warranties.  For  purposes of this  Section
9.2(a), the accuracy of the representations and warranties of Financial Services
set forth or referred to in this  Agreement  shall be assessed as of the date of
this  Agreement and as of the Effective  Time with the same effect as though all
such  representations  and  warranties  had been made on and as of the Effective
Time  (provided  that  representations  and  warranties  which are confined to a
specified  date  shall  speak only as of such  date).  The  representations  and
warranties  of  Financial  Services  set forth in Section 5.3 of this  Agreement
shall be true and  correct  (except  for  inaccuracies  which are de  minimis in
amount).  The  representations and warranties of Financial Services set forth in
Section 5.19,  Section 5.20 and Section 5.21 of this Agreement shall be true and
correct in all  Material  respects.  There shall not exist  inaccuracies  in the
representations and warranties of Financial Services set forth in this Agreement
(excluding the  representations  and warranties set forth in Sections 5.3, 5.19,
5.20 and 5.21) such that the aggregate effect of such  inaccuracies  would have,
or is  reasonably  likely  to have,  a  Material  Adverse  Effect  on  Financial
Services;   provided   that,   for  purposes  of  this  sentence   only,   those
representations  and warranties  which are qualified by references to "Material"
or "Material Adverse Effect" shall be deemed not to include such qualifications.

          (b)  Performance  of  Agreements  and  Covenants.  Each and all of the
agreements and covenants of Financial Services to be performed and complied with
pursuant to this Agreement and the other agreements contemplated hereby prior to
the  Effective  Time shall have been duly  performed  and  complied  with in all
Material respects.

          (c) Certificates.  Financial Services shall have delivered to GB&T (i)
a  certificate,  dated as of the Effective  Time and signed on its behalf by its
chief executive officer and its chief financial officer,  to the effect that the
conditions of its  obligations  set forth in Sections  9.2(a) and 9.2(b) of this
Agreement have been  satisfied,  and (ii) certified  copies of resolutions  duly
adopted by Financial  Services's Board of Directors and shareholders  evidencing
the  taking of all  corporate  action  necessary  to  authorize  the  execution,
delivery  and  performance  of  this  Agreement,  and  the  consummation  of the
transactions  contemplated hereby, all in such reasonable detail as GB&T and its
counsel shall request.

          (d) Opinion of Counsel.  Financial  Services  shall have  delivered to
GB&T an opinion of Sims,  Moss,  Kline,  and Davis,  LLP,  counsel to  Financial
Services,  dated as of the Effective  Time, in form  reasonably  satisfactory to
GB&T, as to the matters set forth in Exhibit 2 hereto.

          (e) Claims/Indemnification Letters. Each of the directors and officers
of  Financial  Services  shall have  executed  and  delivered to GB&T letters in
substantially the form of Exhibit 3 hereto.

          (f) Litigation.  No preliminary or permanent injunction or other order
by any federal or state  court which  prevents  the  consummation  of the Merger
shall have been  issued  and shall  remain in  effect,  nor any action  therefor
initiated  which,  in the good faith judgment of the Board of Directors of GB&T,

                                       32
<PAGE>

it is not in the best  interests  of the  shareholders  of GB&T to contest;  and
there shall not have been  instituted  or be pending any action or proceeding by
any  United  States  federal  or state  government  or  governmental  agency  or
instrumentality   (i)  challenging  or  seeking  to  restrain  or  prohibit  the
consummation  of the Merger or seeking  material  damages in connection with the
Merger;  or (ii)  seeking  to  prohibit  GB&T's or the  Surviving  Corporation's
ownership  or  operation  of all or a material  portion  of GB&T's or  Financial
Services'  business or assets,  or compel GB&T or the Surviving  Corporation  to
dispose of or hold  separate  all or a material  portion of GB&T's or  Financial
Services'  business or assets as a result of the Merger,  which, in any case, in
the  reasonable  judgment of GB&T based upon a legal opinion from legal counsel,
could result in the relief sought being obtained.

          (g) Support Agreements. Within ten (10) calendar days of the execution
of this  Agreement,  each of the  directors  of  Financial  Services  shall have
executed and delivered to GB&T a Support Agreement  substantially in the form of
Exhibit 6 to this Agreement.

     9.3  Conditions to Obligations of Financial  Services.  The  obligations of
Financial  Services to perform this  Agreement and consummate the Merger and the
other  transactions  contemplated  hereby are subject to the satisfaction of the
following  conditions,  unless waived by Financial  Services pursuant to Section
11.6(b) of this Agreement:

          (a)  Representations  and  Warranties.  For  purposes of this  Section
9.3(a), the accuracy of the  representations and warranties of GB&T set forth or
referred to in this Agreement shall be assessed as of the date of this Agreement
and  as of  the  Effective  Time  with  the  same  effect  as  though  all  such
representations  and  warranties  had been made on and as of the Effective  Time
(provided that  representations and warranties which are confined to a specified
date shall speak only as of such date).  The  representations  and warranties of
GB&T set forth in Section 6.17 and Section 6.18 of this Agreement  shall be true
and correct in all material respects.  There shall not exist inaccuracies in the
representations  and  warranties  set  forth in this  Agreement  (excluding  the
representations  and  warranties  set forth in Sections 6.17 and 6.18) such that
the aggregate effect of such inaccuracies would have, or is reasonably likely to
have a Material  Adverse  Effect on GB&T;  provided  that,  for purposes of this
sentence  only,  those  representations  and  warranties  which are qualified by
reference to  "Material"  or "Material  Adverse  Effect"  shall be deemed not to
include such qualifications.

          (b)  Performance  of  Agreements  and  Covenants.  Each and all of the
agreements  and  covenants of GB&T to be performed and complied with pursuant to
this  Agreement  and the  other  agreements  contemplated  hereby  prior  to the
Effective  Time shall have been duly performed and complied with in all material
respects.

          (c) Certificates.  GB&T shall have delivered to Financial Services (i)
a  certificate,  dated as of the Effective  Time and signed on its behalf by its
chief executive officer and its chief financial officer,  to the effect that the
conditions  of its  obligations  set forth in Section  9.3(a) and 9.3(b) of this
Agreement have been  satisfied,  and (ii) certified  copies of resolutions  duly
adopted by GB&T's  Board of  Directors  evidencing  the taking of all  corporate
action  necessary to authorize the execution,  delivery and  performance of this
Agreement, and the consummation of the transactions  contemplated hereby, all in
such reasonable detail as Financial Services and its counsel shall request.


                                       33

<PAGE>

          (d)  Opinion  of  Counsel.  GB&T  shall have  delivered  to  Financial
Services an opinion of Hulsey, Oliver & Mahar, LLP, counsel to GB&T, dated as of
the Effective Time, in form reasonably  acceptable to Financial Services,  as to
matters set forth in Exhibit 4 hereto.

          (e) Financial Services Fairness Opinion. Financial Services shall have
received  from T. Stephen  Johnson & Associates,  Inc. a letter,  dated not more
than five (5)  business  days prior to the date of the Proxy  Statement,  to the
effect  that,  in the  opinion of such  firm,  the  consideration  to be paid to
Financial  Services  shareholders  in connection with the Merger is fair, from a
financial point of view, to the shareholders of Financial Services.

          (f) Litigation.  No preliminary or permanent injunction or other order
by any federal or state  court which  prevents  the  consummation  of the Merger
shall have been  issued  and shall  remain in  effect,  nor any action  therefor
initiated  which,  in the good  faith  judgment  of the  Board of  Directors  of
Financial  Services,  it is not in the best  interests  of the  shareholders  of
Financial  Services to contest;  and there shall not have been  instituted or be
pending  any  action  or  proceeding  by any  United  States  federal  or  state
government or governmental  agency or instrumentality (i) challenging or seeking
to restrain  or  prohibit  the  consummation  of the Merger or seeking  material
damages in connection with the Merger; or (ii) seeking to prohibit GB&T's or the
Surviving  Corporation's  ownership or operation of all or a material portion of
GB&T's or  Financial  Services's  business  or  assets,  or  compel  GB&T or the
Surviving  Corporation to dispose of or hold separate all or a material  portion
of GB&T's or Financial  Services's business or assets as a result of the Merger,
which, in any case, in the reasonable  judgment of Financial Services based upon
a legal  opinion from legal  counsel,  could  result in the relief  sought being
obtained.


                                    ARTICLE X
                                   TERMINATION

     10.1  Termination.  Notwithstanding  any other provision of this Agreement,
and  notwithstanding  the  approval of this  Agreement  by the  shareholders  of
Financial  Services,  or GB&T this  Agreement may be  terminated  and the Merger
abandoned at any time prior to the Effective Time:

          (a) By mutual consent of the Board of Directors of Financial  Services
and the Board of Directors of GB&T; or

          (b) By the Board of  Directors  of  either  Party  (provided  that the
terminating  Party is not  then in  breach  of any  representation  or  warranty
contained in this Agreement  under the applicable  standard set forth in Section
9.2(a) of this Agreement in the case of Financial Services and Section 9.3(a) in
the case of GB&T or in Material breach of any covenant or agreement contained in
this  Agreement)  in the event of a  material  breach by the other  Party of any
representation  or warranty  contained in this Agreement  which cannot be or has
not been cured within thirty (30) days after the giving of written notice to the
breaching Party of such breach and which breach would provide the  non-breaching
Party the ability to refuse to  consummate  the Merger  under the  standard  set
forth in Section 9.2(a) of this Agreement in the case of GB&T and Section 9.3(a)
of this Agreement in the case of Financial Services; or

          (c) By the Board of  Directors  of  either  Party  (provided  that the
terminating  Party is not  then in  breach  of any  representation  or  warranty

                                       34
<PAGE>

contained in this Agreement  under the applicable  standard set forth in Section
9.2(a) of this Agreement in the case of Financial Services and Section 9.3(a) in
the case of GB&T or in the Material  breach of any  covenant or other  agreement
contained  in this  Agreement)  in the event of a  Material  breach by the other
Party of any covenant or agreement  contained in this Agreement  which cannot be
or has not been cured within thirty (30) days after the giving of written notice
to the breaching Party of such breach; or

          (d) By the Board of Directors  of either Party in the event  (provided
that the  terminating  Party  is not then in  breach  of any  representation  or
warranty contained in this Agreement under the applicable  standard set forth in
Section 9.2(a) of this  Agreement in the case of Financial  Services and Section
9.3(a)  in the  case  of GB&T  or in the  material  breach  of any  covenant  or
agreement  contained  in this  Agreement)  (i)  any  Consent  of any  Regulatory
Authority  required for  consummation  of the Merger and the other  transactions
contemplated hereby shall have been denied by final nonappealable action of such
authority  or if any action taken by such  authority is not appealed  within the
time limit for appeal, or (ii) if the shareholders of Financial Services fail to
vote their approval of this Agreement and the transactions  contemplated  hereby
as required by the GBCC at the Shareholders' Meeting where the transactions were
presented to such shareholders for approval and voted upon; or

          (e) By the Board of  Directors  of either  Party in the event that the
Merger shall not have been  consummated on or before February 28, 2000, but only
if the failure to consummate the transactions  contemplated  hereby on or before
such date is not caused by any breach of this Agreement by the Party electing to
terminate pursuant to this Section 10.1(e); or

          (f) By the Board of  Directors  of  either  Party  (provided  that the
terminating  Party is not  then in  breach  of any  representation  or  warranty
contained in this Agreement  under the applicable  standard set forth in Section
9.2(a) of this Agreement in the case of Financial Services and Section 9.3(a) in
the case of GB&T or in the material  breach of any  covenant or other  agreement
contained in this  Agreement) in the event that any of the conditions  precedent
to the  obligations  of such  Party to  consummate  the  Merger  (other  than as
contemplated  by  Section  10.1(d) of this  Agreement)  cannot be  satisfied  or
fulfilled by the date specified in Section 10.1(e) of this Agreement; or

          (g) By the Board of  Directors  of either  Party on or before  two (2)
business days following the business day of receipt of the Disclosure Memorandum
of the other Party (which  receipt shall not be later than October 7,1999 in the
event that such Party, after a review of the Disclosure  Memorandum  provided by
the other Party, determines not to proceed with the Merger.

     10.2 Effect of Termination. In the event of the termination and abandonment
of this  Agreement  pursuant to Section 10.1 of this  Agreement,  this Agreement
shall become void and have no effect, except that the provisions of this Section
10.2 and Article 11 and Section 8.6(b) of this Agreement  shall survive any such
termination and abandonment.

     10.3  Non-Survival  of  Representations   and  Covenants.   The  respective
representations,  warranties,  obligations,  covenants,  and  agreements  of the
Parties  shall not survive the  Effective  Time except for this Section 10.3 and
Articles 2, 3, 4 and 11 and Sections 8.10, 8.11 and 8.12 of this Agreement.

                                       35


<PAGE>

                                   ARTICLE XI
                                  MISCELLANEOUS

     11.1  Definitions.  Except as otherwise  provided  herein,  the capitalized
terms set forth below (in their singular and plural forms as  applicable)  shall
have the following meanings:

     "1933 Act" shall mean the Securities Act of 1933, as amended.

     "1934 Act" shall mean the Securities Exchange Act of 1934, as amended.

     "Acquisition Proposal" shall mean any tender offer or exchange offer or any
proposal for a merger (other than the Merger),  acquisition  of all of the stock
or Assets of, or other business combination  involving Financial Services or any
of its Subsidiaries or the acquisition of a substantial equity interest in, or a
substantial  portion  of  the  Assets  of  Financial  Services  or  any  of  its
Subsidiaries.

     "Affiliate"  of a Person  shall mean:  (i) any other  Person  directly,  or
indirectly  through one or more  intermediaries,  controlling,  controlled by or
under common control with such Person; (ii) any officer,  director,  partner, or
direct  or  indirect  beneficial  owner of any 10% or  greater  equity or voting
interest of such Person;  or (iii) any other Person for which a Person described
in clause (ii) acts in such capacity.

     "Agreement" shall mean this Agreement and Plan of Reorganization, including
the Exhibits delivered pursuant hereto and incorporated herein by reference.

     "Allowance" shall have the meaning provided in Section 5.9 of this
Agreement.

     "Assets" of a Person shall mean all of the assets,  properties,  businesses
and rights of such  Person of every kind,  nature,  character  and  description,
whether real, personal or mixed, tangible or intangible,  accrued or contingent,
or  otherwise  relating to or utilized in such  Person's  business,  directly or
indirectly, in whole or in part, whether or not carried on the books and records
of such  Person,  and  whether  or not  owned in the name of such  Person or any
Affiliate of such Person and wherever located.

     "BHC Act" shall mean the  federal  Bank  Holding  Company  Act of 1956,  as
amended.

     "Closing" shall mean the closing of the transactions contemplated
hereby, as described in Section 1.2 of this Agreement.

     "Closing Date" shall mean the date on which the Closing occurs.

     "Consent"  shall  mean any  consent,  approval,  authorization,  clearance,
exemption,  waiver,  or  similar  affirmation  by  any  Person  pursuant  to any
Contract, Law, Order, or Permit.

         "Contract"  shall  mean any  written  or oral  agreement,  arrangement,
authorization,  commitment,  contract, indenture, instrument, lease, obligation,
plan,  practice,  restriction,  understanding  or  undertaking  of any  kind  or
character,  or other  document to which any Person is a party or that is binding
on any Person or its capital stock, Assets or business.


                                       36

<PAGE>

     "Default"  shall mean (a) any breach or violation  of or default  under any
Contract, Order or Permit, (b) any occurrence of any event that with the passage
of time or the giving of notice or both would  constitute  a breach or violation
of or default under any Contract,  Order or Permit, or (c) any occurrence of any
event that with or  without  the  passage of time or the giving of notice  would
give rise to a right to  terminate  or revoke,  change the current  terms of, or
renegotiate,  or to accelerate,  increase,  or impose any Liability  under,  any
Contract, Order or Permit.

     "Designated  Officer"  shall be the officer of GB&T and Financial  Services
who is designated by their respective Boards of Directors to make such decisions
as are specified herein.

     "Effective  Time" shall mean the date and time at which the Merger  becomes
effective as defined in Section 1.3 of this Agreement.

     "Environment"  shall  have  the  meaning  specified  in  the  Comprehensive
Environmental Response, Compensation and Liability Act, 42 U.S.C. (S) 9601(8).

     "Environmental  Laws"  shall  mean  all Laws  pertaining  to  pollution  or
protection  of the  environment  and  which  are  administered,  interpreted  or
enforced  by the United  States  Environmental  Protection  Agency and state and
local  agencies with primary  jurisdiction  over  pollution or protection of the
environment,  including,  without  limitation,  the Comprehensive  Environmental
Response,  Compensation  and  Liability  Act, 42 U.S.C.  (S) 9601 et. seq.,  the
Resource,  Conservation and Recovery Act, 42 U.S.C. (S) 6901 et. seq., the Toxic
Substance  Control  Act, 15 U.S.C.  (S) 2601,  et.  seq.,  and all  implementing
regulations and state counterparts of such acts.

     "ERISA" shall mean the Employee  Retirement Income Security Act of 1974, as
amended.

     "ERISA Affiliate" shall refer to a relationship  between entities such that
the  entities  would,  now or at any  time in the  past,  constitute  a  "single
employer" within the meaning of Section 414 of the Internal Revenue Code.

     "ERISA  Plan"  shall have the  meaning  provided  in  Section  5.14 of this
Agreement.

     "Exchange  Ratio"  shall have the  meaning  provided in Section 3.1 of this
Agreement.

     "Exhibits"  1 through  6,  inclusive,  shall mean the  Exhibits  so marked,
copies of which  are  attached  to this  Agreement.  Such  Exhibits  are  hereby
incorporated  by reference  herein and made a part hereof and may be referred to
in this  Agreement  and any other related  instrument or document  without being
attached hereto.

     "Financial  Services  Benefit  Plans"  shall have the  meaning set forth in
Section 5.14 of this Agreement.

     "Financial  Services  Common Stock" shall mean the $5.00 value common stock
of Financial Services.

     "Financial Services Companies" shall mean, collectively, Financial Services
and all Financial Services Subsidiaries.

                                       37
<PAGE>

     "Financial   Services   Disclosure   Memorandum"  shall  mean  the  written
information entitled "Financial Services Disclosure  Memorandum" delivered on or
prior to October 7, 1999 to GB&T  describing  in  reasonable  detail the matters
contained therein, specifically referencing each Section of this Agreement under
which such disclosure is being made.

     "Financial  Services Financial  Statements" shall mean (a) the consolidated
balance  sheets  (including  related notes and  schedules,  if any) of Financial
Services  as of December  31,  1998,  and  December  31, 1997 and 1996,  and the
related  statements of income,  changes in shareholders'  equity, and cash flows
(including  related  notes and  schedules,  if any) for each of the three fiscal
years ended December 31, 1998, 1997 and 1996, included in the Financial Services
Disclosure Memorandum, and (b)the consolidated balance sheets (including related
notes and  schedules,  if any) of Financial  Services and related  statements of
income, changes in shareholders' equity, and cash flows (including related notes
and schedules,  if any) with respect to periods ended subsequent to December 31,
1998.

     "Financial  Services  Options"  shall have the meaning set forth in Section
3.4 of this Agreement, if any such options exist.

     "Financial  Services  Stock Plans" shall mean the existing stock option and
other stock-based  compensation plans of Financial Services disclosed in Section
5.14 of the Financial Services Disclosure Memorandum.

     "Financial Services  Subsidiaries" shall mean the subsidiaries of Financial
Services.

     "GAAP" shall mean generally accepted  accounting  principles,  consistently
applied during the periods involved.

     "GBCC" shall mean the Georgia Business Corporation Code.

     "GB&T Bank" shall mean Gainesville Bank & Trust, a Georgia  state-chartered
bank and a GB&T Subsidiary.

     "GB&T Common Stock" shall mean the $5.00 par value common stock of GB&T.

     "GB&T Companies" shall mean, collectively, GB&T and all GB&T Subsidiaries.

     "GB&T Disclosure  Memorandum" shall mean the written  information  entitled
"GB&T  Disclosure  Memorandum"  delivered  on or prior  to  October  7,  1999 to
Financial Services describing in reasonable detail the matters contained therein
and, with respect to each disclosure made therein, specifically referencing each
Section of this Agreement under which such disclosure is being made.

     "GB&T Financial  Statements" shall mean (a) the consolidated balance sheets
(including related notes and schedules, if any) of GB&T as of December 31, 1998,
1997 and 1996, and the related  statements of income,  changes in  shareholders'
equity, and cash flows (including related notes and schedules,  if any) for each
of the  three  years  ended  December  31,  1998,  1997  and  1996,  and (b) the
consolidated  balance sheets (including related notes and schedules,  if any) of
GB&T and related statements of income, changes in shareholders' equity, and cash

                                       38

<PAGE>

flows (including related notes and schedules,  if any) included in SEC Documents
filed with respect to periods ended subsequent to December 31, 1998.

     "GB&T  Stock  Plans"  shall  mean  the  existing  stock  option  and  other
stock-based compensation plans of GB&T.

     "GB&T  Subsidiaries"  shall mean the  Subsidiaries of GB&T at the Effective
Time.

     "Georgia  Certificate of Merger" shall mean the Certificate of Merger to be
executed by GB&T and filed with the  Secretary  of State of the State of Georgia
relating to the Merger as contemplated by Section 1.1 of this Agreement.

     "Hazardous  Material"  shall  mean  any  substance  which  is a  "hazardous
substance"or  "toxic  substance"  as  defined in the  Comprehensive  Environment
Response,  Compensation,  and Liability  Act, 42 U.S.C.  (S)9601 et seq., or any
other  substance or material  defined,  designated,  classified  or regulated as
hazardous or toxic under any Environmental Law, specifically  including asbestos
requiring  abatement,  removal or encapsulation  pursuant to the requirements of
Environmental  Laws of  polychlorinated  biphenyls,  and petroleum and petroleum
products).

     "Internal  Revenue  Code" shall mean the Internal  Revenue Code of 1986, as
amended, and the rules and regulations promulgated thereunder.

     "Knowledge" as used with respect to a Person shall mean the knowledge after
due  inquiry  of  the  Chairman,   President,  Chief  Financial  Officer,  Chief
Accounting  Officer,  Chief  Credit  Officer,  or any Senior or  Executive  Vice
President of such Person.

     "Law"  shall  mean any  code,  law,  ordinance,  regulation,  reporting  or
licensing  requirement,  rule, or statute  applicable to a Person or its Assets,
Liabilities  or business,  including,  without  limitation,  those  promulgated,
interpreted or enforced by any of the Regulatory Authorities.

     "Liability"  shall  mean any  direct or  indirect,  primary  or  secondary,
liability,  indebtedness,  obligation,  penalty,  cost  or  expense  (including,
without  limitation,  costs of  investigation,  collection and defense),  claim,
deficiency, guaranty or endorsement of or by any Person (other than endorsements
of notes,  bills,  checks, and drafts presented for collection or deposit in the
ordinary  course  of  business)  of  any  type,  whether  accrued,  absolute  or
contingent, liquidated or unliquidated, matured or unmatured, or otherwise.

     "Lien" shall mean any conditional sale agreement,  easement,  encroachment,
encumbrance,  hypothecation,  infringement, lien, mortgage, pledge, reservation,
restriction,  security interest,  title retention or other security arrangement,
or any adverse right or interest,  charge, or claim of any nature whatsoever on,
or with respect to, any property or property interest,  other than (i) Liens for
current property Taxes not yet due and payable; (ii) for depository  institution
Subsidiaries  of a Party,  pledges  to secure  deposits  and (iii)  other  Liens
incurred in the ordinary course of the banking business.

     "Litigation" shall mean any action,  arbitration,  cause of action,  claim,
complaint,   criminal   prosecution,   demand  letter,   governmental  or  other

                                       39

<PAGE>

examination  or  investigation,   hearing,  inquiry,   administrative  or  other
proceeding,  or  notice  (written  or oral)  by any  Person  alleging  potential
Liability  or  requesting  information  relating to or  affecting  a Party,  its
business, its Assets (including,  without limitation,  Contracts related to it),
or the  transactions  contemplated  by this  Agreement,  but shall  not  include
regular,  periodic examinations of depository  institutions and their Affiliates
by  Regulatory  Authorities  other than the  violations of law section from such
reports.

     "Loan  Property"  shall mean any property owned by the Party in question or
by any of its Subsidiaries or in which such Party or Subsidiary holds a security
interest, and, where required by the context,  includes the owner or operator of
such property, but only with respect to such property.

     "Material" for purposes of this  Agreement  shall be determined in light of
the  facts  and  circumstances  of the  matter in  question;  provided  that any
specific monetary amount stated in this Agreement shall determine materiality in
that instance.

     "Material  Adverse  Effect"  on a Party  shall  mean an  event,  change  or
occurrence  which has a material  adverse impact on (a) the financial  position,
business, or results of operations of such Party and its Subsidiaries,  taken as
a whole, or (b) the ability of such Party to perform its obligations  under this
Agreement or to consummate the Merger or the other transactions  contemplated by
this Agreement,  provided that "material  adverse impact" shall not be deemed to
include  the  impact of (w)  changes  in  banking  and  similar  Laws of general
applicability or interpretations thereof by courts or governmental  authorities,
(x) changes in GAAP or regulatory  accounting principles generally applicable to
banks and their holding companies,  (y) actions and omissions of a Party (or any
of its Subsidiaries) taken with the prior informed consent of the other Party in
contemplation of the  transactions  contemplated  hereby,  or (z) the Merger and
compliance with the provisions of this Agreement on the operating performance of
the Parties.

     "Merger"  shall mean the merger of  Financial  Services  with and into GB&T
referred to in Section 1.1 of this Agreement.

     "Order"  shall  mean  any   administrative   decision  or  award,   decree,
injunction,  judgment, order,  quasi-judicial decision or award, ruling, or writ
of any federal,  state, local or foreign or other court,  arbitrator,  mediator,
tribunal, administrative agency or Regulatory Authority.

     "Participation  Facility"  shall mean any facility or property in which the
Party in  question or any of its  Subsidiaries  participates  in the  management
(including any property or facility held in a joint venture) and, where required
by the  context,  said term  means the owner or  operator  of such  facility  or
property, but only with respect to such facility or property.

     "Party" shall mean either GB&T or Financial  Services,  and "Parties" shall
mean both GB&T and Financial Services.

     "Permit" shall mean any federal,  state,  local,  and foreign  governmental
approval,  authorization,  certificate,  easement,  filing, franchise,  license,
notice,  permit,  or right to which  any  Person is a party or that is or may be
binding  upon or inure to the benefit of any Person or its  securities,  Assets,
Liabilities, or business.


                                       40

<PAGE>

     "Person"  shall  mean  a  natural  person  or  any  legal,   commercial  or
governmental  entity,  such  as,  but not  limited  to, a  corporation,  general
partnership,  joint venture,  limited  partnership,  limited liability  company,
trust, business association,  group acting in concert, or any person acting in a
representative capacity.

     "Proxy Statement" shall mean the proxy statement used by Financial Services
to solicit the approval of its shareholders of the transactions  contemplated by
this  Agreement  which shall be included in the  prospectus  of GB&T relating to
shares  of GB&T  Common  Stock to be  issued to the  shareholders  of  Financial
Services.

     "Registration Statement" shall mean the Registration Statement on Form S-4,
or other  appropriate  form,  filed with the SEC by GB&T under the 1933 Act with
respect to the shares of GB&T Common Stock to be issued to the  shareholders  of
Financial  Services in connection  with the  transactions  contemplated  by this
Agreement and which shall include the Proxy Statement.

     "Regulatory  Authorities"  shall  mean,  collectively,  the  Federal  Trade
Commission,  the United States Department of Justice, the Board of the Governors
of the Federal Reserve System, the Office of Thrift  Supervision  (including its
predecessor, the Federal Home Loan Bank Board), the Office of the Comptroller of
the Currency,  the Federal Deposit Insurance  Corporation,  all state regulatory
agencies having jurisdiction over the Parties and their respective Subsidiaries,
the NASD and the SEC.

     "Rights"  shall  mean  all  arrangements,  calls,  commitments,  Contracts,
options,  rights to  subscribe  to,  scrip,  understandings,  warrants  or other
binding  obligations of any character  whatsoever  relating to, or securities or
rights  convertible  into or exchangeable  for, shares of the capital stock of a
Person or by which a Person is or may be bound to issue additional shares of its
capital stock or other Rights.

     "SEC" shall mean the United States Securities and Exchange Commission.

     "SEC  Documents"  shall  mean all  forms,  proxy  statements,  registration
statements,  reports,  schedules and other  documents  filed,  or required to be
filed,  by a Party  or any of its  Subsidiaries  with any  Regulatory  Authority
pursuant to the Securities Laws.

     "Securities  Laws" shall mean the 1933 Act,  the 1934 Act,  the  Investment
Company  Act of 1940,  as  amended,  the  Investment  Advisors  Act of 1940,  as
amended,  the  Trust  Indenture  Act of 1939,  as  amended,  and the  rules  and
regulations of any Regulatory Authority promulgated thereunder.

     "Shareholders'  Meeting"  shall  mean the  meeting of the  shareholders  of
Financial  Services  to be held  pursuant  to  Section  8.1 of  this  Agreement,
including any adjournment or adjournments thereof.

     "Subsidiaries"  shall mean all those corporations,  banks,  associations or
other  entities of which the entity in question  owns or controls 50% or more of
the outstanding  equity  securities either directly or through an unbroken chain
of entities as to each of which 50% or more of the outstanding equity securities
is owned directly or indirectly by its parent;  provided,  however,  there shall
not be included any such entity acquired through  foreclosure or any such entity
the equity securities of which are owned or controlled in a fiduciary capacity.

                                       41
<PAGE>

     "Support  Agreements"  shall mean the various Support  Agreements,  each in
substantially the form of Exhibit 6 to this Agreement.

     "Surviving  Corporation"  shall  mean  GB&T  as the  surviving  corporation
resulting from the Merger.

     "Tax" or "Taxes" shall mean any federal,  state,  county,  local or foreign
income, profits,  franchise,  gross receipts,  payroll, sales, employment,  use,
property, withholding, excise, occupancy and other taxes, assessments,  charges,
fares or  impositions,  including  interest,  penalties  and  additions  imposed
thereon or with respect thereto.

     "United  Bank & Trust"  shall mean United Bank & Trust  Company,  a Georgia
state-chartered bank and a Financial Services Subsidiary.

     "Year 2000  Problem"  shall mean any problem  affecting  the ability of any
Party or its  Subsidiaries  to continue  operation as an ongoing  business or to
provide  the  usual and  customary  services  of any Party or its  Subsidiaries,
relating to the failure of software,  hardware or other  computer  equipment to:
(a) store all date-related information and process all data interfaces involving
dates in a manner that unambiguously identifies the century, for all date values
before, during or after the Year 2000; (b) calculate, sort, report and otherwise
operate correctly and in a consistent manner for all date information  processed
by any software, hardware or other computer equipment, whether before, during or
after  the  Year  2000;  (c)  calculate,  sort,  report  and  otherwise  operate
correctly,  in a consistent manner and without  interruption  regardless whether
the date on which the software, hardware or other computer equipment is operated
or executed is before, during or after the Year 2000; (d) report and display all
dates with a four-digit  date so that the century is  unambiguously  identified;
and (e) handle all leap years,  including  but not limited to the Year 2000 leap
year, correctly.

Any singular term in this Agreement  shall be deemed to include the plural,  and
any plural term the  singular.  Whenever  the words  "include,"  "includes,"  or
"including"  are used in this  Agreement,  they shall be deemed  followed by the
words "without limitation."

     11.2 Expenses.

          (a) Except as  otherwise  provided in this Section  11.2,  each of the
Parties  shall bear and pay all direct costs and  expenses  incurred by it or on
its behalf in connection with the transactions contemplated hereunder, including
filing,  registration and application fees, printing fees, and fees and expenses
of its own financial or other consultants,  investment bankers,  accountants and
counsel,  except that each of the Parties shall bear and pay (i) one-half of the
filing  fees  payable in  connection  with the  Registration  Statement  and the
applications filed with other Regulatory  Authorities,  and (ii) one-half of the
costs  incurred  in  connection  with  the  printing  or  copying  of the  Proxy
Statements.

          (b)   Notwithstanding  the  provisions  of  Section  11.2(a)  of  this
Agreement,  if for any reason this Agreement is terminated  pursuant to Sections
10.1(b) or 10.1(c) of this  Agreement,  the  breaching  Party  agrees to pay the
non-breaching  Party an amount equal to the reasonable  and documented  fees and
expenses incurred by such non-breaching Party in connection with the examination
and  investigation  of the breaching  Party,  the preparation and negotiation of
this Agreement and related  agreements,  regulatory  filings and other documents

                                       42

<PAGE>

related  to  the  transactions   contemplated  hereunder,   including,   without
limitation,  fees and expenses of investment banking  consultants,  accountants,
attorneys and other  agents.  Final  settlement  with respect to payment of such
fees and expenses shall be made within thirty (30) days after the termination of
this Agreement. This Section 11.2(b) shall be the non-breaching Party's sole and
exclusive  remedy  for  actionable  breach by the  breaching  Party  under  this
Agreement.

     11.3 Brokers and Finders.  Each of the Parties represents and warrants that
neither it nor any of its  officers,  directors,  employees  or  Affiliates  has
employed  any  broker or finder or  incurred  any  Liability  for any  financial
advisory  fees,  investment  bankers'  fees,  brokerage  fees,  commissions,  or
finders' fees in connection with this Agreement or the transactions contemplated
hereby,  other than as  identified  in Section 11.3 of each  party's  Disclosure
Memorandum.  In the event of a claim by any  broker or finder  based upon his or
its  representing  or  being  retained  by or  allegedly  representing  or being
retained by GB&T or Financial Services,  each of GB&T and Financial Services, as
the case may be,  agrees to indemnify  and hold the other Party  harmless of and
from any Liability in respect of any such claim.

     11.4 Entire Agreement.  Except as otherwise expressly provided herein, this
Agreement   (including  the  documents  and  instruments   referred  to  herein)
constitutes  the  entire  agreement  between  the  Parties  with  respect to the
transactions  contemplated  hereunder and supersedes all prior  arrangements  or
understandings with respect thereto,  written or oral. Nothing in this Agreement
expressed  or implied,  is  intended  to confer upon any Person,  other than the
Parties or their respective successors,  any rights, remedies,  obligations,  or
liabilities  under or by reason of this  Agreement,  other than as  provided  in
Section 8.10 of this Agreement.

     11.5  Amendments.  To the extent  permitted by Law,  this  Agreement may be
amended by a subsequent  writing signed by each of the Parties upon the approval
of the Boards of Directors of each of the Parties; provided, however, that after
any such approval by the holders of Financial Services Common Stock, there shall
be made no amendment that pursuant to the GBCC requires further approval by such
shareholders without the further approval of such shareholders.

     11.6 Waivers.

          (a) Prior to or at the Effective Time, GB&T,  acting through its Board
of Directors,  chief executive officer or other authorized  officer,  shall have
the right to waive any Default in the  performance of any term of this Agreement
by  Financial  Services,  to waive or  extend  the  time for the  compliance  or
fulfillment by Financial  Services of any and all of its obligations  under this
Agreement,  and  to  waive  any  or  all  of  the  conditions  precedent  to the
obligations of GB&T under this  Agreement,  except any condition  which,  if not
satisfied,  would  result in the  violation  of any Law. No such waiver shall be
effective unless in writing and signed by a duly authorized officer of GB&T.

          (b) Prior to or at the  Effective  Time,  Financial  Services,  acting
through its Board of  Directors,  chief  executive  officer or other  authorized
officer,  shall have the right to waive any  Default in the  performance  of any
term of this  Agreement by GB&T, to waive or extend the time for the  compliance
or fulfillment by GB&T of any and all of its  obligations  under this Agreement,
and to  waive  any or all of the  conditions  precedent  to the  obligations  of

                                       43

<PAGE>

Financial  Services under this  Agreement,  except any condition  which,  if not
satisfied,  would  result in the  violation  of any Law. No such waiver shall be
effective unless in writing and signed by a duly authorized officer of Financial
Services.

          (c)  The  failure  of any  Party  at any  time  or  times  to  require
performance of any provision  hereof shall in no manner affect the right of such
Party  at a later  time to  enforce  the  same or any  other  provision  of this
Agreement.  No waiver of any condition or of the breach of any term contained in
this Agreement in one or more instances  shall be deemed to be or construed as a
further  or  continuing  waiver of such  condition  or breach or a waiver of any
other condition or of the breach of any other term of this Agreement.

     11.7  Assignment.  Except as expressly  contemplated  hereby,  neither this
Agreement nor any of the rights,  interests or  obligations  hereunder  shall be
assigned by any Party hereto (whether by operation of Law or otherwise)  without
the prior written consent of the other Party. Subject to the preceding sentence,
this Agreement will be binding upon,  inure to the benefit of and be enforceable
by the Parties and their respective successors and assigns.

     11.8  Notices.  All notices or other  communications  which are required or
permitted  hereunder shall be in writing and sufficient if delivered by hand, by
facsimile  transmission,  or by courier or overnight carrier,  to the persons at
the  addresses  set forth  below (or at such other  address  as may be  provided
hereunder),  and  shall  be  deemed  to have  been  delivered  as of the date so
delivered:

                           GB&T:  GB&T Bancshares, Inc.
                                  P. O. Box 2760
                                  500 Jesse Jewell Parkway
                                  Gainesville, GA 30501
                                  Telecopy No: 770-532-3663

                                  Attn: Richard A. Hunt
                                  President


                Copy to Counsel:  Hulsey, Oliver & Mahar, LLP
                                  200 E. E. Butler Parkway
                                  P. O. Box 1457
                                  Gainesville, GA 30503
                                  Telecopy No: 770-531-9230

                                  Attention: Samuel L. Oliver, Esq.


             Financial Services:  UB&T Financial Services Corporation
                                  129 E. Elm Street
                                  P. O. Box 485
                                  Rockmart, GA 30153

                                  Attention: Dan Forsyth
                                  Chairman of the Board


                                       44
<PAGE>

                Copy to Counsel:  Sims Moss Kline & Davis, LLP
                                  Suite 310
                                  400 Northpark Town Center
                                  1000 Abernathy Road
                                  Atlanta, GA 30328
                                  Telecopier No: 770-481-7210

                                  Attention: Gilbert H. Davis, Esq.

     11.9 Governing  Law. This  Agreement  shall be governed by and construed in
accordance  with  the  Laws of the  State  of  Georgia,  without  regard  to any
applicable  conflicts of Laws, except to the extent that the federal laws of the
United States may apply to the Merger.

     11.10  Counterparts.  This  Agreement  may  be  executed  in  one  or  more
counterparts,  each of which shall be deemed to be an original, but all of which
together shall constitute one and the same instrument.

     11.11 Captions. The captions contained in this Agreement are for
reference purposes only and are not part of this Agreement.

     11.12  Enforcement of Agreement.  The Parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement was
not performed in accordance  with its specific terms or was otherwise  breached.
It is accordingly  agreed that the Parties shall be entitled to an injunction or
injunctions to prevent  breaches of this  Agreement and to enforce  specifically
the terms and  provisions  hereof in any court of the United States or any state
having  jurisdiction,  this being in addition to any other  remedy to which they
are entitled at law or in equity.

     11.13  Severability.  Any  term or  provision  of this  Agreement  which is
invalid or unenforceable in any jurisdiction shall, as to that jurisdiction,  be
ineffective  to the  extent  of  such  invalidity  or  unenforceability  without
rendering  invalid or  unenforceable  the remaining terms and provisions of this
Agreement or affecting  the  validity or  enforceability  of any of the terms or
provisions of this Agreement in any other jurisdiction. If any provision of this
Agreement is so broad as to be unenforceable, the provision shall be interpreted
to be only so broad as is enforceable.

                                       45

<PAGE>

     IN WITNESS  WHEREOF,  each of the Parties has caused this  Agreement  to be
executed  on its  behalf  and its  corporate  seal to be  hereunto  affixed  and
attested by officers thereunto as of the day and year first above written.


                                       GB&T BANCSHARES, INC.



                                       By:____________________________________
                                          Richard A. Hunt
                                          President & CEO



                                   Attest: ___________________________________
                                             Secretary


                                       UB&T FINANCIAL SERVICES CORPORATION



                                       By:___________________________________
                                          Dan Forsyth
                                          Chairman of the Board



                                   Attest: __________________________________
                                                Secretary


                                       46

<PAGE>

                                   APPENDIX B

     UB&T Financial Services Corporation Form 10-KSB for the year ended December
31, 1998,  Form 10-KSB/A for  the year ended December 31, 1998,  and Form 10-QSB
for the nine months ended September 30, 1999.


<PAGE>

                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549

                                  FORM 10-KSB

Mark One

[X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

                  For the fiscal year ended December 31, 1998

[ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

              For the transition period from ________ to ________

                       Commission file number: 000-24899

                      UB&T FINANCIAL SERVICES CORPORATION
       (Exact name of small business issuer as specified in its charter)

          Georgia                                              58-2378257
(State or other jurisdiction of                              (IRS Employer
 incorporation or organization)                               Identification)

         129 East Elm Street, Rockmart, Georgia         30153
         (Address of principal executive offices)     (Zip Code)

                     Issuer's telephone number: 770-684-8888

Securities registered under Section 12(b) of the Exchange Act: None

Securities registered under Section 12(g) of the Exchange Act: Common Stock,
$5.00 par value per share

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports) and (2) has been
subject to such filing requirements for the past 90 days. Yes X   No
                                                             ----   ----

Check if there is no disclosure of delinquent filers pursuant to Item 405 of
Regulation S-B contained in this form, and will not be contained, to the best of
registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-KSB or any amendment to
this Form 10-KSB. [ ]

State issuer's revenues for its most recent fiscal year: $3,878,000

The aggregate market value of the common equity held by non-affiliates computed
by reference to the price at which the common equity was sold, or the average
bid and ask price of such common equity, as of a specified date within the past
60 days: $4,370,448 at March 15, 1999 based on private trades at $16.00 per
share, although there is no established trading market.

There were 426,370 shares of Registrant's common stock outstanding at March 15,
1999.

Documents Incorporated By Reference: Portions of Registrant's 1998 Annual Report
to Shareholders are incorporated by reference into Part II of this Report and
portion's of Registrant's definitive Proxy Statement for its 1999 Annual Meeting
of Shareholders are incorporated by reference into Part III of this Report.

Transitional Small Business Disclosure Format (check one): Yes      No  X
                                                              ----    ----
<PAGE>

                                TABLE OF CONTENTS

                                                                           PAGE

                                     PART I

ITEM 1:     Description of Business                                         3

ITEM 2:     Description of Properties                                       9

ITEM 3:     Legal Proceedings                                               9

ITEM 4:     Submission of Matters to a Vote of Security Holders             9

                                     PART II

ITEM 5:     Market for Common Equity and Related Stockholder Matters        9

ITEM 6:     Management's Discussion and Analysis or Plan of Operation      10

ITEM 7:     Financial Statements                                           24

ITEM 8:     Changes in and Disagreements with Accountants on Accounting    24
            and Financial Disclosure

                                    PART III

ITEM 9:     Directors, Executive Officers, Promoters and Control Persons:  25
            Compliance with Section 16(a) of the Exchange Act

ITEM 10:    Executive Compensation                                         26

ITEM 11:    Security Ownership of Certain Beneficial Owners and Management 26

ITEM 12:    Certain Relationships and Related Transactions                 26

ITEM 13:    Exhibits and Reports on Form 8-K                               26

SIGNATURES

                                       2
<PAGE>

             CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

This Report contains statements that constitute "forward-looking statements"
within the meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934. These statements appear in a number of
places in this Report and include statements regarding the intent, belief or
current expectations of the Company, its directors or its officers with respect
to, among other things, trends affecting the Company's financial condition or
results of operations and the Company's business and growth strategies.
Investors are cautioned that any such forward-looking statements are not
guarantees of future performance and involve risks and uncertainties, and that
actual results may differ materially from those projected in the forward-looking
statements as a result of various factors. These factors include the following:
(a) competitive pressure in the banking industry and the Bank's market area; (b)
changes in the interest rate environment; (c) the fact that general economic
conditions may be less favorable in the Bank's market area than we expect; and
(d) changes in our regulatory environment. The accompanying information
contained in this Report, including, without limitation, the information set
forth under the headings "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and "Business," as well as in the Company's
Securities Act filings, identifies important additional factors that could
adversely affect actual results and performance. Prospective investors are urged
to carefully consider such factors.

All forward-looking statements attributable to the Company are expressly
qualified in their entirety by the foregoing cautionary statements.

                                    PART I

Item 1. Description of Business.

(a)     Business Development

UB&T Financial Services Corporation (the "Company"), a Georgia corporation, was
organized on May 28, 1998 for the purpose of acquiring all of the issued and
outstanding common stock of United Bank & Trust (the "Bank") and becoming the
bank holding company for the Bank. Pursuant to an Agreement and Plan of
Reorganization approved by the Bank's shareholders in May 1998, each outstanding
share of common stock of the Bank was converted into and exchanged for one share
of the $5.00 par value common stock of the Company ("Company Common Stock"), the
shareholders of the Bank became shareholders of the Company, and the Bank became
a wholly owned subsidiary of the Company effective September 1, 1998. The
Company is registered and regulated as a bank holding company pursuant to the
Bank Holding Company Act of 1956, as amended.

The Bank is a financial institution which was organized under the laws of the
State of Georgia on October 27, 1988 and completed its initial offering of
451,105 shares of its common stock at a price of $10.00 per share on December
20, 1989. On January 16, 1990, the Bank received Bank Insurance Fund insurance
of its accounts from the Federal Deposit Insurance Corporation ("FDIC") and its
permit to begin business as a commercial bank under the laws of the State of
Georgia from the Georgia Department of Banking and Finance (the "Department").
On July 10, 1995, the Bank opened a full-service branch in Cedartown, Polk
County, Georgia.

The headquarters of the Company and the Bank are located at 129 East Elm Street
in Rockmart, Polk County, Georgia.

(b)      Business of Issuer

The Company does not currently have any subsidiaries other than the Bank or
conduct independent business operations. The Bank's operations are primarily
retail and commercial oriented and are targeted at individuals and small to
medium-sized businesses located within its market area. The Bank considers its
primary market area to be Polk County, the area within a five-mile radius of
Taylorsville located half in Polk County and half in Bartow County, and nearby
areas of Floyd, Paulding, Haralson and Carroll Counties. While the Bank provides
most traditional commercial and consumer banking services, its principal
activities are the taking of demand and time deposits and the making of secured
and unsecured consumer and business loans, including, but not limited to: (i)
working capital loans; (ii) long-term fixed asset purchase or expansion loans;
(iii) consumer for automobiles, appliances and household equipment ; (iv)
residential real

                                       3
<PAGE>

estate loans and home improvement loans; (v) residential construction loans;
(vi) industrial and agricultural equipment loans; (vii) educational loans; and
(viii) county and city development authority loans. The Bank also acts as an
issuing agent for U.S. Savings Bonds, travelers checks, money orders and
cashiers checks. The Bank does not presently provide trust services.

Competition

Consistent with its community banking approach, the Bank's loan and deposit
customers are located primarily in Polk County and surrounding areas. The Bank
competes directly for deposits in its market area with other commercial banks,
thrifts, credit unions, brokerage firms, agencies issuing United States
government securities and all other organizations and institutions engaged in
money market transactions. In its lending activities, the Bank competes with
other financial institutions as well as consumer finance companies, mortgage
companies, insurance companies and other lenders engaged in the business of
extending credit in its market area. Interest rates, both on loans and deposits,
and prices of services are highly competitive among financial institutions
generally. Office location, types and quality of services and products, office
hours, customer service, community reputation and continuity of personnel are
also important competitive factors.

The Company and Bank may compete with numerous other companies and financial
institutions engaged in similar lines of business, such as other bank holding
companies, leasing companies and insurance companies. Many of these other
financial institutions and companies will have far greater resources than either
the Bank or the Company.

On September 29, 1994, the "Riegle-Neal Interstate Banking and Branching
Efficiency Act of 1994" (the "Interstate Banking Act") was enacted. In general,
the Interstate Banking Act, among other matters, permits bank holding companies,
upon receipt of appropriate regulatory approvals, (i) to merge their multi state
bank subsidiaries into a single bank by June 1, 1997, unless the state
legislatures act to "opt-out" of this provision; and (ii) to acquire banks in
any state one year after the effective date of the Interstate Banking Act. It
also permits banks, upon receipt of appropriate regulatory approvals, to
establish de novo branches across state lines, so long as the individual states
into which the potential entrant proposes to branch specifically pass
legislation to "opt-in" and allow out of state banks to branch in that state on
a de novo basis.

The Bank, as a state chartered bank, is permitted to branch to the extent that
banks are permitted to branch under Georgia law. In 1996, the Georgia
legislature passed a bill designed to eliminate Georgia's current branching
restrictions by allowing banks in Georgia, with prior approval of the Department
(and the appropriate Federal regulatory authority), to establish up to three new
branches to be located in any county in the state. Effective July 1, 1998,
Georgia banks may establish an unlimited number of branches in any county in the
state, upon receipt of appropriate regulatory approvals.

The United States Congress and the Georgia General Assembly have periodically
considered and adopted legislation that has resulted in, and could further
result in, deregulation of both banks and other financial institutions. Such
legislature could further eliminate geographic restrictions on banks and bank
holding companies and current prohibitions against banks engaging in certain
nonbanking activities. Such legislative changes could place the Bank in more
direct competition with other financial institutions, including mutual funds,
securities brokerage firms, insurance companies, and investment banking firms.
The effect of any such legislation on the business of the Bank cannot be
accurately predicted. The Bank cannot predict what other legislation might be
enacted or what other regulations might be adopted and, if enacted or adopted,
the effect thereof.

As a result of the enactment of such statutes, the competitive environment in
which financial institutions must conduct their business, and the potential for
competition among financial institutions of all types has increased
significantly. Management of the Company and the Bank believes that there is a
need and demand in its market area for locally owned and operated financial
institutions such as the Bank. However, there is no assurance that the Bank can
remain an effective competitor in such a deregulated financial services
environment.

                                       4
<PAGE>

Employees

As of December 31, 1998, the Bank had 26 full-time and 3 part-time employees.
The Company has no employees. Neither the Company nor the Bank is a party to any
collective bargaining agreement, and, in the opinion of management, the Bank
enjoys satisfactory relations with its employees.

Supervision and Regulation

Regulation of the Bank. The operations of the Bank are subject to state and
federal statutes applicable to state chartered banks whose deposits are insured
by the FDIC and the regulations of the Department and the FDIC. Such statutes
and regulations relate to, among other things, required reserves, investments,
loans, mergers and consolidations, issuances of securities, payment of
dividends, establishment of branches and other aspects of the Bank's operations.

Under the provisions of the Federal Reserve Act, the Bank is subject to certain
restrictions on any extensions of credit to the Company or, with certain
exceptions, other affiliates, and on the taking of such stock or securities as
collateral on loans to any borrower. In addition, the Bank is prohibited from
engaging in certain tie-in arrangements in connection with any extension of
credit or the providing of any property or service.

The Bank, as a state chartered bank, is permitted to branch only to the extent
that banks are permitted to branch under Georgia law. In January 1996, the
Georgia legislature passed a bill designed to eliminate Georgia's current
intra-county branching restrictions. The legislation provided that effective
after July 1, 1996, banks in Georgia, with prior approval of the Department (and
the appropriate federal regulatory authority), may establish additional branches
in up to three new counties in the state per year. On July 1, 1998, full
statewide branching went into effect as Georgia banks may establish new branches
in any county in the state with prior approval of the appropriate regulatory
authorities.

The FDIC adopted final risk-based capital guidelines for all FDIC insured state
chartered banks that are not members of the Federal Reserve System effective
December 31, 1990. As of December 31, 1992, all banks are required to maintain a
minimum ratio of total capital to risk weighted assets of 8 percent (of which at
least 4 percent must consist of Tier 1 capital). Tier 1 capital of state
chartered banks (as defined in regulations) generally consists of (i) common
stockholders equity; (ii) noncumulative perpetual preferred stock and related
surplus; and (iii) minority interests in the equity accounts of consolidated
subsidiaries.

In addition, the FDIC adopted a minimum ratio of Tier 1 capital to total assets
of banks. This capital measure is generally referred to as the leverage capital
ratio. The FDIC has established a minimum leverage capital ratio of 3 percent if
the FDIC determines that the institution is not anticipating or experiencing
significant growth and has well-diversified risk, including no undue interest
rate exposure, excellent asset quality, high liquidity, good earnings and, in
general, is considered a strong banking organization, rated Composite 1 under
the Uniform Financial Institutions Rating System. Other financial institutions
are expected to maintain leverage capital at least 100 to 200 basis points above
the minimum level. Banking regulators continue to indicate their desire to raise
capital requirements applicable to banking organizations, including a proposal
to add an interest rate risk component to risk-based capital requirements.

The Federal Deposit Insurance Corporation Improvement Act of 1991, enacted in
December 1991 ("FDICIA"), specifies, among other things, the following five
capital standard categories for depository institutions: (i) well capitalized,
(ii) adequately capitalized, (iii) undercapitalized, (iv) significantly
undercapitalized and (v) critically undercapitalized. FDICIA imposes
progressively more restrictive constraints on operations, management and capital
distributions depending on the category in which an institution is classified.
Each of the federal banking agencies has issued final uniform regulations that
became effective December 19, 1992, which, among other things, define the
capital levels described above. Under the final regulations, a bank is
considered "well capitalized" if it (i) has a total risk-based capital ratio of
10% or greater, (ii) has a Tier 1 risk-based capital ratio of 6% or greater,
(iii) has a leverage ratio of 5% or greater, and (iv) is not subject to any
order or written directive to meet and maintain a specific capital level for any
capital measure. An "adequately capitalized" bank is defined as one that has (i)
a total risk-based capital ratio for 8% or greater, (ii) a Tier 1 risk-based
capital ratio of 4% or greater and (iii) a leverage ratio of 4% or greater. An
"undercapitalized" bank is defined as one that has (i) a total risk-based
capital ratio of less than 8%, (ii) a Tier I risk-based capital ratio of less
than 4% or (iii) a leverage ratio of less than 3%. A "significantly
undercapitalized" bank is defined as one that has a total risk-based capital
ratio of less than 6%, a Tier 1 risk-based capital ratio of less than 3% or a
leverage ratio of less than 3% and a bank is "critically undercapitalized" if
the bank has a leverage ratio equal to

                                       5
<PAGE>

or less than 2%. The applicable federal regulatory agency for a bank that is
"well capitalized" may reclassify it as "adequately capitalized" or
"undercapitalized" and subject the institution to the supervisory actions
applicable to the next lower capital category, if it determines that the Bank is
in an unsafe or unsound condition or deems the bank to be engaged in an unsafe
or unsound practice and not to have corrected the deficiency. As of December 31,
1998, the Bank met the definition of a "well capitalized" institution.

"Undercapitalized" depository institutions, among other things, are subject to
growth limitations, are prohibited, with certain exceptions, from making capital
distributions, are limited in their ability to obtain funding from a Federal
Reserve Bank and are required to submit a capital restoration plan. The federal
banking agencies may not accept a capital plan without determining, among other
things, that the plan is based on realistic assumptions and is likely to succeed
in restoring the depository institution's capital. In addition, for a capital
restoration plan to be acceptable, the depository institution's parent holding
company must guarantee that the institution will comply with such capital
restoration plan and provide appropriate assurances of performance. If a
depository institution fails to submit an acceptable plan, including if the
holding company refuses or is unable to make the guarantee described in the
previous sentence, it is treated as if it is "significantly undercapitalized".
Failure to submit or implement an acceptable capital plan also is grounds for
the appointment of a conservator or a receiver. "Significantly undercapitalized"
depository institutions may be subject to a number of additional requirements
and restrictions such as orders to sell sufficient voting stock to become
adequately capitalized, requirements to reduce total assets and cessation of
receipt of deposits from correspondent banks. "Critically undercapitalized"
institutions, among other things, are prohibited from making any payments of
principal and interest on subordinated debt, and are subject to the appointment
of a receiver or conservator.

Under FDICIA, the FDIC is permitted to provide financial assistance to an
insured bank before appointment of a conservator or receiver only if (i) such
assistance would be the least costly method of meeting the FDIC's insurance
obligations, (ii) grounds for appointment of a conservator or a receiver exist
or are likely to exist, (iii) it is unlikely that the bank can meet all capital
standards without assistance and (iv) the bank's management has been competent,
has complied with applicable laws, regulations, rules and supervisory directives
and has not engaged in any insider dealing, speculative practice or other
abusive activity.

The Bank is subject to FDIC deposit insurance assessments for the Bank Insurance
Fund ("BIF"). The FDIC has implemented a risk-based assessment system whereby
banks are assessed on a sliding scale depending on their placement in nine
separate supervisory categories. Recent legislation provides that BIF insured
institutions, such as the Bank, will share the Financial Corporation ("FICO")
bond service obligation. Previously, only Savings Association Insurance Fund
("SAIF") insured institutions were obligated to contribute to the FICO bond
service. The BIF deposit insurance premium will be less than $.02 per $100 of
BIF insured deposits for the highest-rated institutions.

On April 19, 1995, the federal bank regulatory agencies adopted uniform
revisions to the regulations promulgated pursuant to the Community Reinvestment
Act (the "CRA"), which are intended to set standards for financial institutions.
The revised regulation contains three evaluation tests: (a) a lending test which
will compare the institution's market share of loans in low and moderate income
areas to its market share of loans in its entire service area and the percentage
of a bank's outstanding loans to low and moderate income areas or individuals,
(b) a services test which will evaluate the provision of services that promote
the availability of credit to low and moderate income areas, and (c) an
investment test, which will evaluate an institution's record of investments in
organizations designed to foster community developments, small and minority
owned businesses and affordable housing lending, including state and local
government housing or revenue bonds. The regulation is designed to reduce the
paperwork requirements of the current regulations and provide regulatory
agencies, institutions, and community groups with a more objective and
predictable manner with which to evaluate the CRA performance of financial
institutions. The rule became effective on January 1, 1996 when evaluation under
streamlined procedures began for institutions with total assets of less than
$250 million that are owned by a holding company with total assets of less than
$1 billion.

Congress and various federal agencies (including, in addition to the bank
regulatory agencies, the Department of Housing and Urban Development, the
Federal Trade Commission and the Department of Justice (collectively, the
"Federal Agencies") responsible for implementing the nation's fair lending laws
have been increasingly concerned that the prospective home buyers and other
borrowers are experiencing discrimination in their efforts to obtain loans. The
Justice Department filed suit against financial institutions which it determined
had discriminated, seeking fines and

                                       6
<PAGE>

restitution for borrowers who allegedly suffered from discriminatory practices.
Most, if not all, of these suites have been settled (some for substantial sums)
without a full adjudication on the merits.

On March 8, 1994, the Federal Agencies, in an effort to clarify what constitutes
discrimination in lending and to specify the factors the agencies will consider
in determining if lending discrimination exists, announced a joint policy
statement detailing specific discriminatory practices prohibited under the Equal
Credit Opportunity Act and the Fair Housing Act. In the policy statement, three
methods of establishing discrimination in lending were identified: (a) overt
evidence of discrimination, when a lender blatantly discriminates on a
prohibited basis, or (b) where there is no showing that the treatment was
motivated by intent to discriminate against a person, and (c) evidence of
disparate impact, when a lender applies a practice uniformly to all applicants,
but the practice has a discriminatory effect on a protected class, even where
such practices are neutral on their face and are applied equally, unless the
practice can be justified on the basis of business necessity.

Regulation of the Company. The Company is a bank holding company within the
meaning of the Federal Bank Holding Company Act (the "Act") and the Georgia bank
holding company law (the "Georgia Act"). As a bank holding company, the Company
is required to file with the Federal Reserve Board (the "Board") an annual
report and such additional information as the Board may require pursuant to the
Act. The Board may also make examinations of the Company and each of its
subsidiaries. Bank holding companies are required by the Act to obtain approval
from the Board prior to acquiring, directly or indirectly, ownership or control
of more than 5% of the voting shares of a bank. The Act also prohibits bank
holding companies, with certain exceptions, from acquiring more than 5% of the
voting shares of any company that is not a bank and from engaging in any
nonbanking business (other than a business closely related to banking as
determined by the Board) or from managing or controlling banks and other
subsidiaries authorized by the Act or furnishing services to, or performing
services for, its subsidiaries without the prior approval of the Board. The
Board is empowered to differentiate between activities that are initiated de
novo by a bank holding company or a subsidiary and activities commenced by
acquisition of a going concern. The Company has no present intention to engage
in nonbanking activities. As a bank holding company, the Company is subject to
capital adequacy guidelines as established by the Board. The Board established
risk based capital guidelines for bank holding companies effective March 15,
1989. Beginning on December 31, 1992, the minimum required ratio for total
capital to risk weighted assets became 8 percent (of which at least 4 percent
must consist of Tier 1 capital). Tier 1 capital (as defined in regulations of
the Board) consists of common and qualifying preferred stock and minority
interests in equity accounts of consolidated subsidiaries, less goodwill and
other intangible assets required to be deducted under the Board's guidelines.
The Board's guidelines apply on a consolidated basis to bank holding companies
with total consolidated assets of $150 million or more. For bank holding
companies with less than $150 million in total consolidated assets (such as the
Company), the guidelines will be applied on a bank only basis, unless the bank
holding company is engaged in nonbanking activity involving significant leverage
or has significant amount of debt outstanding that is held by the general
public. The Board has stated that risk based capital guidelines establish
minimum standards and that bank holding companies generally are expected to
operate well above the minimum standards. The Company is also a bank holding
company within the meaning of the Georgia Act, which provides that, without the
prior approval of the Department, it is unlawful (i) for any bank holding
company to acquire direct or indirect ownership or control of more than 5% of
the voting shares of any bank, (ii) for any bank holding company or subsidiary
thereof, other than a bank, to acquire all or substantially all of the assets of
a bank, or (iii) for any bank holding company to merge or consolidate with any
other bank holding company. It also is unlawful for any company to acquire
direct or indirect ownership or control of more than 5% of the voting shares of
any bank in Georgia unless such bank has been in existence and continuously
operating or incorporated as a bank for a period of five years or more prior to
the date of application to the Department for approval of such acquisition. Bank
holding companies themselves are prohibited from acquiring another bank until
the initial bank in the bank holding company has been incorporated for a period
of twenty-four months. The Riegle-Neal Interstate Banking and Branching
Efficiency Act of 1994 (the "Interstate Banking Act"), subject to certain
restrictions, allows adequately capitalized and managed bank holding companies
to acquire existing banks across state lines, regardless of state statutes that
would prohibit acquisitions by out-of-state institutions. Further, effective
June 1, 1997, a bank holding company may consolidate interstate bank
subsidiaries into branches and a bank may merge with an unaffiliated bank across
state lines to the extent that the applicable states have not "opted out" of
interstate branching prior to such effective date. Some states may elect to
permit interstate mergers prior to June 1, 1997. The Interstate Banking Act
generally prohibits an interstate acquisition (other than the initial entry into
a state by a bank holding company) that would result in either the control of
more than (i) 10% of the total amount of insured deposits in the United States,
or (ii) 30% of the total insured deposits in the home state of the target bank,
unless such 30% limitation is waived by the home state on a basis which does not
discriminate against out-of-state institutions. As

                                       7
<PAGE>

a result of this legislation, the Company may become a candidate for acquisition
by, or may itself seek to acquire, banking organizations located in other
states. The Riegle Community Development and Regulatory Improvement Act of 1994
(the "Improvement Act") provides for the creation of a community development
financial institutions' fund to promote economic revitalization in community
development. Banks and thrift institutions are allowed to participate in such
community development banks. The Improvement Act also contains (i) provisions
designed to enhance small business capital formation and to enhance disclosure
with regard to high cost mortgages for the protection of consumers, and (ii)
more than 50 regulatory relief provisions that apply to banks and thrift
institutions, including the coordination of examinations by various federal
agencies, coordination of frequency and types of reports financial institutions
are required to file and reduction of examinations for well capitalized
institutions.

Bank holding companies may be compelled by bank regulatory authorities to invest
additional capital in the event a subsidiary bank experiences either significant
loan losses or rapid growth of loans or deposits. In addition, the Company may
be required to provide additional capital to any additional banks it acquires as
a condition to obtaining the approvals and consents of regulatory authorities in
connection with such acquisitions.

The Company and the Bank are subject to the Federal Reserve Act, Section 23A,
which limits a bank's "covered transactions" (generally, any extension of
credit) with any single affiliate to no more than 10% of a bank's capital and
surplus. Covered transactions with all affiliates combined are limited to no
more than 20% of a bank's capital and surplus. All covered and exempt
transactions between a bank and its affiliates must be on terms and conditions
consistent with safe and sound banking practices, and a bank and its
subsidiaries are prohibited from purchasing low quality assets from the bank's
affiliates. Finally, Section 23A requires that all of a bank's extensions of
credit to an affiliate be appropriately secured by collateral. The Company and
the Bank are also subject to Section 23B of the Federal Reserve Act, which
further limits transactions among affiliates. Sections 22(g) and 22(h) of the
Federal Reserve Act and implementing regulations also prohibit extensions of
credit by a state non-member bank (such as the Bank) to its directors, officers
and controlling shareholders on terms which are more favorable than those
afforded other borrowers, and impose limits on the amounts of loans to
individual affiliates and all affiliates as a group.

The United States Congress and the Georgia General Assembly periodically
consider and adopt legislation that results in, and could further result in,
deregulation, among other matters, of banks and other financial institutions.
Such legislation could modify or eliminate geographic restrictions on banks and
bank holding companies and current prohibitions with other financial
institutions, including mutual funds, securities brokerage firms, insurance
companies, banks from other states and investment banking firms. The effect of
any such legislation on the business of the Company or the Bank cannot be
accurately predicted. The Company cannot predict what legislation might be
enacted or what other implementing regulations might be adopted, and if enacted
or adopted, the effect thereof.

Monetary Policy

The earnings of the Bank are affected by domestic and foreign economic
conditions, particularly by the monetary and fiscal policies of the United
States Government and its agencies.

The Federal Reserve has had, and will continue to have, an important impact on
the operating results of commercial banks through its power to implement
national monetary policy in order, among other things, to mitigate recessionary
and inflationary pressures by regulating the national money supply.

The techniques used by the Federal Reserve include setting the reserve
requirements of member banks and establishing the discount rate on member banks'
borrowings. The Federal Reserve also conducts open market transactions in United
States Government securities.

Periodically, bills are pending before the United States Congress which contain
wide-ranging proposals for altering the structures, regulations and competitive
relationships of the nation's financial institutions. Among such bills are
proposals to prohibit banks and bank holding companies from conducting certain
types of activities, to subject banks to increased disclosure and reporting
requirements, to eliminate on a regional or other basis the present restriction
on interstate expansion by banks or bank holding companies, to alter the
statutory separation of commercial and investment banking and to alter the
powers of thrift institutions and other competitors of banks. It cannot be
predicted whether or in what form any of these proposals will be adopted or the
extent to which the business of the Company may be affected thereby.

                                       8
<PAGE>

Item 2.  Properties.

The Company's corporate office and the Bank's main office is located at 129 East
Elm Street near downtown Rockmart, Georgia. The site is adjacent to Rockmart's
central business district. The main office is accessible directly from East Elm
Street and Slate Street. In July 1995, the Bank opened a branch office in
Cedartown, Georgia located at 632 N.Main Street.

The main office is an office building owned by the Bank and contains
approximately 8,000 square feet of finished space used for Bank offices,
operations, storage, teller windows and the Bank lobby. The Bank building also
has drive-in facilities and an automated teller machine with 24-hour access. The
total cost of constructing the building, including site improvements, was
approximately $1.0 million. Furnishings, including vault, teller facilities,
safe deposit boxes, drive-up windows, one automated teller machine and other
necessary furniture, fixtures and equipment, cost approximately $785,000.

The Cedartown office is an office building owned by the Bank and contains
approximately 4,700 square feet of finished space used for Bank offices,
storage, computer back-up site, teller windows, and the Bank lobby. The Bank
building also has drive-in facilities and an automated teller machine with
24-hour access. The total cost of constructing the building, including site
improvements, was approximately $750,000. Furnishings, including vault, teller
facilities, safe deposit boxes, drive-up windows, one automated teller machine,
and other necessary furniture, fixtures, and equipment, cost approximately
$268,000.

Item 3.  Legal Proceedings.

The Company and the Bank are not parties to, nor is any of their property the
subject of, any material pending legal proceedings, other than ordinary routine
litigation incidental to their business, and no such proceedings are known to be
contemplated by governmental authorities. There are no material legal
proceedings to which any director, officer, affiliate or more than 5%
shareholder is a party adverse to or that has a material interest adverse to the
Company or the Bank.

Item 4.  Submission of Matters to a Vote of Security Holders.

No matter was submitted to a vote of shareholders of the Company during the
fourth quarter ended December 31, 1998.

                                    PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters.

The stock of the Company (and of the Bank prior to September 1, 1998) has not
been traded publicly and no specific market sales prices can be quoted. The
Company and the Bank have maintained partial records of share prices based upon
actual transactions disclosed. However, these records are incomplete since they
do not reflect prices for all transactions in the common stock of the Company or
the Bank. To the extent such information has been disclosed to the Company or
the Bank, the share prices of the common stock of the Company and the Bank are
as follows:

     Year/Quarter             High Selling Price         Low Selling Price
     ------------             ------------------         -----------------
         1997
     First Quarter                  $14.00                   $ 14.00
     Second Quarter                 $14.00                   $ 14.00
     Third Quarter                  $14.00                   $ 14.00
     Fourth Quarter                 $14.00                   $ 14.00

         1998
     First Quarter                  $15.00                   $ 14.00
     Second Quarter                 $16.00                   $ 14.00
     Third Quarter                  $17.00                   $ 16.00
     Fourth Quarter                 $17.00                   $ 16.00

                                       9
<PAGE>

During the period covered by this report and to date, sales not reported to
management may have occurred at share prices not reflected in this table.

As of March 1, 1999, the Company had 569 shareholders of record.

Under the Georgia Business Corporation Code, the Company may from time to time
make distributions, including the payment of dividends, to its shareholders in
money, indebtedness or other property (except its own shares) unless, after
giving effect to such distribution, the Company would not be able to pay its
debts as they become due in the usual course of business or the Company's total
assets would be less than the sum of its total liabilities, plus the amount that
would be needed, if the Company were to be dissolved at the time of the
distribution, to satisfy any preferential rights of shareholders upon
dissolution. The Company may also distribute its shares pro rata and without
consideration to its shareholders or to the shareholders of one or more classes
or series, which constitutes a share dividend.

However, the only current source of funds with which the Company can pay
dividends is from amounts received as dividends from the Bank. The Board of
Directors of the Bank is limited in its ability to pay cash dividends on the
outstanding capital stock of the Bank without regulatory approval. The Georgia
Financial Institutions Code provides that dividends may be declared and paid
only from a bank's cumulative retained earnings which have not been appropriated
as permanent capital. Approval from the Department is required prior to the
payment of dividends by a bank under certain circumstances. Generally, a bank
may declare and pay dividends without the prior approval of the Department so
long as (i) a bank's ratio of equity capital to adjusted total assets equals or
exceeds 6%, (ii) the aggregate amount of dividends declared or anticipated to be
declared by a bank in the calendar year does not exceed 50% of such bank's net
profits after taxes but before dividends for the prior calendar year, and (iii)
the total classified assets at the most recently completed and delivered
examination of the bank do not exceed 80% of the equity capital reflected at
such examination. The Bank will be governed by the aforementioned restrictions
with regard to the payment of dividends to the Company which, in turn, may serve
as a limitation on any future dividend payments by the Company to its
shareholders.

On February 18, 1997, the Company declared a cash dividend of $0.20 per share
payable to shareholders of record as of February 18, 1997. On January 20, 1998,
the Company declared a cash dividend of $0.25 per share payable to shareholders
of record as of January 20, 1998. On February 16, 1999, the Company declared a
cash dividend of $0.25 per share payable to shareholders of record as of
February 16, 1999. In addition, the information set forth in Note 11 of the
Notes to Consolidated Financial Statements included in the Company's 1998 Annual
Report to Shareholders' for the year ended December 31, 1998 (the "Annual
Report") is incorporated by reference herein in partial answer to Item 5 of this
Form 10-KSB.

Item 6. Management's Discussion and Analysis or Plan of Operation.

                     Management's Discussion and Analysis
               of Financial Condition and Results of Operations

The following discussion should be read in conjunction with the Consolidated
Financial Statements of the Company (including the notes thereto) contained
elsewhere in this Report. The following discussion compares results of
operations for the years ended December 31, 1998 and 1997.

The following is a discussion of the financial condition of the Company and
subsidiary at December 31, 1998 and 1997 and the results of operations for the
years ended December 31, 1998 and 1997. The purpose of this discussion is to
focus on information about the Company's financial condition and results of
operations which are not otherwise apparent from the audited consolidated
financial statements. Reference should be made to those statements and the
selected financial data presented elsewhere in this report for an understanding
of the following discussion and analysis.

Overview

The Company has had steady growth in earning assets and deposits since
inception. Net income had steadily increased until 1998. The decrease in net
income from 1997 to 1998 was a direct result of an increase in the provision for
loan loss. The table below summarizes the growth in average earning assets,
deposits and net income for the previous five years:

                                       10
<PAGE>

                                1998       1997     1996     1995      1994
                                ----       ----     ----     ----      ----
                                          (dollars in thousands)
     Average Earning assets     $38,574    36,007   32,814   25,660    22,653
     Deposits                    36,624    35,850   30,980   26,853    21,648
     Net income                     281       351      208      188       327

Following is a summary of the Company's balance sheets for the periods indicated

                                             December 31    Increase/(Decrease)
                                           1998      1997   Amount    Percent
                                          -------   ------  ------    -------
                                                   (dollars in thousands)

    Cash and due from banks               $ 1,166      895     271     30.28%
    Interest-bearing deposits in banks
        federal funds sold                  2,444    1,907     537     28.17
    Securities                              7,597   13,582  (5,985)   (44.06)
    Loans, net                             29,555   22,432   7,123     31.75
    Premises and equipment                  1,953    2,051     (98)   ( 4.78)
    Other assets                              501      607    (106)   (17.47)
                                          -------   ------  -------   -------
                                          $43,216   41,474   1,742      4.20%
                                          -------   ------  -------   -------

    Deposits                               36,624   35,850     774      2.15
    Other borrowings                        1,181       --   1,181    100.00
    Other liabilities                         455      498  (   43)     8.63
    Shareholders' equity                    4,956    5,126    (170)     3.31
                                          -------   ------  -------   ------
                                          $43,216   41,474   1,742      4.20
                                          -------   ------  -------   ------

FINANCIAL CONDITION AT DECEMBER 31, 1998 AND 1997

As indicated in the above table, the Company's assets increased 4.2% during
1998. The growth was due primarily to the increase in loan demand which was
funded by the decrease in investment securities. Investment securities decreased
as a result of the declining rates in the bond market. The decrease was
comprised of $12,873,000 in calls, maturities and sales net of $6,861,000 in
purchases. The loan to deposit ratio of the Company increased from 63.44% in
1997 to 81.68% in 1998. Other borrowings increased due to the additional loan
demand and the Company had advances on its line of credit totaling $356,000 to
purchase 21,549 shares of treasury stock. The minimal increase in deposits from
1997 to 1998 in comparison to the other years noted is a result of lower
interest rates offered by the Bank.

There were $113,000 in dividends declared during 1998, therefore net earnings of
$168,000 were retained by the Company.

The Company has a significant concentration in loans secured by real estate
located in the Company's primary market area of Polk County. The Company's
real estate mortgage and construction portfolio consists of loans collateralized
by one to four family residential properties, multi-family residential
properties and nonresidential properties. The Company generally requires that
the loan values not exceed 75% to 85% of the collateral values for these types
of real estate lending.

                                       11
<PAGE>

The primary risk associated with the Company's real estate portfolio is that a
downturn in the economy could negatively impact the values of the real estate
which is held as collateral for these loans. Also, an economic downturn could
also increase unemployment rates in the Company's market area. These risks could
affect the borrower's ability to repay the loans as well as the Company's
ability to recover its investment if repayment is dependent upon the liquidation
of the collateral. The Company reduces these risks not only by adherence to loan
to value guidelines, but also by evaluating the creditworthiness of the borrower
and monitoring the borrower's financial position. Currently, real estate values
and employment trends in the Company's market area are stable with no
indications of a significant downturn in the general economy. In addition, the
Company monitors the loan portfolio make up and limits concentrations in any one
type of loan based on exposure and economic conditions.

Liquidity and Capital Resources

The purpose of liquidity management is to ensure that there are sufficient cash
flows to satisfy demands for credit, deposit withdrawals and other needs of the
Company. Traditional sources of liquidity include asset maturities and growth in
core deposits. A company may achieve its desired liquidity objectives from the
management of assets and liabilities, and through funds provided by operations.
Funds invested in short-term marketable instruments and the continuous maturing
of other earning assets are sources of liquidity from the asset perspective. The
liability base provides sources of liquidity through deposit growth and the
access to various other borrowing arrangements.

Scheduled loan payments are a relatively stable source of funds, but loan
payoffs and deposit flows fluctuate significantly, being influenced by interest
rates and general economic conditions and competition. The Company attempts to
price its deposits to meet its asset/liability objective consistent with local
market conditions.

The liquidity and capital resources of the Company are monitored on a periodic
basis by State and Federal regulatory authorities. As determined under
guidelines established by those regulatory authorities and internal policy, the
Company's liquidity is considered adequate.

At December 31, 1998, the Company had loan commitments and letters of credit
outstanding of $2,299,000 and $35,000, respectively. Because these commitments
generally have fixed expiration dates and many will expire without being drawn
upon, the total commitment amounts do not necessarily represent future cash
requirements. If needed, the Bank has the ability on a short-term basis, to
borrow and purchase Federal funds from other financial institutions. At December
31, 1998, the Bank has arrangements with commercial banks for additional
short-term advances of approximately $7,500,000.

At December 31, 1998, the subsidiary Bank's capital ratios were considered
adequate based on regulatory minimum capital requirements. The Company's equity
increased due to the retention of net earnings of $168,000. For regulatory
purposes, the net unrealized gains on securities available for sale of $28,000,
net of taxes are not considered in the computation of the capital ratios.

The primary source of funds available to the Company is the payment of dividends
by its subsidiary Bank and the line of credit of $500,000 from The Bankers Bank.
Banking regulations limit the amount of the dividends that may be paid without
prior approval of the Bank's regulatory agency. Approximately $152,000 are
available to be paid as dividends by the Bank at December 31, 1998.

The minimum capital requirements to be considered well-capitalized under prompt
corrective action regulatory guidelines and the actual capital ratios for the
subsidiary bank as of December 31, 1998 are as follows:

                                                          Regulatory
                                             Actual       Requirement
                                             ------       -----------
          Leverage capital ratio             12.22%          5.00%
          Risk-based capital ratios:
                   Core capital              17.21%          6.00%
                   Total capital             18.39%         10.00%

                                       12
<PAGE>

The Company is not aware of any known trends, events or uncertainties that will
have or that are reasonably likely to have a material effect on its liquidity,
capital resources or operations. The Company is also not aware of any current
recommendations by the regulatory authorities which, if they were implemented,
would have such an effect.

Effects of Inflation

The impact of inflation on banks differs from its impact on non-financial
institutions. Banks, as financial intermediaries, have assets which are
primarily monetary in nature and which tend to fluctuate in concert with
inflation. A bank can reduce the impact of inflation if it can manage its rate
sensitivity gap. This gap represents the difference between rate sensitive
assets and rate sensitive liabilities. The Company attempts to structure the
assets and liabilities and manage the rate sensitivity gap, thereby seeking to
minimize the potential effects of inflation. For information on the management
of the Company's interest rate sensitive assets and liabilities, see the
"Asset/Liability Management" section.

Results of Operations for the Years Ended December 31, 1998 and 1997

Following is a summary of the Company's operations for the periods indicated.


                                Years ended December 31, Increase/(Decrease)
                                  1998         1997        Amount    Percent
                                -------        -----       ------    -------
                                         (dollars in thousands)

     Interest income and fees   $ 3,397        3,222        175        5.43%

     Interest expense             1,557        1,517         40        2.64

     Net interest income          1,840        1,705        135        7.92

     Provision for loan losses      292           93        199      213.98

     Other income                   481          409         72       17.60

     Other expense                1,640        1,528        112        7.33

     Pretax income                  389          493       (104)     (21.10)

     Income taxes                   108          141       ( 33)     (23.40)
                                -------        -----       -----     -------
     Net income                 $   281          352       ( 71)     (20.17)
                                -------        -----       -----     -------

INTEREST INCOME

The Company's results of operations are determined by its ability to effectively
manage interest income and expense, to minimize loan and investment losses, to
generate non-interest income and to control operating expenses. Since interest
rates are determined by market forces and economic conditions beyond the control
of management, the Company's ability to generate net interest income is
dependent upon its ability to obtain an adequate net interest spread between the
rate paid on interest-bearing liabilities and the rate earned on
interest-earning assets.

The increase in interest income and net interest income is a result of the
increase in average loans of $4,328,000 from December 31, 1997 to December 31,
1998. Average loans increased 21.46% in 1998 compared to an increase of 15.16%
in 1997.

The yield on interest earning assets was 8.81% in 1998 compared to 8.95% in
1997. Yields on loans decreased to 10.41% in 1998 compared to 10.86% in 1997.
This decrease was consistent with decreases in the yields of securities, federal
funds sold and deposits in banks. Average interest-earning assets increased
overall by $2,567,000 or 7.13%.

                                       13
<PAGE>

Average interest-bearing liabilities increased by $1,619,000 or 5.12%, while the
overall cost of funds decreased from 4.80% in 1997 to 4.68% in 1998.

Provision for Loan Losses

The provision for loan losses increased by $199,000 during 1998 or 213.98%. The
allowance for loan loss amounted to $359,429 or 1.20% of total loans outstanding
at December 31, 1998 as compared to $312,519 or 1.37% of total loans outstanding
at December 31, 1997. The increase in the allowances for loan losses was due to
the 32% growth in net loans for the year 1998. Although the allowance increased
as a total, it represented a smaller percentage of total loans. This percentage
decline was due to the charge off of 29 loans resulting in net loan losses of
$245,340 for the year 1998 as compared to $20,277 for 1997. Nonaccrual loans
totaled $124,000 at December 31, 1998. Based upon management's evaluation of the
loan portfolio, management believes the allowance for loan losses is adequate to
absorb possible losses on existing loans that may become uncollectible. This
evaluation considers past loan loss experience, past due and classified loans,
underlying collateral values and current economic conditions which may affect
the borrower's ability to pay.

Other Income

Other income increased from $408,871 in 1997 to $481,072 in 1998. The increase
in other income is due to the gain on the sale of investment securities
available for sale which totalled $74,788. Other income consists principally of
service charges on deposit accounts which increased in 1998 from $389,210 to
$392,473.

Other Expenses

The increase in other expenses was due primarily to the growth in the Company
which resulted in increased other expenses of $112,000 in 1998 or 7.34%.
Salaries and employee benefits and other operating expenses are the primary
components of other expense. Salaries and employee benefits increased to
$868,000 in 1998 from $824,000 in 1997. This increase is attributable to the
increases in the average wages paid to employees and other related benefits.
Other operating expenses increased to $508,000 in 1998 from $425,000 in 1997 and
is due to an increase of $15,000 in service charges paid to correspondent banks
and $22,000 of Year 2000 related expenses.

Income Taxes

Income taxes, as a percentage of pre-tax income, remained stable in 1998 and
1997 at approximately 28%.

Asset/Liability Management

It is the Company's objective to manage assets and liabilities to provide a
satisfactory, consistent level of profitability within the framework of
established cash, loan, investment, borrowing and capital policies. Certain
officers are charged with the responsibility for monitoring policies and
procedures that are designed to ensure an acceptable composition of the
asset/liability mix. It is the overall philosophy of management to support asset
growth primarily through growth of core deposits of all categories made by local
individuals, partnerships and corporations.

The Company's asset/liability mix is monitored on a regular basis with a report
reflecting the interest rate sensitive assets and interest rate sensitive
liabilities being prepared and presented to the Board of Directors of the Bank
on a quarterly basis. The objective of this policy is to monitor interest rate
sensitive assets and liabilities so as to minimize the impact of substantial
movements in interest rates on earnings. An asset or liability is considered to
be interest rate-sensitive if it will reprice or mature within the time period
analyzed, usually one year or less. The interest rate-sensitivity gap is the
difference between the interest-earning assets and interest-bearing liabilities
scheduled to mature or reprice within such time period. A gap is considered
positive when the amount of interest rate-sensitive assets exceeds the amount of
interest rate-sensitive liabilities. A gap is considered negative when the
amount of interest rate-sensitive liabilities exceeds the interest
rate-sensitive assets. During a period of rising interest rates, a negative gap
would tend to adversely affect net interest income, while a positive gap would
tend to result in an increase in net interest income. Conversely, during a
period of falling interest rates, a negative gap would tend to result in an
increase in net interest income, while a positive gap would tend to adversely
affect net interest income. If the Company's assets

                                       14

<PAGE>

and liabilities were equally flexible and move concurrently, the impact of any
increase or decrease in interest rates on net interest income would be minimal.

A simple interest rate "gap" analysis by itself may not be an accurate indicator
of how net interest income will be affected by changes in interest rates.
Accordingly, the Company also evaluates how the repayment of particular assets
and liabilities is impacted by changes in interest rates. Income associated with
interest-earning assets and costs associated with interest-bearing liabilities
may not be affected uniformly by changes in interest rates. In addition, the
magnitude and duration of changes in interest rates may have a significant
impact on net interest income. For example, although certain assets and
liabilities may have similar maturities or periods of repricing, they may react
in different degrees to changes in market interest rates. Interest rates on
certain types of assets and liabilities fluctuate in advance of changes in
general market rates, while interest rates on other types may lag behind changes
in general market rates. In addition, certain assets, such as adjustable rate
mortgage loans, have features (generally referred to as 'interest rate caps and
floors") which limit changes in interest rates. Prepayment and early withdrawal
levels also could deviate significantly from those assumed in calculating the
interest rate gap. The ability of many borrowers to service their debts also may
decrease during periods of rising interest rates.

Changes in interest rates also affect the Company's liquidity position. The
Company currently prices deposits in response to market rates and it is
management's intention to continue this policy. If deposits are not priced in
response to market rates, a loss of deposits could occur which would negatively
affect the Company's liquidity position.

The Company's cumulative gap ratio was 50% as of December 31, 1998 which is
considered by management to be highly liability sensitive. This is primarily a
result of lower interest rates and the consumer time deposits remaining in short
term maturities (6 to 12 months). Management did include the Now accounts and
savings accounts in the gap calculation; even though, these are considered to be
our core deposits that are less interest rate sensitive.

Selected Financial Information and Statistical Data

The tables and schedules on the following pages set forth certain significant
financial information and statistical data with respect to: the distribution of
assets, liabilities and shareholders' equity of the Company, the interest rates
and interest differentials experienced by the Company; the investment portfolio
of the Company; the loan portfolio of the Company, including types of loans,
maturities and sensitivitities of loans to changes in interest rates and
information on nonperforming loans; summary of the loan loss experience and
allowance for loan losses of the company; types of deposits of the Company and
the return on equity and assets for the Company.

                                       15
<PAGE>

The following table sets forth the amount of the Company's interest income and
interest expense for each category of interest-earning assets and
interest-bearing liabilities and the average interest rate for total
interest-earning assets and total interest-bearing liabilities, net interest
spread and net yield on average interest-earning assets.

I:   Distribution of Assets, Liabilities and Shareholders' Equity
     Interest Rates and Interest Differentials
<TABLE>
<CAPTION>

                             Year Ended December 31, 1998                Year ended December 31, 1997
                               Average      Income/    Yield/     Average      Income/     Yield/
                               balance      expense     rate      balance      expense      rate
                             -----------   ---------   ------   ----------    ---------    ------
<S>                          <C>           <C>         <C>      <C>           <C>          <C>
ASSETS:
Interest-earning assets:
 Loans, net                  $24,498,823   2,550,972   10.41%   20,171,106    2,190,029    10.86%
 Investments                  11,525,227     711,589    6.17%   15,055,238      982,411     6.53%
 Federal funds                   955,168      52,945    5.54%      357,359       20,062     5.61%
 Deposits w/other banks        1,594,741      81,416    5.11%      423,375       29,436     6.95%
                             -----------   ---------            ----------    ---------
          Total interest-
          earning assets      38,573,959   3,396,922    8.81%   36,007,018    3,221,938     8.95%

Noninterest-earning
  assets-other assets          3,743,044                         3,920,926
                             -----------                       -----------
          Total assets       $42,317,003                       $39,928,004
                             -----------                       -----------

LIABILITIES AND
SHAREHOLDERS'
EQUITY:
Interest-bearing liabilities:
 Interest-bearing demand
          deposits           $ 7,480,253     217,801    2.91%    5,746,712      164,317     2.86%
 Savings deposits              5,093,360     162,541    3.19%    5,212,792      185,905     3.57%
 Time deposits                20,594,628   1,171,577    5.69%   18,403,922    1,031,042     5.60%
 Federal funds purchased
   & other borrowed
   funds                          81,833       4,913    6.00%    2,234,932      135,429     6.06%
                             -----------   ---------   ------  -----------    ---------    ------
     Total interest-
     bearing liabilities     $33,250,074   1,556,832    4.68%   31,598,358    1,516,692     4.80%
                             -----------   ---------           -----------    ---------

NONINTEREST BEARING
LIABILITIES AND
SHAREHOLDERS' EQUITY:

 Noninterest-bearing demand
         deposits              3,244,708                         2,955,350
 Other liabilities               606,700                           570,812
 Shareholders' equity          5,215,521                         4,803,484
                             -----------                       -----------
                             $42,317,003                       $39,928,004
                             -----------                       -----------
Interest rate differential                              4.13%                               4.15%

Net interest income                        1,840,090                          1,705,246

Net interest margin                                     4.77%                               4.74%
</TABLE>

                                       16
<PAGE>

<TABLE>
<S>                                                    <C>                                 <C>
Average interest-earning
 assets to average total assets                        91.15%                              90.18%

Average loans to average deposits                      67.28%                              62.41%
</TABLE>

The following table presents the changes in the Bank's net interest income as a
result of changes in volume and rate of its earning assets and interest-bearing
liabilities from 1998 to 1997.

                                       1998  vs  1997
                                       --------------
                                                                Net
                                   Volume(1)      Rate(1)       Change
                                   ---------      -------       ------
                                       (dollars in thousands)
Interest income:
  Loans, net                       $ 454          (93)           361
  Investment securities             (220)         (51)          (271)
  Federal funds sold                  33           --             33
  Interest-bearing deposits
     in other banks                   62          (10)            52
                                   -----          ----          -----
         Total interest income       329         (154)           175
                                   -----          ----          -----
Interest expense:
  Interest-bearing demand             50            3             53
  Savings deposits                  (  4)        ( 19)          ( 23)
  Time deposits                      124           16            140
  Federal funds purchased
      and other borrowed funds      (129)          (1)          (130)
                                   -----         -----          -----
           Total interest expense     41           (1)            40

           Net interest income     $ 288         (153)           135
                                   -----         -----          -----


11.  Investment Portfolio

The amortized cost and estimated fair values of investment securities
available-for-sale are summarized as follows:

                                              December 31, 1998

                                              Gross       Gross       Estimated
                              Amortized       unrealized  unrealized  fair
                              cost            gains       losses      value
                              ------------    ----------  ----------  ---------
U. S. Treasury and U. S.
  government agencies         $  3,644,490    17,070      (    10)    3,661,550
Mortgage-backed securities       2,835,807    20,560      (15,227)    2,841,140
State and municipal                695,000    20,518          -         715,518
Federal Home Loan Bank stock       379,500       -            -         379,500
                              ------------    ------      --------    ---------
                              $  7,554,797    58,148      (15,237)    7,597,708
                              ------------    ------      --------    ---------

                                       17
<PAGE>

                                                December 31, 1997

U. S. Treasury and U. S.
 government agencies           $ 7,492,422     41,290  ( 7,934)     7,525,778
Mortgage-backed securities       3,785,845      7,700  (73,003)     3,720,542
State and municipal              1,907,505     54,100  ( 5,761)     1,955,844
Federal Home Loan Bank stock       379,500        -        -          379,500
                               -----------    -------  --------    ----------
                               $13,565,272    103,090  (86,698)    13,581,664
                               -----------    -------  --------    ----------

The Bank has no investment securities held-to-maturity at December 31, 1998 and
1997.

The following table sets forth maturities of investment securities other than
Federal Home Loan Bank stock and the weighted average yields of such securities
as of December 31, 1998.

                                          Maturing
                                          --------
                                     After one       After five
                     Within          but within      but within   After
                     one year        five years      10 years     10 years
                     Amount Yield  Amount   Yield  Amount  Yield  Amount Yield
                             (1)             (1)            (1)           (1)

                                         (dollars in thousands)

State and municipal    --     --   $ 522    4.29%    193   4.70%     --    --
U. S. Treasury         --     --      --      --     --      --      --    --
U. S. Government
   Agencies                        3,156    5.86%    506   6.03%
Mortgage-backed
   securities         $26   5.47%    402    6.25%    487   5.54%  1,926  5.81%
                      ---   -----  -----    -----  -----   -----  -----  -----
                      $26   5.47%  4,080    5.70%  1,186   6.21%  1,926  5.81%
                      ---   -----  -----    -----  -----   -----  -----  -----

(1)  The maturities of mortgage-backed securities have been estimated based
upon contractual principal payments on the underlying mortgage loans. Actual
maturities may vary.

III. Loan Portfolio

The following is a summary of loans by type at December 31, 1998 and 1997. The
disclosure of loans by type and by the required maturity classifications (1) one
year or less, (2) after one year through five years and (3) after five years is
not available and would involve undue burden and expense to the Company.

                                                    1998             1997
                                                    ----             ----

Commercial, financial, and agricultural       $ 12,174,000        9,327,200
Real estate - construction                       2,437,000        1,035,643
Real estate - mortgage                           9,111,000        7,211,810
Consumer                                         6,208,105        5,182,407
                                              ------------     ------------
                                              $ 29,930,105     $ 22,757,060
                                              ------------     ------------

                                       18


<PAGE>

The following table shows the amount of loans outstanding as of December 31,
1998 that, based on remaining scheduled repayments of principal, are due in the
periods indicated.

                                               Fixed     Variable
                                                rate       rate      Total
                                              --------   -------    -------
      One year or less                        $ 11,591   $ 2,158    $13,749
      After one year through five years         15,885      --       15,885
      After five years                             296      --          296
                                              --------   -------    -------
                                              $ 27,772     2,158     29,930

IV.  Summary of Loan Loss Experience

The following table summarizes the changes in the allowance for loan losses
arising from loans charged off and recoveries on loans previously charged off by
loan category, and additions to the allowance which have been charged to
operations.

<TABLE>
<CAPTION>
                                                                     Years ended December 31,
                                                                         1998        1997
                                                                         ----        ----
                                                                      (dollars in thousands)
   <S>                                                                <C>            <C>
   Average loans, net of unearned income                               $ 24,499      20,171

   Allowance for loan losses at beginning of year                           313         240

   Loans charged off:
           Commercial, financial and agricultural                           151           6
           Real estate                                                       60          --
           Consumer installment                                              46          26
                                                                      ------------   ----------
              Total loans charged off                                       257          32

   Recoveries on loans previously charged off:
           Commercial, financial, and agricultural                            5           2
           Real estate                                                       --           2
           Consumer installment                                               7           8
                                                                      ------------   ----------
              Total recoveries on loans previously charged off               12           12
                                                                      ------------   ----------
                      Net loans charged off                                 245           20

   Additions to allowance for loan losses charged to income                 292           93
                                                                      ------------   ----------
   Allowance for loan losses at end of year                            $    360          313
                                                                      ------------   ----------

   Ratio of net loans charged off to average loans outstanding,
            net of unearned income                                         1.00%          10%
                                                                      ------------   ----------
   Allowance for loan losses to average loans, net of unearned
            income at end of year                                          1.47%        1.55%
                                                                      ------------   ----------
</TABLE>

                                       19
<PAGE>

The following table shows that amounts of the Bank's nonaccrual, past due and
restructured loans as of December 31, 1998 and 1997.

                                                             December 31,
                                                             1998      1997
                                                             ----      ----
                                                          (dollars in thousands)

   Nonaccrual loans                                           124        46
   Accruing past due 90 days or more                          291       230
   Restructured loans                                          --        --
                                                             ----       ---

                                                             $415       276
                                                             ----       ---

The table below provides information concerning nonperforming loans,
nonperforming assets, and certain asset quality ratios for each of the last two
years.

                                                              December 31,
                                                           1998        1997
                                                           ----        ----
                                                         (dollars in thousands)

   Total loans, net of unearned income                      29,915      22,744
                                                         -----------  ----------
   Nonperforming loans (nonaccrual loans)                  $   124          46
   Real estate acquired through foreclosure
            and other repossessed assets                        --          --
                                                         -----------  ----------
       Nonperforming assets                                    124          46
                                                         -----------  ----------
   Allowance for loan losses                                   360         313
                                                         -----------  ----------
   Asset quality ratios:
       Nonperforming loans to total loans, net of
              unearned income                                  .41%        .20%
                                                         -----------  ----------

       Nonperforming assets to total loans,
              net of unearned income                           .41%        .20%
                                                         -----------  ----------

       Allowance for loan losses to loans,
              net of unearned income at year-end              1.20%       1.38%
                                                         -----------  ----------

       Allowance for loan losses to nonperforming loans        2.90x       6.80x
                                                         -----------  ----------

At December 31, 1998, loans with a total balance of $318,246 were considered
potential problem loans compared to $208,115 at December 31, 1997. Potential
problem loans are those loans for which management has doubts as to the ability
of borrowers to comply with the present loan repayment terms. Such loans have
been classified as substandard, doubtful or loss in the Bank's internal loan
classification system. Management believes that the Bank's risk of ultimate loss
on these loans has been reduced by the underlying collateral which is securing
the loans and other circumstances relating to such loans. Nonaccruals totaled
$124,000 and 46,000 at December 31, 1998 and 1997, respectively.

The Bank has allocated the allowance for loan losses according to the amount
deemed to be reasonably necessary to provide for the possibility of losses being
incurred within the categories of loans set forth in the table below. The
allocation is based on management's evaluation of the loan portfolio under
current economic conditions, past loan loss experience, adequacy and nature of
collateral, and such factors which, in the judgment of management, deserve
recognition in estimating loan losses. Regulatory agencies, as an integral part
of their examination process, periodically

                                       20
<PAGE>

review the Bank's allowances for losses on loans and real estate acquired
through foreclosure and other repossessed assets. Such agencies may require the
Bank to recognize additions to the allowances based on their judgments about
information available to them at the time of their examination. Because the
allocation is based on estimates and subjective judgment, it is not necessarily
indicative of the specific amounts or loan categories in which charge-offs may
occur. The amount of such components of the allowance for loan losses and the
ratio of each loan category to total loans outstanding are presented below.

                                               December 31,
                                               ------------
                                   1998                        1997
                                   ----                        ----
                                           % of                         % of
                                   % of    loan                  % of   loan
                       Allowance   total   type (1) Allowance   total   type (1)
                       ---------   -----   -------- ---------  ------  --------
Commercial, financial
 and agricultural      $ 107,828    30.0%   40.7%     104,069   33.3%   41.0%
Real Estate              125,800    35.0%   38.6%     145,946   46.7%   36.2%
Consumer installment
 and single payment
 individual              125,800    35.0%   20.7%      62,504   20.0%   22.8%
                       ---------   ------  ------   ---------  ------  ------
         Total         $ 359,428   100.0%  100.0%   $ 312,519  100.0%  100.0%
                       ---------   ------  ------   ---------  ------  ------

(1)  Amount in each category expressed as a percentage of total loans
     outstanding.

V.        Deposits

The following table summarizes average daily balances of deposits and rates paid
on such deposits for the periods indicated:

                                            Year ended December 31,
                                            -----------------------
                                            1998                 1997
                                            ----                 ----
                                     Amount      Rate     Amount    Rate
                                     ------      ----     ------    ----
                                            (dollars in thousands)

Noninterest-bearing demand deposits  $ 3,245       --%    $ 2,955      --%
Interest-bearing demand deposits       7,480     2.91%      5,747    2.86
Savings                                5,093     3.19%      5,212    3.57
Time                                  20,595     5.69%     18,404    5.60


Maturities of time deposits of $ 100,000 and over as of December 31, 1998 (in
thousands) were as follows:

                    Under 3 months                   $1,499
                    3 to  6 months                      215
                    6 to 12 months                      938
                    Over 12 months                      800
                                                     ------
                                                     $3,452
                                                     ------

                                       21
<PAGE>

VI.  Return on Equity and Assets

The ratio of net income to average shareholders' equity and to average total
assets, and certain other ratios, were as follows for the indicated periods:

                                                Year ended December 31,
                                                   1998      1997
                                                   -----     -----
    Net income to average shareholders' equity      5.38%     7.32%
    Net income to average total assets               .66%      .88%
    Average shareholders' equity to
            average total assets                   12.32%    12.03%
    Dividend payout ratio                          40.32%    25.64%


Year 2000 Readiness Disclosure

Like many financial institutions, the Company and its subsidiary rely upon
computers for the daily conduct of their business and for data processing
generally. There is concern among industry experts that commencing on January 1,
2000, computers will be unable to "read" the new year and that there may be
widespread computer malfunctions. Management of the Company has assessed the
electronic systems, programs, applications, and other electronic components used
in the operations of the Company and believes that the hardware and software
used by the Company and the Bank have been programmed to be able to accurately
recognize the year 2000, and that significant additional costs will not be
incurred in connection with the year 2000 issue, although there can be no
assurances in this regard.

The Federal Financial Institutions Examination Council (FFIEC), an oversight
authority for financial institutions, has issued several interagency statements
on Year 2000 project awareness. These statements require financial institutions
to, among other things, examine the Year 2000 implications of their reliance on
vendors, determine the potential impact of the Year 2000 issue on their
customers, suppliers and borrowers, and to survey its exposure, measure its risk
and prepare a plan to address the Year 2000 issue. In addition, federal banking
regulators have issued safety and soundness guidelines to be followed by
financial institutions to assure resolution of any Year 2000 problems. The
federal banking agencies have asserted that Year 2000 testing and certification
is a key safety and soundness issue in conjunction with regulatory examinations,
and the failure to appropriately address the Year 2000 issue could result in
supervisory action, including the reduction of the institution's supervisory
ratings, the denial of applications for mergers or acquisitions, or the
imposition of civil monetary penalties.

The Company is utilizing a three-phase plan for achieving Year 2000 readiness.
The Assessment Phase was intended to determine which computers, operating
systems and applications require remediation and prioritizing those remediation
efforts by identifying mission critical systems. The Assessment Phase has been
completed except for the on-going assessment of new systems. The Remediation and
Testing Phase addressed the correction or replacement of any non-compliant
hardware and software related to the mission critical systems and testing of
those systems. Since most of the Bank's information technology systems are
off-the-shelf software, remediation efforts have focused on obtaining Year 2000
compliant application upgrades. The Bank's core banking system, which runs
loans, deposits and the general ledger, has been upgraded to the Year 2000
compliant version and has been forward date tested and to ensure proper
functioning. The Year 2000 releases for all of the Bank's other internal mission
critical systems have also been received and forward date tested. The next step
of this phase, testing mission critical service providers, is anticipated to be
substantially completed by March 31, 1999. During the final phase, the
Implementation Phase, remediated and validated code will be tested in interfaces
with customers, business partners, government institutions, and others. It is
anticipated that the Implementation Phase will be substantially completed by
June 30, 1999.

The Company may be impacted by the Year 2000 compliance issues of governmental
agencies, businesses and other entities who provide data to, or receive data
from, the Company, and by entities, such as borrowers, vendors, customers, and
business partners, whose financial condition or operational capability is
significant to the Company. Therefore, the Company's Year 2000 project also
includes assessing the Year 2000 readiness of certain customers, borrowers,
vendors, business partners, counterparties, and governmental entities. In
addition to assessing the readiness of these external

                                       22
<PAGE>

parties, the Company is developing contingency plans which will include plans to
recover operations and alternatives to mitigate the effects of counterparties
whose own failure to properly address Year 2000 issues may adversely impact the
Company's ability to perform certain functions. These contingency plans are
currently being developed and are expected to be substantially completed by June
30, 1999.

If Year 2000 issues are not adequately addressed by the Company and significant
third parties, the Company's business, results of operations and financial
position could be materially adversely affected. Failure of certain vendors to
be Year 2000 compliant could result in disruption of important services upon
which the Company depends, including, but not limited to, such services as
telecommunications, electrical power and data processing. Failure of the
Company's loan customers to properly prepare for the Year 2000 could also result
in increases in problem loans and credit losses in future years. It is not,
however, possible to quantify the potential impact of any such losses at this
time. Notwithstanding the Company's efforts, there can be no assurance that the
Company or significant third party vendors or other significant third parties
will adequately address their Year 2000 issues. The Company is continuing to
assess the Year 2000 readiness of third parties but does not know at this time
whether the failure of third parties to be Year 2000 compliant will have a
material effect on the Company's results of operations, liquidity and financial
condition.

The Company currently estimates that its total cost for the Year 2000 project
will approximate $55,000. As of December 31, 1998, the Company has incurred
$40,000 in charges related to its Year 2000 remediation effort and expects to
incur $15,000 in 1999. Charges include the cost of external consulting and the
cost of accelerated replacement of hardware, but do not include the cost of
internal staff redeployed to the Year 2000 project. The Company does not believe
that the redeployment of internal staff will have a material impact on its
financial condition or results of operations.

The foregoing paragraphs contain a number of forward-looking statements. These
statements reflect Management's best current estimates, which were based on
numerous assumptions about future events, including the continued availability
of certain resources, representations received from third party service
providers and other factors. There can be no guarantee that these estimates,
including Year 2000 costs, will be achieved, and actual results could differ
materially from those estimates. A number of important factors could cause
Management's estimates and the impact of the Year 2000 issue to differ
materially from what is described in the forward-looking statements contained in
the above paragraphs. Those factors include, but are not limited to, the
availability and cost of programmers and other systems personnel, inaccurate or
incomplete execution of the phases, results of Year 2000 testing, adequate
resolution of Year 2000 issues by the Company's customers, vendors, competitors,
and counterparties, and similar uncertainties.

The forward-looking statements made in the foregoing Year 2000 discussion speak
only as of the date on which such statements are made, and the Company
undertakes no obligation to update any forward-looking statement to reflect
events or circumstances after the date on which such statement is made or to
reflect the occurrence of unanticipated events.

Recent Accounting Pronouncements

In June 1997, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting
Comprehensive Income." SFAS No. 130 establishes standards for all entities for
reporting comprehensive income and its components in financial statements. This
statement requires that all items which are required to be recognized under
accounting standards as components of comprehensive income be reported in a
financial statement that is displayed with the same prominence as other
financial statements. Comprehensive income is equal to net income plus the
change in "other comprehensive income," as defined by SFAS No. 130. The only
component of other comprehensive income currently applicable to the Company is
the net unrealized gain or loss on available-for-sale investments. SFAS No. 130
requires that an entity: (a) classify items of other comprehensive income by
their nature in a financial statement, and (b) report the accumulated balance of
other comprehensive income separately from common stock and retained earnings in
the equity section of the balance sheet. This statement is effective for
financial statements issued for fiscal years beginning after December 15, 1997
and was adopted by the Company as of January 1, 1998. See "Item 7. Financial
Statements and Supplementary Data--Note 1 to the Consolidated Financial
Statements--Comprehensive Income."

In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information." This statement establishes standards for
publicly held entities to follow in reporting information about operating
segments in annual financial statements and requires that those entities also
report selected information about operating

                                       23
<PAGE>

segments in interim financial statements. This statement also establishes
standards for related disclosures about products and services, geographic areas
and major customers. This statement is effective for financial statements issued
for periods beginning after December 15, 1997 and was adopted by the Company as
of December 31, 1998.

SFAS No. 132, "Statement on Employers' Disclosures about Pensions and Other
Post-Retirement Benefits" was issued by the FASB in February 1998. This
statement is effective for financial statements issued for fiscal years
beginning after December 15, 1997. The Company does not have a pension plan or
provide for other post-retirement benefits for employees, and thus this
statement does not have a material impact on the Company's consolidated
financial statements.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement requires that an entity
recognize all derivatives as either assets or liabilities in the balance sheet
and measure those instruments at fair value. The statement is effective for
fiscal quarters of fiscal years beginning after June 15, 1999. The Company
expects to adopt this statement on January 1, 2000. The Company has not yet
determined the impact of its adoption on the Company's consolidated financial
statements.

In October 1998, FASB issued SFAS No. 134, "Accounting for Mortgage-Backed
Securities Retained after the Securitization of Mortgage Loans Held for Sale by
a Mortgage Banking Enterprise." SFAS No. 134 amends SFAS No. 65, "Accounting for
Certain Mortgage Banking Activities," which establishes accounting and reporting
standards for certain activities of mortgage banking enterprises and other
enterprises that conduct operations that are substantially similar. SFAS No. 134
requires that after the securitization of mortgage loans held for sale, the
resulting mortgage-backed securities and other retained interests should be
classified in accordance with SFAS No. 115, "Accounting for Certain Investments
in Debt and Equity Securities," based on the company's ability and intent to
sell or hold those investments. SFAS No. 134 is effective for the first fiscal
quarter beginning after December 15, 1998. The Company does not expect the
adoption of this statement to have a material impact on the Company's
consolidated financial statements.

Item 7.  Financial Statements.

The financial statements required by this Item are included in the portions of
the Company's 1998 Annual Report to Shareholders filed as Exhibit 13 to this
Report and incorporated herein by reference.

Item 8. Changes in and Disagreements with Accountants on Accounting and
        Financial Disclosure.

On September 1, 1998, the Company completed the reorganization pursuant to which
it became the parent holding company of the Bank. The Bank currently is the sole
operating subsidiary of the Company. The Bank had previously retained KPMG Peat
Marwick LLP, Atlanta, Georgia ("KPMG"), as its certifying accountants with
respect to its financial statements for the period from its organization and
through December 31, 1997.

After approval by the Company's Board of Directors, on September 24, 1998, the
Company retained Mauldin & Jenkins, LLC, Atlanta, Georgia ("M&J"), and dismissed
KPMG as the certifying accountant for the Company's and the Bank's financial
statements. The reports of KPMG on the financial statements of the Company as of
and for the years ended December 31, 1997 and 1996 contained no adverse opinion
or disclaimer of opinion and were not qualified or modified as to uncertainty,
audit scope or accounting principles. In connection with its audits for the two
years ended December 31, 1997, and the subsequent interim period through
September 24, 1998, there were no disagreements with KPMG on any matter of
accounting principles or practices, financial statement disclosure, or auditing
scope or procedure, which disagreements if not resolved to the satisfaction of
KPMG, would have caused KPMG to make reference thereto in their report on the
financial statements for such period. The Company has requested that KPMG
furnish it with a letter addressed to the Commission stating whether or not it
agrees with the above statements. A copy of such letter, dated October 1, 1998,
was filed as Exhibit 16 to the Company's Current Report on Form 8-K filed on
October 6, 1998.

The Company had not previously retained or consulted M&J with respect to the
application of accounting principles to any transaction, the type of audit
opinion that might be rendered on the Company's financial statements, or as to
any matter that was either the subject of a disagreement on any matter of
accounting principles or practices, financial statement disclosure, or auditing
scope or procedure, or a reportable event (as described in paragraph (a)(1)(iv)
of Item 304 of Regulation S-B).

                                       24
<PAGE>

                                   PART III

Item 9. Directors, Executive Officers, Promoters and Control Persons; Compliance
        with Section 16(a) of the Exchange Act.

Directors

The information set forth under the heading "Proposal One -- Election of
Directors - General" and " - Compliance with Section 16(a)" in the Company's
definitive Proxy Statement for its 1999 Annual Meeting of Shareholders (the
"Proxy Statement") is incorporated by reference herein in answer to Item 9 of
this Form 10-KSB.

Principal Officers

The principal officers of the Company and the Bank are elected annually by the
respective Boards of Directors. The names, ages as of December 31, 1998 and
positions of the Bank's principal officers, defined as those persons who have
major policy-making functions with respect to the Bank, who are not also
directors are set forth below.

<TABLE>
<CAPTION>

Name                           Age      Positions and Business Experience
<S>                            <C>      <C>
Melissa Y. Deems               31       Mrs. Deems joined the Bank as its Vice President and Chief
                                        Financial Officer in April 1994 and became the Senior Vice
                                        President, Chief Financial Officer and Secretary of the Company
                                        upon its organization.  She  was previously with First
                                        Community Bank & Trust of Cartersville, Georgia from May
                                        1992 through April 1994 as their Chief Financial Officer and
                                        Controller.  From July 1989 through April 1992, she was with
                                        KPMG LLP as a Senior Auditor.

H. Sue Harris                  63       Mrs. Harris has been with the Company since 1989 as their Vice
                                        President and Consumer Lending Officer.  She began her banking
                                        career in 1965 with The Taylorsville Bank, now The Calhoun First
                                        National Bank, where she served as Vice President and a Director
                                        until January 1989.

Richard L. Long, Sr.           39       Mr. Long joined the Company as its Senior Vice President and
                                        City Manager of the Cedartown Office in June 1998. Prior to
                                        joining the Company, he was employed with SunTrust Bank of
                                        Northwest Georgia where he served in various capacities for
                                        twenty years.  He was their Cedartown, Georgia Branch
                                        Manager/Business Development officer & Vice President when
                                        he resigned in May 1998.

Sharon R. Presley              37       Mrs. Presley has held various positions with the Company since
                                        her initial employment in December 1989, prior to being named
                                        an officer in 1995.  She is currently the Vice President & Chief
                                        Operations Officer.  Mrs. Presley began her banking career in 1981
                                        with Monroe County Bank in Forsyth, Georgia where she held
                                        the position of Banking Officer and Head Bookkeeper.
</TABLE>

                                       25
<PAGE>

<TABLE>

<S>                            <C>      <C>
Dewey R. Weaver                56       Mr. Weaver joined the Bank as its Vice President and Senior
                                        Lending Officer in December 1991. Prior to joining the
                                        Company, he  was employed in various capacities with First
                                        National Bank of Polk County from 1972 through 1991 and was
                                        a Vice President and Branch Manager when he left to join the
                                        Bank.  Mr. Weaver left the Bank in January 1999.
</TABLE>

None of the executive officers of the Bank or Company were selected pursuant to
any arrangement or understanding, other than with the directors and executive
officers of the Bank, acting within their capacities as such. There are no
family relationships between the directors and executive officers of the Company
or the Bank and none of the directors or executive officers of the Company or
the Bank serve as directors of any company which has a class of securities
registered under, or which is subject to the periodic reporting requirements of
the Securities Exchange Act of 1934 or any investment company registered under
the Investment Company Act of 1940.

Item 10. Executive Compensation.

The information set forth under the heading "Proposal One -- Election of
Directors - Executive Compensation and Benefits" in the Company's definitive
Proxy Statement for its 1999 Annual Meeting of Shareholders (the "Proxy
Statement") is incorporated by reference herein in answer to Item 10 of this
Form 10-KSB.

Item 11. Security Ownership of Certain Beneficial Owners and Management.

The information set forth under the headings "Proposal One -- Election of
Directors - Ownership of Common Stock by Certain Beneficial Owners and
Management" in the Company's Proxy Statement is incorporated by reference herein
in answer to Item 11 of this Form 10-KSB.

Item 12. Certain Relationships and Related Transactions.

The information set forth under the headings "Proposal One -- Election of
Directors - Compensation of Directors and Attendance at Meetings," " - Certain
Transactions" and " - Compliance with Section 16(a)" in the Company's Proxy
Statement is incorporated by reference herein in answer to Item 12 of this Form
10-KSB.

ITEM 13. EXHIBITS AND REPORTS ON FORM 8-K.

(a)  Exhibits

          Exhibit Numbers

           2    Agreement and Plan of Reorganization and Merger, dated as of
                March 16, 1998, by and among the Bank, Interim and the Company.*

           3.1  Articles of Incorporation of the Company.*

           3.2  Bylaws of the Company.*

          13    1998 Annual Report to Shareholders

          21    Subsidiaries of the Company.*

          27.1  Financial data schedule.

* Incorporated by reference to the correspondingly numbered exhibit to
  Registrant's Current Report on Form 8-K dated September 1, 1998 and filed
  September 21, 1998.

                                       26
<PAGE>

(b)  Reports on Form 8-K

     On October 6, 1998, Registrant filed a Current Report on Form 8-K pursuant
     to Item 4 with respect to the dismissal of KPMG LLP, Atlanta, Georgia, and
     the retention of Mauldin & Jenkins, LLC, Atlanta, Georgia, as its
     certifying accountants.

                                       27
<PAGE>

                                  SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the Registrant has
duly caused this Report to be signed on its behalf by the undersigned, thereunto
duly authorized.

                                        UB&T FINANCIAL SERVICES CORPORATION

Date: March 25, 1999                    By: /s/ Sumter R. Nelson
                                            -------------------------------
                                            Sumter R. Nelson, President

In accordance with the Exchange Act, this Report has been signed below by the
following persons on behalf of the Registrant and in the capacities indicated on
the dates indicated:

<TABLE>
<CAPTION>

Signature                       Title                                      Date
- ---------                       -----                                      ----
<S>                           <C>                                          <C>
/s/ Sumter R. Nelson
- -------------------------     President and Director                       March 25, 1999
Sumter R. Nelson              (Principal Executive Officer

/s/ Melissa Y. Deems
- -------------------------     Senior Vice President and Chief Financial    March 25, 1999
Melissa Y. Deems              Officer (Principal Financial and
                              Accounting Officer

/s/ Bruce B. Albea
- -------------------------     Director                                     March 25, 1999
Bruce B. Albea

/s/ Lee Cummings
- -------------------------     Director                                     March 25, 1999
Lee Cummings

/s/ Dan Forsyth
- -------------------------     Director                                     March 25, 1999
Dan Forsyth

/s/ William D. Heath, Jr.
- -------------------------     Director                                     March 25, 1999
William D. Heath, Jr.

/s/ J. W. LeGrande
- -------------------------     Director                                     March 25, 1999
J. W. LeGrande

/s/ James L. Lester
- -------------------------     Director                                     March 25, 1999
James L. Lester

/s/ William L. Lundy, Jr.
- -------------------------     Director                                     March 25, 1999
William L. Lundy, Jr.

/s/ Elmo Peppers
- -------------------------     Director                                     March 25, 1999
Elmo Peppers

/s/ William Frank Shelley
- -------------------------     Director                                     March 25, 1999
William Frank Shelley

/s/ Daniel B. Simon, III
- -------------------------     Director                                     March 25, 1999
Daniel B. Simon, III

</TABLE>

                                       28
<PAGE>

Exhibits 13 and 27.1

                                       29
<PAGE>

                     UB & T FINANCIAL SERVICES CORPORATION
                                AND SUBSIDIARY

                         CONSOLIDATED FINANCIAL REPORT

                               DECEMBER 31, 1998
<PAGE>

                     UB & T FINANCIAL SERVICES CORPORATION
                                 AND SUBSIDIARY

                         CONSOLIDATED FINANCIAL REPORT
                               DECEMBER 31, 1998


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


                               TABLE OF CONTENTS
                               -----------------

                                                        Page
                                                       -------

INDEPENDENT AUDITOR'S REPORT........................         1

FINANCIAL STATEMENTS

  Consolidated balance sheets.......................         2
  Consolidated statements of income.................         3
  Consolidated statements of comprehensive income...         4
  Consolidated statements of shareholders' equity...         5
  Consolidated statements of cash flows.............   6 and 7
  Notes to consolidated financial statements........      8-28

<PAGE>

                          INDEPENDENT AUDITOR'S REPORT
- --------------------------------------------------------------------------------


To the Board of Directors
UB & T Financial Services Corporation and Subsidiary
Rockmart, Georgia


          We have audited the accompanying consolidated balance sheet of UB & T
Financial Services Corporation and Subsidiary as of December 31, 1998, and the
related consolidated statements of income, comprehensive income, shareholders'
equity, and cash flows for the year then ended.  These financial statements are
the responsibility of the Company's management.  Our responsibility is to
express an opinion on these financial statements based on our audit.  The
financial statements of United Bank and Trust Company for the year ended
December 31, 1997 were audited by other auditors whose report, dated February
20, 1998, expressed an unqualified opinion on those statements.


          We conducted our audit in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides 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 UB & T
Financial Services Corporation and Subsidiary as of December 31, 1998, and the
results of their operations and their cash flows for the year then ended in
conformity with generally accepted accounting principles.

                                         /s/ MAULDIN & JENKINS, LLC



Atlanta, Georgia
February 10, 1999
<PAGE>

                     UB & T FINANCIAL SERVICES CORPORATION
                                AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS
                          DECEMBER 31, 1998 AND 1997

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                   Assets                                              1998                         1997
                   ------                                       ------------------            -----------------

<S>                                                             <C>                           <C>
Cash and due from banks                                          $      1,165,932              $       895,370
Interest-bearing deposits in banks                                      2,327,741                      286,505
Federal funds sold                                                        115,518                    1,621,174
Securities available-for-sale                                           7,597,708                   13,581,664

Loans                                                                  29,915,035                   22,743,923
Less allowance for loan losses                                            359,429                      312,519
                                                                ------------------            -----------------
          Loans, net                                                   29,555,606                   22,431,404

Premises and equipment                                                  1,952,996                    2,051,439
Other assets                                                              500,996                      606,907
                                                                ------------------            -----------------

          Total assets                                           $     43,216,497              $    41,474,463
                                                                ==================            =================

         Liabilities and Shareholders' Equity
         ------------------------------------

Deposits
    Noninterest-bearing demand                                   $      3,491,057              $     2,968,293
    Interest-bearing demand                                             7,673,165                    8,313,266
    Savings                                                             4,905,736                    5,357,270
    Time, $100,000 and over                                             3,452,463                    3,326,836
    Other time                                                         17,102,070                   15,884,254
                                                                ------------------            -----------------
          Total deposits                                               36,624,491                   35,849,919

Federal funds purchased                                                   825,000                            -
Note payable                                                              356,000                            -
Other liabilities                                                         454,639                      497,884
                                                                ------------------            -----------------
          Total liabilities                                            38,260,130                   36,347,803
                                                                ------------------            -----------------

        Commitments and Contingent Liabilities
        --------------------------------------

Shareholders' equity
    Common stock, par value $5; 10,000,000 shares
        authorized; 451,105 issued                                      2,255,525                    2,255,525
    Capital surplus                                                     2,187,292                    2,187,292
    Retained earnings                                                     841,007                      673,099
    Accumulated other comprehensive income                                 28,102                       10,744
                                                                ------------------            -----------------
                                                                        5,311,926                    5,126,660
    Less cost of 21,549 shares of treasury stock                         (355,559)                           -
                                                                ------------------            -----------------
          Total shareholders' equity                                    4,956,367                    5,126,660
                                                                ------------------            -----------------
          Total liabilities and shareholders' equity                   43,216,497                   41,474,463
                                                                ==================            =================
</TABLE>
See Notes to Consolidated Financial Statements.

                                       2
<PAGE>


                     UB & T FINANCIAL SERVICES CORPORATION
                                AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF INCOME
                    YEARS ENDED DECEMBER 31, 1998 AND 1997
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                  <C>              <C>
                                                       1998            1997
                                                    ----------      ----------
Interest income
    Loans                                           $2,550,972      $2,190,029
    Taxable securities                                 629,684         881,476
    Nontaxable securities                               81,905         100,935
    Federal funds sold                                  52,945          20,062
    Deposits in other banks                             81,416          29,436
                                                    ----------      ----------
          Total interest income                      3,396,922       3,221,938
                                                    ----------      ----------

Interest expense
    Deposits                                         1,551,919       1,381,263
    Borrowings                                           4,913         135,429
                                                    ----------      ----------
          Total interest expense                     1,556,832       1,516,692
                                                    ----------      ----------

          Net interest income                        1,840,090       1,705,246
Provision for loan losses                              292,250          93,050
                                                    ----------      ----------
          Net interest income after provision
            for loan losses                          1,547,840       1,612,196
                                                    ----------      ----------

Other income
    Service charges on deposit accounts                392,473         389,210
    Gain on sale of securities available-for-sale       74,788           6,554
    Other operating income                              13,811          13,107
                                                    ----------      ----------
          Total other income                           481,072         408,871
                                                    ----------      ----------

Other expenses
    Salaries and employee benefits                     867,597         823,985
    Occupancy expenses                                  87,430          91,298
    Equipment expenses                                 177,073         187,559
    Other operating expenses                           508,157         425,140
                                                    ----------      ----------
          Total other expenses                       1,640,257       1,527,982
                                                    ----------      ----------

          Income before income taxes                   388,655         493,085

Income tax expense                                     107,971         141,540
                                                    ----------      ----------

          Net income                                $  280,684      $  351,545
                                                    ==========      ==========

Basic earnings per common share                     $     0.62      $     0.78
                                                    ==========      ==========
</TABLE>

See Notes to Consolidated Financial Statements.

                                       3

<PAGE>


                     UB & T FINANCIAL SERVICES CORPORATION
                                AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                    YEARS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------
                                                                       1998           1997
                                                                    ----------    ----------
<S>                                                                 <C>           <C>

Net income                                                          $ 280,684      $ 351,545
                                                                    ---------      ---------
Other comprehensive income:

    Unrealized gains on securities available-for-sale:

        Unrealized holding gains arising during period,
            net of taxes of $34,370 and $69,001, respectively          66,718        133,943

         Reclassification adjustment for gains realized
            in net income, net of  taxes of
            $25,428 and $2,228, respectively                          (49,360)        (4,326)
                                                                    ---------      ---------
Other comprehensive income                                             17,358        129,617
                                                                    ---------      ---------
Comprehensive income                                                $ 298,042      $ 481,162
                                                                    =========      =========

See Notes to Consolidated Financial Statements.
</TABLE>

                                       4
<PAGE>

                     UB & T FINANCIAL SERVICES CORPORATION
                                AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                    YEARS ENDED DECEMBER 31, 1998 AND 1997



<TABLE>
<CAPTION>
                                                Common Stock
                                          ----------------------     Capital
                                            Shares     Par Value     Surplus
                                          --------    ----------   ----------
<S>                                        <C>         <C>          <C>
Balance, December 31, 1996                 451,105    $2,255,525   $2,187,292
  Net income                                    -             -            -
  Cash dividends declared,
    $.20 per share                              -             -            -
  Other comprehensive income                    -             -            -
                                          --------    ----------   ----------
Balance, December 31, 1997                 451,105     2,255,525    2,187,292
  Net income                                    -             -            -
  Cash dividends declared, $.25 per share       -             -            -
  Purchase of treasury stock                    -             -            -
  Other comprehensive income                    -             -            -
                                          --------    ----------   ----------
Balance, December 31, 1998                 451,105    $2,255,525   $2,187,292
                                          ========    ==========   ==========

</TABLE>
See Notes to Consolidated Financial Statements.


<TABLE>
<CAPTION>

                  Accumulated
                     Other           Treasury Stock          Total
   Retained      Comprehensive    ------------------      Shareholders'
   Earnings         Income         Shares     Amount        Equity
- --------------   -------------    -------     ------     ------------
<S>               <C>              <C>        <C>        <C>
$     411,775    $    (118,873)        -   $      -      $  4,735,719
      351,545               -          -          -           351,545

      (90,221)              -          -          -           (90,221)
           -           129,617         -          -           129,617
- --------------   --------------   -------  ---------     ------------
      673,099           10,744         -          -         5,126,660
      280,684               -          -          -           280,684
     (112,776)              -          -          -          (112,776)
           -                -      21,549   (355,559)        (355,559)
           -            17,358         -          -            17,358
- --------------   --------------   -------  ---------     ------------
$     841,007    $      28,102     21,549  $(355,559)    $  4,956,367
==============   ==============   =======  =========     ============
</TABLE>
<PAGE>


                     UB & T FINANCIAL SERVICES CORPORATION
                                AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                    YEARS ENDED DECEMBER 31, 1998 AND 1997
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------
                                                                            1998           1997
                                                                         ---------       ---------
<S>                                                                     <C>              <C>
OPERATING ACTIVITIES
    Net income                                                          $  280,684       $ 351,545
    Adjustments to reconcile net income to net cash
        provided by operating activities:
        Depreciation                                                      148,993          158,686
        Provision for loan losses                                         292,250           93,050
        Gain on sale of securities available-for-sale                     (74,788)          (6,554)
        Deferred income taxes                                             (12,417)          (6,909)
        Loss on disposal of premises and equipment                         14,923                -
        (Increase) decrease in interest receivable                        100,592          (20,763)
        Increase in interest payable                                       59,885           70,353
        Other operating activities                                        (94,336)          79,194
                                                                      -----------       ----------

              Net cash provided by operating activities                   715,786          718,602
                                                                      -----------       ----------
INVESTING ACTIVITIES
    Purchases of securities available-for-sale                         (6,862,475)      (7,141,307)
    Proceeds from sale of securities available-for-sale                 2,791,436        5,705,770
    Proceeds from maturities of securities available-for-sale          10,156,083        2,968,916
    Net (increase) decrease in interest-bearing deposits in banks      (2,041,236)         596,537
    Net (increase) decrease in Federal funds sold                       1,505,656         (686,174)
    Net increase in loans                                              (7,416,452)      (4,777,283)
    Purchase of premises and equipment                                    (65,473)         (49,930)
                                                                      -----------       ----------
              Net cash used in investing activities                    (1,932,461)      (3,383,471)
                                                                      -----------       ----------
FINANCING ACTIVITIES
    Proceeds from note payable                                            390,000                -
    Repayment of note payable                                             (34,000)               -
    Net increase in Federal funds purchased                               825,000                -
    Net increase in deposits                                              774,572        4,870,314
    Repayment of FHLB advances                                                  -       (2,600,000)
    Purchase of treasury stock                                           (355,559)               -
    Dividends paid                                                       (112,776)         (90,221)
                                                                      -----------       ----------

              Net cash provided by financing activities                 1,487,237        2,180,093
                                                                      -----------       ----------
Net increase (decrease) in cash and due from banks                        270,562         (484,776)

Cash and due from banks at beginning of year                              895,370        1,380,146
                                                                      -----------       ----------
Cash and due from banks at end of year                                $ 1,165,932       $  895,370
                                                                      ===========       ==========
</TABLE>

<PAGE>

                     UB & T FINANCIAL SERVICES CORPORATION
                                AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                    YEARS ENDED DECEMBER 31, 1998 AND 1997
- -------------------------------------------------------------------------------

                                                        1998          1997
                                                        ----          ----
SUPPLEMENTAL DISCLOSURES
    Cash paid for:
        Interest                                       $1,496,947    $1,446,339

        Income taxes                                   $  206,326    $   52,141

NONCASH TRANSACTION
    Unrealized gains on securities available-for-sale  $  (26,300)   $ (196,390)

    Financing of sales of other real estate            $       -     $   57,469


See Notes to Consolidated Financial Statements.

                                       7
<PAGE>

                       UB&T FINANCIAL SERVICES CORPORATION
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -------------------------------------------------------------------------------




NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          Nature of Business

            UB & T Financial Services Corporation (the "Company") is a bank
            holding company whose business is conducted by its wholly-owned
            subsidiary, United Bank & Trust Company (the "Bank"). The Bank is a
            commercial bank located in Rockmart, Polk County, Georgia. The Bank
            provides a full range of banking services in its primary market area
            of Polk County and surrounding counties.

          Basis of Presentation

            The consolidated financial statements include the accounts of the
            Company and its subsidiary. Significant intercompany transactions
            and accounts are eliminated in consolidation.

            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 disclosures of contingent assets and liabilities at
            the date of the consolidated financial statements and the reported
            amounts of revenues and expenses during the reporting period. Actual
            results could differ from those estimates.

          Cash and Due from Banks

            Cash on hand, cash items in process of collection, and amounts due
            from banks are included in cash and due from banks.

            The Company maintains amounts due from banks which, at times, may
            exceed Federally insured limits. The Company has not experienced any
            losses in such accounts.

          Securities

            Securities are classified based on management's intention on the
            date of purchase. Securities which management has the intent and
            ability to hold to maturity would be classified as held-to-maturity
            and reported at amortized cost. All other debt securities are
            classified as available-for-sale and carried at fair value with net
            unrealized gains and losses included in shareholders' equity, net of
            tax. Equity securities without a readily determinable fair value are
            carried at cost.

                                       8
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Securities (Continued)

            Interest and dividends on securities, including amortization of
            premiums and accretion of discounts, are included in interest
            income. Realized gains and losses from the sale of securities are
            determined using the specific identification method.

          Loans

            Loans are carried at their principal amounts outstanding less
            deferred loan fees and the allowance for loan losses. Interest
            income on loans is credited to income based on the principal amount
            outstanding.

            Loan origination fees and certain direct loan origination costs are
            deferred and recognized over the life of the loan using a method
            which approximates the level yield method.

            The allowance for loan losses is maintained at a level that
            management believes to be adequate to absorb potential losses in the
            loan portfolio. Management's determination of the adequacy of the
            allowance is based on an evaluation of the portfolio, past loan loss
            experience, current economic conditions, volume, growth, composition
            of the loan portfolio, and other risks inherent in the portfolio.
            This evaluation is inherently subjective as it requires material
            estimates that are susceptible to significant change including the
            amounts and timing of future cash flows expected to be received on
            impaired loans. In addition, regulatory agencies, as an integral
            part of their examination process, periodically review the Company's
            allowance for loan losses, and may require the Company to record
            additions to the allowance based on their judgment about information
            available to them at the time of their examinations.

            The accrual of interest on loans is discontinued when, in
            management's opinion, the borrower may be unable to meet payments as
            they become due. Interest income is subsequently recognized only to
            the extent cash payments are received.

                                       9
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Loans (Continued)

            A loan is considered to be impaired when it is probable the Company
            will be unable to collect all principal and interest payments due in
            accordance with the terms of the loan agreement. Individually
            identified impaired loans are measured based on the present value of
            payments expected to be received, using the contractual loan rate as
            the discount rate. Alternatively, measurement may be based on
            observable market prices or, for loans that are solely dependent on
            the collateral for repayment, measurement may be based on the fair
            value of the collateral. If the recorded investment in the impaired
            loan exceeds the measure of fair value, a valuation allowance is
            established as a component of the allowance for loan losses. Changes
            to the valuation allowance are recorded as a component of the
            provision for loan losses.


          Premises and Equipment

            Premises and equipment are stated at cost less accumulated
            depreciation. Depreciation is computed principally over the
            estimated useful lives of the assets using the straight-line method.

          Other Real Estate Owned

            Other real estate owned represents properties acquired through
            foreclosure. Other real estate owned is held for sale and is carried
            at the lower of the recorded amount of the loan or fair value of the
            properties less estimated selling costs. Any write-down to fair
            value at the time of transfer to other real estate owned is charged
            to the allowance for loan losses. Subsequent gains or losses on sale
            and any subsequent adjustment to the value are recorded in other
            operating income or expenses.

          Profit-Sharing Plan

            Profit-sharing plan costs are based on a percentage of individual
            employee's salary, not to exceed the amount that can be deducted for
            Federal income tax purposes.

                                       10
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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


NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Income Taxes

            Income tax expense consists of current and deferred taxes. Current
            income tax provisions approximate taxes to be paid or refunded for
            the applicable year. Deferred income tax assets and liabilities are
            determined using the balance sheet method. Under this method, the
            net deferred tax asset or liability is determined based on the tax
            effects of the differences between the book and tax bases of the
            various balance sheet assets and liabilities and gives current
            recognition to changes in tax rates and laws.

            Recognition of deferred tax balance sheet amounts is based on
            management's belief that it is more likely than not that the tax
            benefit associated with certain temporary differences, tax operating
            loss carryforwards, and tax credits will be realized. A valuation
            allowance is recorded for those deferred tax items for which it is
            more likely than not that realization will not occur in the near
            term.

            The Company and the Bank file a consolidated income tax return. Each
            entity provides for income taxes based on its contribution to income
            taxes (benefits) of the consolidated group.

          Earnings Per Common Share

            Basic earnings per common share are computed by dividing net income
            by the weighted-average number of shares of common stock
            outstanding. Diluted earnings per share would be computed by
            dividing net income by the sum of the weighted-average number of
            shares of common stock outstanding and potential common shares.
            There were no potential common shares outstanding at December 31,
            1998 or 1997. The weighted average number of shares outstanding for
            the years ended December 31, 1998 and 1997 was 450,633 and 451,105,
            respectively.

                                       11
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Comprehensive Income

            In 1998, the Company adopted Statement of Financial Standards No.
            130 ("SFAS No. 130"), "Reporting Comprehensive Income". This
            statement establishes standards for reporting and display of
            comprehensive income and its components in the financial statements.
            This statement requires that all items that are required to be
            recognized under accounting standards as components of comprehensive
            income be reported in a financial statement that is displayed in
            equal prominence with the other financial statements. The Company
            has elected to report comprehensive income in a separate financial
            statement titled "Consolidated Statements of Comprehensive Income".
            SFAS No. 130 describes comprehensive income as the total of all
            components of comprehensive income including net income. This
            statement uses other comprehensive income to refer to revenues,
            expenses, gains and losses that under generally accepted accounting
            principles are included in comprehensive income but excluded from
            net income. Currently, the Company's other comprehensive income
            consists of items previously reported directly in equity under SFAS
            No. 115, "Accounting for Certain Investments in Debt and Equity
            Securities". As required by SFAS No. 130, the financial statements
            for the prior year have been reclassified to reflect application of
            the provisions of this statement. The adoption of this statement did
            not affect the Company's financial position, results of operations
            or cash flows.

          Recent Developments

            In June 1998, Financial Accounting Standards Board issued Statement
            of Financial Accounting Standards No. 133 ("SFAS No. 133"),
            "Accounting for Derivative Instruments and Hedging Activities". This
            statement is required to be adopted for fiscal years beginning after
            June 15, 1999. However, the statement permits early adoption as of
            the beginning of any fiscal quarter after its issuance. The Company
            expects to adopt this statement effective January 1, 2000. SFAS No.
            133 requires the Company to recognize all derivatives as either
            assets or liabilities in the balance sheet at fair value. For
            derivatives that are not designated as hedges, the gain or loss must
            be recognized in earnings in the period of change. For derivatives
            that are designated as hedges, changes in the fair value of the
            hedged assets, liabilities, or firm commitments must be recognized
            in earnings or recognized in other comprehensive income until the
            hedged item is recognized in earnings, depending on the nature of
            the hedge. The ineffective portion of a derivative's change in fair
            value must be recognized in earnings immediately.

            Management has not yet determined what effect the adoption of SFAS
            No. 133 will have on the Company's earnings or financial position.

                                       12
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 2.   SECURITIES

          The amortized cost and fair value of securities are summarized as
          follows:

<TABLE>
<CAPTION>
                                                                                  Gross             Gross
                                                              Amortized         Unrealized        Unrealized           Fair
                                                                 Cost              Gains            Losses             Value
                                                            -------------      ------------      ------------       ----------
<S>                                                           <C>                 <C>             <C>                 <C>
            Securities Available-for-Sale
               December 31, 1998:
                 U. S. Government and agency
                    securities                                $3,644,490          $17,070         $    (10)          $3,661,550
                 Mortgage-backed securities                    2,835,807           20,560          (15,227)           2,841,140
                 State and municipal                             695,000           20,518                -              715,518
                    securities
                 Equity securities                               379,500                -                -              379,500
                                                             -----------          -------         --------          -----------
                                                             $ 7,554,797          $58,148         $(15,237)         $ 7,597,708
                                                             ===========          =======         ========          ===========

             December 31, 1997:
                 U. S. Government and agency
                    securities                               $ 7,492,422         $ 41,290         $ (7,934)         $ 7,525,778
                 State and municipal                           1,907,505           54,100           (5,761)           1,955,844
                    securities
                 Mortgage-backed securities                    3,785,845            7,700          (73,003)           3,720,542
                 Equity securities                               379,500                -                -              379,500
                                                             -----------         --------         --------          -----------
                                                             $13,565,272         $103,090         $(86,698)         $13,581,664
                                                             ===========         ========         ========          ===========

</TABLE>

            The amortized cost and fair value of securities as of December 31,
            1998 by contractual maturity are shown below. Maturities may differ
            from contractual maturities in mortgage-backed securities because
            the mortgages underlying the securities may be called or prepaid
            with or without penalty. Therefore, these securities and equity
            securities are not included in the maturity categories in the
            following summary.

<TABLE>
<CAPTION>
                                                                                      Securities  Available-for-Sale
                                                                                -------------------------------------------
                                                                                      Amortized                  Fair
                                                                                        Cost                   Value
                                                                                -------------------     -------------------
<S>                                                                                  <C>                     <C>
                 Due from one to five years                                          $3,654,490              $3,677,708
                 Due from five to ten years                                             685,000                 699,360
                 Mortgage-backed securities                                           2,835,807               2,841,140
                 Equity securities                                                      379,500                 379,500
                                                                                     ----------              ----------
                                                                                     $7,554,797              $7,597,708
                                                                                     ==========              ==========
</TABLE>

                                       13
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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


NOTE 2.   SECURITIES (Continued)

          Securities with a carrying value of $506,344 and $-0- at December 31,
          1998 and 1997, respectively, were pledged to secure public deposits
          and for other purposes.

          Gains and losses on sale of securities available-for-sale consist of
          the following:

<TABLE>
<CAPTION>
                                                                            December 31,
                                                              --------------------------------------------
                                                                    1998                     1997
                                                              -------------------      -------------------
<S>                                                               <C>                      <C>
                     Gross gains                                   $ 89,091                  $16,012

                     Gross losses                                   (14,303)                  (9,458)
                                                                   --------                 --------

                     Net realized gains                            $ 74,788                 $  6,554
                                                                   ========                 ========
</TABLE>


NOTE 3.   LOANS AND ALLOWANCE FOR LOAN LOSSES

          The composition of loans is summarized as follows:

<TABLE>
<CAPTION>
                                                                                        December 31,
                                                                        --------------------------------------------
                                                                                1998                     1997
                                                                        -------------------      -------------------
<S>                                                                         <C>                      <C>
                   Commercial, financial, and agricultural                  $12,174,000              $ 9,327,200
                   Real estate - construction                                 2,437,000                1,035,643
                   Real estate - mortgage                                     9,111,000                7,211,810
                   Consumer                                                   6,208,105                5,182,407
                                                                            -----------              -----------
                                                                             29,930,105               22,757,060
                   Deferred loan fees                                           (15,070)                 (13,137)
                   Allowance for loan losses                                   (359,429)                (312,519)
                                                                            -----------              -----------
                   Loans, net                                               $29,555,606              $22,431,404
                                                                            ===========              ===========
</TABLE>

                                       14
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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


NOTE 3.   LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

          Changes in the allowance for loan losses for the years ended December
          31 are as follows:

<TABLE>
<CAPTION>
                                                                                      1998                   1997
                                                                                  -------------         -------------
<S>                                                                                <C>                     <C>
                   Balance, beginning of year                                      $ 312,519               $239,747
                       Provision for loan losses                                     292,250                 93,050
                       Loans charged off                                            (257,410)               (31,905)
                       Recoveries of loans previously charged off                     12,070                 11,627
                                                                                   ---------               --------
                   Balance, end of year                                            $ 359,429               $312,519
                                                                                   =========               ========
</TABLE>

          The total recorded investment in impaired loans was $124,594 and
          $45,304, respectively, at December 31, 1998 and 1997.  None of these
          loans had a specific allowance for loan losses at December 31, 1998
          and 1997, determined in accordance with generally accepted accounting
          principles.  The average recorded investment in impaired loans for
          1998 and 1997 was $93,000 and $53,000, respectively.  Interest income
          recognized by the Company on impaired loans was not significant.

          The Company has granted loans to certain related parties including
          directors, executive officers, and their related entities.  The
          interest rates on these loans were substantially the same as rates
          prevailing at the time of the transaction and repayment terms are
          customary for the type of loan involved.  Changes in related party
          loans for the year ended December 31, 1998 are as follows:

                   Balance, beginning of year                    $ 1,312,626
                     Advances                                      1,073,932
                     Repayments                                   (1,019,134)
                                                                 -----------
                   Balance, end of year                          $ 1,367,424
                                                                 ===========

                                       15
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 4.   PREMISES AND EQUIPMENT

          Premises and equipment are summarized as follows:


                                            -----------------------------------
                                                 1998                 1997
                                            --------------        -------------

   Land                                      $  448,506             $  448,506
   Buildings                                  1,352,085              1,352,085
   Furniture and equipment                    1,004,129              1,071,059
                                             ----------             ----------
                                              2,804,720              2,871,650
   Accumulated depreciation                    (851,724)              (820,211)
                                             ----------             ----------
                                             $1,952,996             $2,051,439
                                             ==========             ==========

NOTE 5.   DEPOSITS

          At December 31, 1998, the scheduled maturities of time deposits are as
          follows:


                    1999                                        $15,687,387
                    2000                                          3,246,943
                    2001                                          1,099,920
                    2002                                            284,244
                    2003                                            236,039
                                                                -----------
                                                                $20,554,533
                                                                ===========

                                       16
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 6.   NOTE PAYABLE

          Note payable consists of the following line of credit:

<TABLE>
<CAPTION>
                                                                                          December 31,
                                                                            --------------------------------------
                                                                                  1998                 1997
                                                                            -----------------    -----------------
<S>                                                                                 <C>                 <C>
          Note payable to bank with interest due quarterly at
            prime less .50%, or 7.75% at December 31, 1998,
            collateralized by 451,105 shares of common stock of
            the Bank.  Principal is due in ten annual instalments
            beginning January 1, 2001.                                          $356,000             $      -
                                                                                ========             ========
</TABLE>

          Principal maturities as of December 31, 1998 are summarized as
          follows:

          2001                                                      $ 35,600
          2002                                                        35,600
          2003                                                        35,600
          Thereafter                                                 249,200
                                                                    --------
                                                                    $356,000
                                                                    ========

NOTE 7.   INCOME TAXES

          Income tax expense consists of the following:


                                                      December 31,
                                          --------------------------------------
                                               1998                     1997
                                          ---------------          -------------
                                              [C]                     [C]
Current                                       $111,446                $148,449
Deferred                                       (12,417)                 (6,909)
Change in valuation allowance                    8,942                       -
                                              --------                --------
  Income tax expense                          $107,971                $141,540
                                              ========                ========


                                       17
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 7.   INCOME TAXES (Continued)

          The Company's income tax expense differs from the amounts computed by
          applying the Federal income tax statutory rates to income before
          income taxes.  A reconciliation of the differences is as follows:
<TABLE>
<CAPTION>
                                                                    December 31,
                                     -------------------------------------------------------------------------
                                                    1998                                       1997
                                     ----------------------------------      ---------------------------------
                                         Amount             Percent              Amount             Percent
                                     --------------      --------------      ---------------      -----------
  <S>                                   <C>                    <C>               <C>                <C>
  Income taxes at statutory rate        $132,143               34 %              $167,649            34 %
    Tax-exempt interest                  (28,020)              (7)                (29,134)           (6)
    Other items, net                       3,848                1                   3,025             1
                                        --------              ---                --------           ---
  Income tax expense                    $107,971               28 %              $141,540            29 %
                                        ========              ===                ========           ===
</TABLE>

          The components of deferred income taxes are as follows:

<TABLE>
<CAPTION>
                                                                       December 31,
                                                         ---------------------------------------
                                                              1998                   1997
                                                         ---------------        ----------------
<S>                                                            <C>                     <C>
  Deferred tax assets:
    Loan loss reserves                                      $100,624                $102,719
    Organizational costs                                      10,161                       -
    State tax credit carryforwards                            24,873                  16,715
    Less valuation allowance                                 (15,915)                 (6,973)
                                                            --------                --------
                                                             119,743                 112,461
                                                            --------                --------
  Deferred tax liabilities:
    Securities available-for-sale                             14,590                   5,648
    Depreciation                                              55,819                  52,012
                                                            --------                --------
                                                              70,409                  57,660
                                                            --------                --------

  Net deferred tax assets                                   $ 49,334                $ 54,801
                                                            ========                ========
</TABLE>


NOTE 8.   STOCK OPTIONS

          In 1990, the Board of Directors approved a stock option plan reserving
          7,500 shares of common stock for the granting of options to key
          employees.  Option prices reflect the fair market value of the
          Company's common stock on the dates the options are granted.  The
          options may be exercised over a period of ten years.  The stock option
          plan will terminate on April 2, 2000.  No stock options have been
          granted under the 1990 stock option plan and all 7,500 shares of
          common stock reserved for grants under the plan remain available for
          grants.

                                       18
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 9.   401(K) PROFIT SHARING PLAN

          The Company has a contributory 401(k) profit sharing plan covering all
          employees, subject to certain minimum age and service requirements.
          Contributions to the plan charged to expense for the years ended
          December 31, 1998 and 1997 amounted to $10,121 and $1,750,
          respectively.


NOTE 10.  COMMITMENTS AND CONTINGENT LIABILITIES

          In the normal course of business, the Company has entered into off-
          balance sheet financial instruments which are not reflected in the
          financial statements.  These financial instruments include commitments
          to extend credit and standby letters of credit.  Such financial
          instruments are included in the financial statements when funds are
          disbursed or the instruments become payable.  These instruments
          involve, to varying degrees, elements of credit risk in excess of the
          amount recognized in the balance sheet.

          The Company's exposure to credit loss in the event of nonperformance
          by the other party to the financial instrument for commitments to
          extend credit and standby letters of credit is represented by the
          contractual amount of those instruments.  A summary of the Company's
          commitments is as follows:
<TABLE>
<CAPTION>
                                                                   December 31,
                                                        -------------------------------------
                                                            1998                    1997
                                                        --------------         --------------
<S>                                                      <C>                     <C>
                   Commitments to extend credit          $2,299,000              $2,317,000
                   Standby letters of credit                 35,000                  30,500
                                                         ----------              ----------
                                                         $2,334,000              $2,347,500
                                                         ==========              ==========
</TABLE>

          Commitments to extend credit generally have fixed expiration dates or
          other termination clauses and may require payment of a fee.  Since
          many of the commitments are expected to expire without being drawn
          upon, the total commitment amounts do not necessarily represent future
          cash requirements.  The credit risk involved in issuing these
          financial instruments is essentially the same as that involved in
          extending loans to customers.  The Company evaluates each customer's
          creditworthiness on a case-by-case basis.  The amount of collateral
          obtained, if deemed necessary by the Company upon extension of credit,
          is based on management's credit evaluation of the customer.
          Collateral held varies but may include real estate and improvements,
          crops, marketable securities, accounts receivable, inventory,
          equipment, and personal property.

                                       19
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 10.  COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

          Standby letters of credit are conditional commitments issued by the
          Company to guarantee the performance of a customer to a third party.
          Those guarantees are primarily issued to support public and private
          borrowing arrangements.  The credit risk involved in issuing letters
          of credit is essentially the same as that involved in extending loans
          to customers.  Collateral held varies as specified above and is
          required in instances which the Company deems necessary.

          In the normal course of business, the Company is involved in various
          legal proceedings.  In the opinion of management, any liability
          resulting from such proceedings would not have a material effect on
          the Company's financial statements.

          Year 2000

          The Year 2000 issue is the result of computer programs being written
          using two digits rather than four to define the applicable year.
          Systems that do not properly recognize the year "2000" could generate
          erroneous data or cause systems to fail.  The Company is heavily
          dependent on computer processing and telecommunication systems in the
          daily conduct of business activities.  In addition, the Company must
          rely on intermediaries, vendors and customers to appropriately modify
          their systems in order that all may continue normal operations and
          operate without significant disruptions.  The Company has conducted a
          review of its computer systems to identify the systems that could be
          affected by the Year 2000 issue.  The Company presently believes that,
          with modifications to its computer systems and conversions to new
          systems, the Year 2000 issue will not pose significant operational
          problems for the Company or have a material adverse effect on future
          operating results.  However, absolute assurance cannot be given that;
          (1) the modifications and conversions will remedy all deficiencies,
          (2) failure of any of the Company's systems will not have a material
          impact on operations, or (3) failure of any other companies' systems
          with whom the Company conducts business will not have a material
          impact on operations.


NOTE 11.  CONCENTRATIONS OF CREDIT

          The Company originates primarily commercial, residential, and consumer
          loans to customers in Polk County and surrounding counties.  The
          ability of the majority of the Company's customers to honor their
          contractual loan obligations is dependent on the economy in the
          Company's primary market area.

                                       20
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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


NOTE 11.  CONCENTRATIONS OF CREDIT (Continued)

          Sixty-three percent of the Company's loan portfolio is concentrated in
          loans secured by real estate of which a substantial portion is secured
          by real estate in the Company's primary market area.  Accordingly, the
          ultimate collectibility of the loan portfolio is susceptible to
          changes in market conditions in the Company's primary market area.
          The other significant concentrations of credit by type of loan are set
          forth in Note 3.

          The Company, as a matter of policy, does not generally extend credit
          to any single borrower or group of related borrowers in excess of 25%
          of statutory capital, or approximately $1,100,000.


NOTE 12.  REGULATORY MATTERS

          The Bank is subject to certain restrictions on the amount of dividends
          that may be declared without prior regulatory approval.  At December
          31, 1998, approximately $152,000 of retained earnings were available
          for dividend declaration without regulatory approval.

          The Company and the Bank are subject to various regulatory capital
          requirements administered by the federal banking agencies.  Failure to
          meet minimum capital requirements can initiate certain mandatory, and
          possibly additional discretionary actions by regulators that, if
          undertaken, could have a direct material effect on the financial
          statements.  Under capital adequacy guidelines and the regulatory
          framework for prompt corrective action, the Company and Bank must meet
          specific capital guidelines that involve quantitative measures of the
          assets, liabilities, and certain off-balance sheet items as calculated
          under regulatory accounting practices.  The Company's and Bank's
          capital amounts and classification are also subject to qualitative
          judgments by the regulators about components, risk weightings, and
          other factors.

          Quantitative measures established by regulation to ensure capital
          adequacy require the Company and the Bank to maintain minimum amounts
          and ratios of Total and Tier I capital to risk-weighted assets and of
          Tier I capital to average assets.  Management believes, as of December
          31, 1998, the Company and the Bank meet all capital adequacy
          requirements to which they are subject.

          As of December 31, 1998, the most recent notification from the FDIC
          categorized the Bank as well capitalized under the regulatory
          framework for prompt corrective action. To be categorized as well
          capitalized, the Bank must maintain minimum Total risk-based, Tier I
          risk-based, and Tier I leverage ratios as set forth in the following
          table. There are no conditions or events since that notification that
          management believes have changed the Bank's category.

                                       21
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 12.  REGULATORY MATTERS (Continued)

          The Company and the Bank's actual capital amounts and ratios are
          presented in the following table.
<TABLE>
<CAPTION>
                                                                                                               To Be Well
                                                                                   For Capital              Capitalized Under
                                                                                    Adequacy                Prompt Corrective
                                                       Actual                       Purposes                Action Provisions
                                            --------------------------    ---------------------------   -------------------------
                                               Amount       Ratio            Amount       Ratio           Amount        Ratio
                                             ----------   ---------        -----------   --------       ----------    ---------
                                                                            (Dollars in Thousands)
                                            ------------------------------------------------------------------------------------
<S>                                            <C>          <C>               <C>          <C>           <C>             <C>
          As of December 31, 1998:
            Total Capital
              (to Risk Weighted Assets)
              Consolidated                     $5,287       17.32%            $2,442       8 %            $3,053         10 %
              Bank                             $5,604       18.39%            $2,438       8 %            $3,048         10 %
            Tier I Capital
              (to Risk Weighted Assets)
              Consolidated                     $4,928       16.15%            $1,221       4 %            $1,831          6 %
              Bank                             $5,245       17.21%            $1,219       4 %            $1,829          6 %
            Tier I Capital
              (to Average Assets)
              Consolidated                     $4,928       11.47%            $1,719       4 %            $2,148          5 %
              Bank                             $5,245       12.22%            $1,717       4 %            $2,146          5 %


          As of December 31, 1997:
            Total Capital
              (to Risk Weighted Assets)
              Bank                             $5,429       20.36%            $2,133       8 %            $2,666         10 %
            Tier I Capital
              (to Risk Weighted Assets)
              Bank                             $5,116       19.19%            $1,064       4 %            $1,560          6 %
            Tier I Capital
              (to Average Assets)
              Bank                             $5,116       12.17%            $1,682       4 %            $2,103          5 %
</TABLE>

                                       22
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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


NOTE 13.  SUPPLEMENTAL FINANCIAL DATA

          Components of other operating expense in excess of 1% of gross income
          for the respective years are as follows:

<TABLE>
<CAPTION>
                                                                                 Years ended December 31,
                                                                             --------------------------------
                                                                                 1998               1997
                                                                             -------------      -------------
<S>                                                                              <C>               <C>
                    Expenses
                      Legal and professional fees                               $43,974            $45,152
                      Stationery and supplies                                    49,862             43,267
                      Director fees                                              47,800             42,700
</TABLE>


NOTE 14.  FAIR VALUE OF FINANCIAL INSTRUMENTS

          The following methods and assumptions were used by the Company in
          estimating its fair value disclosures for financial instruments.  In
          cases where quoted market prices are not available, fair values are
          based on estimates using discounted cash flow models.  Those models
          are significantly affected by the assumptions used, including the
          discount rates 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 instrument.  The use of different
          methodologies may have a material effect on the estimated fair value
          amounts.  Also, the fair value estimates presented herein are based on
          pertinent information available to management as of December 31, 1998
          and 1997.  Such amounts have not been revalued for purposes of these
          financial statements since those dates and, therefore, current
          estimates of fair value may differ significantly from the amounts
          presented herein.

          Cash and Due From Banks, Interest-bearing Deposits in Banks, and
          Federal Funds Sold:

            The carrying amounts of cash and due from banks, interest-bearing
            deposits in banks, and Federal funds sold approximate their fair
            value.

            Fair values for securities are based on available quoted market
            prices. The carrying values of equity securities with no readily
            determinable fair value approximate fair values.

                                       23
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

NOTE 14.  FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

          Loans:

            For variable-rate loans that reprice frequently and have no
            significant change in credit risk, fair values are based on carrying
            values. For other loans, the fair values are estimated using
            discounted cash flow models, using current market interest rates
            offered for loans with similar terms to borrowers of similar credit
            quality. Fair values for impaired loans are estimated using
            discounted cash flow models or based on the fair value of the
            underlying collateral.

          Deposits:

            The carrying amounts of demand deposits, savings deposits, and
            variable-rate certificates of deposit approximate their fair values.
            Fair values for fixed-rate certificates of deposit are estimated
            using discounted cash flow models, using current market interest
            rates offered on certificates with similar remaining maturities.

          Federal Funds Purchased and Note Payable

            The carrying amounts of the Company's Federal funds purchased and
            note payable approximate their fair value.

          Accrued Interest:

            The carrying amounts of accrued interest approximate their fair
            values.

          Off-Balance Sheet Instruments:

            Fair values of the Company's off-balance sheet financial instruments
            are based on fees charged to enter into similar agreements. However,
            commitments to extend credit and standby letters of credit do not
            represent a significant value to the Company until such commitments
            are funded. The Company has determined that these instruments do not
            have a distinguishable fair value and no fair value has been
            assigned.

                                       24
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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


NOTE 14.  FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

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

<TABLE>
<CAPTION>
                                                      December 31, 1998                   December  31, 1997
                                               --------------------------------   ----------------------------------
                                                 Carrying           Fair             Carrying            Fair
                                                  Amount            Value             Amount             Value
                                               --------------    ------------     ---------------    --------------
                                                                     (In Thousands)
<S>                                                <C>              <C>                <C>              <C>
          Financial assets:
            Cash and due from
              banks, interest-bearing
              deposits in banks, and
              Federal funds sold                   $ 3,609         $ 3,609             $ 2,803           $ 2,803
            Securities available-for-sale            7,598           7,598              13,582            13,582
            Loans                                   29,556          29,710              22,431            22,207
            Accrued interest receivable                334             334                 435               435

          Financial liabilities:
            Deposits                                36,624           37,100             35,850            35,918
            Federal funds purchased                    825              825                  -                 -
            Note payable                               356              356                  -                 -
            Accrued interest payable                   421              421                361               361
</TABLE>


NOTE 15.  BUSINESS COMBINATION

          On September 1, 1998, the Company acquired all of the outstanding
          common stock of the Bank in exchange for 451,105 shares of $5 par
          value common stock.  The acquisition has been accounted for as a
          pooling of interests, and, accordingly, all prior financial statements
          have been restated to reflect the combination.  Income of the
          subsidiary prior to acquisition on September 1, 1998 was $234,503,
          which is included in the consolidated statement of income.

                                       25
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 16.  PARENT COMPANY FINANCIAL INFORMATION

          The following information presents the condensed balance sheet,
          statement of income, and cash flows of UB & T Financial Services
          Corporation as of December 31, 1998 and for the period from inception
          through December 31, 1998.


                           CONDENSED BALANCE SHEETS
<TABLE>
<CAPTION>
<S>                                                                                              <C>
                               Assets
                                  Cash                                                           $   24,376
                                  Investment in subsidiary                                        5,274,237
                                  Other assets                                                       14,320
                                                                                                 ----------

                                         Total assets                                            $5,312,933
                                                                                                 ==========

                               Note payable                                                         356,000
                               Other liabilities                                                        566
                               Shareholders' equity                                              $4,956,367
                                                                                                 ----------

                                         Total liabilities and shareholders' equity              $5,312,933
                                                                                                 ==========
</TABLE>

                                       26
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 16.  PARENT COMPANY FINANCIAL INFORMATION (Continued)


                        CONDENSED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
<S>                      <C>                                                                  <C>
                       Income
                         Dividends from subsidiary                                         $ 62,996
                                                                                           --------

                       Expense
                         Interest on note payable                                             2,107
                         Other expense                                                       36,270
                                                                                           --------
                                Total expense                                                38,377
                                                                                           --------


                                Income before income tax and
                                  equity in undistributed income of subsidiary               24,619

                       Income tax benefit                                                    13,070
                                                                                           --------

                                Income before equity in undistributed
                                  income of subsidiary                                       37,689

                       Equity in undistributed income of subsidiary                           8,492
                                                                                           --------

                                Net income                                                 $ 46,181
                                                                                           ========
</TABLE>

                                       27
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



NOTE 16.  PARENT COMPANY FINANCIAL INFORMATION (Continued)


                      CONDENSED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
<S>                                                                                        <C>
          Operating Activities
            Net income                                                                     $  46,181
            Adjustments to reconcile net income to net cash
              provided by operating activities:
              Undistributed income of subsidiary                                              (8,492)
              Other operating activities                                                     (13,754)
                                                                                           ---------

                Net cash provided by operating activities                                     23,935
                                                                                           ---------

          Financing Activities
            Purchase of treasury stock                                                      (355,559)
            Proceeds from note payable                                                       390,000
            Repayment of note payable                                                        (34,000)
                                                                                           ---------

                Net cash provided by financing activities                                        441
                                                                                           ---------

          Net increase in cash                                                                24,376

          Cash at beginning of period                                                              -
                                                                                           ---------

          Cash at end of year                                                              $  24,376
                                                                                           =========
</TABLE>

                                       28


<PAGE>
                                  UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549

                                 FORM 10-KSB/A

Mark One

[X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

                  For the fiscal year ended December 31, 1998

[ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

              For the transition period from ________ to ________

                       Commission file number: 000-24899

                      UB&T FINANCIAL SERVICES CORPORATION
       (Exact name of small business issuer as specified in its charter)

          Georgia                                              58-2378257
(State or other jurisdiction of                              (IRS Employer
 incorporation or organization)                               Identification)

         129 East Elm Street, Rockmart, Georgia         30153
         (Address of principal executive offices)     (Zip Code)

                     Issuer's telephone number: 770-684-8888

Securities registered under Section 12(b) of the Exchange Act: None

Securities registered under Section 12(g) of the Exchange Act: Common Stock,
$5.00 par value per share

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the  registrant  was required to file such reports) and (2) has been
subject to such filing requirements for the past 90 days. Yes X No
                                                             ----   ----

Check if there is no  disclosure of  delinquent  filers  pursuant to Item 405 of
Regulation S-B contained in this form, and will not be contained, to the best of
registrant's   knowledge,   in  definitive   proxy  or  information   statements
incorporated  by reference  in Part III of this Form 10-KSB or any  amendment to
this Form 10-KSB. [ ]

State issuer's revenues for its most recent fiscal year: $3,878,000

The aggregate market value of the common equity held by non-affiliates  computed
by  reference to the price at which the common  equity was sold,  or the average
bid and ask price of such common equity,  as of a specified date within the past
60 days:  $4,370,448  at March 15,  1999 based on  private  trades at $16.00 per
share, although there is no established trading market.

There were 426,370 shares of Registrant's  common stock outstanding at March 15,
1999.

Documents Incorporated By Reference: Portions of Registrant's 1998 Annual Report
to  Shareholders  are  incorporated by reference into Part II of this Report and
portion's of Registrant's definitive Proxy Statement for its 1999 Annual Meeting
of Shareholders are incorporated by reference into Part III of this Report.

Transitional Small Business Disclosure Format (check one): Yes      No  X
                                                              ----    ----
<PAGE>

                                  SIGNATURES

In accordance  with Section 13 or 15(d) of the Exchange Act, the  Registrant has
duly caused this Report to be signed on its behalf by the undersigned, thereunto
duly authorized.

                                        UB&T FINANCIAL SERVICES CORPORATION

Date: March 25, 1999                    By: /s/ Sumter R. Nelson
                                            -------------------------------
                                            Sumter R. Nelson, President

In  accordance  with the Exchange  Act, this Report has been signed below by the
following persons on behalf of the Registrant and in the capacities indicated on
the dates indicated:

<TABLE>
<CAPTION>


Signature                       Title                                      Date
- ---------                       -----                                      ----

/s/ Sumter R. Nelson
<S>                           <C>                                          <C>
- -------------------------     President and Director                       March 25, 1999
Sumter R. Nelson              (Principal Executive Officer

/s/ Melissa Y. Deems
- -------------------------     Senior Vice President and Chief Financial    March 25, 1999
Melissa Y. Deems              Officer (Principal Financial and
                              Accounting Officer

/s/ Bruce B. Albea
- -------------------------     Director                                     March 25, 1999
Bruce B. Albea

/s/ Lee Cummings
- -------------------------     Director                                     March 25, 1999
Lee Cummings

/s/ Dan Forsyth
- -------------------------     Director                                     March 25, 1999
Dan Forsyth

/s/ William D. Heath, Jr.
- -------------------------     Director                                     March 25, 1999
William D. Heath, Jr.

/s/ J. W. LeGrande
- -------------------------     Director                                     March 25, 1999
J. W. LeGrande

/s/ James L. Lester
- -------------------------     Director                                     March 25, 1999
James L. Lester

/s/ William L. Lundy, Jr.
- -------------------------     Director                                     March 25, 1999
William L. Lundy, Jr.

/s/ Elmo Peppers
- -------------------------     Director                                     March 25, 1999
Elmo Peppers

/s/ William Frank Shelley
- -------------------------     Director                                     March 25, 1999
William Frank Shelley

/s/ Daniel B. Simon, III
- -------------------------     Director                                     March 25, 1999
Daniel B. Simon, III
</TABLE>


                                       28

<PAGE>


                         INDEPENDENT AUDITORS' REPORT


The Board of Directors and Shareholders
United Bank and Trust Company:


We have audited the accompanying  balance sheet of United Bank and Trust Company
(the  Company) as of December 31, 1997,  and the related  statements  of income,
comprehensive  income,  shareholders'  equity,  and cash flows for the year then
ended.  These  financial  statements  are the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of United Bank and Trust Company
as of December 31, 1997,  and the results of its  operations  and its cash flows
for the year  then  ended  in  conformity  with  generally  accepted  accounting
principles.



                                                                        KPMG LLP


Atlanta, Georgia
February 20, 1998




<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                  FORM 10-QSB

Mark One
  [X]    QUARTERLY REPORT UNDER SECTION 13 OR 15 (D) OF THE SECURITIES
         EXCHANGE ACT OF 1934

         For the quarterly period ended           September 30, 1999
                                       -------------------------------------

  [ ]    TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE EXCHANGE ACT

         For the transition period from                  to
                                        ----------------    --------------

COMMISSION FILE NUMBER:    000-24899


                       UB & T FINANCIAL SERVICES CORP.
       -----------------------------------------------------------------
       (Exact name of small business issuer as specified in its charter)


            GEORGIA                                                 58-2378257
- -------------------------------                                  ---------------
(State or other jurisdiction of                                   (IRS Employer
 incorporation or organization)                                  Identification)


                               129 E. ELM STREET
                            ROCKMART, GEORGIA 30153
                   ----------------------------------------
                   (Address of principal executive offices)


                                (770) 684-8888
                          ---------------------------
                          (Issuer's telephone number)


                                      N/A
             ----------------------------------------------------
             (Former name, former address and former fiscal year,
                      if changed since last report date)

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15 (d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports) and (2) has been
subject to such filing requirements for the past 90 days. Yes   X    No
                                                              -----     -----

                     APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of November 10, 1999:  426,370 shares; $5 par value

Transitional Small Business Disclosure Format (Check One)   Yes        No   X
                                                                -----     -----
<PAGE>

                         UB & T FINANCIAL SERVICES CORP.

                                      INDEX

PART I:  FINANCIAL INFORMATION                                              Page

         ITEM 1:

         Consolidated Balance Sheet - September 30, 1999                      3

         Consolidated Statements of Income and Comprehensive Income -
         Three and nine months ended September 30, 1999 and 1998              4

         Consolidated Statements of Cash Flows - Nine months
         ended September 30, 1999 and 1998                                    5

         Notes to Consolidated Financial Statements                           6

         ITEM 2:

         Management's Discussion and Analysis of
         Financial Condition and Results of Operations                        7


PART II: OTHER INFORMATION

         ITEM 6:

         Exhibits and Reports on Form 8-K                                    13

         Signatures                                                          14
<PAGE>

                         PART 1: FINANCIAL INFORMATION
              UB&T FINANCIAL SERVICES CORPORATION AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEET
                              September 30, 1999
                                  (Unaudited)


                        ASSETS
                                                              1999
                                                           -----------
Cash and due from banks                                    $ 1,137,482
Federal funds sold                                           1,603,241
Interest bearing deposits with other banks                     412,042
Investment securities available for sale                     5,895,982

Loans                                                       34,095,077
  Less: Allowance for loan losses                             (497,089)
                                                           -----------
        Loans, net                                          33,597,988

Premises and equipment, net                                  1,854,848
Other assets                                                   616,354
                                                           -----------
        Total assets                                       $45,117,938
                                                           ===========

         LIABILITIES and SHAREHOLDERS' EQUITY

Deposits:
  Demand deposits                                            3,819,976
  Interest-bearing deposits                                  8,649,680
  Savings                                                    4,012,418
  Time, $100,000 and  over                                   3,156,040
  Other time                                                16,328,060
                                                           -----------
        Total deposits                                      35,966,174

Federal Home Loan  Bank advances                             3,000,000
Note payable                                                   381,000
Other liabilities                                              744,756
                                                           -----------
        Total liabilities                                   40,091,930
                                                           -----------
Shareholders' equity:
  Common stock, $5 par value, authorized
    10,000,000 shares; 451,105 shares issued                 2,255,525
  Surplus                                                    2,187,292
  Retained earnings                                          1,050,909
  Accumulated other comprehensive losses                       (61,184)
                                                           -----------
                                                             5,432,542
Less cost of 24,735 shares of treasury stock                  (406,534)
                                                           -----------
Total shareholders' equity                                   5,026,008
                                                           -----------
  Total liabilities and shareholders' equity               $45,117,938
                                                           ===========

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

                                     Page 3
<PAGE>

              UB&T FINANCIAL SERVICES CORPORATION AND SUBSIDIARY
          CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
        For the Three and Nine Months Ended September 30, 1999 and 1998
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                              Three months ended           Nine months ended
                                                                 September 30,                September 30,
                                                              1999           1998           1999         1998
                                                            --------        -------       ---------    ---------
<S>                                                         <C>             <C>           <C>          <C>
Interest income:
  Loans, including fees                                     $818,649        663,013       2,337,767    1,852,882
  Investment securities                                       88,856        171,701         285,684      585,383
  Deposits with other banks                                   10,638         26,503          46,578       59,569
  Federal funds sold                                          22,830         15,790          65,191       38,072
                                                            --------        -------       ---------    ---------
        Total interest income                                940,973        877,007       2,735,220    2,535,906
                                                            --------        -------       ---------    ---------
Interest expense:
  Deposits                                                   306,426        397,785         974,216    1,180,678
  Borrowings                                                  37,149          1,086          52,321        2,352
                                                            --------        -------       ---------    ---------
        Total interest expense                               343,575        398,871       1,026,537    1,183,030
                                                            --------        -------       ---------    ---------
          Net interest income                                597,398        478,136       1,708,683    1,352,876

Provision for loan losses                                     55,800         30,500         244,733       52,250
                                                            --------        -------       ---------    ---------
        Net interest income after provision
         for loan losses                                     541,598        447,636       1,463,950    1,300,626
                                                            --------        -------       ---------    ---------
Other income:
  Service charges on deposit accounts                         89,896         92,932         280,147      245,518
  Other operating income                                      16,569         41,407          63,508       76,157
                                                            --------        -------       ---------    ---------
        Total other income                                   106,465        134,339         343,655      321,675
                                                            --------        -------       ---------    ---------
Other expenses:
  Salaries and employee benefits                             252,147        231,128         703,176      659,730
  Net occupancy and equipment expense                         74,536         66,327         219,869      205,231
  Other operating expense                                    120,034        147,403         399,952      393,125
                                                            --------        -------       ---------    ---------
        Total other expense                                  446,717        444,858       1,322,997    1,258,086
                                                            --------        -------       ---------    ---------
Income before income taxes                                   201,346        137,117         484,608      364,215

Applicable taxes                                              74,115         41,195         167,312       99,973
                                                            --------        -------       ---------    ---------
                Net income                                  $127,231         95,922         317,296      264,242
                                                            ========        =======       =========    =========
Other comprehensive income:
  Unrealized (losses) gains on securities available-
   for-sale arising during period, net of tax                (17,933)        34,228         (89,287)      56,238
  Less:  Reclassification adjustment for gains
   included in net income, net of tax                              0         18,043               0       18,261
                                                            --------        -------       ---------    ---------
Total other comprehensive income                             (17,933)        16,185         (89,287)      37,977

        Comprehensive income                                $109,298        112,107         228,009      302,219
                                                            ========        =======       =========    =========
Basic and diluted earnings per common share                 $   0.30           0.21            0.75         0.59
                                                            ========        =======       =========    =========
Weighted average outstanding shares                          426,370        451,105         423,031      451,105
                                                            ========        =======       =========    =========
Cash dividends per common share                             $   0.00           0.00            0.25         0.25
                                                            ========        =======       =========    =========
</TABLE>
  The accompanying notes are an integral part of these financial statements.

                                     Page 4
<PAGE>

              UB&T FINANCIAL SERVICES CORPORATION AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
             For the Nine Months Ended September 30, 1999 and 1998
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                                              1999               1998
                                                                          -----------         ----------
<S>                                                                       <C>                 <C>
OPERATING ACTIVITIES
Net income                                                                $   317,296            264,242

Adjustments to reconcile net income to net cash
  provided by operating activities:
     Depreciation, amortization and accretion                                 128,327            111,690
     Provision for loan losses                                                244,733             52,250
     Gain on sale of investment securities available for sale                       -            (27,668)
     (Increase) decrease  in other assets                                     (69,362)            64,627
     Increase in accrued expenses and
       other liabilities                                                      290,116              9,675
                                                                          -----------         ----------
     Net cash provided by operating activities                                911,110            474,816
                                                                          -----------         ----------
INVESTING ACTIVITIES
     Purchases of investment securities-available for sale                          -         (5,864,031)
     Purchases of investment securities-held to maturity                      (20,000)
     Proceeds from sale of securities available-for-sale                            -          2,062,858
     Proceeds from calls/maturities of investment securities-
        available for sale                                                    749,498          6,494,774
     Net increase in interest bearing deposits with
       other banks                                                           (296,524)        (1,579,421)
     Net decrease in Federal funds sold                                       724,500          1,588,759
     Payments on mortgage-backed securities                                   838,235            508,004
     Net increase in loans                                                 (4,287,115)        (4,101,353)
     Purchases of premises and equipment                                      (31,472)           (59,516)
                                                                          -----------         ----------
       Net cash used in investing activities                               (3,052,376)          (949,926)
                                                                          -----------         ----------
FINANCING ACTIVITIES
     Proceeds from Federal Home Loan Bank advance                           3,000,000                  -
     Proceeds from note payable                                                25,000             30,000
     Net (decrease) increase in deposits                                     (658,318)           308,954
     Net (decrease) increase  in Federal funds purchased                     (825,000)           555,000
     Purchase of treasury stock                                               (50,975)                 -
     Dividends paid                                                          (107,389)          (112,776)
                                                                          -----------         ----------
     Net cash provided by  financing activities                             1,383,318            781,178
                                                                          -----------         ----------
Net increase (decrease) in cash and cash equivalents                         (757,948)           306,068

Cash and cash equivalents at beginning of period                            1,165,932            895,370
                                                                          -----------         ----------
Cash and cash equivalents at end of period                                $   407,984          1,201,438
                                                                          ===========         ==========
</TABLE>

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

                                     Page 5
<PAGE>

                UB & T FINANCIAL SERVICES CORP. AND SUBSIDIARY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 1. BASIS OF PRESENTATION

The consolidated financial information included herein is unaudited; however,
such information reflects all adjustments (consisting solely of normal recurring
adjustments) which are, in the opinion of management, necessary for a fair
statement of results for the interim periods.

The results of operations for the three and nine month periods ended September
30, 1999 are not necessarily indicative of the results to be expected for the
full year.


NOTE 2. CURRENT ACCOUNTING DEVELOPMENTS

In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities". The effective
date of this statement has been deferred by SFAS No. 137 until fiscal years
beginning after June 15, 2000. However, the statement permits early adoption as
of the beginning of any fiscal quarter after its issuance. The Company expects
to adopt this statement effective January 1, 2001. SFAS No. 133 requires the
Company to recognize all derivatives as either assets or liabilities in the
balance sheet at fair value. For derivatives that are not designated as hedges,
the gain or loss must be recognized in earnings in the period of change. For
derivatives that are designated as hedges, changes in the fair value of the
hedged assets, liabilities, or firm commitments must be recognized in earnings
or recognized in other comprehensive income until the hedged item is recognized
in earnings, depending on the nature of the hedge. The ineffective portion of a
derivative's change in fair value must be recognized in earnings, depending on
the nature of the hedge. The ineffective portion of a derivative's change in
fair value must be recognized in earnings immediately. Management has not yet
determined what effect the adoption of SFAS No. 133 will have on the Company's
earnings or financial position.

There are no other recent accounting pronouncements that have had, or are
expected to have a material effect on the Company's financial statements.


NOTE 3: BUSINESS COMBINATION

On October 14, 1999, UB&T Financial Services Corporation signed an Agreement and
Plan of Reorganization with GB&T Bancshares, Inc. This agreement provides for
the merger of Financial Services with and into GB&T, with GB&T being the
surviving corporation of the merger.

                                     Page 6
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

The following is management's discussion and analysis of certain significant
factors which have affected the financial position and operating results of the
Company and its bank subsidiary, United Bank & Trust ("Bank") during the periods
included in the accompanying consolidated financial statements.

FORWARD-LOOKING STATEMENT

This quarterly report contains certain forward-looking statements which are
based on certain assumptions and describe future plans, strategies and our
expectations. These forward-looking statements are generally identified by use
of the words "believe," "intend," "anticipate," "estimate," "project," or
similar expressions. Our ability to predict results or the actual effect of
future plans or strategies is inherently uncertain. Factors which could have a
material adverse effect on our operations include, but are not limited to,
changes in interest rates, general economic conditions, legislation and
regulation, monetary and fiscal policies of the U. S. government, including
policies of the U. S. Treasury and the Federal Reserve Board, the quality or
composition of our loan or investment portfolios, demand for loan products,
deposit flows, competition, demand for financial services in our market area and
accounting principles and guidelines. You should consider these risks and
uncertainties in evaluating forward-looking statements, and should not place
undue reliance on such statements. We will not publicly release the result of
any revisions which may be made to any forward-looking statements to reflect
events or circumstances after the date of such statements or to reflect the
occurrence of anticipated or unanticipated events.

FINANCIAL CONDITION

The Company's total assets increased $1,901,000 or 4.4%, for the nine months
ended September 30, 1999. Total loans increased by $4,402,000 or 13.7% for the
nine months ended September 30, 1999. Loans have been funded by Federal Home
Loan Bank advances and the funds provided by the calls, maturities and payments
of investment securities. The loan to deposit ratio as of September 30, 1999 was
94.8% as compared to 74.2% at September 30, 1998. The increase in the loan to
deposit ratio is due to the continuing increase in loan demand combined with the
decrease in higher paying deposits. As noted above, the increase in loans has
been funded by Federal Home Loan Bank advances. Total deposits decreased by
$658,000 or 1.8% for the nine months ended September 30, 1999.

LIQUIDITY

As of September 30, 1999, the liquidity ratio was 20.3% compared to 26.7% at
September 30, 1999. These ratios are within the Bank's target ratio range of 20%
to 30%. Liquidity is measured by the ratio of net cash, Federal funds sold and
securities to net deposits and short-term liabilities. The decrease in the
liquidity ratio is related to the decrease in liquid assets due to the increase
in loan demand, as discussed above, and the increase in pledged deposits since
December 31, 1998. The Bank has lines of credit available to meet any unforseen
liquidity needs. Also, the Bank has a relationship with the Federal Home Loan
Bank of Atlanta which provides a line of credit up to $4,000,000 on an as needed
basis. As of September 30, 1999, the bank had outstanding Federal Home Loan Bank
advances totaling $3,000,000.

                                     Page 7
<PAGE>

CAPITAL

The minimum capital requirements for banks and bank holding companies require a
leverage capital to total assets ratio of at least 4% , core capital to
risk-weighted assets ratio of at least 4% and total capital to risk-weighted
assets of at least 8%.

At September 30, 1999, the capital ratios of the Company and the Bank were
adequate based on regulatory minimum capital requirements. The actual capital
ratios for the Company and the Bank are as follows:

                                             UB&T                 United
                                           Financial              Bank &
                                         Services, Inc.           Trust
                                         --------------           ------
     Leverage capital ratio                  11.9%                 11.1%
     Risk-based capital ratios:
          Core capital                       16.5%                 15.5%
          Total capital                      17.8%                 16.7%

RESULTS OF OPERATIONS

Net interest income increased $119,000 or 24.9% for the three months ended
September 30, 1999 compared to the same period in 1998. The net increase consist
of an increase in interest income of $64,000 or 7.3% plus a decrease in interest
expense of $55,000 or 13.9% for the three month period. The increase in interest
income is due primarily to the growth in total interest-earning assets of
$1,492,000 from June 30, 1999 to September 30, 1999 compared to a decrease of
$96,000 in interest-earning assets for the same time period in 1998.

Net interest income increased $356,000 or 26.3% for the nine months ended
September 30, 1999 compared to the same period in 1998. The net increase
consists of an increase in interest income of $199,000 or 7.9% plus a decrease
in interest expense of $156,000 or 13.2% for the nine month period. The increase
in interest income for the nine month period ended September 30, 1999 is due
primarily to the growth in total interest-earning assets of $2,050,000 compared
to an increase of $956,000 for the same period during 1998. For the nine month
periods ended September 30, 1999 and 1998, the net interest margins were 5.68%
and 4.67%, respectively. This increase in the net interest margin is a direct
result of the increase in interest earning assets as noted in the above
paragraph.

                                     Page 8
<PAGE>

The Bank's provision for loan losses increased by $25,000 or 82.9% during the
three months ended September 30, 1999 as compared to the same period in 1998.
The Bank's provision for loan losses increased by $192,000 or 368.4% during the
nine months ended September 30, 1999 as compared to the same period in 1998. The
allowance for loan losses at September 30, 1999 was $497,000 or 1.46% of total
loans compared to 1.2% at September 30, 1998.

The increase in the provision for loan losses for the three and nine month
periods ended September 30, 1999 as compared to 1998 is primarily due to an
increase of $84,000 in net charge-offs in 1999 as compared to 1998 The majority
of the net charge-offs for the nine month period ended September 30, 1999 was
made up of loans to two borrowers totaling $91,000. The remaining amount
consisted of a number of smaller consumer loans which all were identified during
1999. The allowance for loan losses is evaluated monthly and adjusted to reflect
the risk in the portfolio. Based on management's evaluation, the allowance is
adequate to absorb any potential loan losses at September 30, 1999.

The following table summarizes the allowance for loan losses for the nine month
periods ended September 30, 1999 and 1998,

                                                           1999           1998
                                                          -------        ------
                                                          (Dollars in thousands)

     Average loans outstanding                            $31,668        23,764
                                                          -------        ------
     Balance, beginning of period                         $   359           312
                                                          -------        ------
          Less Charge-offs
               Commercial loans                               (37)          (13)
               Consumer loans                                (107)          (20)
          Plus Recoveries
               Commercial loans                                30             4
               Consumer loans                                   7             6
                                                          -------        ------
               Net charge-offs                               (107)          (23)

          Plus Provision for loan losses                      245            52
                                                          -------        ------
     Balance, end of period                               $   497           341
                                                          -------        ------
     Charge-offs as a percent of average loans                .45%          .14%
                                                          -------        ------

                                     Page 9
<PAGE>

As noted in the table below, the decrease in nonaccrual loans is a result of the
nonaccrual loans totaling $155,000 that were charged off in December 1998.
Considering the collateral position of the eight remaining nonaccrual loans, the
Bank does not anticipate incurring any significant losses. As of September 30,
1999, the majority of nonaccurals were to two borrowers totaling $28,000.

The increase in loans past due 90 days increased $151,000 or 1.07% for the nine
month period ended September 30, 1999 as compared to the same period in 1998.
The past due loans as of September 30, 1999 consisted of 58 consumer loans with
an average balance of $5,000 compared to 20 loans with an average balance of
$7,000 for the same period in 1998. Based on management's evaluation and
continued efforts in collections, the allowance is adequate to cover any
potential losses. As noted above, management adjust the allowance monthly to
reflect the risk in the loan portfolio.

The following table is a summary of nonaccrual and past due loans.

<TABLE>
<CAPTION>
                                               September 30, 1999
                                   ------------------------------------------
                                                  Past due 90
                                   Nonaccrual     days still     Restructured
                                     Loans         Accruing         Loans
                                   ----------     -----------    ------------
                                            (Dollars in thousands)
     <S>                           <C>            <C>            <C>
     Real estate loans                $ 11           $ 42            -0-
     Commercial loans                  -0-             40            -0-
     Consumer loans                     36            181            -0-
                                      ----           ----            ---
              Total                   $ 47           $263            -0-
                                      ----           ----            ---
<CAPTION>
                                               September 30, 1998
                                   ------------------------------------------
                                                  Past due 90
                                   Nonaccrual     days still     Restructured
                                     Loans         Accruing         Loans
                                   ----------     -----------    ------------
                                            (Dollars in thousands)
     Real estate loans                $ 23           $  7            -0-
     Commercial loans                   49             95            -0-
     Consumer loans                    134             40            -0-
                                      ----           ----            ---
           Total                      $206           $142            -0-
                                      ----           ----            ---
</TABLE>

The Company's policy is to discontinue the accrual of interest income when, in
the opinion of management, collection of such interest becomes doubtful. This
status is determined when; (1) there is significant deterioration in the
financial condition of the borrower and full repayment of principal and interest
is not expected; and (2) the principal or interest is more than ninety days past
due, unless the loan is both well-secured and in the process of collection.
Accrual of interest on such loans is resumed when, in management's judgement,
the collection of interest and principal become probable.

                                    Page 10
<PAGE>

Loans classified for regulatory purposes as loss, doubtful, substandard, or
special mention that have not been included in the table above do not represent
or result from trends or uncertainties which management reasonably expects will
materially impact future operating results, liquidity or capital resources.
These classified loans do not represent material credits which causes management
to have serious doubts as to the ability of such borrowers to comply with the
loan repayment terms.

Other income for the three months ended September 30, 1999 decreased by $28,000
or 20.8% compared to the same period in 1998. This decrease was due to the gain
on sale of securities totaling $28,000 as of September 30, 1998. Other income
for the nine months ended September 30, 1999 increased by $22,000 or 6.8%
compared to the same period in 1998. The increase in other income is primarily
due to the increase in service charges on deposit accounts which is directly
related to the increase in demand deposits during the nine month period.

Other expenses increased approximately $2,000 or 0.42% for the three month
period ended September 30, 1999 compared to the same period in 1998. Other
expenses increased by approximately $65,000 or 5.2% for the nine months ended
September 30, 1999 compared to the same period in 1998. The increase is partly
due to an increase in salaries and other employee benefits.

Income tax expense increased by $33,000 for the three months ended September 30,
1999 compared to the three months ended September 30, 1998. Income tax expense
increased by $67,000 for the nine months ended September 30, 1999 compared to
the nine months ended September 30, 1998. The effective tax rate for the nine
month period in 1999 was 34% compared to 27% for the same period in 1998.

Net income increased for the three months ended September 30, 1999 by $31,000
compared to the same period in 1998. Net income increased for the nine months
ended September 30, 1999 by $53,000 compared to the same period in 1998. The
increase in net income for the three and nine month periods ended September 30,
1999 is attributable to the increase in net interest income.

The Company is not aware of any other known trends, events or uncertainties,
other than the effect of events as described above, that will have or that are
reasonable likely to have a material effect on its liquidity, capital resources
or operations. The Company is also not aware of any current recommendations by
the regulatory authorities which, if they were implemented, would have such an
effect.


YEAR 2000 READINESS DISCLOSURE

Like many financial institutions, the Company and its subsidiary rely upon
computers for the daily conduct of their business and for data processing
generally. There is concern among industry experts that commencing on January 1,
2000, computers will be unable to "read" the new year and that there may be
widespread computer malfunctions. Management of the Company has assessed the
electronic systems, programs, applications, and other electronic components used
in the operations of the Company and believes that the hardware and software
used by the Company and the Bank have been programmed to be able to accurately
recognize the year 2000, and that significant additional costs will not be
incurred in connection with the year 2000 issue, although there can be no
assurances in this regard.

                                    Page 11
<PAGE>

The Federal Financial Institutions Examination Council (FFIEC), an oversight
authority for financial institutions, has issued several interagency statements
on Year 2000 project awareness. These statements require financial institutions
to, among other things, examine the Year 2000 implications of their reliance on
vendors, determine the potential impact of the Year 2000 issue on their
customers, suppliers and borrowers, and to survey its exposure, measure its risk
and prepare a plan to address the Year 2000 issue. In addition, federal banking
regulators have issued safety and soundness guidelines to be followed by
financial institutions to assure resolution of any Year 2000 problems. The
federal banking agencies have asserted that Year 2000 testing and certification
is a key safety and soundness issue in conjunction with regulatory examinations,
and the failure to appropriately address the Year 2000 issue could result in
supervisory action, including the reduction of the institution's supervisory
ratings, the denial of applications for mergers or acquisitions, or the
imposition of civil monetary penalties.

The Company is utilizing a three-phase plan for achieving Year 2000 readiness.
The Assessment Phase was intended to determine which computers, operating
systems and applications require remediation and prioritizing those remediation
efforts by identifying mission critical systems. The Assessment Phase has been
completed except for the on-going assessment of new systems. The Remediation and
Testing Phase addressed the correction or replacement of any non-compliant
hardware and software related to the mission critical systems and testing of
those systems. Since most of the Bank's information technology systems are
off-the-shelf software, remediation efforts have focused on obtaining Year 2000
compliant application upgrades. The Bank's core banking system, which runs
loans, deposits and the general ledger, has been upgraded to the Year 2000
compliant version and has been forward date tested and to ensure proper
functioning. The Year 2000 releases for all of the Bank's other internal mission
critical systems have also been received and forward date tested. The next step
of this phase, testing mission critical service providers, was substantially
completed as of March 31, 1999. During the final phase, the Implementation
Phase, remediated and validated codes were tested in interfaces with customers,
business partners, government institutions, and others. The Implementation Phase
was substantially completed as of June 30, 1999.

The Company may be impacted by the Year 2000 compliance issues of governmental
agencies, businesses and other entities who provide data to, or receive data
from, the Company, and by entities, such as borrowers, vendors, customers, and
business partners, whose financial condition or operational capability is
significant to the Company. Therefore, the Company's Year 2000 project also
includes assessing the Year 2000 readiness of certain customers, borrowers,
vendors, business partners, counter parties, and governmental entities. In
addition to assessing the readiness of these external parties, the Company is
developing contingency plans which will include plans to recover operations and
alternatives to mitigate the effects of counter parties whose own failure to
properly address Year 2000 issues may adversely impact the Company's ability to
perform certain functions. These contingency plans were completed as of June 30,
1999.

If Year 2000 issues are not adequately addressed by the Company and significant
third parties, the Company's business, results of operations and financial
position could be materially adversely affected. Failure of certain vendors to
be Year 2000 compliant could result in disruption of important services upon
which the Company depends, including, but not limited to, such services as
telecommunications, electrical power and data processing. Failure of the
Company's loan customers to properly prepare for the Year 2000 could also result
in increases in problem loans and credit losses in future years. It is not,
however, possible to quantify the potential impact of any such losses at this

                                    Page 12
<PAGE>

time. Notwithstanding the Company's efforts, there can be no assurance that the
Company or significant third party vendors or other significant third parties
will adequately address their Year 2000 issues. The Company is continuing to
assess the Year 2000 readiness of third parties but does not know at this time
whether the failure of third parties to be Year 2000 compliant will have a
material effect on the Company's results of operations, liquidity and financial
condition.

The Company originally estimated that its total cost for the Year 2000 project
would approximate $55,000. As of September 30, 1999, the Company has incurred
$16,000 in charges related to its Year 2000 remediation effort. Charges include
the cost of external consulting and the cost of accelerated replacement of
hardware, but do not include the cost of internal staff redeployed to the Year
2000 project. The Company does not believe that the redeployment of internal
staff will have a material impact on its financial condition or results of
operations.

The foregoing paragraphs contain a number of forward-looking statements. These
statements reflect Management's best current estimates, which were based on
numerous assumptions about future events, including the continued availability
of certain resources, representations received from third party service
providers and other factors. There can be no guarantee that these estimates,
including Year 2000 costs, will be achieved, and actual results could differ
materially from those estimates. A number of important factors could cause
Management's estimates and the impact of the Year 2000 issue to differ
materially from what is described in the forward-looking statements contained in
the above paragraphs. Those factors include, but are not limited to, the
availability and cost of programmers and other systems personnel, inaccurate or
incomplete execution of the phases, results of Year 2000 testing, adequate
resolution of Year 2000 issues by the Company's customers, vendors, competitors,
and counter parties, and similar uncertainties.

The forward-looking statements made in the foregoing Year 2000 discussion speak
only as of the date on which such statements are made, and the Company
undertakes no obligation to update any forward-looking statement to reflect
events or circumstances after the date on which such statement is made or to
reflect the occurrence of unanticipated events.


PART II: OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

         (a)  Exhibits.

              27. Financial Data Schedule

         (b)  Reports on Form 8-K.

              None.

                                    Page 13
<PAGE>

                                  SIGNATURES

In accordance with the requirements of the Exchange Act, the Registrant caused
this report to be signed on its behalf by the undersigned, thereunto duly
authorized.


UB & T FINANCIAL SERVICES CORP.


DATE: November 8, 1999                 BY: /s/ J. Steven Walraven
      ----------------                     --------------------------
                                               J. Steven Walraven
                                               President & CEO


DATE: November 8, 1999                 BY: /s/ Melissa Y. Deems
      ----------------                     --------------------------
                                               Melissa Y. Deems
                                               Vice President and CFO

                                    Page 14

<PAGE>
I                                   APPENDIX C

              GB&T Bancshares, Inc. Form 10-KSB for the year ended
December 31, 1998, and Form 10-QSB for the nine months ended September 30, 1999



<PAGE>


                    SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549

                                FORM 10-KSB
               FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO
        SECTIONS 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                                 (Mark One)
            ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                      SECURITIES EXCHANGE ACT OF 1934

                For the Fiscal Year Ended December 31, 1998
          TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                      SECURITIES EXCHANGE ACT OF 1934

           For the transition period from __________ to __________

                      Commission file number 000-24203

                            GB&T Bancshares, Inc.
            (Exact name of Registrant as specified in its Charter)

               Georgia                           58-2400756
       (State of Incorporation)    (I.R.S. Employer Identification No.)

                       500 Jesse Jewell Parkway, S.E.
                        Gainesville, Georgia  30501
             (Address of principal office, including zip code)

                                  (770) 532-1212
             (Registrant's telephone number, including area code)

     Securities Registered pursuant to Section 12(b) of the Act;  None
    Securities Registered pursuant to Section 12(g) of the Act:  Common
                              Stock, par value $5.00

     Indicate by check mark whether the registrant:  (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such
shorter period that the Registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90
days.  YES    X    NO
            ----      ----

     Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained herein, and
will not be contained, to the best of Registrant's knowledge, in
definitive proxy or information statement incorporated by reference in
Part III of this Form 10-KSB or any amendment to this Form 10-KSB.  [ X ]

     The total revenues for the year ended December 31, 1998 was
$16,908,000.

     The aggregate market value of the voting stock and non-voting
common equity held by nonaffiliates of the Registrant at March 1,
1999, was $31,996,000 based on $25 per share, the average of the bid
and asked prices for the Registrant's Common Stock on The Nasdaq
National Market on March 1, 1999.

     The number of shares of the Registrant's Common Stock outstanding
at March 11, 1999, was 2,105,537 shares.
<PAGE>

DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the Annual Report to Shareholders for the year ended
December 31, 1998, are incorporated by reference into Parts I and II
of this report.

     Portions of the Proxy Statement for the 1999 Annual Meeting of
Shareholders to be filed with the Securities and Exchange Commission
within 120 days of the Registrant's 1998 fiscal year end are
incorporated by reference into Part III of this report.




<PAGE>

                          TABLE OF CONTENTS
                           -----------------


ITEM NO.       CAPTION
- ----------------------

PART I
           1.  Description of Business


           2.  Description of Properties

           3.  Legal Proceedings


           4.  Submission of Matters to a Vote of Security Holders

PART II

           5.  Market for Common Equity and Related Stockholder Matters

           6.  Management's Discussion and Analysis of Financial Condition
                     and Results of Operations


           7.  Financial Statements

           8.  Changes in and Disagreements with Accountants on Accounting
                     and Financial Disclosures


PART III

           9.  Directors and Executive Officers

           10. Executive Compensation


           11. Security Ownership of Certain Beneficial Owners and Management

           12. Certain Relationships and Related Transactions


           13. Exhibits and Reports on Form 8-K


<PAGE>

                                  PART I
                                   -----

ITEM 1. BUSINESS


THE COMPANY

        GB&T Bancshares, Inc. (the "Company") was formed in 1998 as a
bank holding company existing under the laws of the State of Georgia.
On April 24, 1998, GB&T Bancshares, Inc. acquired all of the
outstanding common stock of Gainesville Bank & Trust in exchange for
1,676,160 shares of $5 par value common stock.  The acquisition was
accounted for as a pooling of interests, and, accordingly, all prior
financial statements reflect the combination.  At December 31, 1998,
the Company had one wholly-owned subsidiary, Gainesville Bank & Trust
(the "Bank").

        The Company operates as a one bank holding company.  At
December 31, 1998 there were no other investments held by the Company.
The Company's plans include investments in de novo banks in Georgia
and exploring opportunities through mergers and acquisitions.
Currently, there are no employees of the Company.

        The Company's principal executive offices are located at 500
Jesse Jewell Parkway, S.E., Gainesville, Georgia 30501, and its
telephone number is (770) 532-1212.

GAINESVILLE BANK & TRUST

        Gainesville Bank & Trust, located in Gainesville, Georgia,
was incorporated under the laws of the State of Georgia on July 20,
1987 and commenced operations as a Georgia State-Chartered Bank on
February 1, 1988.

        The Bank conducts business from its main office facility at
500 Jesse Jewell Parkway, Gainesville, Hall County, Georgia, which is
owned equally by the Bank and one of its directors.  The Bank
currently occupies sixty-five percent of this facility.  The remainder
of this facility is available for lease and approximately 10,000
square feet in the building is currently under lease to five tenants
unrelated to the Bank.  The Bank currently operates three branches in
Gainesville, Georgia and one branch in Oakwood, Georgia.

        The Bank provides a full range of banking services to
customers within its primary market area of Hall County.  It offers
checking accounts, money market accounts, savings and time deposits,
commercial, small business, real estate mortgage, consumer, home
equity, automobile and credit card loans.  The Bank also offers a
variety of other traditional banking services to its customers,
including drive-up and night depository facilities, 24-hour automated
teller machines, PC banking, and limited trust services.

        The Bank has grown from its initial capital base of $7
million to a total asset base of approximately $196 million.  The
continued growth in total assets and loans was generated almost
exclusively from deposits obtained from the Hall County market area.
The loan portfolio of $138 million as of year end is comprised of
commercial and industrial loans ($17 million), loans secured by real
estate ($107 million), and consumer and other loans ($14 million).
The Bank is not currently engaged in any nonbanking activities.


<PAGE>

MARKET AREA AND COMPETITION

        The Bank competes primarily with ten other commercial banks,
NationsBank, N.A, Regions Bank, Georgia First Bank, Lanier National
Bank, Community Bank & Trust-Habersham, Premier Bank, Trust Company
Bank of Northeast Georgia, SouthTrust Bank, NBC Bank, FSB, and
Wachovia Bank, N.A.  In addition, the Bank competes with other
financial institutions, including two credit unions.  The banking
business is very competitive in the Gainesville, Hall County market.
The banking industry continues to experience increased competition for
deposits from brokerage firms and money market funds.

        As a whole, the banking industry in Georgia is highly
competitive.  The Bank competes with institutions which have much
greater financial resources than the Bank, and which may be able to
offer more services to their customers.  In recent years, intense
market demands, economic pressures, and increased customer awareness
of products, services, and the availability of electronic services
have forced banks to diversify their services and become more cost
effective.  The Bank faces strong competition in attracting and
retaining deposits and loans.

        The most direct competition for deposits comes from other
commercial banks, savings banks, credit unions and issuers of
securities such as shares in money market funds.  Interest rates,
convenience, availability of products and services, and marketing are
all significant factors in the Bank's competition for deposits.

        Competition for loans comes from other commercial banks,
savings banks, insurance companies, consumer finance companies, credit
unions and other institutional lenders.  The Bank competes for loan
originations through the interest rates, loan fees they charge,
efficiency in closing and handling of loans, and the overall quality
of service.  Competition is affected by the general availability of
lendable funds, general and local economic conditions, current
interest rates, and other factors that are not readily predictable.

        Management expects that competition will continue to increase
in the future due to the fully phased-in statewide branching laws that
became effective in 1998 and the entry of additional bank and nonbank
competitors.

                          LENDING ACTIVITIES
                          ------------------

        The Bank originates loans primarily secured by single family
real estate, residential construction, owner-occupied commercial
buildings, and other loans to small businesses and individuals.  In
addition, loans are made to small- and medium-sized commercial
businesses, as well as to consumers for a variety of purposes.

        The Bank originates secured and unsecured commercial and
consumer loans, principally to smaller business enterprises.  The Bank
also lends to a limited number of residential contractors and
developers in the Hall County area.

        The Bank's commercial lending includes loans to smaller
business ventures, credit lines for working capital and short-term
seasonal or inventory financing, as well as occasional letters of
credit.  Commercial borrowers typically secure their loans with assets


<PAGE>

of the business as well as personal guaranties of their principals,
often secured by second mortgages on their personal residences.

        The Bank provides commercial and consumer installment loans
to its customers.  Such loans are typically of multiple-year duration,
secured by the property financed and, if not variable rate, bear
interest at a rate tied to the Bank's cost of funds of equivalent
maturity.  Commercial installment loans generally finance commercial
equipment, while consumer installment loans typically finance
automobiles, consumer products, or home improvements.

        Risks associated with loans made by the Bank include, but are
not limited to, the real estate market in Hall County, fraud,
deteriorating or non-existing collateral, general economic conditions,
and deteriorating customer financial conditions.

        The Bank's Board of Directors establishes and periodically
reviews the Bank's lending policies and procedures.  State banking
regulations provide that no secured loan relationship may exceed 25%
of the Bank's statutory capital and no unsecured loan relationship may
exceed 15% of the Bank's statutory capital, except in very limited
circumstances.  The Bank occasionally sells participation interests in
loans to other lenders, primarily when a loan exceeds the Bank's legal
lending limits.

        In addition, the Bank originates loans to small businesses
secured by real estate and other collateral, which loans are in part
(up to 75% of each loan) guaranteed by the U.S. Small Business
Administration ("SBA").


                               DEPOSITS
                               --------

        Checking, savings, money market accounts, and other time
deposit accounts are the primary sources of funds for investing in
loans and securities.  The Bank obtains most of its deposits from
individuals and businesses in its market area.

        The Bank does not solicit new or maturing deposits by
offering depositors rates of interest on certificates of deposit or
money market accounts significantly above rates paid by other local
competitors.  The Bank does not solicit brokered deposits.


                         INVESTMENT ACTIVITIES
                         ---------------------

        After establishing necessary cash reserves and funding loans,
the Bank invests its remaining liquid assets in securities allowed
under banking laws and regulations.  The Bank invests primarily in
obligations of the United States or obligations guaranteed as to
principal and interest by the United States, other taxable securities
and in certain obligations of states and municipalities.  The Bank
also invests excess funds in Federal funds with its correspondents and
primarily acts as a net seller of such funds.  The sale of Federal
funds amounts to a short term loan from the Bank to another bank.
Risks associated with securities include, but are not limited to,
interest rate fluctuation, maturity, and concentration.


<PAGE>

                    ASSET/LIABILITY MANAGEMENT
                    --------------------------

        It is the objective of the Bank to manage its assets and
liabilities to provide a satisfactory and consistent level of
profitability within the framework of established cash, loan,
investment, borrowing and capital policies.  Certain officers of the
Bank are charged with the responsibility for developing and monitoring
policies and procedures that are designed to insure acceptable
composition of the asset/liability mix.  It is the overall philosophy
of management to support asset growth primarily through growth of core
deposits, which include deposits of all categories from individuals
and businesses.  Management of the Bank seeks to invest the largest
portion of the Bank's assets in loans.

        The Bank's asset-liability mix is monitored on a periodic
basis with a report reflecting interest-sensitive assets and interest-
sensitive liabilities being prepared and presented to the Bank's Board
of Directors on a monthly basis.  The objective of this policy is to
manage interest-sensitive assets and liabilities so as to minimize the
impact of substantial movements in interest rates on the Bank's
earnings.

EMPLOYEES

        As of December 31, 1998, the Bank had 79 full-time equivalent
employees.  The Bank is not a party to any collective bargaining
agreement and, in the opinion of management, the Bank enjoys
satisfactory relations with its employees.


                      SUPERVISION AND REGULATION

        The following discussion sets forth the material elements of
the regulatory framework applicable to banks and provides certain
specific information related to the Company.

GENERAL

        The Company is a bank holding company registered with the
Board of Governors of the Federal Reserve System (the "Federal
Reserve') and the Georgia Department of Banking and Finance (the
"Georgia Department") under the Bank Holding Company Act of 1956 ( the
"BHC Act") and the Georgia BHC Act, respectively.  As such, the
Company is subject to the supervision, examination, and reporting
requirements of the BHC Act and the regulations of the Federal
Reserve, and the Georgia BHC Act.

        The BHC Act requires every bank holding company to obtain the
prior approval of the Federal Reserve before: (i) it may acquire
direct or indirect ownership or control of any voting shares of any
bank if, after such acquisition, the bank holding company will
directly or indirectly own or control more than 5% of the voting
shares of the bank; (ii) it or any of its subsidiaries, other than a
bank, may acquire all or substantially all of the assets of any bank;
or (iii) it may merge or consolidate with any other bank holding
company.

        The BHC Act further provides that the Federal Reserve may not
approve any transaction that would result in a monopoly or would be in
furtherance of any combination or conspiracy to monopolize or attempt
to monopolize the business of banking in any section of the United
States, or the effect of which may be substantially to lessen
competition or to tend to create a monopoly in any section of the
country, or that in any other manner would be in restraint of trade,

<PAGE>

unless the anticompetitive effects of the proposed transaction are
clearly outweighed by the public interest in meeting the convenience
and needs of the communities to be served.  The Federal Reserve is
also required to consider the financial and managerial resources and
future prospects of the bank holding companies and banks involved and
the convenience and needs of the communities to be served.  Consideration
of financial resources generally focuses on capital adequacy, and
consideration of convenience and needs issues generally focuses on the
parties' performance under the Community Reinvestment Act of 1977.

        The BHC Act, as amended by the interstate banking provisions
of the Riegle-Neal Interstate Banking and Branching Efficiency Act of
1994 (the "Interstate Banking Act"), which became effective on
September 29, 1995, repealed the prior statutory restrictions on
interstate acquisitions of banks by bank holding companies, such that
the Company and any other bank holding company located in Georgia, may
now acquire a bank located in any other state, and any bank holding
company located outside Georgia may lawfully acquire any Georgia-based
bank, regardless of state law to the contrary, in either case subject
to certain deposit-percentage, aging requirements, and other
restrictions.  The Interstate Banking Act also generally provides
that, as of June 1, 1997, national and state-chartered banks may
branch interstate through acquisitions of banks in other states.

        In response to the Interstate Banking Act, the Georgia
General Assembly adopted the Georgia Interstate Banking Act which
became effective on July 1, 1995.  The Georgia Interstate Banking Act
provides that (i) interstate acquisitions by institutions located in
Georgia will be permitted in states which also allow national
interstate acquisitions, and (ii) interstate acquisitions of
institutions located in Georgia will be permitted by institutions
located in states which allow national interstate acquisitions.

        Additionally, on January 26, 1996, the Georgia General
Assembly adopted the Georgia Interstate Branching Act which permits
Georgia-based banks and bank holding companies owning or acquiring
banks outside of Georgia and all non-Georgia banks and bank holding
companies owning or acquiring banks in Georgia the right to merge any
lawfully acquired bank into an interstate branch network.  The Georgia
Interstate Branching Act also allows banks to establish de novo
branches on a limited basis beginning July 1, 1996.  Beginning July 1,
1998, the number of de novo branches which may be established was no
longer limited.

        The BHC Act generally prohibits a bank holding company from
engaging in activities other than banking or managing or controlling
banks or other permissible subsidiaries and from acquiring or
retaining direct or indirect control of any company engaged in any
activities other than those activities determined by the Federal
Reserve to be so closely related to banking or managing or controlling
banks as to be a proper incident thereto.  In determining whether a
particular activity is permissible, the Federal Reserve must consider
whether the performance of such an activity reasonably can be expected
to produce benefits to the public, such as greater convenience,
increased competition, or gains in efficiency, that outweigh possible
adverse effects, such as undue concentration of resources, decreased
or unfair competition, conflicts of interest, or unsound banking
practices.  For example, factoring accounts receivable, acquiring or
servicing loans, leasing personal property, conducting discount
securities brokerage activities, performing certain data processing
services, acting as agent or broker in selling credit life insurance
and certain other types of insurance in connection with credit
transactions, and performing certain insurance underwriting activities
<PAGE>

all have been determined by the Federal Reserve to be permissible
activities of bank holding companies.  The BHC Act does not place
territorial limitations on permissible non-banking activities of bank
holding companies.  Despite prior approval, the Federal Reserve has
the power to order a bank 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 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 bank holding company.

        The Bank is a member of the Federal Deposit Insurance
Corporation ("FDIC"), and as such, its deposits are insured by the
FDIC to the maximum extent provided by law.  The Bank is also subject
to numerous state and federal statutes and regulations that affect its
business, activities, and operations, and it is supervised and
examined by one or more state or federal bank regulatory agencies.

        The Bank is subject to regulation, supervision, and
examination by the FDIC and the Georgia Department.  The FDIC and the
Georgia Department regularly examine the operations of the Bank, and
are given authority to approve or disapprove mergers, consolidations,
the establishment of branches, and similar corporate actions.  The
FDIC and the Georgia Department also have the power to prevent the
continuance or development of unsafe or unsound banking practices or
other violations of law.

PAYMENT OF DIVIDENDS

        The Company is a legal entity separate and distinct from its
banking subsidiary.  The principal source of cash flow of the Company,
including cash flow to pay dividends to its stockholders, is dividends
from the Bank.  There are statutory and regulatory limitations on the
payment of dividends by the Bank to the Company, as well as by the
Company to its stockholders.

        If, in the opinion of the federal banking regulators, a
depository institution under its jurisdiction is engaged in or is
about to engage in an unsafe or unsound practice (which, depending on
the financial condition of the depository institution, could include
the payment of dividends), such authority may require, after notice
and hearing, that such institution cease and desist from such
practice.  The federal banking agencies have indicated that paying
dividends that deplete a depository institution's capital base to an
inadequate level would be an unsafe and unsound banking practice.
Under the Federal Deposit Insurance Corporation Improvement Act of
1991 ("FDICIA"), a depository institution may not pay any dividend if
payment would cause it to become undercapitalized or if it already is
undercapitalized.  See "--Prompt Corrective Action."  Moreover, the
federal agencies have issued policy statements that provide that bank
holding companies and insured banks should generally only pay
dividends out of current operating earnings.

        The payment of dividends by the Company and the Bank may also
be affected or limited by other factors, such as the requirement to
maintain adequate capital above regulatory guidelines.



<PAGE>

CAPITAL ADEQUACY

        The Company and the Bank are required to comply with the
capital adequacy standards established by the Federal Reserve in the
case of the Company, and the FDIC in the case of the Bank.  There are
two basic measures of capital adequacy for bank holding companies that
have been promulgated by the Federal Reserve: a risk-based measure and
a leverage measure.  All applicable capital standards must be
satisfied for a bank holding company to be considered in compliance.

        The risk-based capital standards are designed to make
regulatory capital requirements more sensitive to differences in risk
profile among banks and bank holding companies, to account for off-
balance-sheet exposure, and to minimize disincentives for holding
liquid assets.  Assets and off-balance-sheet items are assigned to
broad risk categories, each with appropriate weights.  The resulting
capital ratios represent capital as a percentage of total risk-
weighted assets and off-balance-sheet items.

        The minimum guideline for the ratio (the "Total Risk-Based
Capital Ratio") of total capital ("Total Capital") to risk-weighted
assets (including certain off-balance-sheet items, such as standby
letters of credit) is 8%.  At least half of Total Capital must be
comprised of common stock, undivided profits, minority interests in
the equity accounts of consolidated subsidiaries and noncumulative
perpetual preferred stock, less goodwill and certain other intangible
assets (''Tier 1 Capital'').  The remainder may consist of subordinated
debt, other preferred stock, and a limited amount of loan loss reserves
("Tier 2 Capital").  At December 31, 1998, the Company's consolidated
Total Risk-Based Capital Ratio and its Tier 1 Risk-Based Capital Ratio
(i.e., the ratio of Tier 1 Capital to risk-weighted assets) were 11.76%
and 10.52%, respectively.

        In addition, the Federal Reserve has established minimum
leverage ratio guidelines for bank holding companies.  These
guidelines provide for a minimum ratio (the "Leverage Ratio") of Tier
1 Capital to average assets, less goodwill and certain other
intangible assets, of 3% for bank holding companies that meet certain
specified criteria, including those having the highest regulatory
rating.  All other bank holding companies generally are required to
maintain a Leverage Ratio of at least 3%, plus an additional one or
two percent.  The Company's Leverage Ratio at December 31, 1998 was
7.89%. The guidelines also provide that banks and bank holding
companies experiencing internal growth or making acquisitions will be
expected to maintain strong capital positions substantially above the
minimum supervisory levels without significant reliance on intangible
assets.  Furthermore, the Federal Reserve has indicated that it will
consider a "tangible Tier 1 Capital Leverage Ratio" (deducting all
intangibles) and other indicia of capital strength in evaluating
proposals for expansion or new activities.

        The Bank is subject to risk-based and leverage capital
requirements adopted by the FDIC, which are substantially similar to
those adopted by the Federal Reserve for bank holding companies.  The
Bank was in compliance with applicable minimum capital requirements as
of December 31, 1998.  Neither the Company nor the Bank have been
advised by any federal banking agency of any specific minimum capital
ratio requirement applicable to it.

        Failure to meet capital guidelines could subject a bank to a
variety of enforcement remedies, including issuance of a capital
directive, the termination of deposit insurance by the FDIC, a




<PAGE>

prohibition on the taking of brokered deposits, and certain other
restrictions on its business.  As described below, substantial
additional restrictions can be imposed upon FDIC-insured depository
institutions that fail to meet applicable capital requirements.  See
"--Prompt Corrective Action."

        The federal bank regulators continue to indicate their desire
to raise capital requirements applicable to banking organizations
beyond their current levels.  In this regard, the Federal Reserve and
the FDIC have, pursuant to FDICIA, recently adopted final regulations
requiring regulators to consider interest rate risk (when the interest
rate sensitivity of an institution's assets does not match the
sensitivity of its liabilities or its off balance-sheet position) in
the evaluation of a bank's capital adequacy.  The bank regulatory
agencies have concurrently proposed a methodology for evaluating
interest rate risk which would require banks with excessive interest
rate risk exposure to hold additional amounts of capital against such
exposures.

SUPPORT OF SUBSIDIARY INSTITUTION

        Under Federal Reserve policy, the Company is expected to act
as a source of financial strength for, and to commit resources to
support, the Bank.  This support may be required at times when, absent
such Federal Reserve policy, the Company may not be inclined to
provide such support.  In addition, any capital loans by a bank
holding company to its banking subsidiary are subordinate in right of
payment to deposits and to certain other indebtedness of such bank.
In the event of a bank holding company's bankruptcy, any commitment by
a bank holding company to a federal bank regulatory agency to maintain
the capital of a banking subsidiary will be assumed by the bankruptcy
trustee and entitled to a priority of payment.

PROMPT CORRECTIVE ACTION

        FDICIA establishes a system of prompt corrective action to
resolve the problems of undercapitalized institutions.  Under this
system, which became effective in December 1992, the federal banking
regulators are required to establish five capital categories (well
capitalized, adequately capitalized, undercapitalized, significantly
undercapitalized, and critically undercapitalized) and to take certain
mandatory supervisory actions, and are authorized to take other
discretionary actions, with respect to institutions in the three
undercapitalized categories, the severity of which will depend upon
the capital category in which the institution is placed.  Generally,
subject to a narrow exception, FDICIA requires the banking regulator
to appoint a receiver or conservator for an institution that is
critically undercapitalized.  The federal banking agencies have
specified by regulation the relevant capital level for each category.

        Under the final agency rules implementing the prompt
corrective action provisions, an institution that (i) has a Total
Risk-Based Capital Ratio of 10% or greater, a Tier 1 Risk-Based
Capital Ratio of 6.0% or greater, and a Leverage Ratio of 5.0% or
greater and (ii) is not subject to any written agreement, order,
capital directive, or prompt corrective action directive issued by the
appropriate federal banking agency is deemed to be well capitalized.
An institution with a Total Risk-Based Capital Ratio of 8.0% or
greater, a Tier 1 Risk-Based Capital Ratio of 4.0% or greater, and a
Leverage Ratio of 4.0% or greater is considered to be adequately
capitalized.  A depository institution that has a Total Risk-Based
Capital Ratio of less than 8.0%, a Tier 1 Risk-Based Capital Ratio of
less than 4.0%, or a Leverage Ratio of less than 4.0% is considered to




<PAGE>

be undercapitalized.  A depository institution that has a Total Risk-
Based Capital Ratio of less than 6.0%, a Tier 1 Risk-Based Capital
Ratio of less than 3.0%, or a Leverage Ratio of less than 3.0% is
considered to be significantly undercapitalized, and an institution
that has a tangible equity capital to assets ratio equal to or less
than 2.0% is deemed to be critically undercapitalized.  For purposes
of the regulation, the term "tangible equity" includes core capital
elements counted as Tier 1 Capital for purposes of the risk-based
capital standards, plus the amount of outstanding cumulative perpetual
preferred stock (including related surplus), minus intangible assets
with certain exceptions.  A depository institution may be deemed to be
in a capitalization category that is lower than is indicated by its
actual capital position if it receives an unsatisfactory examination
rating.

        An institution that is categorized as undercapitalized,
significantly undercapitalized, or critically undercapitalized is
required to submit an acceptable capital restoration plan to its
appropriate federal banking agency.  Under FDICIA, a bank holding
company must guarantee that a subsidiary depository institution will
meet its capital restoration plan, subject to certain limitations.
The obligation of a controlling bank holding company under FDICIA to
fund a capital restoration plan is limited to the lesser of 5% of an
undercapitalized subsidiary's assets or the amount required to meet
regulatory capital requirements.  An undercapitalized institution is
generally prohibited from increasing its average total assets, making
acquisitions, establishing any branches, or engaging in any new line
of business, except in accordance with an accepted capital restoration
plan or with the approval of the FDIC.  In addition, the appropriate
federal banking regulator is given authority with respect to any
undercapitalized depository institution to take any of the actions it
is required to or may take with respect to a significantly
undercapitalized institution as described below if it determines "that
those actions are necessary to carry out the purpose" of FDICIA.

        For those institutions that are significantly undercapitalized
or undercapitalized and either fail to submit an acceptable capital
restoration plan or fail to implement an approved capital restoration
plan, the appropriate federal banking agency must require the institution
to take one or more of the following actions:  (i) sell enough shares,
including voting shares, to become adequately capitalized; (ii) merge
with (or be sold to) another institution (or holding company), but only
if grounds exist for appointing a conservator or receiver; (iii) restrict
certain transactions with banking affiliates as if the "sister bank"
exception to the requirements of Section 23A of the Federal Reserve Act
did not exist; (iv) otherwise restrict transactions with Bank or non-Bank
affiliates; (v) restrict interest rates that the institution pays on
deposits to "prevailing rates" in the institution's "region;" (vi)
restrict asset growth or reduce total assets; (vii) alter, reduce, or
terminate activities; (viii) hold a new election of directors; (ix)
dismiss any director or senior executive officer who held office for more
than 180 days immediately before the institution became undercapitalized,
provided that in requiring dismissal of a director or senior executive
officer, the regulator must comply with certain procedural requirements,
including the opportunity for an appeal in which the director or officer
will have the burden of proving his or her value to the institution; (x)
employ "qualified" senior executive officers; (xi) cease accepting
deposits from correspondent depository institutions; (xii) divest certain
nondepository affiliates which pose a danger to the institution; or (xiii)
be divested by a parent holding company.  In addition, without the prior
approval of the appropriate federal banking regulator, a significantly
undercapitalized institution may not pay any bonus to any senior executive
officer or increase the rate of compensation for such an officer, without
regulatory approval.


<PAGE>

        At December 31, 1998, the Bank had the requisite capital
levels to qualify as "well capitalized."

SAFETY AND SOUNDNESS STANDARDS


        The FDIA, as amended by the FDICIA and the Riegle Community
Development and Regulatory Improvement Act of 1994, requires the
federal bank regulatory agencies to prescribe standards, by
regulations or guidelines, relating to internal controls, information
systems and internal audit systems, loan documentation, credit
underwriting, interest rate risk exposure, asset growth, asset
quality, earnings, stock valuation and compensation, fees and
benefits, and such other operational and managerial standards as the
agencies deem appropriate.  The federal bank regulatory agencies
adopted, effective August 9, 1995, a set of guidelines prescribing
safety and soundness standards pursuant to FDICIA, as amended.  The
guidelines establish general standards relating to internal controls
and information systems, internal audit systems, loan documentation,
credit underwriting, interest rate exposure, asset growth and
compensation and fees and benefits.  In general, the guidelines
require, among other things, appropriate systems and practices to
identify and manage the risks and exposures specified in the
guidelines.  The guidelines prohibit excessive compensation as an
unsafe and unsound practice and describe compensation as excessive
when the amounts paid are unreasonable or disproportionate to the
services performed by an executive officer, employee, director, or
principal shareholder.  In addition, the agencies adopted regulations
that authorize, but do not require, an agency to order an institution
that has been given notice by an agency that it is not satisfying any
of such safety and soundness standards to submit a  compliance plan.
If, after being so notified, an institution fails to submit an
acceptable compliance plan or fails in any material respect to
implement an acceptable compliance plan, the agency must issue an
order directing action to correct the deficiency and may issue an
order directing other actions of the types to which an
undercapitalized institution is subject under the "prompt corrective
action" provisions of FDICIA.  See " Prompt Corrective Action." If an
institution fails to comply with such an order, the agency may seek to
enforce such order in judicial proceedings and to impose civil money
penalties.  The federal regulatory agencies also proposed guidelines
for asset quality and earnings standards.

ITEM 2. PROPERTIES

        The Bank's main office is owned jointly by the Bank and
Director Donald J. Carter.  The three story building is located in
downtown Gainesville at the intersection of Jesse Jewell Parkway and
Race Street.  The Bank occupies over two-thirds of the building, with
remaining space presently leased to other tenants.  The Bank's main
office also has a drive-in automated teller machine.

        The Bank has a branch banking facility in Oakwood, Georgia, a
Hall County town seven miles south of Gainesville.  This branch also
has an automated teller machine.

        The Bank has three branch locations in Gainesville, Georgia,
the first located in a leased shopping center facility at 2412 Old
Cornelia Highway, which is in a small community north of Gainesville,
the second located in a leased shopping center facility at 1210
Thompson Bridge Road, and the third located in a leased shopping
center facility at 475 Dawsonville Highway, all of which have an
automated teller machine.


<PAGE>

        The Bank operates automated teller machines in a Gainesville-
based retail shopping center at 975 Dawsonville Road, at 6800 Aqualand
Marina, in Flowery Branch, Georgia and in a hospital atrium at 675
White Sulphur Road in Gainesville, Georgia.

ITEM 3.   LEGAL PROCEEDINGS

        The Company is not a party to, nor is any of its property the
subject of, any material pending legal proceedings, other than
ordinary routine proceedings incidental to the business of the Bank,
nor to the knowledge of the management of the Company are any such
proceedings contemplated or threatened against the Company.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

        Not applicable.


<PAGE>

                                PART II

ITEM 5.   MARKET FOR THE COMMON STOCK AND RELATED SECURITY HOLDER
          MATTERS

(a)  The common stock of the Company and its predecessor entity was
     traded on the electronic bulletin board market under the symbol
     "GVLG" from September 26, 1996 through January 5, 1999.
     Effective January 5, 1999, the Company began listing their stock
     on The NASDAQ Stock Market under the symbol "GBTB."   Prior to
     that date, the common stock was not traded on an established
     trading market.  The following table sets forth, for the
     indicated periods, the high and low closing sale prices for the
     Company's common stock, as reported on the electronic bulletin
     board market.  Historical stock prices have been adjusted to
     reflect the two-for-one common stock split in the form of a
     dividend declared July 14, 1997 and the five-for-four common
     stock split in the form of a dividend declared August 29, 1998.
     The sales prices indicated reflect inter-dealer prices, without
     mark-up, mark-down or commission, and may not represent actual
     transactions.

                                                 SALES PRICE

                  CALENDAR PERIOD              LOW        HIGH
                 ----------------------------------------------

                 1997


                 First Quarter             $   8.70   $   9.40
                 Second Quarter                9.00       9.50
                 Third Quarter                 9.65      11.40
                 Fourth Quarter               11.40      16.00


                 1998


                 First Quarter             $  17.59   $  18.80
                 Second Quarter               18.80      21.59
                 Third Quarter                18.80      21.59
                 Fourth Quarter               21.50      23.00

(b)  As of March 11, 1999, there were approximately 569 holders of
     record of the Company's common stock.

(c)  The Company paid a $.16 and $.18 per share cash dividend on its
     common stock for the years ended December 31, 1998 and 1997,
     respectively.  The Company anticipates paying a quarterly
     dividend in the future.  Any declaration and payment of dividends
     will be based on the Company's earnings, economic conditions, and
     the Board of Directors' evaluation of other relevant factors.
     The Company's ability to pay dividends will also be dependent on
     cash dividends paid to it by the Bank.  The ability of the Bank
     to pay dividends to the Company is restricted by applicable
     regulatory requirements.  See "Supervision and Regulation -
     Payment of Dividends."



<PAGE>

ITEM 6.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS


GENERAL

        The purpose of this discussion is to focus on information
about the Company's financial condition and results of operations
which is not otherwise apparent from the financial statements included
in this Annual Report.  Reference should be made to those statements
and the selected financial data presented elsewhere in this report for
an understanding of the following discussion and analysis.  Historical
results of operations and any trends which may appear, are not
necessarily indicative of the results to be expected in future years.

FORWARD-LOOKING STATEMENTS

        This annual report contains certain forward-looking
statements which are based on certain assumptions and describe future
plans, strategies, and our expectations.  These forward-looking
statements are generally identified by use of the words "believe,"
"expect," "intend," "anticipate," "estimate," "project," or similar
expressions.  Our ability to predict results or the actual effect of
future plans or strategies is inherently uncertain.  Factors which
could have a material adverse effect on our operations include, but
are not limited to, changes in interest rates, general economic
conditions, legislation and regulation, monetary and fiscal policies
of the U.S. Government, including policies of the U.S. Treasury and
the Federal Reserve Board, the quality or composition of our loan or
investment portfolios, demand for loan products, deposit flows,
competition, demand for financial services in our market area and
accounting principles and guidelines.  You should consider these risks
and uncertainties in evaluating forward-looking statements and should
not place undue reliance on such statements.  We will not publicly
release the result of any revisions which may be made to any forward-
looking statements to reflect events or circumstances after the date
of such statements or to reflect the occurrence of anticipated or
unanticipated events.

SUMMARY

        During 1998 and 1997, the Company continued to experience
significant growth in interest-earning and total assets which was
funded by increases in deposits and the retention of net profits.  The
Company had net income of approximately $1,673,000 and $1,703,000 for
the years ended December 31, 1998 and 1997, respectively, increasing
total equity to approximately $15,306,000 at December 31, 1998.

BALANCE SHEETS

        Total assets of the Company increased approximately $23
million or 13.4% for the year ended December 31, 1998 compared to $41
million or 31.1% during 1997.  The increase in total assets consists
primarily of an increase in interest-earning assets of $22.4 million
or 14.3% compared to an increase of $37.0 million or 30.8% during
1997.



<PAGE>

        The Company's primary focus is to maximize earnings through
lending activities.  Any excess funds are invested according to the
Company's investment policy.  Total loans increased 14.0% or $17.0
million during the year ended December 31, 1998.  This compares to an
increase of 30.2% or $28.0 million during 1997.  The 1998 increase in
loans included a 15.5% increase in real estate loans, or $14.3
million, an increase in commercial loans of $1.0 million, and an
increase in consumer loans of $1.7 million.  Securities and federal
funds sold increased $5.5 million during 1998 compared to an overall
increase during 1997 of $8.9 million.  The continued growth in loans
and assets was consistent with management's expectations for 1998.  As
of December 31, 1998 and 1997, the Company's loan-to-deposit ratio was
78%.  The economy in Gainesville, and Georgia as a whole, continues to
be strong.

        During 1998, total deposits grew by $20.8 million, or 13.4%.
This increase consists of an increase in time deposits of $4.0 million
or 4.2%, an increase in savings and interest-bearing deposits of $9.4
million or 21.8%, and an increase of $7.5 million or 41.8% in non-
interest bearing accounts.  During 1997, the majority of the increase
was in higher yielding time deposits which increased $24.8 million.
The significant increase in time deposits in 1997 was due to more
competitive rates offered by the Company in 1997 and the movement of
deposits from regional banks in the Gainesville area.  In 1996 and
1997, acquisitions of local community banks by regional banks
contributed to the significant growth in both deposits and loans.  The
1998 growth in non-interest bearing demand, interest-bearing demand,
and savings accounts is related to the decreasing interest rates
offered on longer term deposit accounts.

        The specific economic and credit risks associated with the
Company's loan portfolio, especially the real estate portfolio,
include, but are not limited to, a general downturn in the economy
which could affect unemployment rates in the Company's market area,
general real estate market deterioration, interest rate fluctuations,
deteriorated collateral, title defects, inaccurate appraisals, and
financial deterioration of borrowers.  Construction and development
lending can also present other specific risks to the lender such as
whether developers can find builders to buy lots for home construction,
whether the builders can obtain financing for the construction,
whether the builders can sell the home to a buyer, and whether the
buyer can obtain permanent financing.  Currently, real estate values
and employment trends in the Company's market area are stable with no
indications of a significant downturn in the general economy.
Additionally, the Company has risks associated with its loan portfolio
as it relates to the Year 2000 issue.  (See Year 2000 Disclosures.)

The Company attempts to reduce these economic and credit risks not
only by adherence to loan to value guidelines, but also by
investigating the creditworthiness of the borrower and monitoring the
borrower's financial position.  Also, the Company establishes and
periodically reviews its lending policies and procedures.  State
banking regulations limit exposure by prohibiting secured loan
relationships that exceed 25% of the Bank's statutory capital and
unsecured loan relationships that exceed 15% of the Bank's statutory
capital.




<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

        Liquidity management involves the matching of cash flow
requirements of customers who may be either depositors desiring to
withdraw funds or borrowers needing assurance that sufficient funds
will be available to meet their credit needs and the ability of the
Company to meet those needs.  The Company seeks to meet liquidity
requirements primarily through management of short-term investments
(principally Federal funds sold), monthly amortizing loans, maturing
single payment loans, and maturities of prepayments and securities.
Also, the Company maintains relationships with correspondent banks
which could provide funds on short notice.

        The liquidity and capital resources of the Company are
monitored on a periodic basis by management and state and Federal
regulatory authorities.  At December 31, 1998, the Company's liquidity
ratio was 26.54% which was within the Company's target ratio of 25 to
30%.  Management reviews liquidity on a periodic basis to monitor and
adjust liquidity as necessary.  Management has the ability to adjust
liquidity by selling securities available-for-sale, selling
participations in loans generated by the Company and accessing
available funds through various borrowing arrangements.  The
Company's short-term investments are adequate to cover any reasonably
anticipated immediate need for funds.

        At December 31, 1998, the Company's capital to asset ratios
were considered adequate based on guidelines established by the
regulatory authorities.  During 1998, the Company increased its
capital by retaining net earnings of approximately $1.3 million.  The
unrealized gains on securities available-for-sale increased by $92,000
as a result of a continued improvement in the bond market combined
with investment strategies employed by the Company.  At December 31,
1998, total capital of the Company amounted to approximately
$15,306,000 and is considered well-capitalized based on regulatory
requirements.  At December 31, 1998, the Company did not have any
significant amounts of commitments of capital for future expansion.

        Except for uncertainties related to the Year 2000 issue (see
Year 2000 Disclosures), management is not aware of any other known
trends, events or uncertainties that will have or that are reasonably
likely to have a material effect on its liquidity, capital resources,
or operations.  Management is also not aware of any current
recommendations by the regulatory authorities which, if they were
implemented, would have such an effect.

EFFECTS OF INFLATION

        The impact of inflation on banks differs from its impact on
non-financial institutions.  Banks, as financial intermediaries, have
assets which are primarily monetary in nature and which tend to
fluctuate in concert with inflation.  A bank can reduce the impact of
inflation if it can manage its rate sensitivity gap.  This gap
represents the difference between rate sensitive assets and rate
sensitive liabilities.  The Company, through its asset-liability
committee, attempts to structure the assets and liabilities and manage
the rate sensitivity gap, thereby seeking to minimize the potential
effects of inflation.  For information on the management of the
Company's interest rate sensitive assets and liabilities, see the
"Asset/Liability Management" section.



<PAGE>

RESULTS OF OPERATIONS - FOR THE YEAR ENDED DECEMBER 31, 1998

        The Company's profitability is determined by its ability to
effectively manage interest income and expense, to minimize loan and
security losses, to generate noninterest income, and to control
operating expenses.  Since interest rates are determined by market
forces and economic conditions beyond the control of the Company, the
Company's ability to generate net interest income is dependent upon
its ability to obtain an adequate net interest spread between the rate
paid on interest-bearing liabilities and the rate earned on interest-
earning assets.  The net yield on average interest-earning assets, or
net interest margin, decreased from 4.91% in 1997 to 4.65% in 1998.
This 26 basis point decrease is attributable primarily to the decrease
in the interest earned on average interest-earning assets.  Interest-
earning assets and interest-bearing liabilities grew $27.7 million and
$24.4 million, respectively, for the year ended December 31, 1998.  In
1998, the average yield on interest-earning assets decreased from
9.61% in 1997 to 9.26% while the average yield on interest-bearing
liabilities decreased from 5.44% in 1997 to 5.32% in 1998.  Although
interest-earning assets increased in 1998 more than $3.3 million than
interest-bearing liabilities, the yield on interest-earning assets
decreased by 35 basis points compared to only a decrease of 12 basis
points in interest-bearing liabilities.  The spread between yields on
assets and rates paid on liabilities decreased by 23 basis points.

        Net interest income increased by $928,000 to $7,735,000 in
1998.  This is compared to an increase of $1,078,000 in 1997.  The
increase in both years is directly related to the increase in
interest-earning assets.  As shown in Table 1 and Table 2 which
follow, the change in net interest income for 1998 is primarily the
result of the increases in volume, net of a 35 basis point decrease in
the yield on interest-earning assets.

        Provisions for loan losses increased by $30,000 during 1998
compared to an increase of $198,000 during 1997.  The provision for
loan losses is the charge to operations which management feels is
necessary to fund the allowance for loan losses.  This provision is
based on the growth of the loan portfolio, the amount of net charge-
offs incurred and the general economy as well as the local economy.
The allowance for loan loss was $1,773,000 or 1.28% of total loans at
December 31, 1998 compared to $1,433,000 or 1.18% of total loans at
December 31, 1997.  The Company incurred net charge-offs of $38,000
and $61,000 for the years ended December 31, 1998 and 1997,
respectively.  The percentage of net charge-offs to average loans
outstanding, .03% and .06%, respectively, is considered by management
as an acceptable level for both 1998 and 1997.  Due to the
insignificant level of net charge-offs for the year ended December 31,
1998, the increased provision for loan losses in 1998 is primarily
attributable to the increased volume in loans combined with increases
in nonaccrual and past due loans of $90,000 and $227,000,
respectively.  The Company's coverage ratio, the allowance for loan
loss as a percentage of nonaccrual loans, decreased during 1998 which
was the result of the increase in nonaccrual loans.  Nonaccrual loans
were $93,000 at December 31, 1998 compared to $3,000 at December 31,
1997.  The increase in non-accrual and past due loans is not
concentrated in any one type or group of borrowers.  In most
instances, the collateral securing these loans will prevent any
significant losses.  Based on management's evaluations, the allowance
for loan losses is adequate to absorb possible losses on existing
loans that may become uncollectible.



<PAGE>

        Other income increased during 1998 by $547,000 or 57.6%
compared to an increase of $135,000 or 16.6% during 1997.  The major
component of other income is service charges on deposit accounts which
increased only $15,000 during 1998 compared to an increase of $50,000
during 1997.  Changes in service charge income are primarily due to
changes in the volume of deposit transaction accounts and changes in
the fee structure for these accounts.  During 1998 and 1997, there was
both an increase in the volume of deposit transaction accounts due to
the opening of the new branches as well as an increase in NSF fees
charged by the Company.  The two major components of other income in
1998 were increases of $168,000 and $247,000 in mortgage origination
fees and gain on sale of loans, respectively.  The increase in
mortgage origination fees is due to the Company's development and
growth of the mortgage department coupled with the declining mortgage
rates in 1998.  The gain on sale of loans is primarily the gains
recognized from the sale of small business loans during 1998.  Other
operating income increased $132,000 during 1998 compared to $24,000
during 1997.  The two largest increases were an increase of $42,000 in
trust fees and an increase in cash surrender value of life insurance
of $37,000.  Trust services were first offered in 1997.

        Other expenses of the Company increased $1.6 million or 33.4%
during 1998 compared to an increase of $1.1 million or 31.0% during
1997.  The majority of the increase is due to an increase in salaries
and employee benefits of $741,000 or 27.2%.  Base salaries increased
$592,000, related payroll taxes increased $41,000, and group insurance
increased $45,000 for the year ended December 31, 1998.  As discussed
earlier, a new branch was opened during 1997, the trust department was
staffed in 1997, and mortgage department personnel have increased with
the level of business in 1998.  Other changes include an increase in
equipment and occupancy expenses of $182,000 which is due to the
opening of two branches in the past two years.

        Income tax expense decreased $133,000 from $886,000 in 1997
to $753,000 in 1998.  The effective tax rate decreased to 31% in 1998
from 34% in 1997.  The decrease in income taxes is due to a decrease
in operating income and an increase in non-taxable income.

        Net income decreased slightly in 1998 by $30,000 as compared
to a decrease of $35,000 for the year ended December 31, 1997.  The
return on average assets was .93% in 1998 compared to 1.14% in 1997.
The decrease in net income can be attributed to the opening of new
branches in 1997, shrinking interest margins, and costs related to the
formation of the holding company.  Management does not believe this
trend will continue in 1999.

             SELECTED FINANCIAL INFORMATION AND STATISTICAL DATA

        The tables and schedules on the following pages set forth
certain financial information and statistical data with respect to:
the distribution of assets, liabilities and stockholders' equity;
interest rates and interest differentials; interest rate sensitivity
gap ratios; the investment portfolio; the loan portfolio; including
types of loans, maturities and sensitivities to changes in interest
rates and information on nonperforming loans; summary of the loan loss
experience and allowance for loan losses; types of deposits; and the
return on equity and assets.



<PAGE>

        The following table sets forth the amount of the Company's
interest income or interest expense for each category of interest-
earning assets and interest-bearing liabilities and the average
interest yield/rate for total interest-earning assets and total
interest-bearing liabilities, net interest spread and net yield on
average interest-earning assets.

TABLE 1 -  DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS'
           EQUITY INTEREST RATES AND INTEREST DIFFERENTIALS

<TABLE>
<CAPTION>
                                                       1998                                          1997
                                                      ---------------------------------------------------
                                         Average       Income/         Yields/       Average       Income/    Yields/
                                       Balances <F1>   Expense          Rates      Balances <F1>   Expense     Rates
                                        --------       -------------------------------------      -------------------
                                                                        (Dollars in Thousands)
<S>                                      <C>           <C>             <C>           <C>           <C>        <C>
Taxable securities                        27,192        1,707           6.28          23,268        1,504      6.46
Nontaxable securities <F5>                 2,902          130           4.48           1,218           58      4.76
Unrealized gains (losses)
   on securities                             159            -              -             (86)           -         -
Federal funds sold                        10,601          569           5.37           6,048          327      5.41
Loans <F2> <F4>                          125,769       13,006          10.34         108,203       11,449     10.58
Allowance for loan losses                 (1,644)           -                         (1,271)           -

Cash and due from banks                    5,653            -                          4,782            -
Other assets                               9,216            -                          7,420            -
                                         ----------------------------------------------------------------

     Total                               179,848       15,412                        149,582       13,338
                                         ================================================================

Total interest-earning assets            166,464                        9.26%        138,737                   9.61%
                                         ===================================         ==============================

Noninterest-bearing demand                18,913            -           -             14,615            -      -
Interest-bearing demand & savings         46,513        1,643           3.53          34,845        1,243      3.57
Time                                      95,388        5,916           6.20          83,669        5,221      6.24
                                         -------------------------------             --------------------------
     Total deposits                      160,814        7,559           4.70         133,129        6,464      4.86
Borrowings                                 2,437          118           4.84           1,470           67      4.56
Other liabilities                          2,111            -                          1,873           -
Stockholders' equity <F3>                 14,486            -                         13,110           -
                                         ----------------------------------------------------------------------

     Total                               179,848        7,677                        149,582        6,531
                                         ======================================================================

Total interest-bearing liabilities       144,338                        5.32%        119,982                   5.44%
                                         ===================================         ===============================
Net interest income                            -        7,735           -                           6,807
                                                        ================                            =============
Net interest spread                                                     3.94%                                  4.17%
                                                                        ====                                   ====
Net yield on average interest-earning assets                            4.65%                                  4.91%
                                                                        ====                                    ====
</TABLE>
___________
[FN]
<F1> Average balances were determined using daily average balances.
<F2> Average balances of loans include nonaccrual loans and are net of
     deferred interest and fees.
<F3> Average unrealized gains (losses) on securities available-for-sale, net
     of tax, have been included in stockholders' equity at $94,000 and
     $(54,000) for 1998 and 1997, respectively.
<F4> Interest and fees on loans include $1,146,000 and $976,000 of loan fee
     income for the years ended December 31, 1998 and 1997, respectively.
<F5> Yields on nontaxable securities are not presented on a tax-equivalent
     basis.
</FN>



<PAGE>

TABLE 2 - RATE AND VOLUME ANALYSIS

        The following table describes the extent to which changes in
interest rates and changes in volume of interest-earning assets and
interest-bearing liabilities have affected the Company's interest income and
expense during the year indicated.  For each category of interest-earning
assets and interest-bearing liabilities, information is provided on changes
attributable to (1) change in volume (change in volume multiplied by old
rate); (2) change in rate (change in rate multiplied by old volume); and (3)
a combination of change in rate and change in volume.  The changes in
interest income and interest expense attributable to both volume and rate
have been allocated proportionately to the change due to volume and the
change due to rate.

                                                 Year Ended December 31,
                                               ---------------------------
                                                      1998 to 1997
                                               ---------------------------
                                                   Increase (decrease)
                                                    due to change in
                                                 Rate     Volume    Total
                                               -------- --------- --------
                                                 (Dollars in Thousands)
                                               ---------------------------
  Income from interest-earning assets:

   Interest and fees on loans                  $ (265)   $ 1,822   $ 1,557
   Interest on taxable securities                 (43)       246       203
   Interest on nontaxable securities               (3)        75        72
   Interest on Federal funds sold                  (2)       244       242
                                                -----     ------    ------
       Total interest income                     (313)     2,387     2,074
                                                -----     ------    ------

  Expense from interest-bearing
   liabilities:
   Interest on interest-bearing demand
     deposits and savings deposits                (16)       416       400
   Interest on time deposits                      (33)       728       695
   Interest on other borrowings                     4         47        51
                                                -----     ------    ------
       Total interest expense                     (45)     1,191     1,146
                                                -----     ------    ------

       Net interest income                     $ (268)   $ 1,196   $   928
                                                =====     ======     =====


ASSET/LIABILITY MANAGEMENT

        The Company's objective is to manage assets and liabilities to
provide a satisfactory, consistent level of profitability within the
framework of established cash, loan, investment, borrowing and capital
policies.  Certain officers are charged with the responsibility for
monitoring policies and procedures that are designed to ensure acceptable
composition of the asset/liability mix.  It is the overall philosophy of
management to support asset growth primarily through growth of core deposits
of all categories deposited by individuals, partnerships and corporations in
the Company's primary market area.




<PAGE>

        The Company's asset/liability mix is monitored on a regular basis
and a report evaluating the interest rate sensitive assets and interest rate
sensitive liabilities is prepared and presented to the Board of Directors on
a quarterly basis.  The objective of this policy is to monitor interest rate
sensitive assets and liabilities so as to minimize the impact of substantial
movements in interest rates on earnings.  An asset or liability is
considered to be interest rate-sensitive if it will reprice or mature within
the time period analyzed, usually one year or less. The interest rate-
sensitivity gap is the difference between the interest-earning assets and
interest-bearing liabilities scheduled to mature or reprice within such time
period.  A gap is considered positive when the amount of interest rate-
sensitive assets exceeds the amount of interest rate-sensitive liabilities.
A gap is considered negative when the amount of interest rate-sensitive
liabilities exceeds the interest rate-sensitive assets.  During a period of
rising interest rates, a negative gap would tend to adversely affect net
interest income, while a positive gap would tend to result in an increase in
net interest income. Conversely, during a period of falling interest rates,
a negative gap would tend to result in an increase in net interest income,
while a positive gap would tend to adversely affect net interest income.  If
the Bank's assets and liabilities were equally flexible and moved
concurrently, the impact of any increase or decrease in interest rates on
net interest income would be minimal.

        A simple interest rate "gap" analysis by itself may not be an
accurate indicator of how net interest income will be affected by changes in
interest rates.  Accordingly, the Company also evaluates how the repayment
of particular assets and liabilities is impacted by changes in interest
rates.  Income associated with interest-earning assets and costs associated
with interest-bearing liabilities may not be affected uniformly by changes
in interest rates.  In addition, the magnitude and duration of changes in
interest rates may have a significant impact on net interest income.  For
example, although certain assets and liabilities may have similar maturities
or periods of repricing, they may react in different degrees to changes in
market interest rates.  Interest rates on certain types of assets and
liabilities fluctuate in advance of changes in general market rates, while
interest rates on other types may lag behind changes in general market
rates.  In addition, certain assets, such as adjustable rate mortgage loans,
have features (generally referred to as "interest rate caps and floors")
which limit the amount of changes in interest rates.  Prepayment and early
withdrawal levels also could deviate significantly from those assumed in
calculating the interest rate gap.  The ability of many borrowers to service
their debts also may decrease during periods of rising interest rates.

        Changes in interest rates also affect the Company's liquidity
position.  The Company currently prices deposits in response to market rates
and it is management's intention to continue this policy.  If deposits are
not priced in response to market rates, a loss of deposits could occur which
would negatively affect the Company's liquidity position.

        At December 31, 1998 the Company's cumulative one year interest rate
sensitivity gap ratio was 87%.  The Company's targeted ratio is 80% to 120%
in this time horizon.  This indicates that the Company's interest-earning
assets will reprice during this period at a rate slower than the Company's
interest-bearing liabilities.




<PAGE>

        The following table sets forth the distribution of the repricing of
the Company's interest-earning assets and interest-bearing liabilities as of
December 31, 1998, the interest rate sensitivity gap (i.e., interest rate
sensitive assets less interest rate sensitive liabilities), the cumulative
interest rate sensitivity gap, the interest rate sensitivity gap ratio
(i.e., interest rate sensitive assets divided by interest rate sensitive
liabilities) and the cumulative interest rate sensitivity gap ratio.

        The table also sets forth the time periods in which interest-earning
assets and interest-bearing liabilities will mature or may reprice in
accordance with their contractual terms.  However, the table does not
necessarily indicate the impact of general interest rate movements on the
net interest margin since the repricing of various categories of assets and
liabilities is subject to competitive pressures and the needs of the
Company's customers.  In addition, various assets and liabilities indicated
as repricing within the same period may in fact reprice at different times
within such period and at different rates.

<TABLE>
<CAPTION>
                                                                   After
                                                                   Three         After
                                                                   Months       One Year
                                                     Within          But           But
                                                     Three         Within         Within         After
                                                     Months       One Year      Five Years     Five Years       Total
                                                   ----------    ----------   -------------   ------------    --------
                                                                            (Dollars in Thousands)
                                                   ---------------------------------------------------------------------
<C>                                                 <C>           <C>             <C>          <C>            <C>
Interest-earning assets:
   Interest-bearing deposits                        $      254    $               $            $              $      254
   Federal funds sold                                    9,693                                                     9,693
   Securities                                            1,524        3,538          22,547          3,635        31,244
   Loans                                                60,503       36,064          41,656              -       138,223
                                                      --------      -------         -------        -------      --------

            Total interest earning assets               71,974       39,602          64,203          3,635       179,414
                                                      --------      -------         -------        -------      --------

Interest-bearing liabilities:
   Interest-bearing demand                              48,740                                                    48,740
   Savings                                               3,815                                                     3,815
   Time deposits                                        34,737       39,268          24,514                       98,519
   Other borrowings                                      2,212           52             154                        2,418
                                                      --------      -------         -------        -------      --------

            Total interest-bearing liabilities          89,504       39,320          24,668              -       153,492
                                                      --------      -------         -------        -------      --------

Interest rate sensitivity gap                       $  (17,530)   $     282       $  39,535    $     3,635    $   25,922
                                                      ========      =======         =======        =======      ========

Cumulative interest rate sensitivity gap            $  (17,530)   $ (17,248)      $  22,287    $    25,922
                                                      ========      =======         =======        =======

Interest rate sensitivity gap ratio                       0.80         1.01            2.60              -
                                                      ========      =======         =======        =======

Cumulative interest rate sensitivity gap ratio            0.08         0.87            1.15           1.17
                                                      ========      =======         =======        =======
</TABLE>



<PAGE>

        The  Company actively manages the mix of asset and liability
maturities to control the effects of changes in the general level of
interest rates on net interest income. Except for its effect on the general
level of interest rates, inflation does not have a material impact on the
Company due to the rate variability and short-term maturities of its earning
assets.  In particular, approximately 58% of the loan portfolio is comprised
of loans which have variable rate terms or mature within one year.  Most
mortgage loans are made on a variable rate basis with rates being adjusted
every one to five years.

                            SECURITIES PORTFOLIO

        The carrying value of securities at the dates indicated are as
follows:

                                                         December 31,
                                                   -----------------------
                                                      1998         1997
                                                   ---------     ---------
                                                    (Dollars in Thousands)
                                                   -----------------------

    U. S. Treasury and U. S. government agencies   $  23,691    $  16,960
       and corporations
    Mortgage-backed securities                         3,426        5,376
    State and municipal securities                     3,608        2,173

    Equity securities <F1>                               519          396
                                                    --------     --------
                                                   $  31,244    $  24,905
                                                    ========     ========
[FN]
<F1> Equity securities consist of Federal Home Loan Bank stock.  For
     presentation purposes, the Federal Home Loan Bank stock is not included
     in the maturity table below because it has no contractual maturity date.
</FN>


MATURITIES

     The amounts of securities as of December 31, 1998 are shown in the
following table according to contractual maturities classified as; (1) one
year or less; (2) after one year through five years; (3) after five years
through ten years; and (4) after ten years.

                                   U. S. Treasury
                                     and U. S.
                                 Government Agencies          State and
                                   and Corporations     Municipal Securities

                                          Yield                     Yield
                                Amount     <F1>      Amount        <F1><F2>
                               --------  -------   ----------   --------------
                                            (Dollars in Thousands)
                               -----------------------------------------------
MATURITY:
  One year or less             $   1,361   6.12 %   $      -          - %
  After one year through five     22,331   6.06        1,839       4.19
  After five years through ten     2,400   6.16        1,769       4.93
  After ten years                  1,025   5.90            -          -
                                 -------              ------
                               $  27,117   6.07 %   $  3,608       4.55 %
                                 =======              ======

[FN]
<F1> Yields were computed using coupon interest rates, including discount
     accretion and premium amortization.  The weighted average yield for
     each maturity range was computed using the carrying value of each
     security in that range.
<F2> Yields on municipal securities are not stated on a tax-equivalent
     basis.
</FN>




<PAGE>

                               LOAN PORTFOLIO

TYPES OF LOANS

        Loans by type of collateral are presented below:

                                                        December 31,
                                                  ----------------------
                                                      1998        1997
                                                  -----------------------
                                                   (Dollars in Thousands)

    Commercial                                     $  16,880   $  15,884
    Real estate - construction                        27,200      25,447
    Real estate - mortgage <F1>                       79,478      66,895
    Consumer                                          12,935      10,934
    Other                                              1,730       2,050
                                                    --------    --------
                                                     138,223     121,210
    Less allowance for loan losses                   (1,773)     (1,433)
                                                    --------    --------
           Net loans                               $ 136,450   $ 119,777
                                                    --------    --------

<F1> Real estate-mortgage loans are net of $22,000 and $25,000, of deferred
     loan fees for the years ended December 31, 1998 and 1997, respectively.

MATURITIES AND SENSITIVITIES TO CHANGES IN INTEREST RATES

        Total loans as of December 31, 1998 are shown in the following table
according to repricing opportunities (1) one year or less, (2) after one
year through five years, and (3) after five years.
                                                             (Dollars in
                                                              Thousands)
                                                            -------------
Maturity:
  One year or less                                          $    80,052
  After one year through five years                              50,975
  After five years                                                7,196
                                                              ---------
                                                            $   138,223
                                                              =========

        The following table summarizes loans at December 31, 1998 with the
due dates after one year for predetermined and floating or adjustable
interest rates.

                                                             (Dollars in
                                                              Thousands)
                                                            -------------

Predetermined interest rates                                $   16,900
Floating or adjustable interest rates                           41,271
                                                             ---------
                                                            $   58,171
                                                             =========

        Records were not available to present the above two tables by
category and could not be reconstructed without undue burden or cost to the
Company.




<PAGE>

RISK ELEMENTS

        The following table presents the aggregate of nonperforming loans
for the categories indicated.

                                                        December 31,
                                                   ----------------------
                                                      1998        1997
                                                   ----------  ----------

                                                   (Dollars in Thousands)
                                                   ----------------------

    Loans accounted for on a nonaccrual basis       $     93    $     3


    Installment loans and term loans contractually
    Loans, the term of which have been
    Loans now current about which there are
                                                         408        181


        The reduction in interest income associated with nonaccrual loans as
of December 31, 1998 is as follows:



                                                          (ACTUAL DOLLARS)

     Interest income that would have been recorded
     on nonaccrual loans under original terms                $  20,615
                                                              ========

     Interest income that was recorded on                    $   9,873
                                                              ========


        As of December 31, 1998 and 1997, management included nonaccrual
loans as impaired loans as determined by Financial Accounting Standards
Board Statement Numbers 114 and 118.

        The Company's policy is to discontinue the accrual of interest
income when, in the opinion of management, collection of such interest
becomes doubtful.  This status is determined when; (1) there is a
significant deterioration in the financial condition of the borrower and
full repayment of principal and interest is not expected; and (2) the
principal or interest is more than ninety days past due, unless the loan is
both well-secured and in the process of collection.  Accrual of interest on
such loans is resumed when, in management's judgment, the collection of
interest and principal becomes probable.  Loans classified for regulatory
purposes as loss, doubtful, substandard, or special mention that have not




<PAGE>

been included in the table above do not represent or result from trends or
uncertainties which management reasonably expects will materially impact
future operating results, liquidity, or capital resources.  These classified
loans do not represent material credits about which management is aware and
which causes management to have serious doubts as to the ability of such
borrowers to comply with the loan repayment terms.  In the event of non-
performance by the borrower, these loans have collateral pledged which would
prevent the recognition of substantial losses.

COMMITMENTS AND LINES OF CREDIT


        The Company will, in the normal course of business, commit to extend
credit in the form of letters of credit or lines of credit. The amount of
outstanding loan commitments and letters of credit at December 31, 1998 and
1997 was $38,195,000 and $25,754,000, respectively.  These commitments are
recorded in the financial statements when funds are disbursed or the
financial instruments become payable.  The Company uses the same credit and
collateral policies for these off balance sheet commitments as it does for
financial instruments that are recorded in the financial statements.
Commitments generally have fixed expiration dates or other termination
clauses and may require payment of a fee. Since many of the commitment
amounts expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements.




<PAGE>

                       SUMMARY OF LOAN LOSS EXPERIENCE

        The following table summarizes average loan balances for each year
determined using the daily average balances during the year; changes in the
allowance for loan losses arising from loans charged off and recoveries on
loans previously charged off; additions to the allowance which have been
charged to expense; and the ratio of net charge-offs during the year to
average loans.

<TABLE>
<CAPTION>
                                                                                    December 31,
                                                                          ---------------------------------
                                                                              1998                1997
                                                                          -------------        ------------
                                                                                (Dollars in Thousands)
                                                                          ---------------------------------
   <S>                                                                     <C>                <C>
   Average amount of loans outstanding                                     $   125,769        $    108,203
                                                                              ========           =========
   Balance of allowance for loan losses at beginning
     of year                                                               $     1,433        $      1,146
                                                                              --------           ---------
   Loans charged off:
     Real estate                                                                   (39)                  -
     Commercial                                                                     (6)                (37)
     Installment                                                                   (19)                (48)
     Credit cards                                                                   (6)                 (3)
                                                                              --------           ---------
                                                                                   (70)                (88)
                                                                              --------           ---------
   Recoveries of loans previously charged off:
     Real estate                                                                     8                   -
     Installment                                                                    13                  26
     Commercial                                                                     11                   1
                                                                                    32                  27
                                                                              --------           ---------

     Net loans charged off during the year                                         (38)                (61)
                                                                              --------           ---------

     Additions to allowance charged to expense during year                         378                 348
                                                                              --------           ---------

     Balance of allowance for loan losses at end of year                   $     1,773        $      1,433
                                                                              ========           =========

     Ratio on net loans charged off during the year to average
       loans outstanding                                                          0.03%               0.06%
                                                                              ========           =========
</TABLE>




<PAGE>

ALLOWANCE FOR LOAN LOSSES

        The allowance for loan losses is created by direct charges to
income.  Losses on loans are charged against the allowance in the year
in which such loans, in management's opinion, become uncollectible.
Recoveries during the year are credited to this allowance.  The
factors that influence management's judgment in determining the amount
charged to income are past loan loss experience, composition of the
loan portfolio, evaluation of trends and possible losses, current
economic conditions and other relevant factors.  The Company's
allowance for loan losses was approximately $1,773,000 at December 31,
1998, representing 1.28% of total loans, compared with $1,433,000 at
December 31, 1997, which represented 1.18% of total loans.  The
allowance for loan losses is evaluated and adjusted periodically based
on management's evaluation of current risk characteristics of the loan
portfolio, as well as the impact of prevailing and expected economic
business conditions.  Management considers the allowance for loan
losses adequate to cover possible losses at December 31, 1998.


                               DEPOSITS

        Average amounts of deposits and average rates paid thereon,
classified as to noninterest-bearing demand deposits, interest-bearing
demand and savings deposits and time deposits, are presented below. <F1>

<TABLE>
<CAPTION>
                                                           Year Ended December 31,
                                                  ----------------------------------------
                                                            1998              1997
                                                  -------------------  -------------------
                                                     Amount    Rate      Amount     Rate
                                                  ---------- --------  ---------- --------
                                                            (Dollars in Thousands)
                                                  ----------------------------------------
<S>                                                <C>         <C>       <C>        <C>
Noninterest-bearing demand deposits                $  18,913      - %    $ 14,615      - %

Interest-bearing demand and savings deposits          46,513   3.53        34,845   3.57

Time deposits                                         95,388   6.20        83,669   6.24
                                                     -------              -------
       Total deposits                              $  160,81             $ 133,12
</TABLE>

[FN]
<F1>  Average balances were determined using the daily average balances.
</FN>

        The amounts of time certificates of deposit issued in amounts
of $100,000 or more as of December 31, 1998 are shown below by
category, which is based on time remaining until maturity or repricing
of (1) three months or less, (2) over three through twelve months, and
(3) over twelve months.
                                                           (Dollars in
                                                            Thousands)
                                                           ------------
      Three months or less                                  $    4,055

      Over three through twelve months                          11,198

      Over  twelve months                                        5,101
                                                              --------
             Total                                          $   20,354
                                                              ========
<PAGE>

                      RETURN ON EQUITY AND ASSETS

        The following rate of return information for the periods
indicated is presented below.

                                            Year Ended December
                                          -----------------------
                                              1998       1997
                                          ----------  -----------

      Return on assets <F1>                   0.93 %     1.14 %

      Return on equity <F2>                  11.55      12.99

      Dividend payout ratio <F3>             21.33      22.22

      Equity to assets ratio (4)              8.05       8.76

[FN]
<F1>    Net income divided by average total assets.
<F2>    Net income divided by average equity.
<F3>    Dividends declared per share divided by diluted earnings per share.
<F4>    Average equity divided by average total assets.
</FN>


CAPABILITY OF THE COMPANY'S PROCESSING SOFTWARE TO ACCOMMODATE THE
YEAR 2000

The Situation:  As the end of this century draws near, there is
- -------------
worldwide concern that the year 2000 technology problems may wreak
havoc on global economies.  No country, government, business or person
is immune from the potential effects of year 2000 problems.  The year
2000 problem arose because many existing computer systems and software
programs use a two-digit year field.  Because of this, some computers
will not properly recognize the turn of the century.  A computer with
a two-digit year field may recognize the year 2000 as 1900.  If not
corrected, many computer applications could fail or miscalculate data
creating erroneous results.

For a bank, year 2000 problems could be devastating if loan or deposit
interest accruals are not calculated properly.  A year 2000 caused
system crash could result in a disruption of business, which in turn
could cause the bank to lose a significant portion of its customer
base.  Either of these situations could result in material adverse
consequences for the bank.

To address the year 2000 problem, the Company formed a "Year 2000
Committee" made up of key employees and directors.  This Committee has
been charged with the responsibility of assessing the problem and
overseeing corrective action, as well as testing the year 2000
readiness of all equipment, software and applications after upgrades
have been made.

Readiness:  Critical systems, hardware and software have received
- ---------
priority attention.  As of February 28, 1999, all critical systems
have been upgraded or replaced.  The related software has been
upgraded to meet year 2000 standards and has been tested to ensure
proper functioning in a year 2000 environment.  These critical systems
include the Bank's core bank processing hardware and software
and its automated new accounts and loan document preparation software
as well as its document retrieval system.  The Bank has upgraded its


<PAGE>

personal computers with year 2000 compliant hardware and software to
bring this area up to year 2000 standards.  Several other software
systems have been upgraded to be year 2000 compliant.  The Company
believes that there are no remaining key information technology
systems to be upgraded. The Company has also evaluated its non-
information technology systems, which include microcontrollers and
other embedded computers, and notes no significant issues to date.

Since the Bank is heavily reliant on outside vendors for many services
such as electricity, phone service, water, gas, ATM processing, bond
accounting and bank related forms, the Bank has developed a year 2000
questionnaire to help it determine a vendors' state of year 2000
readiness.  All critical vendors contacted by the Bank have responded.
Responses to date have indicated adequate readiness.  No significant
weaknesses in a critical vendor have been discovered.  Major borrowers
of the Bank also have been required to complete a questionnaire to
assess year 2000 readiness.  Approximately 75% of such borrowers have
responded, and the Bank notes no significant issues to date.

Cost:  After the Bank's assessment phase to determine the extent of
- ----
its year 2000 problem, the Board of Directors approved a budget in the
amount of $274,000 to address the year 2000 issue and to purchase new
equipment upgrades which included new item processing equipment.  In
order to ensure that adequate funds are provided to resolve year 2000
issues, including those that may not be presently known, the Company's
year 2000 budget is subject to continuous review and amendment.
Management does not expect the cost of remediation to vary
significantly from the present budget, although there can be no
assurances in this regard.

As of February 28, 1999, the Company has incurred $270,000 in year
2000 expenditures.  The capitalized expenditures included $243,000 for
hardware (the majority consisting of item processing equipment and new
personal computers) and $17,000 for software.  Expensed items included
$8,000 to service providers for assessment and testing and
approximately $2,000 on customer awareness and education.  No other
significant expenditures are expected.

The Company does not anticipate that the related overall costs will be
material to the financial condition of the Company for any single year
or quarter.  The Company has not used any independent verification and
validation processes to assure the reliability of year 2000 cost
estimates.

Risks of the Bank's Year 2000 Issues:  The Company believes that all
- ------------------------------------
significant remediations with respect to the Company's information
technology and non-information technology systems are complete.
However, no assurance can be given that the Company will not be
exposed to potential losses resulting from system problems associated
with the change in date.  There can also be no assurance that the
Company's systems that have been designed to be year 2000 compliant
contain all of the necessary date code changes and that systems have
been correctly modified, or will be correctly modified in
contemplation of the year 2000.

        In addition to year 2000 compliance in the Bank's internal
systems, the impact of year 2000 non-compliance by outside parties
with whom the Bank may transact business cannot be accurately gauged.
The year 2000 issue may have a material impact on the financial
condition of the Bank if borrowers of the Bank become insolvent and
are, therefore, unable to repay loans as they become due as a result
of the borrowers' year 2000 non-compliance.

<PAGE>

        The Company is not aware of any critical third party
relationships whose year 2000 non-compliance could result in a
material adverse effect on the Company's results of operations,
liquidity and financial condition due to the date change.

The Bank's Contingency Plans:  The Company believes that at worst,
- ----------------------------
the Company's computer software and hardware would not contain the
necessary date code change and, therefore, would cease operating or
malfunction when the date change occurs.  In that case, the Company's
contingency plan contemplates conversion to a manual entry system.
Management of the Company believes that the Company would be able to
continue to operate in that manner without significant loss.  However,
the Company believes that its computer software and hardware systems
are substantially year 2000 compliant.

        If the "worst case scenario" includes extended loss of power
and telecommunications or did not provide for continued external
transaction processing and limited hours of operation, revenue will be
impacted by reduction in generation of service charges and other
product and service fees as well as reduced investment revenue due to
the inability to properly manage liquidity, although the Company
cannot quantify any such potential losses.

Long Term Projects:  Year 2000 projects have not caused the Company to
- ------------------
defer other long term projects.



<PAGE>

ITEM 7.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     Consolidated Balance Sheets - December 31, 1998 and 1997

     Consolidated Statements of Income - Years Ended December
       31, 1998 and 1997

     Consolidated Statements of Comprehensive Income - Years
       Ended December 31, 1998 and 1997

     Consolidated Statements of Stockholders' Equity - Years
       Ended December 31, 1998  and 1997

     Consolidated Statements of Cash Flows - Years Ended
       December 31, 1998 and 1997

     Notes to Consolidated Financial Statements


ITEM 8.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
          AND FINANCIAL DISCLOSURE

     Not applicable.




<PAGE>

                               PART III


ITEM 9.   DIRECTORS AND EXECUTIVE OFFICERS

     The information set forth under the caption "Election of
Directors" and "Executive Officers" in the Proxy Statement used in
connection with the Company's 1999 Annual Shareholders Meeting is
incorporated herein by reference.


ITEM 10.  EXECUTIVE COMPENSATION

     The information set forth under the caption "Executive
Compensation" in the Proxy Statement used in connection with the
Company's 1999 Annual Shareholders Meeting is incorporated herein by
reference.


ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT

     The information set forth under the caption "Security
Ownership of Certain Beneficial Owners and Management" in the Proxy
Statement used in connection with the Company's 1999 Annual
Shareholders Meeting is incorporated herein by reference.


ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information set forth under the caption "Certain
Transactions" in the Proxy Statement used in connection with the
Company's 1999 Annual Shareholders Meeting is incorporated herein by
reference.


ITEM 13.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORT ON
          FORM 8-K

     (a)  Contents:

          1.   Consolidated financial statements:

               (a)  GB&T Bancshares, Inc. and Subsidiary

                    (i)    Consolidated Balance Sheets - December 31,
                             1998 and 1997

                    (ii)   Consolidated Statements of Income - Years Ended
                             December 31,1998 and 1997

                    (iii)  Consolidated Statements of Comprehensive Income -
                             Years Ended December 31, 1998 and 1997

                    (iv)   Consolidated Statements of Stockholders' Equity -
                             Years Ended December 31, 1998 and 1997

                    (v)    Consolidated Statements of Cash Flows - Years Ended
                             December 31, 1998 and 1997

                    (v)    Notes to Consolidated Financial Statements

<PAGE>


          2.   Financial statement schedules:

               All schedules are omitted as the required information is
               inapplicable or the information is presented in the financial
               statements or related notes.

     (b)  Reports of Form 8-K:


          The Company did not file a report on Form 8-K during the
          last quarter of 1998.

     (c)  Exhibits:


          Exhibit
            No.                          Description
          -------      ---------------------------------------------------------

            3.1        Articles of Incorporation of the Registrant (incorporated
                       herein by reference to the Registrant's Registration
                       Statement on Form S-3, filed on September 24, 1998).

            3.2        By-Laws of the Registrant (incorporated herein by
                       reference to the Registrant's Registration Statement on
                       Form S-3, filed on September 24, 1998).

            4.1        See Exhibits 3.1 and 3.2 herein for provisions of the
                       Registrant's Articles of Incorporation and By-Laws which
                       define the rights of the holders of Common Stock of the
                       Registrant.

           10.1        Dividend Reinvestment and Share Purchase Plan of the
                       Registrant (incorporated herein by reference to the
                       Registrant's Registration Statement on Form S-3, filed
                       on September 24, 1998).

           21.1        Subsidiary of the Registrant.

           23.1        Consent of Mauldin & Jenkins, LLC.

           27.1        Financial Data Schedule (for SEC use only).

<PAGE>



                             GB&T BANCSHARES, INC.
                                AND SUBSIDIARY

                         CONSOLIDATED FINANCIAL REPORT
                               DECEMBER 31, 1998
- ------------------------------------------------------------------------------

                               TABLE OF CONTENTS
                               -----------------

INDEPENDENT AUDITOR'S REPORT........................       1

CONSOLIDATED FINANCIAL STATEMENTS

  Consolidated balance sheets.......................       2
  Consolidated statements of income.................       3
  Consolidated statements of comprehensive income...       4
  Consolidated statements of stockholders' equity...       5
  Consolidated statements of cash flows............. 6 and 7
  Notes to consolidated financial statements........    8-32





<PAGE>


                         INDEPENDENT AUDITOR'S REPORT
- ------------------------------------------------------------------------------


To the Board of Directors
GB&T Bancshares, Inc. and Subsidiary
Gainesville, Georgia


          We have audited the accompanying consolidated balance sheets of GB&T
Bancshares, Inc. and subsidiary as of December 31, 1998 and 1997, and the
related consolidated statements of income, comprehensive income, stockholders'
equity and cash flows for the years then ended.  These financial statements are
the responsibility of the Company's management.  Our responsibility is to
express an opinion on these financial statements based on our audits.


          We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement 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 GB&T
Bancshares, Inc. and subsidiary as of December 31, 1998 and 1997, and the
results of their operations and their cash flows for the years then ended, in
conformity with generally accepted accounting principles.

                                         /s/ MAULDIN & JENKINS, LLC.



Atlanta, Georgia
February 12, 1999



                                     F-1


<PAGE>

                             GB&T BANCSHARES, INC.
                                AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS
                          DECEMBER 31, 1998 AND 1997
- --------------------------------------------------------------------------------

                       Assets                            1998            1997
                                                     ------------   ------------

Cash and due from banks                              $  9,406,508   $  9,087,972
Interest-bearing deposits in banks                        254,060        338,665
Securities available-for-sale                          31,244,047     24,904,865
Federal funds sold                                      9,693,000     10,525,000

Loans                                                 138,223,283    121,210,035
Less allowance for loan losses                          1,773,187      1,432,957
                                                     ------------   ------------
          Loans, net                                  136,450,096    119,777,078
                                                     ------------   ------------

Premises and equipment                                  4,521,824      4,331,237
Other assets                                            4,592,051      4,033,257
                                                     ------------   ------------

          Total assets                               $196,161,586   $172,998,074
                                                     ============   ============

        Liabilities and Stockholders' Equity

Deposits
    Noninterest-bearing demand                       $ 25,374,358   $ 17,892,024
    Interest-bearing demand                            48,739,521     40,174,853
    Savings                                             3,814,887      2,979,325
    Time, $100,000 and over                            20,354,310     19,921,815
    Other time                                         78,164,269     74,642,968
                                                     ------------   ------------
          Total deposits                              176,447,345    155,610,985
Other borrowings                                        2,417,784      1,429,630
Other liabilities                                       1,990,794      2,156,516
                                                     ------------   ------------
          Total liabilities                           180,855,923    159,197,131
                                                     ------------   ------------

Commitments and contingent liabilities

Stockholders' equity
    Common stock, par value $5; 10,000,000 shares
        authorized, 2,099,148 and 1,676,160 shares
        issued and outstanding, respectively           10,495,740      8,380,800
    Capital surplus                                        64,559      2,002,750
    Retained earnings                                   4,594,107      3,357,703
    Accumulated other comprehensive income                151,257         59,690
                                                     ------------   ------------

          Total stockholders' equity                   15,305,663     13,800,943
                                                     ------------   ------------

          Total liabilities and stockholders'
              equity                                 $196,161,586   $172,998,074
                                                     ============   ============

See Notes to Consolidated Financial Statements.


                                     F-2
<PAGE>


                             GB&T BANCSHARES, INC.
                                AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF INCOME
                    YEARS ENDED DECEMBER 31, 1998 AND 1997
- --------------------------------------------------------------------------------
                                                     1998             1997
                                                 -----------      -----------
Interest income
    Loans                                        $13,006,457      $11,449,287
    Taxable securities                             1,652,410        1,457,573
    Nontaxable securities                            129,773           57,724
    Federal funds sold                               568,761          327,279
    Deposits in banks                                 54,876           46,156
                                                 -----------      -----------
          Total interest income                  $15,412,277       13,338,019
                                                 -----------      -----------

Interest expense
    Deposits                                       7,558,396        6,463,793
    Other borrowings                                 118,361           67,108
                                                 -----------      -----------
          Total interest expense                   7,676,757        6,530,901
                                                 -----------      -----------

          Net interest income                      7,735,520        6,807,118
Provision for loan losses                            378,000          348,000
                                                 -----------      -----------
          Net interest income after provision
              for loan losses                      7,357,520        6,459,118
                                                 -----------      -----------

Other income
    Service charges on deposit accounts              492,680          507,654
    Other service charges and fees                    22,525           22,023
    Security transactions, net                            -           (15,657)
    Mortgage origination fees                        304,754          137,200
    Gain on sale of loans                            276,001           29,255
    Other operating income                           400,009          268,347
                                                 -----------      -----------
          Total other income                       1,495,969          948,822
                                                 -----------      -----------

Other expense
    Salaries and employee benefits                 3,463,700        2,722,259
    Equipment expenses                               480,422          396,535
    Occupancy expenses                               461,764          363,262
    Other operating expenses                       2,022,151        1,337,091
                                                 -----------      -----------
          Total other expenses                     6,428,037        4,819,147
                                                 -----------      -----------

          Income before income taxes               2,425,452        2,588,793

Income tax expense                                   752,517          885,500
                                                 -----------      -----------

          Net income                             $ 1,672,935      $ 1,703,293
                                                 ===========      ===========

Basic earnings per common share                  $      0.80      $      0.81
                                                 ===========      ===========

Diluted earnings per common share                $      0.75             0.81
                                                 ===========      ===========



See Notes to Consolidated Financial Statements.

                                     F-3
<PAGE>


                             GB&T BANCSHARES, INC.
                                AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                    YEARS ENDED DECEMBER 31, 1998 AND 1997
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                 1998         1997
                                                             -----------   -----------
<S>                                                          <C>           <C>
Net income                                                   $ 1,672,935   $ 1,703,293
                                                             -----------   -----------
Other comprehensive income:

    Unrealized gains on securities available-for-sale:

        Unrealized holding gains arising during period,
            net of tax of $56,122 and $68,694, respectively       91,567       112,079

         Reclassification adjustment for losses realized
            in net income, net of tax of $- and $5,950,
            respectively                                              -          9,707
                                                             -----------   -----------

Other comprehensive income                                        91,567       121,786
                                                             -----------   -----------

Comprehensive income                                         $ 1,764,502   $ 1,825,079
                                                             ===========   ===========

</TABLE>
See Notes to Consolidated Financial Statements.



                                      F-4

<PAGE>


                             GB&T BANCSHARES, INC.
                                AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    YEARS ENDED DECEMBER 31, 1998 AND 1997
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                              Accumulated
                                       Common Stock                                             Other            Total
                                  ------------------------       Capital        Retained     Comprehensive    Stockholders'
                                    Shares       Par Value       Surplus        Earnings     Income (Loss)       Equity
                                  ----------     ---------      ---------      ---------     -------------    ------------
<S>                                 <C>          <C>            <C>            <C>             <C>             <C>
Balance, December 31, 1996          836,980      4,184,900      4,185,050      4,039,684      (62,096)        12,347,538
    Net income                            -              -              -      1,703,293            -          1,703,293
    Options exercised                 2,100         10,500          3,100              -            -             13,600
    Transfer to capital surplus           -              -      2,000,000     (2,000,000)           -                  -
    Stock dividend                  837,080      4,185,400     (4,185,400)             -            -                  -
    Dividends declared,
        $.18 per share                    -              -              -       (385,274)           -           (385,274)
    Other comprehensive income            -              -              -              -      121,786            121,786
                                   ---------   -----------     ----------     ----------     --------        -----------
Balance, December 31, 1997        1,676,160      8,380,800      2,002,750      3,357,703       59,690         13,800,943
    Net income                            -              -              -      1,672,935            -          1,672,935
    Options exercised                    13             65             75              -            -                140
    Stock dividend                  419,011      2,095,055     (2,002,750)       (92,920)           -               (615)
    Dividends reinvested              3,964         19,820         64,484              -            -             84,304
    Dividends declared,
        $.16 per share                    -              -              -       (343,611)           -           (343,611)
    Other comprehensive income            -              -              -              -       91,567             91,567
                                   ---------     ---------      ---------      -----------   --------        -----------
Balance, December 31, 1998         2,099,148   $10,495,740      $  64,559     $4,594,107     $151,257        $15,305,663
                                   =========   ===========      =========     ==========     ========        ===========
</TABLE>
See Notes to Consolidated Financial Statements.

                                     F-5


<PAGE>


                              GB&T BANCSHARES, INC.
                                AND SUBSIDIARY

                     CONSOLDIATED STATEMENTS OF CASH FLOWS
                    YEARS ENDED DECEMBER 31, 1998 AND 1997
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                               1998           1997
                                                           ------------   ------------
<S>                                                        <C>            <C>
OPERATING ACTIVITIES
    Net income                                             $  1,672,935   $  1,703,293
    Adjustments to reconcile net income to
        net cash provided by operating activities:
        Depreciation                                            411,359        324,226
        Provision for loan losses                               378,000        348,000
        Provision for other real estate owned                   289,000             -
        Loss on sale of securities available-for-sale                -          15,657
        Loss on sale of other real estate owned                   8,224          2,049
        Deferred income taxes                                  (246,827)      (126,944)
        Increase in interest receivable                         (55,285)      (274,467)
        Increase (decrease) in interest payable                (208,447)       510,824
        Other operating activities                             (297,339)      (310,161)
                                                           ------------   ------------

           Net cash provided by operating activities          1,951,620      2,192,477
                                                           ------------   ------------

INVESTING ACTIVITIES
    Decrease in interest-bearing deposits in banks               84,606         36,501
    Purchases of securities available-for-sale              (21,551,745)   (10,558,936)
    Proceeds from maturities of securities
        available-for-sale                                   14,460,252      6,267,593
    Proceeds from sales of securities available-for-sale        900,000      3,282,109
    Net (increase) decrease in Federal funds sold               832,000     (7,725,000)
    Net increase in loans                                   (17,783,403)   (28,177,505)
    Purchase of premises and equipment                         (601,946)    (1,406,558)
    Proceeds from sale of other real estate owned               462,421          5,184
                                                           ------------   ------------

           Net cash used in investing activities            (23,197,815)   (38,276,612)
                                                           ------------   ------------

FINANCING ACTIVITIES
    Net increase in deposits                                 20,836,359     38,604,035
    Net increase in other borrowings                            988,154        553,500
    Options exercised                                               140         13,600
    Dividends reinvested                                         84,304             -
    Dividends paid                                             (344,226)      (452,100)
                                                           ------------   ------------

         Net cash provided by financing activities           21,564,731     38,719,035
                                                           ------------   ------------
</TABLE>

                                     F-6
<PAGE>


                             GB&T BANCSHARES, INC.
                                AND SUBSIDIARY

                   CONSOLDIATED STATEMENTS OF CASH FLOWS
                   YEARS ENDED DECEMBER 31, 1998 AND 1997
- --------------------------------------------------------------------------------

                                                      1998            1997
                                                   ------------    -----------

Net increase in cash and due from banks            $   318,536     $ 2,634,900

Cash and due from banks at beginning of year         9,087,972       6,453,072
                                                   ------------    -----------

Cash and due from banks at end of year             $ 9,406,508     $ 9,087,972
                                                   ===========     ===========

SUPPLEMENTAL DISCLOSURES
    Cash paid for:
        Interest                                   $ 7,885,204     $ 6,020,077

        Income taxes                               $   968,718     $ 1,146,220

NONCASH TRANSACTIONS
    Unrealized gains on securities
        available-for-sale                         $  (147,689)    $  (196,430)

    Principal balances of loans transferred
        to other real estate                       $   732,385     $        -



See Notes to Consolidated Financial Statements.

                                     F-7
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          Nature of Business

           GB&T Bancshares, Inc. (the "Company") is a bank holding company whose
           business is conducted by its wholly-owned subsidiary, Gainesville
           Bank & Trust (the "Bank").  The Bank is a commercial bank located in
           Gainesville, Hall County, Georgia with three branches located in
           Gainesville, Georgia and one branch located in Oakwood, Georgia.  The
           Bank provides a full range of banking services to individual and
           corporate customers in its primary market area of Hall County and
           surrounding counties.

          Basis of Presentation

           The consolidated financial statements include the accounts of the
           Company and its subsidiary.  Significant intercompany transactions
           and accounts are eliminated in consolidation.

           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 disclosures of contingent assets and liabilities at
           the date of the consolidated financial statements and the reported
           amounts of revenues and expenses during the reporting period.  Actual
           results could differ from those estimates.

          Cash and Due from Banks

           Cash on hand, cash items in process of collection and amounts due
           from banks are included in cash and due from banks.

           The Company maintains amounts due from banks which, at times, may
           exceed Federally insured limits.  The Company has not experienced any
           losses in such accounts.

          Securities

           Securities are classified based on management's intention on the date
           of purchase.  Securities which management has the intent and ability
           to hold to maturity would be classified as held-to-maturity and
           reported at amortized cost.  All other securities are classified as
           available-for-sale and carried at fair value with net unrealized
           gains and losses included in stockholders' equity net of tax.  Equity
           securities without a readily determinable fair value are included in
           securities available-for-sale and carried at cost.


                                      F-8
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Securities (Continued)

           Interest and dividends on securities, including amortization of
           premiums and accretion of discounts, are included in interest income.
           Realized gains and losses from the sales of securities are determined
           using the specific identification method.

          Loans

           Loans are carried at their principal amounts outstanding less
           unearned income and the allowance for loan losses. Interest income on
           loans is credited to income based on the principal amount
           outstanding.

           Loan origination fees and costs incurred in origination of loans are
           recognized at the time the loan is recorded.  Because net origination
           loan fees and costs are not material, the results of operations are
           not materially different than the results which would be obtained by
           accounting for loan fees and costs in accordance with generally
           accepted accounting principles.

           The allowance for loan losses is maintained at a level that
           management believes to be adequate to absorb potential losses in the
           loan portfolio.  Management's determination of the adequacy of the
           allowance is based on an evaluation of the portfolio, past loan loss
           experience, current economic conditions, volume, growth, composition
           of the loan portfolio, and other risks inherent in the portfolio.
           This evaluation is inherently subjective as it requires material
           estimates that are susceptible to significant change including the
           amounts and timing of future cash flows expected to be received on
           impaired loans.  In addition, regulatory agencies, as an integral
           part of their examination process, periodically review the Company's
           allowance for loan losses, and may require the Company to record
           additions to the allowance based on their judgment about information
           available to them at the time of their examinations.

           The accrual of interest on loans is discontinued when, in
           management's opinion, the borrower may be unable to meet payments as
           they become due.  When accrual of interest is discontinued, all
           unpaid accrued interest is reversed.  Interest income is subsequently
           recognized only to the extent cash payments are received.

                                      F-9
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Loans (Continued)

           A loan is considered to be impaired when it is probable the Company
           will be unable to collect all principal and interest payments due in
           accordance with the terms of the loan agreement.  Individually
           identified impaired loans are measured based on the present value of
           payments expected to be received, using the contractual loan rate as
           the discount rate.  Alternatively, measurement may be based on
           observable market prices or, for loans that are solely dependent on
           the collateral for repayment, measurement may be based on the fair
           value of the collateral.  If the recorded investment in the impaired
           loan exceeds the measure of fair value, a valuation allowance is
           established as a component of the allowance for loan losses.  Changes
           to the valuation allowance are recorded as a component of the
           provision for loan losses.

          Other Real Estate Owned

           Other real estate owned represents properties acquired through
           foreclosure.  Other real estate owned is held for sale and is
           recorded at the lower of the recorded amount of the loan or fair
           value of the properties less estimated selling costs.  Any write-down
           to fair value at the time of transfer to other real estate owned is
           charged to the allowance for loan losses.  Subsequent gains or losses
           on sale and any subsequent adjustments to the value are recorded in
           current income from operations.

          Premises and Equipment

           Premises and equipment are stated at cost less accumulated
           depreciation. Depreciation is computed principally by the straight-
           line method over the estimated useful lives of the assets.

          Sale of Loans

           The Company originates and sells participations in certain loans.
           Gains are recognized at the time the sale is consummated.  The amount
           of gain recognized on the sale of a specific loan is equal to the
           percentage resulting from determining the fair value of the portion
           of the loan sold relative to the fair value of the entire loan.
           Losses are recognized at the time the loan is identified as held for
           sale and the loan's carrying value exceeds its fair value.

                                      F-10
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Income Taxes

           Income tax expense consists of current and deferred taxes.  Current
           income tax provisions approximate taxes to be paid or refunded for
           the applicable year.  Deferred income tax assets and liabilities are
           determined using the balance sheet method.  Under this method, the
           net deferred tax asset or liability is determined based on the tax
           effects of the differences between the book and tax bases of the
           various balance sheet assets and liabilities and gives current
           recognition to changes in tax rates and laws.

           Recognition of deferred tax balance sheet amounts is based on
           management's belief that it is more likely than not that the tax
           benefit associated with certain temporary differences, tax operating
           loss carryforwards and tax credits will be realized.  A valuation
           allowance would be recorded for those deferred tax items for which it
           is more likely than not that realization would not occur.

           The Company and the Bank file a consolidated income tax return.  Each
           entity provides for income taxes based on its contribution to income
           taxes (benefits) of the consolidated group.

          Earnings Per Common Share

           Basic earnings per common share are computed by dividing net income
           by the weighted-average number of shares of common stock outstanding.
           Diluted earnings per share are computed by dividing net income by the
           sum of the weighted-average number of shares of common stock
           outstanding and potential common shares.  Potential common shares
           consist of stock options.

                                      F-11
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Comprehensive Income

           In 1998, the Company adopted Statement of Financial Standards
           ("SFAS") No. 130, "Reporting Comprehensive Income".  This statement
           establishes standards for reporting and display of comprehensive
           income and its components in the financial statements.  This
           statement requires that all items that are required to be recognized
           under accounting standards as components of comprehensive income be
           reported in a financial statement that is displayed in equal
           prominence with the other financial statements.  The Company has
           elected to report comprehensive income in a separate financial
           statement titled "Consolidated Statements of Comprehensive Income".
           SFAS No. 130 describes comprehensive income as the total of all
           components of comprehensive income including net income.  This
           statement uses other comprehensive income to refer to revenues,
           expenses, gains and losses that under generally accepted accounting
           principles are included in comprehensive income but excluded from net
           income.  Currently, the Company's other comprehensive income consists
           of items previously reported directly in equity under SFAS No. 115,
           "Accounting for Certain Investments in Debt and Equity Securities".
           As required by SFAS No. 130, the financial statements for the prior
           year have been reclassified to reflect application of the provisions
           of this statement.  The adoption of this statement did not affect the
           Company's financial position, results of operations or cash flows.

          Recent Accounting Pronouncements

           In June 1998, the Financial Accounting Standards Board issued SFAS
           No. 133, "Accounting for Derivative Instruments and Hedging
           Activities".  This statement is required to be adopted for fiscal
           years beginning after June 15, 1999.  However, the statement permits
           early adoption as of the beginning of any fiscal quarter after its
           issuance.  The Company expects to adopt this statement effective
           January 1, 2000.  SFAS No. 133 requires the Company to recognize all
           derivatives as either assets or liabilities in the balance sheet at
           fair value.  For derivatives that are not designated as hedges, the
           gain or loss must be recognized in earnings in the period of change.
           For derivatives that are designated as hedges, changes in the fair
           value of the hedged assets, liabilities, or firm commitments must be
           recognized in earnings or recognized in other comprehensive income
           until the hedged item is recognized in earnings, depending on the
           nature of the hedge.  The ineffective portion of a derivative's
           change in fair value must be recognized in earnings immediately.
           Management has not yet determined what effect the adoption of SFAS
           No. 133 will have on the Company's earnings or financial position.


                                     F-12
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 2.  SECURITIES

         The amortized cost and fair value of securities are summarized as
         follows:
<TABLE>
<CAPTION>
                                                                  Gross            Gross
                                                 Amortized      Unrealized       Unrealized        Fair
                                                    Cost           Gains            Losses         Value
                                                -----------     ----------      -----------     -----------
<S>                                             <C>             <C>              <C>              <C>
          Securities Available-for-Sale
            December 31, 1998:
            U. S. Government and agency
              securities                        $23,559,084      $160,353         $(28,611)      $23,690,826
            State and municipal securities        3,512,190        96,111             (284)        3,608,017
            Mortgage-backed securities            3,409,908        33,993          (17,597)        3,426,304
            Equity securities                       518,900            -                -            518,900
                                                -----------      --------         --------       -----------
                                                $31,000,082      $290,457         $(46,492)      $31,244,047
                                                ===========      ========         ========       ===========

           December 31, 1997:
           U. S. Government and agency
             securities                        $16,893,069        $ 76,988        $  (9,801)     $16,960,256
           State and municipal securities        2,139,005          34,476             (512)       2,172,969
           Mortgage-backed securities            5,380,418          46,554          (51,432)       5,375,540
           Equity securities                       396,100              -                -           396,100
                                               -----------        --------         --------      -----------
                                               $24,808,592        $158,018         $(61,745)     $24,904,865
                                               ===========        ========         ========      ===========
</TABLE>

         The amortized cost and fair value of securities as of December 31, 1998
         by contractual maturity are shown below. Maturities may differ from
         contractual maturities of mortgage-backed securities because the
         mortgages underlying the securities may be called or prepaid without
         penalty. Therefore, these securities and equity securities are not
         included in the maturity categories in the following summary.
<TABLE>
<CAPTION>

                                             Securities Available-for-Sale
                                             -----------------------------
                                              Amortized           Fair
                                                Cost              Value
                                             -----------       -----------
<S>                                          <C>              <C>
         Due within one year                $   998,445        $ 1,007,500
         Due from one year to five years     23,370,995         23,519,192
         Due from five years to ten years     2,701,834          2,772,151
         Mortgage-backed securities           3,409,908          3,426,304
         Equity securities                      518,900            518,900
                                            -----------        -----------
                                            $31,000,082        $31,244,047
                                            ===========        ===========

</TABLE>

                                     F-13
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 2.  SECURITIES (Continued)

         Securities with a carrying value of $7,332,475 and $9,605,176 at
         December 31, 1998 and 1997, respectively, were pledged to secure
         public deposits and for other purposes.

         The Company incurred gross losses of $15,657 on sales of securities
         for the year ended December 31, 1997. There were no sales of
         securities for the year ended December 31, 1998.


NOTE 3.  LOANS AND ALLOWANCE FOR LOAN LOSSES

         The composition of loans is summarized as follows:

                                                       December 31,
                                               ---------------------------
                                                    1998          1997
                                               ------------   ------------

         Commercial                            $ 16,880,000   $ 15,884,000
         Real estate - construction              27,200,000     25,447,000
         Real estate - mortgage                  79,500,000     66,920,000
         Consumer                                12,935,000     10,934,000
         Other                                    1,730,166      2,049,703
                                               ------------   ------------
                                                138,245,166    121,234,703
         Unearned income                            (21,883)       (24,668)
         Allowance for loan losses               (1,773,187)    (1,432,957)
                                               ------------   ------------
         Loans, net                            $136,450,096   $119,777,078
                                               ============   ============

         Changes in the allowance for loan losses for the years ended December
         31 are as follows:

                                                    1998             1997
                                                ----------       ----------

         Balance, beginning of year             $1,432,957       $1,146,284
         Provision for loan losses                 378,000          348,000
         Loans charged off                         (69,015)         (88,323)
         Recoveries                                 31,245           26,996
                                                ----------       ----------
         Balance, end of year                   $1,773,187       $1,432,957
                                                ==========       ==========

                                     F-14
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 3.  LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

         The total recorded investment in impaired loans was $92,804 and $3,000
         at December 31, 1998 and 1997, respectively. There were no impaired
         loans at December 31, 1998 or 1997 in which there had been a specific
         reserve determined in accordance with generally accepted accounting
         principles. The average recorded investment in impaired loans for 1998
         and 1997 was $262,938 and $1,194, respectively. Interest income of
         $9,873 was recognized on impaired loans for the year ended December
         1998. No interest income was recognized on impaired loans for the year
         ended 1997.

         The Company has granted loans to certain related parties, including
         executive officers, directors and their related entities. The interest
         rates on these loans were substantially the same as rates prevailing at
         the time of the transaction and repayment terms are customary for the
         type of loan involved. Changes in related party loans for the year
         ended December 31, 1998 are as follows:

         Balance, beginning of year                       $ 3,634,485
           Advances                                         2,535,601
           Repayments                                      (2,521,653)
           Transactions due to change in related parties       (4,130)
                                                          -----------
         Balance, end of year                             $ 3,644,303
                                                          ===========

NOTE 4.  PREMISES AND EQUIPMENT

         Premises and equipment are summarized as follows:
<TABLE>
<CAPTION>

                                                                  December 31,
                                                           -------------------------
                                                               1998         1997
                                                           ------------  -----------
<S>                                                       <C>           <C>
         Land                                               $  770,228   $   770,228
         Buildings                                           1,348,871     1,335,554
         Leasehold improvements                              1,698,040     1,529,370
         Furniture and equipment                             3,006,264     2,679,678
         Computer installation/construction in progress        215,720       152,622
                                                           -----------   -----------
                                                             7,039,123     6,467,452
         Accumulated depreciation                           (2,517,299)   (2,136,215)
                                                           -----------   -----------
                                                           $ 4,521,824   $ 4,331,237
                                                           ===========   ===========

</TABLE>

                                      F-15
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 4.  PREMISES AND EQUIPMENT (Continued)

         At December 31, 1998, the Company's 50% interest in the main office
         banking facility with a carrying value (including land) of $1,714,284
         was pledged to a bank to secure a $1,200,000 borrowing of a director
         who is the owner of the remaining 50% interest in the building.

         At December 31, 1998, in progress consisted of equipment related to a
         new imaging system and network. Total estimated costs to complete the
         imaging system and network were approximately $200,000. At December 31,
         1997, in progress consisted of costs incurred in constructing a fifth
         branch. Total estimated costs to complete the project were
         approximately $150,000.

NOTE 5.  DEPOSITS

         Aggregate maturities of time deposits at December 31, 1998 are as
         follows:

                          1999               $74,004,426
                          2000                19,085,820
                          2001                 3,687,022
                          2002                 1,741,311
                                             -----------
                                             $98,518,579
                                             ===========

NOTE 6.  OTHER BORROWINGS

         Other borrowings consist of the following:
<TABLE>
<CAPTION>
                                                                                    December 31,
                                                                             -------------------------
                                                                                 1998          1997
                                                                             -----------   -----------
<S>                                                                         <C>           <C>
         FHLB advance, interest payable semi-annually at 6.33%,
           principal due in semi-annual instalments of $25,714.
           Advance matures on November 13, 2002.  Advances
           are secured by securities with a carrying value of $505,155.       $  205,714   $  257,143
         Securities sold under repurchase agreements                           1,234,984      362,200
         Treasury, tax and loan note option account due on demand,
           bearing interest equal to the 90 day Treasury bill rate.              977,086      810,287
                                                                              ----------   ----------
                                                                              $2,417,784   $1,429,630
                                                                              ==========   ==========
</TABLE>

                                     F-16
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 6.  OTHER BORROWINGS (Continued)

         Aggregate maturities required on FHLB advances at December 31, 1998
         are as follows:

                 1999                           $ 51,428
                 2000                             51,428
                 2001                             51,428
                 2002                             51,430
                                                --------
                                                $205,714
                                                ========


NOTE 7.  EMPLOYEE BENEFIT PLAN

         Profit Sharing Plan

         The Company has a 401(k) Employee Profit-Sharing Plan available to
         all eligible employees, subject to certain minimum age and service
         requirements. The contributions expensed were $69,154 and $56,590 for
         the years ended December 31, 1998 and 1997, respectively.

         Deferred Compensation Plan

         The Company has a deferred compensation plan providing for death and
         retirement benefits for certain officers. The estimated amounts to be
         paid under the compensation plan are being funded through the purchase
         of life insurance policies on the officers. Accrued deferred
         compensation of $33,456 and $- is included in other liabilities as of
         December 31, 1998 and 1997, respectively. Cash surrender values of
         $1,680,562 and $1,604,459 on the insurance policies is included in
         other assets at December 31, 1998 and 1997, respectively.

         Dividend Reinvestment and Share Purchase Plan

         In 1998, the Company adopted a dividend reinvestment and share purchase
         plan. Under the plan, all holders of record of common stock are
         eligible to participate in the plan. Participants in the plan may
         direct to the plan administrator to invest cash dividends declared with
         respect to all or any portion of the stock dividend. Participants may
         also make optional cash payments which will be invested through the
         plan. All cash dividends paid to the plan administrator are invested
         within 30 days of cash dividend payment date. Cash dividends and
         optional cash payments will be used to purchase common stock of the
         Company in the open market, from newly-issued shares, from shares held
         in treasury, in negotiated transactions, or in any combination of the
         foregoing. The purchase price of the shares of common stock is based on
         the average market price. All administrative costs are borne by the
         Company. For the year ended December 31, 1998, 3,964 shares were
         purchased under the plan.

                                     F-17
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 8.  LEASES

         The Company leases its main office banking facility under a
         noncancelable operating lease agreement from 400 Church Street
         Properties, a partnership that is 50% owned by the Bank and 50% owned
         by a director. The lease has an initial lease term of 10 years with
         four five-year renewal options.

         The Company also leases its Thompson Bridge and East Hall branches
         under noncancelable operating leases with an initial lease term of 5
         years with three five year renewal options and its Dawsonville Highway
         branch under a noncancelable operating lease with an initial term of 10
         years with three five-year renewal options.

         Rental expense under all operating leases amounted to $364,470 and
         $309,298, for the years ended December 31, 1998 and 1997, respectively.

         Future minimum lease payments on noncancelable operating leases are
         summarized as follows:

                        1999                          $248,289
                        2000                            89,750
                        2001                            80,688
                        2002                            46,250
                        2003                            52,320
                        Thereafter                     219,399
                                                      --------
                                                      $736,696
                                                      ========

NOTE 9.  STOCK OPTIONS

         The Company has a 1992 stock option plan for key employees. Option
         prices reflect the fair market value of the Company's common stock on
         the dates the options are granted. These options expire five years from
         the grant date.

         In 1997, the Board of Directors approved a stock option plan reserving
         325,000 shares of common stock for the granting of options to
         directors, officers, and employees. Option prices reflect the fair
         market value of the Company's common stock on the dates the options are
         granted. The options may be exercised over a period of ten years in
         accordance with a ten year vesting schedule.

                                     F-18

<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 9.  STOCK OPTIONS (Continued)
<TABLE>
<CAPTION>
                                                   1998                      1997
                                        -----------------------     -----------------------
                                                     Weighted-                    Weighted-
                                                     Average                       Average
                                                     Exercise                     Exercise
                                        Number        Price          Number         Price
                                       --------     -----------     --------     ----------
<S>                                    <C>          <C>            <C>           <C>
     Under option, beginning of year   270,250        $10.38          10,000       $ 6.05
       Granted                               -                       264,250        10.58
       Exercised                           (13)        10.80          (2,750)        4.94
       Terminated                       (5,625)         9.02          (1,250)       10.80
                                       -------                       -------
     Under option, end of year         264,612         10.64         270,250        10.38
                                       =======                       =======
<CAPTION>
                                                                    Weighted-          Weighted-
                                                      Range          Average            Average
                                                       of           Exercise           Remaining
                                       Number        Prices           Price         Contractual Life
                                      --------    ------------     ------------     ----------------
<S>                                   <C>         <C>               <C>                   <C>
     Under option, end of year          12,250     $6.40-9.00         $ 7.38               2.5
                                       252,362          10.80          10.80               8.8
                                       -------
                                       264,612
                                       =======

     Exercisable, end of year            4,600     $6.40-9.00           6.94               2.1
                                         2,524          10.80          10.80               8.8
                                      --------
                                         7,124
                                      ========
</TABLE>
           As permitted by SFAS No. 123, "Accounting for Stock-Based
           Compensation", the Company recognizes compensation cost for stock-
           based employee compensation awards in accordance with APB Opinion No.
           25, "Accounting for Stock Issued to Employees". The Company
           recognized no compensation cost for stock-based employee compensation
           awards for the years ended December 31, 1998 and 1997. If the Company
           had recognized compensation cost in accordance with SFAS No. 123, net
           income and earnings per share would have been reduced as follows:

                                     F-19
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 9.  STOCK OPTIONS (Continued)
<TABLE>
<CAPTION>
                                                      December 31,
                                   ---------------------------------------------------
                                            1998                      1997
                                   -----------------------   -------------------------
                                                  Diluted                     Diluted
                                                  Earnings                    Earnings
                                                    Per                         Per
                                   Net Income      Share      Net Income       Share
                                   ----------   ----------    ----------     ----------
<S>                                <C>          <C>           <C>           <C>

     As reported                   $1,672,935    $ 0.75       $1,703,293       $0.81
     Stock-based compensation,
      net of related tax effect       (21,405)    (0.01)          (9,308)         -
                                   ----------    ------       ----------       -----
     As adjusted                   $1,651,530    $ 0.74       $1,693,985       $0.81
                                   ==========    ======       ==========       =====
</TABLE>

         The per share weighted-average value of stock options granted during
         1997 was $3.57 using the Black Scholes option pricing model and the
         following assumptions:
<TABLE>
<CAPTION>
                                                                               1997
                                                                              ------
<S>                                                                           <C>
         Risk-free interest rate                                               5.97%
         Expected life of the options                                            10
         Expected dividends (as a percent of the fair value of the stock)      1.40%
         Volatility                                                           12.96%
</TABLE>

NOTE 10. INCOME TAXES

         The components of income tax expense are as follows:

                                 Year Ended December 31,
                                -------------------------
                                    1998          1997
                                ----------    -----------
         Current                $ 999,344     $1,012,444
         Deferred                (246,827)      (126,944)
                                ---------     ----------
            Income tax expense  $ 752,517     $  885,500
                                =========     ==========

                                     F-20
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 10. INCOME TAXES (Continued)

         The Company's income tax expense differs from the amounts computed by
         applying the Federal income tax statutory rates to income before
         income taxes.  A reconciliation of the differences is as follows:
<TABLE>
<CAPTION>
                                                          December 31,
                                          -----------------------------------------
                                                 1998                   1997
                                          -------------------    ------------------
                                           Amount     Percent     Amount    Percent
                                          --------    -------    --------   -------
<S>                                       <C>        <C>         <C>       <C>
         Tax provision at statutory rate  $824,654      34 %     $880,190     34 %
           Tax-exempt interest             (43,618)     (2)       (19,595)    (1)
           Disallowed interest               8,313       -          3,563      -
           Life insurance                  (26,745)     (1)       (14,224)     -
           State income taxes                5,594       -         37,928      1
           Other                           (15,681)      -         (2,362)     -
                                          --------      --       --------     --
         Income tax expense               $752,517      31 %     $885,500     34 %
                                          ========      ==       ========     ==
</TABLE>

         The components of deferred income taxes are as follows:
<TABLE>
<CAPTION>
                                                    1998        1997
                                                 --------     --------
 <S>                                             <C>        <C>
         Deferred tax assets:
            Loan loss reserves                   $593,575     $445,560
            Other real estate write-down          141,568       21,248
            Other                                   1,153        1,153
                                                 --------     --------
                                                  736,296      467,961
                                                 --------     --------

          Deferred tax liabilities:
            Depreciation                           83,122       59,714
            Accretion of discount on securities     5,531        7,431
            Securities available-for-sale          92,706       36,584
                                                 --------     --------
                                                  181,359      103,729
                                                 --------     --------

          Net deferred tax assets                $554,937     $364,232
                                                 ========     ========
</TABLE>
                                     F-21
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 11. EARNINGS PER COMMON SHARE

         Presented below is a summary of the components used to calculate basic
         and diluted earnings per share for the years ended December 31, 1998
         and 1997.
<TABLE>
<CAPTION>
                                                                      Year Ended December 31,
                                                                     ------------------------
                                                                        1998           1997
                                                                     ----------    ----------
<S>                                                                   <C>           <C>
         Basic Earnings Per Share:
           Weighted average common shares outstanding                 2,095,661     2,093,489
                                                                     ==========    ==========

           Net income                                                $1,672,935    $1,703,293
                                                                     ==========    ==========

           Basic earnings per share                                  $     0.80    $     0.81
                                                                     ==========    ==========
         Diluted Earnings Per Share:
           Weighted average common shares outstanding                 2,095,661     2,093,489
           Net effect of the assumed exercise of stock
            options based on the treasury stock method
            using average market price for the year                     127,937         4,896
                                                                     ----------    ----------
           Total weighted average common shares and
            common stock equivalents outstanding                      2,223,598     2,098,385
                                                                     ==========    ==========

           Net income                                                $1,672,935    $1,703,293
                                                                     ==========    ==========

           Diluted earnings per share                                $     0.75    $     0.81
                                                                     ==========    ==========
</TABLE>
NOTE 12. COMMITMENTS AND CONTINGENT LIABILITIES

         In the normal course of business, the Company has entered into off-
         balance-sheet financial instruments which are not reflected in the
         financial statements. These financial instruments include commitments
         to extend credit and standby letters of credit. Such financial
         instruments are included in the financial statements when funds are
         disbursed or the instruments become payable. These instruments involve,
         to varying degrees, elements of credit risk in excess of the amount
         recognized in the balance sheet.

                                     F-22
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 12. COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

         The Company's exposure to credit loss in the event of nonperformance by
         the other party to the financial instrument for commitments to extend
         credit and standby letters of credit is represented by the contractual
         amount of those instruments. A summary of the Company's commitments is
         as follows:

                                               December 31,
                                         ------------------------
                                            1998          1997
                                         -----------  -----------

         Commitments to extend credit    $32,552,000  $21,098,000
         Standby letters of credit         2,257,348    2,458,148
         Credit card commitments           3,386,000    2,198,000
                                         -----------  -----------
                                         $38,195,348  $25,754,148
                                         ===========  ===========

         Commitments to extend credit generally have fixed expiration dates or
         other termination clauses and may require payment of a fee. Since many
         of the commitments are expected to expire without being drawn upon, the
         total commitment amounts do not necessarily represent future cash
         requirements. The credit risk involved in issuing these financial
         instruments is essentially the same as that involved in extending loans
         to customers. The Company evaluates each customer's creditworthiness on
         a case-by-case basis. The amount of collateral obtained, if deemed
         necessary by the Company upon extension of credit, is based on
         management's credit evaluation of the customer. Collateral held varies
         but may include real estate and improvements, marketable securities,
         accounts receivable, inventory, equipment and personal property.

         Credit card commitments are granted on an unsecured basis.

                                     F-23
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 12. COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

         Standby letters of credit are conditional commitments issued by the
         Company to guarantee the performance of a customer to a third party.
         Those guarantees are primarily issued to support public and private
         borrowing arrangements. The credit risk involved in issuing letters of
         credit is essentially the same as that involved in extending loans to
         customers. Collateral held varies as specified above and is required in
         instances which the Company deems necessary.

         In the normal course of business, the Company is involved in various
         legal proceedings. In the opinion of management, any liability
         resulting from such proceedings would not have a material effect on the
         Company's financial statements.

         Year 2000

         The Year 2000 issue is the result of computer programs being written
         using two digits rather than four to define the applicable year.
         Systems that do not properly recognize the year "2000" could generate
         erroneous data or cause systems to fail. The Company is heavily
         dependent on computer processing and telecommunication systems in the
         daily conduct of business activities. In addition, the Company must
         rely on intermediaries, vendors and customers to appropriately modify
         their systems in order that all may continue normal operations and
         operate without significant disruptions. The Company has conducted a
         review of its computer systems to identify the systems that could be
         affected by the Year 2000 issue. The Company presently believes that,
         with modifications to its computer systems and conversions to new
         systems, the Year 2000 issue will not pose significant operational
         problems for the Company or have a material adverse effect on future
         operating results. However, absolute assurance cannot be given that;
         (1) the modifications and conversions will remedy all deficiencies, (2)
         failure of any of the Company's systems will not have a material impact
         on operations, or (3) failure of any other companies' systems with whom
         the Company conducts business will not have a material impact on
         operations.


NOTE 13. CONCENTRATIONS OF CREDIT

         The Company originates primarily commercial, residential and consumer
         loans to customers in Hall County and surrounding counties. The ability
         of the majority of the Bank's customers to honor their contractual
         obligations is dependent on the local and metropolitan Atlanta, Georgia
         economies.

                                     F-24
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 13.  CONCENTRATIONS OF CREDIT (Continued)

          Seventy-seven percent of the Company's loan portfolio is concentrated
          in loans secured by real estate.  A substantial portion of these loans
          are in the Company's primary market area.  In addition, a substantial
          portion of the other real estate owned is located in those same
          markets.  Accordingly, the ultimate collectibility of the Company's
          loan portfolio and recovery of the carrying amount of other real
          estate owned are susceptible to changes in market conditions in the
          Company's market area.  The other significant concentrations of credit
          by type of loan are set forth in Note 3.

          The Company, as a matter of policy, does not generally extend credit
          to any single borrower or group of related borrowers in excess of 25%
          of statutory capital, or approximately $2,596,000.


NOTE 14.  REGULATORY MATTERS

          The Bank is subject to certain restrictions on the amount of dividends
          that may be declared without prior regulatory approval.  At December
          31, 1998, approximately $874,000 of retained earnings were available
          for dividend declaration without regulatory approval.

          The Company and the Bank are subject to various regulatory capital
          requirements administered by the Federal banking agencies.  Failure to
          meet minimum capital requirements can initiate certain mandatory, and
          possibly additional discretionary actions by regulators that, if
          undertaken, could have a direct material effect on the financial
          statements.  Under capital adequacy guidelines and the regulatory
          framework for prompt corrective action, the Company and the Bank must
          meet specific capital guidelines that involve quantitative measures of
          the assets, liabilities, and certain off-balance-sheet items as
          calculated under regulatory accounting practices.  The Company's and
          the Bank's capital amounts and classification are also subject to
          qualitative judgments by the regulators about components, risk
          weightings, and other factors.

          Quantitative measures established by regulation to ensure capital
          adequacy require the Company and the Bank to maintain minimum amounts
          and ratios of Total and Tier I capital to risk-weighted assets and of
          Tier I capital to average assets.  Management believes, as of December
          31, 1998, the Company and the Bank meet all capital adequacy
          requirements to which they are subject.

                                     F-25
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



NOTE 14.  REGULATORY MATTERS (Continued)

          As of December 31, 1998, the most recent notification from the FDIC
          categorized the Bank as well capitalized under the regulatory
          framework for prompt corrective action.  To be categorized as well
          capitalized, the Bank must maintain minimum Total risk-based, Tier I
          risk-based, and Tier I leverage ratios as set forth in the following
          table.  There are no conditions or events since that notification that
          management believes have changed the Bank's category.

          The Company and Bank's actual capital amounts and ratios are presented
          in the following table.
<TABLE>
<CAPTION>
                                                                                                                To Be Well
                                                                                    For Capital             Capitalized Under
                                                                                     Adequacy               Prompt Corrective
                                                           Actual                    Purposes               Action Provisions
                                                    -------------------         -------------------         -----------------
                                                    Amount        Ratio         Amount        Ratio         Amount      Ratio
                                                    ------        -----         ------        -----         ------      -----
                                                                               (Dollars in Thousands)
<S>                                                 <C>           <C>            <C>          <C>           <C>         <C>
     As of December 31, 1998:
     Total Capital (to Risk Weighted Assets):
       Consolidated                                 $16,928       11.76%          $11,516      8%            $14,394     10%
       Bank                                         $16,421       11.42%          $11,505      8%            $14,381     10%
     Tier I Capital (to Risk Weighted Assets):
       Consolidated                                 $15,154       10.52%          $ 5,762      4%            $ 8,643      6%
       Bank                                         $14,648       10.19%          $ 5,753      4%            $ 8,629      6%
     Tier I Capital (to Average Assets):
       Consolidated                                 $15,154        7.89%          $ 7,683      4%            $ 9,603      5%
       Bank                                         $14,648        7.65%          $ 7,662      4%            $ 9,578      5%

     As of December 31, 1997:
       Total Capital (to Risk Weighted Assets)      $15,174       11.92%          $10,178      8%            $12,722     10%
       Tier I Capital (to Risk Weighted Assets)     $13,741       10.80%          $ 5,089      4%            $ 7,633      6%
       Tier I Capital (to Average Assets)           $13,741        8.25%          $ 6,656      4%            $ 8,320      5%
</TABLE>

                                     F-26

<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 15.  FAIR VALUE OF FINANCIAL INSTRUMENTS

          The following methods and assumptions were used by the Company in
          estimating its fair value disclosures for financial instruments.  In
          cases where quoted market prices are not available, fair values are
          based on estimates using discounted cash flow models.  Those models
          are significantly affected by the assumptions used, including the
          discount rates 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 instrument.  The use of different
          methodologies may have a material effect on the estimated fair value
          amounts.  Also, the fair value estimates presented herein are based on
          pertinent information available to management as of December 31, 1998
          and 1997.  Such amounts have not been revalued for purposes of these
          financial statements since those dates and, therefore, current
          estimates of fair value may differ significantly from the amounts
          presented herein.

          Cash, Due From Banks, Interest-Bearing Deposits in Banks and Federal
          Funds Sold:

           The carrying amounts of cash, due from banks, interest-bearing
           deposits in banks and Federal funds sold approximate their fair
           value.

          Securities:

           Fair values for securities are based on available quoted market
           prices.  The carrying values of equity securities with no readily
           determinable fair value approximate fair values.

          Loans:

           For variable-rate loans that reprice frequently and have no
           significant change in credit risk, fair values are based on carrying
           values.  For other loans, the fair values are estimated using
           discounted cash flow models, using current market interest rates
           offered for loans with similar terms to borrowers of similar credit
           quality.  Fair values for impaired loans are estimated using
           discounted cash flow models or based on the fair value of the
           underlying collateral.

                                     F-27
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



NOTE 15.  FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

          Deposits:

           The carrying amounts of demand deposits, savings deposits, and
           variable-rate certificates of deposit approximate their fair values.
           Fair values for fixed-rate certificates of deposit are estimated
           using discounted cash flow models, using current market interest
           rates offered on certificates with similar remaining maturities.

          Other Borrowings:

           The fair values of the Company's fixed rate other borrowings are
           estimated using discounted cash flow models based on the Company's
           current incremental borrowing rates for similar types of borrowing
           arrangements.  The carrying amounts of all other variable rate
           borrowings approximate their fair values.

          Accrued Interest:

           The carrying amounts of accrued interest approximate their fair
           values.

          Off-Balance Sheet Instruments:

           Fair values of the Company's off-balance sheet financial instruments
           are based on fees charged to enter into similar agreements.  However,
           commitments to extend credit and standby letters of credit do not
           represent a significant value to the Company until such commitments
           are funded.  The Company has determined that these instruments do not
           have a distinguishable fair value and no fair value has been
           assigned.

                                     F-28
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



NOTE 15.  FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

          The carrying value and estimated fair value of the Company's financial
          instruments were as follows:
<TABLE>
<CAPTION>

                                               December 31, 1998                   December 31, 1997

                                            Carrying              Fair           Carrying             Fair
                                             Amount              Value            Amount             Value
                                          -------------      -------------    -------------      ------------
<S>                                       <C>                <C>             <C>                <C>
     Financial assets:
     Cash, due from banks,
     interest-bearing deposits in
     banks and Federal funds
     sold                                 $ 19,353,568       $ 19,353,568     $ 19,951,637       $ 19,951,637
     Securities                             31,244,047         31,244,047       24,904,865         24,904,865
     Loans                                 136,450,096        138,403,535      119,777,078        119,467,618
     Accrued interest receivable             1,316,439          1,316,439        1,261,154          1,261,154

     Financial liabilities:
     Deposits                              176,447,345        176,953,478      155,610,985        156,628,222
     Other borrowings                        2,417,784          2,420,969        1,429,630          1,432,471
     Accrued interest payable                1,659,099          1,659,099        1,867,546          1,867,546
</TABLE>
NOTE 16.  STOCK DIVIDEND

          On July 14, 1997 and August 29, 1998, the Company effected a two-for-
          one and a five-for-four stock split, respectively, both in the form of
          a stock dividend.  Stockholders of record as of July 25, 1997 and
          August 31, 1998 received one additional share of common stock for
          every share they owned and one additional share of common stock for
          every four shares they owned on those dates, respectively.  Share and
          per share data for all periods presented herein have been adjusted to
          give effect to both splits.

NOTE 17.  BUSINESS COMBINATION

          On April 24, 1998, GB&T Bancshares, Inc. acquired all of the
          outstanding common stock of Gainesville Bank & Trust in exchange for
          1,676,160 shares of $5 par value common stock.  The acquisition has
          been accounted for as a pooling of interests, and, accordingly, all
          prior financial statements have been restated to reflect the
          combination.  Income of the subsidiary prior to acquisition on April
          24, 1998 was $523,580, which was included in the consolidated
          statement of income.

                                     F-29
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 18. SUPPLEMENTAL FINANCIAL DATA

         Components of other operating expenses in excess of 1% of total
         revenue are as follows:

                                               December 31,
                                            ------------------
                                              1998      1997
                                            --------  --------
         Advertising                        $195,904  $121,245
         Stationery, forms, and supplies     157,209   174,115

NOTE 19. PARENT COMPANY FINANCIAL INFORMATION

         The following information presents the condensed balance sheet,
         statement of income and cash flows of GB&T Bancshares, Inc. as of and
         for the period ended December 31, 1998:

                               CONDENSED BALANCE SHEET

                                                     1998
                                                 -----------
         Assets
           Cash                                  $   423,937
           Investment in subsidiary               14,798,707
           Other assets                               83,019
                                                 -----------
            Total assets                         $15,305,663
                                                 ===========

         Stockholders' equity                    $15,305,663
                                                 ===========

                                     F-30

<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NOTE 19. PARENT COMPANY FINANCIAL INFORMATION (Continued)



                        CONDENSED STATEMENTS OF INCOME


                                                                       1998
                                                                    ----------
         Income
           Dividends from subsidiary                                $  742,207

         Expenses, other                                               122,643

           Income before income tax benefit and equity
             in undistributed income of subsidiary                     619,564

         Income tax benefit                                            (46,604)

           Income before equity in undistributed income
             of subsidiary                                             666,168

         Equity in undistributed income of subsidiary                  483,187

           Net income                                               $1,149,355


                                      F-31
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 19. PARENT COMPANY FINANCIAL INFORMATION (Continued)

                      CONDENSED STATEMENTS OF CASH FLOWS

                                                                   1998
                                                                ----------
         OPERATING ACTIVITIES
           Net income                                           $1,149,355
           Adjustments to reconcile net income to net
             cash provided by operating activities:
             Undistributed income of subsidiary                   (483,187)
             Amortization                                            6,426
             Other operating activities                            (89,446)

              Net cash provided by operating activities            583,148

         FINANCING ACTIVITIES
           Dividends paid                                         (243,655)
           Proceeds from issuance of common stock                      140
           Dividends reinvested                                     84,304

              Net cash used in financing activities               (159,211)

         Net increase in cash                                      423,937

         Cash at beginning of period                                     -

         Cash at end of year                                    $  423,937






                                      F-32


<PAGE>

                                 SIGNATURES


        Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the Registrant has duly caused this
report to be signed on its behalf by the undersigned, thereunto duly
authorized.


GB&T BANCSHARES, INC.


/s/ Richard A. Hunt                            DATE   3/29/99
______________________________________
Richard A. Hunt, President, Chief
  Executive Officer and Director


/s/ Gregory L. Hamby                          DATE    3/29/99
______________________________________
Gregory L. Hamby, Senior Vice President
  and Senior Operations Officer


/s/ F. Abit Massey                            DATE    3/29/99
________________________________________
F. Abit Massey, Chairman and Director


________________________________________      DATE ____________________
Philip A. Wilheit, Vice-Chairman and
  Director


/s/ Samuel L. Oliver
________________________________________      DATE    3/29/99
Samuel L. Oliver, Secretary and Director


________________________________________      DATE ____________________
Donald J. Carter, Director


/s/ J. Grady Coleman
________________________________________      DATE    3/29/99
J. Grady Coleman, Director


/s/ Dr. John W. Darden
________________________________________      DATE    3/29/99
Dr. John W. Darden, Director


<PAGE>

/s/ Bennie E. Hewett
________________________________________      DATE    3/29/99
Bennie E. Hewett, Director



_______________________________________      DATE ____________________
John E. Mansfield, Sr., Director


/s/ Alan A. Wayne
_______________________________________      DATE     3/29/99
Alan A. Wayne, Director


<PAGE>

                             Exhibit 21.1

                     SUBSIDIARY OF THE REGISTRANT


Gainesville Bank & Trust

<PAGE>

                             Exhibit 23.1

                    CONSENT OF INDEPENDENT ACCOUNTANTS


     We hereby consent to the use of our report, dated February 12, 1999,
relating to the consolidated financial statements of GB&T Bancshares,Inc.
and subsidiary for the two years ended December 31, 1998, included in this
Annual Report on Form 10-KSB and incorporated by reference in the previously
filed Registration Statement of GB&T Bancshares, Inc. on Form S-3D (File
Number 333-674197).


                                 /s/ Mauldin & Jenkins, LLc

Atlanta, Georgia
March 31, 1999

<PAGE>

<TABLE>
<S>                             <C>
[PERIOD-TYPE]                   YEAR
[FISCAL-YEAR-END]                          DEC-31-1998
[PERIOD-START]                             JAN-01-1998
[PERIOD-END]                               DEC-31-1998
[CASH]                                           9,407
[INT-BEARING-DEPOSITS]                             254
[FED-FUNDS-SOLD]                                 9,693
[TRADING-ASSETS]                                     0
[INVESTMENTS-HELD-FOR-SALE]                     31,244
[INVESTMENTS-CARRYING]                               0
[INVESTMENTS-MARKET]                                 0
[LOANS]                                        138,223
[ALLOWANCE]                                      1,773
[TOTAL-ASSETS]                                 196,161
[DEPOSITS]                                     176,447
[SHORT-TERM]                                     2,263
[LIABILITIES-OTHER]                              1,991
[LONG-TERM]                                        154
[PREFERRED-MANDATORY]                                0
[PREFERRED]                                          0
[COMMON]                                        10,496
[OTHER-SE]                                       4,810
[TOTAL-LIABILITIES-AND-EQUITY]                 196,161
[INTEREST-LOAN]                                 13,006
[INTEREST-INVEST]                                1,782
[INTEREST-OTHER]                                   624
[INTEREST-TOTAL]                                15,412
[INTEREST-DEPOSIT]                               7,558
[INTEREST-EXPENSE]                               7,677
[INTEREST-INCOME-NET]                            7,735
[LOAN-LOSSES]                                      378
[SECURITIES-GAINS]                                   0
[EXPENSE-OTHER]                                  6,428
[INCOME-PRETAX]                                  2,425
[INCOME-PRE-EXTRAORDINARY]                       2,425
[EXTRAORDINARY]                                      0
[CHANGES]                                            0
[NET-INCOME]                                     1,673
[EPS-BASIC]                                      .80
[EPS-DILUTED]                                      .75
[YIELD-ACTUAL]                                    4.65
[LOANS-NON]                                         93
[LOANS-PAST]                                       408
[LOANS-TROUBLED]                                     0
[LOANS-PROBLEM]                                      0
[ALLOWANCE-OPEN]                                 1,433
[CHARGE-OFFS]                                       69
[RECOVERIES]                                        31
[ALLOWANCE-CLOSE]                                1,773
[ALLOWANCE-DOMESTIC]                             1,773
[ALLOWANCE-FOREIGN]                                  0
[ALLOWANCE-UNALLOCATED]                          1,773
</TABLE>
<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB
Mark One

[ X ]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934

             For the quarterly period ended      September 30, 1999
                                            ---------------------------

[   ]   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

             For the transition period from __________ to __________

                        Commission File Number: 000-24203


                              GB&T Bancshares, Inc.
      ---------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

             Georgia                                           58-2400756
- ----------------------------------                         -------------------
(State or other jurisdiction of                                (IRS Employer
incorporation or organization)                               Identification No.)

                         500 Jesse Jewell Parkway, S.E.
                           Gainesville, Georgia 30501
                    (Address of principal executive offices)

                                 (770) 532-1212
                           (Issuer's telephone number)

                                       N/A
              ------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the  registrant  was required to file such reports) and (2) has been
subject to such filing requirements for the past 90 days. Yes /X/ No / /

                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of November 1, 1999: 2,117,146 shares; $5 par value

Transitional Small Business Disclosure Format (Check One)    Yes   / /  No /X/
<PAGE>



                      GB&T BANCSHARES, INC. AND SUBSIDIARY


                                      INDEX
                                      -----
<TABLE>
<CAPTION>
                                                                                            Page No.
                                                                                            --------

PART I.   FINANCIAL INFORMATION

<S>                                                                                             <C>
          Item 1.  FINANCIAL STATEMENTS

              Consolidated Balance Sheet - September 30, 1999....................................1

              Consolidated Statements of Income and Comprehensive Income -
                 Three months ended September 30, 1999 and 1998 and Nine months
                 Ended September 30, 1999 and 1998 ..............................................2

              Consolidated Statements of Cash Flows - Nine Months Ended
                 September 30, 1999 and 1998.....................................................3

              Notes to Consolidated Financial Statements.......................................4-6

          Item 2.  Management's Discussion and Analysis of
                         Financial Condition and Results of Operations........................7-13

PART II.  OTHER INFORMATION


          Item 6.  Exhibits and Reports on Form 8-K.............................................14

          Signatures............................................................................15
</TABLE>



<PAGE>
                                      PART 1 - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                      GB&T BANCSHARES, INC. AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEET
                               SEPTEMBER 30, 1999
                                   (Unaudited)
                             (Dollars in Thousands)

Assets

Cash and due from banks                                               $  10,274
Interest-bearing deposits in banks                                          302
Federal funds sold                                                        2,845
Securities available-for-sale, at fair value                             36,067

Loans                                                                   180,681
Less allowance for loan losses                                            2,043
                                                                      ---------
     Loans, Net                                                         178,638
                                                                      ---------

Premises and equipment                                                    4,736
Other assets                                                              4,935

                                                                      =========
     Total Assets                                                     $ 237,797
                                                                      =========

Liabilities and Stockholders' Equity

Deposits
   Demand                                                             $  24,264
   Interest-bearing demand                                               17,939
   Savings                                                               36,218
   Time deposits                                                        113,306
                                                                      ---------
     Total deposits                                                     191,727

Federal Home Loan Bank Advances                                          19,180
Other borrowings                                                          8,223
Other liabilities                                                         2,301
                                                                      ---------
     Total liabilities                                                  221,431
                                                                      ---------

Stockholders' Equity
   Common Stock, par value $5; 10,000,000
       shares authorized; 2,116,926 shares
       issued and outstanding                                            10,585
   Capital surplus                                                          338
   Retained earnings                                                      5,831
   Accumulated other comprehensive
       loss, net of tax                                                    (388)
                                                                      ---------
     Total stockholders' equity                                          16,366
                                                                      ---------

     Total liabilities and stockholders' equity                       $ 237,797
                                                                      =========

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

                                       1
<PAGE>

<TABLE>
<CAPTION>
                                      GB&T BANCSHARES, INC. AND SUBSIDIARY

                           CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                               THREE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998 AND
                                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998

                                                  (Unaudited)
                                (Dollars in Thousands, except per share amounts)

                                                               Three Months Ended           Nine Months Ended
                                                                  September 30,               September 30,
                                                             ----------------------     -----------------------
                                                                1999          1998       1999            1998
                                                             --------      --------     --------      --------
<S>                                                          <C>           <C>          <C>           <C>
 Interest income
   Loans                                                        4,203         3,342       11,518         9,566
   Taxable securities                                             483           446        1,377         1,253
   Nontaxable securities                                           41            36          118            93
   Federal funds sold                                              16           142          139           459
   Interest-bearing deposits in banks                               4             7           10            17
                                                             --------      --------     --------      --------
     Total interest income                                      4,747         3,973       13,162        11,388
                                                             --------      --------     --------      --------

Interest expense
   Deposits                                                     2,016         1,934        5,746         5,639
   Other borrowings                                               325            37          550            84
                                                             --------      --------     --------      --------
     Total interest expense                                     2,341         1,971        6,296         5,723
                                                             --------      --------     --------      --------

     Net interest income                                        2,406         2,002        6,866         5,665
Provision for loan losses                                         105           126          315           378
                                                             --------      --------     --------      --------
     Net interest income after
      provision for loan losses                                 2,301         1,876        6,551         5,287
                                                             --------      --------     --------      --------

Other income
   Service charges on deposit accounts                            164           147          493           432
   Mortgage origination fees                                       50            64          184           251
   Gain on sale of loans                                           22            46           56           197
   Other operating income                                         112            86          351           249
                                                             --------      --------     --------      --------
     Total other income                                           348           343        1,084         1,129
                                                             --------      --------     --------      --------

Other expenses
   Salaries and other employee benefits                           992           877        2,888         2,562
   Occupancy expenses                                             123           121          370           368
   Equipment expenses                                             174           144          468           419
   Marketing expenses                                              42            59          149           158
   Other operating expenses                                       416           351        1,340         1,047
                                                             --------      --------     --------      --------
     Total other expenses                                       1,747         1,552        5,215         4,554
                                                             --------      --------     --------      --------

     Income before income taxes                                   902           667        2,420         1,862

Income tax expense                                                297           213          793           602
                                                             --------      --------     --------      --------

    Net Income                                                    605           454        1,627         1,260
                                                             --------      --------     --------      --------

Other comprehensive income:
   Unrealized gains (losses) on securities
    available-for-sale arising during period, net of tax         (161)          124         (539)          121

                                                             ========      ========     ========      ========
     Comprehensive income                                    $    444      $    578     $  1,088      $  1,381
                                                             ========      ========     ========      ========

Basic earnings per common share                              $   0.29      $   0.22     $   0.77      $   0.60
                                                             ========      ========     ========      ========

Diluted earnings per common share                            $   0.27      $   0.21     $   0.72      $   0.57
                                                             ========      ========     ========      ========

Cash dividends per common share                              $   0.06      $   0.06     $   0.12      $   0.10
                                                             ========      ========     ========      ========
</TABLE>

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

                                                       2

<PAGE>


                                      GB&T BANCSHARES, INC. AND SUBSIDIARY

                                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
                                                  (Unaudited)
                                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                                                       1999         1998
                                                                    --------      --------
<S>                                                                 <C>           <C>
OPERATING ACTIVITIES
  Net income                                                        $  1,627      $  1,260
  Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation                                                        325           312
     Provision for loan losses                                           315           378
     Other operating activities                                         (570)         (862)

                                                                    --------      --------
          Net cash provided by operating activities                    1,697         1,088
                                                                    --------      --------

INVESTING ACTIVITIES
   Purchases of securities available-for-sale                        (20,285)      (16,134)
   Proceeds from maturities of securities available-for-sale          15,460         9,137
   Net (increase)decrease in interest-bearing deposits in banks          (48)           85
   Net (increase) decrease in Federal funds sold                       6,848        (5,035)
   Net increase in loans                                             (42,503)       (8,191)
   Purchase of premises and equipment                                   (539)         (371)

                                                                    --------      --------
          Net cash used in investing activities                      (41,067)      (20,509)
                                                                    --------      --------

FINANCING ACTIVITIES
   Net increase in deposits                                           15,280        16,668
   Net increase (decrease)  in FHLB advances                          18,975           (25)
   Net increase in other borrowings                                    6,010         1,923
   Issuance of stock                                                     362          --
   Dividends paid                                                       (390)         (217)
                                                                    --------      --------
          Net cash provided by financing activities                   40,237        18,349
                                                                    --------      --------

Net increase (decrease) in cash and due from banks                       867        (1,072)

Cash and due from banks at beginning of period                         9,407         9,088

                                                                    ========      ========
Cash and due from banks at end of period                            $ 10,274      $  8,016
                                                                    ========      ========
</TABLE>

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

                                                       3


<PAGE>


                      GB&T BANCSHARES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



NOTE 1.                   BASIS OF PRESENTATION

                   The  consolidated  financial  information  included herein is
                   unaudited; however, such information reflects all adjustments
                   (consisting  solely of normal  recurring  adjustments)  which
                   are,  in the  opinion  of  management,  necessary  for a fair
                   statement of results for the interim periods.

                   The  results  of  operations  for the  three  and nine  month
                   periods  ended   September  30,  1999  are  not   necessarily
                   indicative of the results to be expected for the full year.


NOTE 2.         CURRENT ACCOUNTING DEVELOPMENTS

                   In June of 1998  the  Financial  Accounting  Standards  Board
                   (FASB)  issued  Statement of Financial  Accounting  Standards
                   (SFAS) No. 133, " Accounting for Derivative  Instruments  and
                   Hedging Activities." The effective date of this statement has
                   been deferred by Statement of Financial  Accounting Standards
                   (SFAS) No. 137, until fiscal years  beginning  after June 15,
                   2000. However, the statement permits early adoption as of the
                   beginning  of any  fiscal  quarter  after its  issuance.  The
                   Company expects to adopt this statement  effective January 1,
                   2001.  SFAS No. 133  requires  the Company to  recognize  all
                   derivatives  as either assets or  liabilities  in the balance
                   sheet at fair value.  For derivatives that are not designated
                   as hedges, the gain or loss must be recognized in earnings in
                   the period of change.  For derivatives that are designated as
                   hedges,  changes  in the  fair  value of the  hedged  assets,
                   liabilities,  or  firm  commitments  must  be  recognized  in
                   earnings,   depending  on  the  nature  of  the  hedge.   The
                   ineffective  portion of a  derivative's  change in fair value
                   must be recognized in earnings  immediately.  Management  has
                   not yet  determined  what effect the adoption of SFAS No. 133
                   will have on the Company's earnings or financial position.



                                       4
<PAGE>


NOTE 3.           EARNINGS PER COMMON SHARE

                           The following is a  reconciliation  of net income and
                  weighted-average  shares outstanding used in determining basic
                  and diluted earnings per common share (EPS):

                                      Three Months Ended September 30, 1999
                                 ----------------------------------------------
                                     Net          Weighted-
                                   Income          Average           Per share
                                                    Shares            Amount
                                 -----------   -----------------   ------------

Basic EPS                         $ 605,000        2,113,219          $   0.29
                                                                      =========

Effect of Dilutive Securities
   Stock options                       --           142,550
                                  ---------       ---------
Diluted EPS                       $ 605,000       2,255,769           $   0.27
                                  =========       =========           =========

                                      Three Months Ended September 30, 1998
                                ----------------------------------------------
                                     Net          Weighted-
                                   Income          Average           Per share
                                                    Shares            Amount
                                -----------   -----------------   ------------

Basic EPS                         $ 454,000       2,095,171           $    0.22
                                                                      =========
Effect of Dilutive Securities
  Stock options                           -        104,478
                                  ----------      ---------
Diluted EPS                       $  454,000      2,199,649           $    0.21
                                  ==========      =========           =========

                                      Nine Months Ended September 30, 1999
                                ----------------------------------------------
                                     Net          Weighted-
                                   Income          Average           Per share
                                                    Shares            Amount
                                -----------   -----------------   ------------


Basic EPS                        $1,627,000        2,108,281          $    0.77
                                                                      ==========

Effect of Dilutive Securities
   Stock options                          -          150,959
                                 ----------       ----------
Diluted EPS                      $1,627,000        2,259,240          $    0.72
                                 ==========       ==========          =========

                                      Nine Months Ended September 30, 1998
                                ----------------------------------------------
                                     Net          Weighted-
                                   Income          Average           Per share
                                                    Shares            Amount
                                -----------   -----------------   ------------


 Basic EPS                       $1,260,000        2,095,171           $   0.60
                                                                       ========
 Effect of Dilutive Securities
    Stock options                         -           99,629
                                 -----------       ---------
 Diluted EPS                     $1,260,000        2,194,800           $   0.57
                                 ==========        =========           ========

                                      5

<PAGE>


NOTE 3.           EARNINGS PER COMMON SHARE, (Continued)

                  GB&T Bancshares,  Inc. declared a stock split in the form of a
                  stock dividend on August 29, 1998,  paid on September 21, 1998
                  to  stockholder's  of record  August 31,  1998.  All per share
                  amounts have been restated to reflect the split.

 NOTE 4           On October 14, 1999, GB&T Bancshares, Inc. signed an Agreement
                  and  Plan  of  Reorganization  with  UB&T  Financial  Services
                  Corporation  ("UB&T").  This agreement provides for the merger
                  of UB&T  with and into  GB&T,  with GB&T  being the  surviving
                  corporation of the merger.


                                       6
<PAGE>



                      GB&T BANCSHARES, INC. AND SUBSIDIARY

Item 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
           CONDITION AND RESULTS OF OPERATIONS



The following is  management's  discussion  and analysis of certain  significant
factors which have affected the financial  position and operating results of the
Company and its bank subsidiary,  Gainesville  Bank & Trust,  during the periods
included in the accompanying consolidated financial statements.

FORWARD-LOOKING STATEMENTS

         This quarterly report contains certain forward-looking statements which
are based on certain assumptions and describe future plans, strategies,  and our
expectations.  These forward-looking  statements are generally identified by use
of the words "believe," "expect," "intend," "anticipate," "estimate," "project,"
or similar  expressions.  Our ability to predict results or the actual effect of
future plans or strategies is inherently  uncertain.  Factors which could have a
material  adverse  effect on our  operations  include,  but are not  limited to,
changes  in  interest  rates,  general  economic  conditions,   legislation  and
regulation,  monetary  and fiscal  policies  of the U.S.  government,  including
policies of the U.S.  Treasury  and the Federal  Reserve  Board,  the quality or
composition  of our loan or  investment  portfolios,  demand for loan  products,
deposit flows, competition, demand for financial services in our market area and
accounting  principles  and  guidelines.  You should  consider  these  risks and
uncertainties  in  evaluating  forward-looking  statements  and should not place
undue reliance on such  statements.  We will not publicly  release the result of
any  revisions  which may be made to any  forward-looking  statements to reflect
events or  circumstances  after the date of such  statements  or to reflect  the
occurrence of anticipated or unanticipated events.

FINANCIAL CONDITION

The Company's total assets  increased  $41,635,000 or 21.2%, for the nine months
ended September 30, 1999.  Total loans increased by $42,458,000 or 30.7% for the
nine months ended  September 30, 1999. The loan to deposit ratio as of September
30, 1999 was 94.24%,  over the Company's target range of 75% to 80%, as compared
to 75.09% at September 30, 1998,  reflecting  continued  strong loan demand.  In
order to satisfy this growing loan  demand,  the Company  obtained  Federal Home
Loan Bank  advances  and utilized  growth in  repurchase  agreements  along with
growth in deposits. The increase in the Company's loan to deposit ratio over the
targeted range is also a result of an increase of  approximately  $19 million in
Federal Home Loan Bank advances.  These advances allowed the Company to continue
to focus on growth in core  deposits  versus  higher  yielding  certificates  of
deposit. These strategies also allowed the Company to satisfy strong loan demand
while maintaining  adequate liquidity.  The Company continues to face increasing
competitive pressures in its growing deposit market. Total deposits increased by
$15,280,000  or  8.66%,  for the nine  months  ended  September  30,  1999.  The
Company's overall growth is the result of an aggressive strategic growth plan.

LIQUIDITY

As of September  30, 1999,  the Bank's  liquidity  ratio was 21.29%  compared to
29.70% at September  30, 1998.  This ratio  exceeded the Bank's  target ratio of
20%.  Liquidity  is  measured by the ratio of net cash,  Federal  funds sold and
securities  to net  deposits  and  short-term  liabilities.  The decrease in the
liquidity  ratio is related to the strong increase in loan demand since December
31,  1998.  The  Bank has  lines  of  credit  available  to meet any  unforeseen
liquidity  needs.  Also, the Bank has a relationship  with the Federal Home Loan
Bank of Atlanta which provides funding for loan growth on an as needed basis.


                                       7
<PAGE>

CAPITAL

The minimum capital  requirements for banks and bank holding companies require a
leverage  capital  to total  assets  ratio  of at  least  3%,  core  capital  to
risk-weighted  assets  ratio of at least 4% and total  capital to  risk-weighted
assets of at least 8%.

At  September  30,  1999,  the  capital  ratios at the Company and the Bank were
adequate based on regulatory  minimum capital  requirements.  The actual capital
ratios of the Company are as follows:

      Leverage capital ratio                               7.23 %
      Risk-based capital ratios:
         Core capital                                      9.29 %
         Total capital                                    10.42 %



                                       8
<PAGE>
RESULTS OF OPERATIONS

Net  interest  income  increased  $404,000 or 20.2% for the three  months  ended
September  30,  1999  compared  to the same  period  in 1998.  The net  increase
consists of an increase in interest income of $774,000 or 19.5% less an increase
in  interest  expense  of  $370,000  or 18.8% for the three  month  period.  Net
interest  income  increased  $1,201,000  or  21.2%  for the  nine  months  ended
September  30,  1999  compared  to the same  period  in 1998.  The net  increase
consists  of an  increase  in  interest  income of  $1,774,000  or 15.6% less an
increase in interest  expense of $573,000 or 10% for the nine month period.  The
increase  in  interest   income  is  due   primarily  to  the  growth  in  total
interest-earning  assets of $43 million from September 30, 1998 to September 30,
1999. Total interest-bearing liabilities increased during the same period by $39
million.  The net interest  margin was 4.69% and 4.68% for the nine months ended
September 30, 1999 and 1998, respectively.

The Bank's  provision  for loan  losses  decreased  by $21,000 or 17% during the
three  months ended  September  30, 1999 as compared to the same period in 1998.
The Bank's provision for loan losses decreased by $63,000 or 17% during the nine
months  ended  September  30, 1999 as  compared to the same period in 1998.  The
allowance for loan losses at September 30, 1999 was $2,043,000 or 1.13% of total
loans compared to 1.37% at September 30, 1998. Based on management's evaluation,
the allowance is adequate to absorb any  potential  loan losses at September 30,
1999.

The  decrease in the  provision  for loan losses for the nine month period ended
September  30, 1999 as compared  to 1998 is based on a strong  economy,  minimal
increases in net  charge-offs  and a decline in non-accrued  and past due loans.
The analysis below  indicates only a slight  increase in net  charge-offs in the
nine months ended September 30, 1999 as compared to the same period in 1998. The
allowance for loan losses is evaluated  monthly and adjusted to reflect the risk
in the portfolio.  The following table  summarizes the allowance for loan losses
for the nine month periods ended September 30, 1999 and 1998.
<TABLE>
<CAPTION>
                                                                              1999            1998
                                                                           ---------       ---------
                                                                             (Dollars in Thousands)
                                                                           -------------------------

              <S>                                                           <C>             <C>
               Average amount of loans outstanding                         $ 159,038       $ 122,563
                                                                           =========       =========

               Allowance  for loan losses balance, beginning of period     $   1,773       $   1,433
                                                                           ---------       ---------

               Less charge-offs
                  Commercial loans                                               (18)            (42)
                  Consumer  loans                                                (38)            (24)

               Plus recoveries
                  Commercial loans
                                                                                   2              19
                  Consumer loans                                                   9              10
                                                                           ---------       ---------
                  Net charge-offs                                                (45)            (37)
                                                                           ---------       ---------

               Plus provision for loan losses                                    315             378
                                                                           ---------       ---------

               Allowance  for loan losses balance, end of period           $   2,043       $   1,774
                                                                           =========       =========

               Ratio of net charge-offs to average loans outstanding             .03%            .03%
                                                                           =========       =========
</TABLE>


                                       9
<PAGE>


The following table is a summary of nonaccrual,  past due and restructured debt.
The numbers indicate  decreases of $250,000 in nonaccrual loans and decreases of
$225,000 in past due loans over 90 days.  The decrease in nonaccrual  was due to
payoffs on the nonaccrual loans.  There are minimal or no losses  anticipated on
nonaccrual or past due loans.

<TABLE>
<CAPTION>
                                                                            September 30,1999
                                                          --------------------------------------------------------

                                                                                 Past Due
                                                             Nonaccural          90 Days           Restructured
                                                                Loans             Still                Debt
                                                                                 Accruing
                                                          ----------------   ---------------    ------------------
                                                                          (Dollars in Thousands)
                                                          --------------------------------------------------------

                      <S>                                  <C>                <C>                <C>
                      Real estate loans                   $             -    $           61     $               -
                      Commercial loans                                109                13                     -
                      Consumer loans                                    -                18                     -
                                                          ----------------   ---------------    ------------------
                              Total                       $           109    $           92     $               -
                                                          ================   ===============    ==================
</TABLE>
<TABLE>
<CAPTION>

                                                                            September 30, 1998
                                                          --------------------------------------------------------

                                                                                 Past Due
                                                             Nonaccural          90 Days           Restructured
                                                                Loans             Still                Debt
                                                                                 Accruing
                                                          ----------------   ---------------    ------------------
                                                                          (Dollars in Thousands)
                                                          --------------------------------------------------------
                      <S>                                  <C>                <C>                <C>
                      Real estate loans                   $           339    $          317     $               -
                      Commercial loans                                  -                 -                     -
                      Consumer loans                                   20                 -                     -
                                                          ----------------   ---------------    ------------------
                              Total                       $           359    $          317     $               -
                                                          ================   ===============    ==================
</TABLE>

The Company's  policy is to discontinue  the accrual of interest income when, in
the opinion of management,  collection of such interest becomes  doubtful.  This
status is  determined  when;  (1) there is a  significant  deterioration  in the
financial condition of the borrower and full repayment of principal and interest
is not  expected;  and (2) the  principal  or interest is more than 90 days past
due,  unless the loan is both  well-secured  and in the  process of  collection.
Accrual of interest on such loans is resumed when, in management's judgment, the
collection of interest and principal becomes probable.

Loans  classified for regulatory  purposes as loss,  doubtful,  substandard,  or
special  mention that have not been included in the table above do not represent
or result from trends or uncertainties which management  reasonably expects will
materially  impact future  operating  results,  liquidity or capital  resources.
These classified loans do not represent  material credits about which management
is aware of any information which causes management to have serious doubts as to
the ability of such borrowers to comply with their loan repayment terms.



                                       10
<PAGE>

Other income for the three months ended  September 30, 1999  increased by $5,000
or 1.5% compared to the same period in 1998.  Service charges  increased $17,000
and other operating income increased by $26,000. These increases in other income
were  offset by  decreases  in gain on sale of loans of  $24,000,  and  mortgage
origination  fees of $14,000.  Other income for the nine months ended  September
30, 1999  decreased  by $45,000 or 4%  compared to the same period in 1998.  The
decrease in other income is primarily due to, decreases in gain on sale of loans
of $141,000 and decreases in mortgage  origination fees of $67,000.  The decline
in mortgage origination fees resulted from a decline in refinancing activity and
increases in interest rates.  Service charges  increased by $61,000,  Trust fees
increased by $47,000 and other operating income increased by $55,000.

Other expenses increased by approximately $195,000 or 12.6% for the three months
ended  September 30, 1999  compared to the same period in 1998.  The increase is
due primarily to an increase in salaries and employee benefits of $115,000.  The
increase in salaries and employee benefits is due to additional employees in the
loan area,  in addition to normal  increases.  The  remainder of the increase in
other expenses is not related to any one  significant  item, but includes normal
increases in  operating  expenses.  Other  expenses  increased by  approximately
$661,000 or 14.5% for the nine months ended  September  30, 1999 compared to the
same period in 1998.  The  increase is due  partially to an increase in salaries
and  employee  benefits of  $326,000.  The  increase in  salaries  and  employee
benefits is due to additional  employees in the loan area, in addition to normal
increases. The remainder of the increase in other expenses is not related to any
one significant item, but includes normal increases in operating expenses.

Income tax expense increased by $84,000 for the three months ended September 30,
1999 compared to the three months ended  September 30, 1998.  Income tax expense
increased by $191,000 for the nine months ended  September  30, 1999 compared to
the nine months ended  September 30, 1998.  The effective tax rate for the three
and nine month periods in 1999, was 33%, compared to 32% for the same periods in
1998.

Net income  increased by $151,000 for the three months ended  September 30, 1999
compared to the same period in 1998.  Net income  increased  by $367,000 for the
nine months ended  September 30, 1999  compared to the same period in 1998.  The
increase in net income is attributable to growth in interest earning assets.


The Company is not aware of any other  known  trends,  events or  uncertainties,
other than the effect of events as described  above,  that will have or that are
reasonably likely to have a material effect on its liquidity,  capital resources
or operations.  The Company is also not aware of any current  recommendations by
the regulatory  authorities which, if they were implemented,  would have such an
effect.

CAPABILITY OF THE COMPANY'S PROCESSING SOFTWARE TO ACCOMMODATE THE YEAR 2000

The Situation: As the end of this century draws near, there is worldwide concern
- -------------
that the year 2000 technology  problems may wreak havoc on global economies.  No
country, government,  business or person is immune from the potential effects of
year 2000 problems.  The year 2000 problem arose because many existing  computer
systems and software programs use a two-digit year field.  Because of this, some
computers will not properly recognize the turn of the century. A computer with a
two-digit year field may recognize the year 2000 as 1900. If not corrected, many
computer  applications  could  fail  or  miscalculate  data  creating  erroneous
results.

For a bank, year 2000 problems could be devastating if loan or deposit  interest
accruals  are not  calculated  properly.  A year 2000 caused  system crash could
result in a disruption of business, which in turn could cause the bank to lose a
significant  portion of its  customer  base.  Either of these  situations  could
result in material adverse consequences for the bank.



                                       11
<PAGE>

To address the year 2000  problem,  the Company  formed a "Year 2000  Committee"
made up of key employees and directors. This Committee has been charged with the
responsibility  of assessing the problem and overseeing  corrective  action,  as
well  as  testing  the  year  2000  readiness  of all  equipment,  software  and
applications after upgrades have been made.

Readiness:  Critical  systems,  hardware and  software  have  received  priority
- ---------
attention.  As of September 30, 1999, all critical systems have been upgraded or
replaced. The related software has been upgraded to meet year 2000 standards and
has been tested to ensure proper  functioning in a year 2000  environment.  Upon
completion  of testing  the  Company  has  identified  no  critical  hardware or
software  systems that are  non-compliant.  These critical  systems  include the
Company's  core bank  processing  hardware and software  and its  automated  new
accounts  and loan  document  preparation  hardware  and software as well as its
document  retrieval  system.  The Bank has upgraded its personal  computers with
year 2000  compliant  hardware  and  software to bring this area up to year 2000
standards.  Several  other  software  systems have been upgraded to be year 2000
compliant. Any new critical systems purchased will be tested for compliance. The
Company believes that there are no remaining key information  technology systems
to be upgraded.  The Company has also evaluated its  non-information  technology
systems, which include  microcontrollers and other embedded computers, and notes
no significant issues to date.

Since the Bank is heavily  reliant on outside  vendors for many services such as
electricity, phone service, water, gas, ATM processing, bond accounting and bank
related  forms,  the Bank has  developed  a year 2000  questionnaire  to help it
determine  a  vendors'  state  of year  2000  readiness.  All  critical  vendors
contacted by the Bank have responded.  Responses to date have indicated adequate
readiness.  No significant weaknesses in a critical vendor have been discovered.
Major  borrowers of the Bank also have been required to complete a questionnaire
to  assess  year  2000  readiness.  Approximately  90% of  such  borrowers  have
responded, and the Bank notes no significant issues to date.

Cost: After the Bank's assessment phase to determine the extent of its year 2000
- ----
problem,  its Board of Directors  approved a budget in the amount of $274,000 to
address  the year 2000  issue  and to  purchase  new  equipment  upgrades  which
included new item  processing  equipment.  In order to ensure adequate funds are
provided to resolve year 2000 issues,  including those that may not be presently
known,  the  Company's  year 2000  budget is  subject to  continuous  review and
amendment.   Management  does  not  expect  the  cost  of  remediation  to  vary
significantly  from the  Company's  present  budget,  although  there  can be no
assurances in this regard.

As of  September  30,  1999,  the Company has  recognized  $273,000 in year 2000
expenditures.  The capitalized  expenditures included $243,000 for hardware (the
majority being item processing equipment and new personal computers) and $17,000
for software. Expensed items included $8,000 to service providers for assessment
and testing and approximately $5,000 on customer awareness and education.
No other significant expenditures are expected.

The Company does not anticipate  that the related overall costs will be material
to the  financial  condition of the Company for any single year or quarter.  The
Company has not used any independent  verification  and validation  processes to
assure the reliability of year 2000 cost estimates.



                                       12
<PAGE>

Risks of the Bank's Year 2000 Issues:  The Company believes that all significant
- ------------------------------------
remediations   with  respect  to  the  Company's   information   technology  and
non-information  technology systems are complete.  However,  no assurance can be
given that the Company will not be exposed to potential  losses  resulting  from
system  problems  associated  with  the  change  in date.  There  can also be no
assurance  that the  Company's  systems that have been  designed to be year 2000
compliant  contain all of the necessary  date code changes and that systems have
been correctly  modified,  or will be correctly modified in contemplation of the
year 2000.

In addition to year 2000 compliance in the Bank's internal  systems,  the impact
of year 2000  non-compliance  by outside parties with whom the Bank may transact
business  cannot be accurately  gauged.  The year 2000 issue may have a material
impact on the  financial  condition  of the Bank if borrowers of the Bank become
insolvent  and are,  therefore,  unable to repay  loans as they  become due as a
result of the borrowers' year 2000 non-compliance.

The Company is not aware of any critical  third party  relationships  whose year
2000  non-compliance  could result in a material adverse effect on the Company's
results of operations, liquidity and financial condition due to the date change.

The Bank's  Contingency Plans: The Company believes that at worst, the Company's
- -----------------------------
computer  software and hardware would not contain the necessary date code change
and,  therefore,  would  cease  operating  or  malfunction  when the date change
occurs. In that case, the Company's contingency plan contemplates  conversion to
a manual  system.  Management of the Company  believes that the Company would be
able to continue to operate in that manner without  significant  loss.  However,
the  Company  believes  that its  computer  software  and  hardware  systems are
substantially year 2000 compliant.

If  the   "worst   case   scenario"   includes   extended   loss  of  power  and
telecommunications  or  did  not  provide  for  continued  external  transaction
processing and limited hours of operation, revenue will be impacted by reduction
in generation  of service  charges and other product and service fees as well as
reduced  investment  revenue due to the inability to properly manage  liquidity,
although the Company cannot quantify any such potential losses.

Long Term  Projects:  Year 2000  projects  have not caused the  Company to defer
- -------------------
other long term projects.



                                       13
<PAGE>


                           PART II - OTHER INFORMATION


ITEM 6.    Exhibits and Reports on Form 8-K.

           (a)     Exhibits.

                   27. Financial Data Schedule

           (b)     Reports on Form 8-K.

                   None


                                       14
<PAGE>


                                   SIGNATURES




In accordance with the  requirements of the Exchange Act, the Registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.




GB&T BANCSHARES, INC.



DATE: 11/13/99                           BY: /s/ Richard A. Hunt
                                             ----------------------------------
                                                 Richard A. Hunt
                                                 President and Chief Executive
                                                   Officer


DATE: 11/13/99                           BY: /s/ Gregory L. Hamby
                                             ----------------------------------
                                                 Gregory L. Hamby
                                                 Chief Financial Officer




<PAGE>

                                   APPENDIX D

                       GEORGIA DISSENTER'S RIGHTS STATUTES


14-2-1301.  DEFINITIONS.

As used in this article, the term:

         (1) "Beneficial shareholder" means the person who is a beneficial owner
of shares held in a voting trust or by a nominee as the record shareholder.

         (2)  "Corporate  action" means the  transaction  or other action by the
corporation that creates dissenter's rights under Code Section 14-2-1302.

         (3) "Corporation" means the issuer of shares held by a dissenter before
the corporate  action,  or the surviving or acquiring  corporation  by merger or
share exchange of that issuer.

         (4)  "Dissenter"  means a  shareholder  who is entitled to dissent from
corporate action under Code Section  14-2-1302 and who exercises that right when
and in the manner required by Code Sections 14-2-1320 through 14-2-1327.

         (5) "Fair value," with respect to a dissenter's shares, means the value
of the shares  immediately  before the  effectuation of the corporate  action to
which the dissenter  objects,  excluding any  appreciation  or  depreciation  in
anticipation of the corporate action.

         (6) "Interest"  means interest from the effective date of the corporate
action until the date of payment, at a rate that is fair and equitable under all
the circumstances.

         (7)  "Record  shareholder"  means the person in whose  name  shares are
registered in the records of a corporation or the beneficial  owner of shares to
the  extent  of the  rights  granted  by a  nominee  certificate  on file with a
corporation.

         (8)  "Shareholder"  means  the  record  shareholder  or the  beneficial
shareholder.  (Code 1981, ss. 14-2-1301, enacted by Ga. L. 1988, p. 1070, ss. 1;
Ga. L. 1993, p. 1231, ss. 16.)


14-2-1302.  RIGHT TO DISSENT.

         (a) A record  shareholder  of the  corporation  is  entitled to dissent
from, and obtain payment of the fair value of his shares in the event of, any of
the following corporate actions:

         (1)      Consummation of a plan of merger to which the corporation is a
                   party:

                  (A) If  approval of the  shareholders  of the  corporation  is
                  required for the merger by Code Section 14-2-1103 or 14-2-1104
                  or the  articles  of  incorporation  and  the  shareholder  is
                  entitled to vote on the merger; or

                  (B) If the corporation is a subsidiary that is merged with its
                  parent under Code Section 14-2-1104;
<PAGE>

         (2)  Consummation  of a plan of share exchange to which the corporation
         is a party as the  corporation  whose shares will be  acquired,  if the
         shareholder is entitled to vote on the plan;

         (3) Consummation of a sale or exchange of all or  substantially  all of
         the property of the  corporation  if a shareholder  vote is required on
         the  sale or  exchange  pursuant  to Code  Section  14-2-1202,  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 net  proceeds  of the
         sale will be distributed to the shareholders  within one year after the
         date of sale;

         (4) An amendment of the articles of  incorporation  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 holder 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;

                  (E) Reduces the number of shares owned by the shareholder to a
                  fraction of a share if the  fractional  share so created is to
                  be acquired for cash under Code Section 14-2-604; or

                  (F) Cancels, redeems, or repurchases all or part of the shares
                  of the class; or

         (5) Any corporate  action taken  pursuant to a shareholder  vote to the
         extent that Article 9 of this chapter,  the articles of  incorporation,
         bylaws, or a resolution of the board of directors  provides that voting
         or nonvoting  shareholders  are entitled to dissent and obtain  payment
         for their shares.

         (b) A shareholder entitled to dissent and obtain payment for his shares
under  this  article  may  not  challenge  the  corporate  action  creating  his
entitlement  unless  the  corporate  action  fails  to  comply  with  procedural
requirements of this chapter or the articles of  incorporation  or bylaws of the
corporation or the vote required to obtain approval of the corporate  action was
obtained  by  fraudulent  and  deceptive   means,   regardless  of  whether  the
shareholder has exercised dissenter's rights.

         (c) Notwithstanding any other provision of this article, there shall be
no right of  dissent  in favor of the  holder  of  shares of any class or series
which,  at the record  date fixed to  determine  the  shareholders  entitled  to
receive  notice of and to vote at a  meeting  at which a plan of merger or share
exchange or a sale or exchange of property or an  amendment  of the  articles of
incorporation  is to be acted on,  were either  listed on a national  securities
exchange or held of record by more than 2,000 shareholders, unless:
<PAGE>

         (1) In the case of a plan of merger or share  exchange,  the holders of
         shares of the class or series are required  under the plan of merger or
         share exchange to accept for their shares anything except shares of the
         surviving corporation or another publicly held corporation which at the
         effective  date of the merger or share  exchange are either listed on a
         national  securities  exchange  or held of record  by more  than  2,000
         shareholders,  except for scrip or cash  payments in lieu of fractional
         shares; or

         (2) The  articles  of  incorporation  or a  resolution  of the board of
         directors approving the transaction provides otherwise. (Code 1981, ss.
         14-2-1302, enacted by Ga. L. 1988, p. 1070, ss. 1; Ga. L.
         1989, p. 946, ss. 58; Ga. L. 1999, p. 405, ss. 11.)


14-2-1303.  DISSENT BY NOMINEES AND BENEFICIAL OWNERS.

         A record shareholder may assert dissenter's rights as to fewer than all
the shares registered in his name only if he dissents with respect to all shares
beneficially   owned  by  any  one  beneficial   shareholder  and  notifies  the
corporation in writing of the name and address of each person on whose behalf he
asserts  dissenter's  rights.  The rights of a partial dissenter under this Code
section are  determined  as if the shares as to which he dissents  and his other
shares were registered in the names of different  shareholders.  (Code 1981, ss.
14-2-1303, enacted by Ga. L. 1988, p. 1070, ss. 1.)


14-2-1320.  NOTICE OF DISSENTER'S RIGHTS.

         (a) If proposed corporate action creating dissenter's rights under Code
Section 14-2-1302 is submitted to a vote at a shareholders' meeting, the meeting
notice must state that shareholders are or may be entitled to assert dissenter's
rights under this article and be accompanied by a copy of this article.

         (b) If corporate action creating  dissenter's rights under Code Section
14-2-1302 is taken without a vote of shareholders,  the corporation shall notify
in writing  all  shareholders  entitled  to assert  dissenter's  rights that the
action was taken and send them the dissenter's  notice described in Code Section
14-2-1322  no later than ten days after the  corporate  action was taken.  (Code
1981, ss. 14-2-1320, enacted by Ga. L. 1988, p.
1070, ss. 1; Ga. L. 1993, p. 1231, ss. 17.)


14-2-1321.  NOTICE OF INTENT TO DEMAND PAYMENT.

         (a) If proposed corporate action creating dissenter's rights under Code
Section  14-2-1302 is submitted to a vote at a shareholders'  meeting,  a record
shareholder who wishes to assert dissenter's rights:

         (1) Must deliver to the  corporation  before the vote is taken  written
         notice of his intent to demand  payment for his shares if the  proposed
         action is effectuated; and

         (2) Must not vote his shares in favor of the proposed action.

         (b) A record  shareholder  who does not  satisfy  the  requirements  of
subsection  (a) of this Code  section is not  entitled to payment for his shares
under this article. (Code 1981, ss. 14-2-1321, enacted by Ga. L.
1988, p. 1070, ss. 1.)

<PAGE>

14-2-1322.  DISSENTER'S NOTICE.

         (a) If proposed corporate action creating dissenter's rights under Code
Section  14-2-1302 is authorized at a  shareholders'  meeting,  the  corporation
shall deliver a written dissenter's notice to all shareholders who satisfied the
requirements of Code Section 14-2-1321.

         (b) The  dissenter's  notice  must be sent no later than ten days after
the corporate action was taken and must:

         (1) State  where  the  payment  demand  must be sent and where and when
         certificates for certificated shares must be deposited;

         (2) Inform holders of uncertificated  shares to what extent transfer of
         the shares will be restricted after the payment demand is received;

         (3) Set a date by  which  the  corporation  must  receive  the  payment
         demand, which date may not be fewer than 30 nor more than 60 days after
         the date the notice  required in subsection (a) of this Code section is
         delivered; and

         (4)  Be  accompanied  by a  copy  of  this  article.  (Code  1981,  ss.
         14-2-1322, enacted by Ga. L. 1988, p. 1070, ss. 1.)


14-2-1323.  DUTY TO DEMAND PAYMENT.

         (a) A record  shareholder  sent a dissenter's  notice described in Code
Section 14-2-1322 must demand payment and deposit his certificates in accordance
with the terms of the notice.

         (b) A record  shareholder  who demands  payment and deposits his shares
under  subsection  (a) of this  Code  section  retains  all  other  rights  of a
shareholder  until  these  rights are  canceled or modified by the taking of the
proposed corporate action.

         (c) A record  shareholder  who does not demand  payment or deposit  his
share  certificates  where  required,  each by the date  set in the  dissenter's
notice,  is not  entitled to payment for his shares  under this  article.  (Code
1981, ss. 14-2-1323, enacted by Ga. L. 1988, p. 1070, ss. 1.)


14-2-1324.  HARE RESTRICTIONS.

         (a) The corporation may restrict the transfer of uncertificated  shares
from the date the  demand  for their  payment  is  received  until the  proposed
corporate  action  is taken or the  restrictions  released  under  Code  Section
14-2-1326.

         (b)  The  person  for  whom  dissenter's  rights  are  asserted  as  to
uncertificated  shares  retains all other  rights of a  shareholder  until these
rights are canceled or modified by the taking of the proposed  corporate action.
(Code 1981, ss. 14-2-1324, enacted by Ga. L. 1988, p. 1070, ss. 1.)

<PAGE>

14-2-1325.  OFFER OF PAYMENT.

         (a) Except as provided in Code  Section  14-2-1327,  within ten days of
the later of the date the  proposed  corporate  action is taken or  receipt of a
payment demand,  the corporation  shall by notice to each dissenter who complied
with Code  Section  14-2-1323  offer to pay to such  dissenter  the  amount  the
corporation  estimates  to be the fair value of his or her shares,  plus accrued
interest.

         (b) The offer of payment must be accompanied by:

         (1) The  corporation's  balance  sheet as of the end of a  fiscal  year
         ending not more than 16 months  before the date of  payment,  an income
         statement for that year, a statement of changes in shareholders' equity
         for that year, and the latest available interim  financial  statements,
         if any;

         (2) A statement of the corporation's estimate of the fair value of the
          shares;

         (3) An explanation of how the interest was calculated;

         (4) A statement of the  dissenter's  right to demand payment under Code
Section 14-2-1327; and

         (5) A copy of this article.

         (c) If the  shareholder  accepts  the  corporation's  offer by written
notice to the  corporation  within 30 days after the  corporation's  offer or is
deemed to have  accepted  such offer by failure to respond  within said 30 days,
payment  for his or her shares  shall be made within 60 days after the making of
the offer or the taking of the proposed  corporate  action,  whichever is later.
(Code 1981, ss. 14-2-1325,  enacted by Ga. L. 1988, p. 1070, ss. 1; Ga. L. 1989,
p. 946, ss. 59; Ga. L. 1993, p. 1231, ss. 18.)


14-2-1326.  FAILURE TO TAKE ACTION.

         (a) If the corporation does not take the proposed action within 60 days
after the date set for demanding payment and depositing share certificates,  the
corporation  shall return the  deposited  certificates  and release the transfer
restrictions imposed on uncertificated shares.

         (b)  If, after returning deposited  certificates and releasing transfer
restrictions,  the  corporation  takes the proposed  action,  it must send a new
dissenter's  notice under Code Section  14-2-1322 and repeat the payment  demand
procedure.  (Code 1981, ss.  14-2-1326,  enacted by Ga. L. 1988, p. 1070, ss. 1;
Ga. L. 1990, p. 257, SS. 20.)


14-2-1327. PROCEDURE IF SHAREHOLDER DISSATISFIED WITH PAYMENT OR OFFER.

         (a) A  dissenter  may  notify  the  corporation  in  writing of his own
estimate of the fair value of his shares and amount of interest  due, and demand
payment of his estimate of the fair value of his shares and interest due, if:

         (1) The dissenter  believes that the amount  offered under Code Section
         14-2-1325  is less  than  the  fair  value  of his  shares  or that the
         interest due is incorrectly calculated; or
<PAGE>

         (2) The corporation,  having failed to take the proposed  action,  does
         not  return  the  deposited   certificates   or  release  the  transfer
         restrictions imposed on uncertificated  shares within 60 days after the
         date set for demanding payment.

         (b) A dissenter  waives his or her right to demand  payment  under this
Code section and is deemed to have accepted the corporation's offer unless he or
she notifies the  corporation  of his or her demand in writing under  subsection
(a) of this Code section within 30 days after the  corporation  offered  payment
for his or her shares, as provided in Code Section 14-2-1325.

         (c) If the corporation does not offer payment within the time set forth
in subsection (a) of Code Section 14-2-1325:

         (1)  The  shareholder   may  demand  the  information   required  under
         subsection (b) of Code Section  14-2-1325,  and the  corporation  shall
         provide  the  information  to the  shareholder  within  ten days  after
         receipt of a written demand for the information; and

         (2)  The shareholder may at any time, subject to the limitations period
         of Code Section  14-2-1332,  notify the corporation of his own estimate
         of the fair  value of his shares  and the  amount of  interest  due and
         demand  payment  of his  estimate  of the fair  value of his shares and
         interest due.  (Code 1981,  ss.  14-2-1327,  enacted by Ga. L. 1988, p.
         1070,  ss. 1; Ga. L. 1989, p. 946, ss. 60; Ga. L. 1990, p. 257, SS. 21;
         Ga. L. 1993, p. 1231, ss. 19.)

14-2-1330.  COURT ACTION.

         (a) If a demand  for  payment  under  Code  Section  14-2-1327  remains
unsettled,  the  corporation  shall  commence a proceeding  within 60 days after
receiving the payment  demand and petition the court to determine the fair value
of the shares and accrued  interest.  If the  corporation  does not commence the
proceeding  within the 60 day period,  it shall pay each dissenter  whose demand
remains unsettled the amount demanded.

         (b) The  corporation  shall commence the  proceeding,  which shall be a
nonjury  equitable  valuation  proceeding,  in the superior  court of the county
where a corporation's registered office is located. If the surviving corporation
is a foreign  corporation  without a registered  office in this state,  it shall
commence the proceeding in the county in this state where the registered  office
of the domestic  corporation  merged with or whose  shares were  acquired by the
foreign corporation was located.

         (c) The corporation shall make all dissenters, whether or not residents
of this state,  whose demands remain unsettled parties to the proceeding,  which
shall  have the  effect of an action  quasi in rem  against  their  shares.  The
corporation  shall  serve a copy of the  petition  in the  proceeding  upon each
dissenting shareholder who is a resident of this state in the manner provided by
law for the  service  of a summons  and  complaint,  and upon  each  nonresident
dissenting shareholder either by registered or certified mail or by publication,
or in any other manner permitted by law.

         (d) The  jurisdiction of the court in which the proceeding is commenced
under  subsection (b) of this Code section is plenary and  exclusive.  The court
may appoint one or more persons as appraisers to receive  evidence and recommend
decision on the question of fair value. The appraisers have the powers described
in the order  appointing  them or in any  amendment  to it.  Except as otherwise
provided in this  chapter,  Chapter 11 of Title 9, known as the  "Georgia  Civil
Practice  Act," applies to any  proceeding  with respect to  dissenter's  rights
under this chapter.
<PAGE>

         (e)  Each  dissenter  made a party to the  proceeding  is  entitled  to
judgment  for the  amount  which  the  court  finds to be the fair  value of his
shares,  plus  interest  to the date of  judgment.  (Code 1981,  ss.  14-2-1330,
enacted by Ga. L.  1988,  p. 1070,  ss. 1; Ga. L. 1989,  p. 946,  ss. 61; Ga. L.
1993, p. 1231, ss. 20.)

14-2-1331.  COURT COSTS AND COUNSEL FEES.

         (a) The court in an appraisal  proceeding  commenced under Code Section
14-2-1330 shall determine all costs of the proceeding,  including the reasonable
compensation  and  expenses  of  appraisers  appointed  by the  court,  but  not
including fees and expenses of attorneys and experts for the respective parties.
The court shall assess the costs against the corporation,  except that the court
may assess the costs against all or some of the dissenters, in amounts the court
finds equitable, to the extent the court finds the dissenters acted arbitrarily,
vexatiously,  or not in good  faith in  demanding  payment  under  Code  Section
14-2-1327.

         (b) The court may also assess the fees and  expenses of  attorneys  and
experts for the respective parties, in amounts the court finds equitable;

         (1) Against the  corporation  and in favor of any or all  dissenters if
         the court finds the corporation did not  substantially  comply with the
         requirements of Code Sections 14-2-1320 through 14-2-1327; or

         (2) Against  either the  corporation  or a  dissenter,  in favor of any
         other  party,  if the court finds that the party  against whom the fees
         and expenses are assessed  acted  arbitrarily,  vexatiously,  or not in
         good faith with respect to the rights provided by this article.

         (c) If the court finds that the services of attorneys for any dissenter
were of substantial benefit to other dissenters similarly situated, and that the
fees for those  services  should not be assessed  against the  corporation,  the
court may award to these attorneys reasonable fees to be paid out of the amounts
awarded the dissenters who were benefited. (Code 1981, ss. 14-2-1331, enacted by
Ga. L. 1988, p. 1070, ss. 1.)

14-2-1332.  LIMITATION OF ACTIONS.

         No action by any  dissenter  to  enforce  dissenter's  rights  shall be
brought more than three years after the corporate  action was taken,  regardless
of whether notice of the corporate  action and of the right to dissent was given
by the corporation in compliance  with the provisions of Code Section  14-2-1320
and Code Section 14-2-1322.  (Code 1981, ss. 14-2-1332,  enacted by Ga. L. 1988,
p. 1070, ss. 1.)

<PAGE>

                                   APPENDIX E

                   OPINION OF T. STEPHEN JOHNSON & ASSOCIATES


December 15, 1999

Board of Directors
UB&T Financial Services Corporation
129 E. Elm Street
Rockmart, Georgia 30153

Dear Directors:

T. Stephen Johnson & Associates, Inc., Roswell, Georgia ("TSJ&A") has been asked
to render an opinion as to the  fairness  from a financial  point of view of the
consideration  to be received by the  shareholders  of UB&T  Financial  Services
Corporation  ("UB&T") in  connection  with the proposed  merger of UB&T with and
into GB&T  Bancshares,  Inc.  ("GB&T"),  pursuant  to an  Agreement  and Plan of
Reorganization dated as of October 14, 1999 (the "Merger Agreement"). The Merger
Agreement  states that UB&T  shareholders  will receive,  for each share of UB&T
common  stock they own,  that  multiple of a share of GB&T common stock equal to
$30.00  divided by a base period  trading price equal to average daily last sale
price for GB&T common stock for the sixty  consecutive  calendar days  preceding
the closing of the merger on which the GB&T shares were traded.  However, if the
base  period  trading  price is  greater  than  $30.00 it will be $30.00 for the
purpose  of the  conversion,  and if it is less  than  $18.00,  the base  period
trading price will be $18.00 for the purpose of  conversion.  GB&T trades on the
NASQAQ  National  Market  under the ticker  symbol,  GBTB.  GB&T last  traded on
December 13, 1999 with a closing price of $21.625.

TSJ&A is an  investment  banking and  consulting  firm that  specializes  in the
valuation of closely-held corporations and provides fairness opinions as part of
its practice.  Because of its prior  experience in the appraisal of southeastern
financial  institutions  involved in mergers,  it has  developed an expertise in
fairness   opinions   related  to  the  securities  of  southeastern   financial
institutions.  UB&T  retained  TSJ&A to serve as financial  advisor to provide a
fairness opinion for which compensation will be received.

In performing its analysis,  TSJ&A relied upon and assumed  without  independent
verification,  the accuracy and completeness of all information  provided to it.
TSJ&A has not performed any independent appraisal or evaluation of the assets of
UB&T or of GB&T or any of its  subsidiaries.  As such, TSJ&A does not express an
opinion as to the fair market value of UB&T.  The opinion of financial  fairness
expressed  herein is  necessarily  based on market,  economic and other relevant
considerations  as they exist and can be evaluated as of December 8, 1999.  UB&T
Financial Services Corporation December 15, 1999 Page 2

In arriving at its opinion,  TSJ&A  reviewed and analyzed  audited and unaudited
financial information regarding UB&T and GB&T, the merger, the Merger Agreement,
a draft of SEC filings,  as well as publicly  available  information  and actual
comparable transactions.

The merger  consideration  to be received by UB&T  Shareholders  is based on the
defined  Exchange  Ratio for GB&T common  shares.  The value of the shares to be
received is the Average  closing  price during the last sixty  calendar  days of
GB&T common  shares.  During the sixty days from October 10, 1999 to December 8,
1999, GB&T traded on eight days with an average  closing price of $20.00.  Based
on this  average  closing  price the  transaction  value would equal  $30.00 per
<PAGE>

share.  This transaction  value equals 2.545 times September 30, 1999 book value
and 38.297 times last twelve months  earnings per share.  The purchase price was
calculated  to equal 28.35 percent of assets and 35.56 percent of deposits as of
September 30, 1999.

TSJ&A reviewed the Merger as of November 8, 1999, for the purpose of determining
purchase  premiums  that  could  be used in  comparing  the  Merger  with  other
announced transactions.  TSJ&A reviewed the purchase premiums paid in all twelve
transactions  that were announced  since  September  30,1998  involving  selling
institutions with total assets less that $200 million, headquartered in Georgia.
A listing of these  transactions  is  included  with the  Fairness  Opinion.  On
average,  the comparable  transactions  reported an announced deal price to book
value of 2.5845  times,  an announced  deal price to earnings of 20.25 times,  a
purchase  as a percent  of assets of 31.60  percent  and a  purchase  price as a
percent of deposits of 35.04 percent.  The Merger ranks well within the range of
the comparable transactions.

TSJ&A  reviewed the historical  dividend  payouts at UB&T in an effort to equate
such  payouts to the  current  dividend  payout at GB&T.  The UB&T  shareholders
received  $.25 per common share during 1999.  Assuming the current GB&T dividend
payout of $0.065 per  quarter or $0.26 per share,  the UB&T  shareholders  would
receive the  equivalent  of $0.38 per current UB&T share,  based on the Exchange
Ratio of 1.50 to 1.

Therefore, in consideration of the above, it is the opinion of TSJ&A that, based
on the  structure of the Merger and the analyses that have been  performed,  the
consideration  to be  received  by the  shareholders  of  UB&T  is  fair  from a
financial point of view.

Sincerely,



T. Stephen Johnson & Associates, Inc.




<PAGE>


                                      PROXY

                              GB&T BANCSHARES, INC.
                              GAINESVILLE, GEORGIA

              THIS PROXY IS SOLICITED BY GB&T'S BOARD OF DIRECTORS


         WHEN THIS PROXY IS PROPERLY EXECUTED AND RETURNED, AND NOT REVOKED, THE
SHARES OF COMMON STOCK IT REPRESENTS  WILL BE VOTED AT THE MEETING IN ACCORDANCE
WITH THE CHOICE SPECIFIED BELOW, AND IF NO CHOICE IS SPECIFIED, IT WILL BE VOTED
FOR  APPROVAL  OF  THE  AGREEMENT  AND  PLAN  OF  REORGANIZATION   BETWEEN  GB&T
BANCSHARES,  INC. AND UB&T  FINANCIAL  SERVICES  CORPORATION,  DATED OCTOBER 14,
1999.

          The undersigned  shareholder of GB&T Bancshares,  Inc. hereby appoints
Alan A.  Wayne or Philap A.  Wilheit,  or  either  of them,  with full  power of
substitution  to each,  the proxies of the  undersigned  to vote,  as designated
below,  the shares of the  undersigned at the special meeting of shareholders of
GB&T  Bancshares,  Inc. to be held on _________,  2000, and at any  adjournments
thereof;

         (a) PROPOSAL TO APPROVE THE ISSUANCE OF GB&T COMMON STOCK in connection
with the Agreement and Plan of  Reorganization  providing for the merger of UB&T
Financial Services  Corporation with and into GB&T,  pursuant to which GB&T will
issue sufficient shares of its common stock to convert each outstanding share of
common stock of UB&T Financial Services  Corporation,  subject to certain terms,
conditions,  and  adjustments  as described in the merger  agreement,  into that
multiple of a share of GB&T common stock equal to $30.00  divided by the average
daily last sale prices for GB&T  common  stock for the 60  consecutive  calendar
days preceding the closing of the merger, but in no event greater than $30,00 or
less than $18.00, and instead of the issuance of fractional shares of GB&T, GB&T
will pay cash in an amount equal to the fraction multiplied by $30.00.

         FOR      |_|            AGAINST  |_|               ABSTAIN |_|

         (b) IN  ACCORDANCE  WITH THEIR BEST  JUDGMENT with respect to any other
matters which may properly come before the meeting and any adjournment thereof.

Please date and sign this Proxy exactly as your name appears below:

                                                Dated: _______________  , 2000

[LABEL]                                         ______________________________

                                                ______________________________

NOTE: When signing as attorney, trustee,  administrator,  executor, or guardian,
please  give your full  title as such.  If a  corporation,  please  sign in full
corporate name by President or other  authorized  officer.  In the case of joint
tenants, each joint owner must sign.


<PAGE>


                                      PROXY

                       UB&T FINANCIAL SERVICES CORPORATION
                                ROCKMART, GEORGIA

              THIS PROXY IS SOLICITED BY UB&T'S BOARD OF DIRECTORS


         WHEN THIS PROXY IS PROPERLY EXECUTED AND RETURNED, AND NOT REVOKED, THE
SHARES OF COMMON STOCK IT REPRESENTS  WILL BE VOTED AT THE MEETING IN ACCORDANCE
WITH THE CHOICE SPECIFIED BELOW, AND IF NO CHOICE IS SPECIFIED, IT WILL BE VOTED
FOR  APPROVAL  OF  THE  AGREEMENT  AND  PLAN  OF  REORGANIZATION   BETWEEN  GB&T
BANCSHARES,  INC. AND UB&T  FINANCIAL  SERVICES  CORPORATION,  DATED OCTOBER 14,
1999.

         The  undersigned  shareholder  of UB&T Financial  Services  Corporation
hereby appoints Dan Forsyth or J. Steven Walraven,  or either of them, with full
power of  substitution  to each,  the  proxies of the  undersigned  to vote,  as
designated  below,  the  shares of the  undersigned  at the  special  meeting of
shareholders  of UB&T  Financial  Services  Corporation to be held on _________,
2000, and at any adjournments thereof;

         (a) PROPOSAL TO APPROVE THE MERGER AGREEMENT,  providing for the merger
of UB&T Financial  Services  Corporation  with and into GB&T,  pursuant to which
each outstanding  share of common stock of UB&T Financial  Services  Corporation
will be converted,  subject to certain  terms,  conditions,  and  adjustments as
described in the merger agreement,  into that multiple of a share of GB&T common
stock  equal to $30.00  divided by the  average  daily last sale prices for GB&T
common stock for the 60  consecutive  calendar days preceding the closing of the
merger,  but in no event greater than $30.00 or less than $18.00, and instead of
the issuance of fractional shares of GB&T, GB&T will pay cash in an amount equal
to the fraction multiplied by $30.00.

         FOR    |_|               AGAINST  |_|           ABSTAIN |_|

         (b) IN  ACCORDANCE  WITH THEIR BEST  JUDGMENT with respect to any other
matters which may properly come before the meeting and any adjournment thereof.



<PAGE>


Please date and sign this Proxy exactly as your name appears below:

                                               Dated: _______________  , 2000

[LABEL]                                         ______________________________

                                                ______________________________


NOTE: When signing as attorney, trustee,  administrator,  executor, or guardian,
please  give your full  title as such.  If a  corporation,  please  sign in full
corporate name by President or other  authorized  officer.  In the case of joint
tenants, each joint owner must sign.


<PAGE>


<TABLE>
<CAPTION>
                                                 TABLE OF CONTENTS

                                                                                                               PAGE


<S>                                                                                                               <C>
Where You Can Find More Information...............................................................................i

Incorporation of Certain Documents by Reference...................................................................i

A Warning about Forward-Looking Statements........................................................................i

Questions and Answers about the Merger..........................................................................iii

Summary ......................................................................................................... 5
         The Companies............................................................................................5
         The Terms of the Merger..................................................................................5
         The Reasons Management of Both Companies Support the Merger..............................................6
         The Special Meeting of Shareholders......................................................................6
         Record Date..............................................................................................6
         Vote Required............................................................................................6
         Fairness Opinion to Shareholders of UB&T.................................................................6
         Conditions, Termination, and Effective Date..............................................................7
         Rights of Dissenting Shareholders........................................................................7
         Federal Income Tax Consequences..........................................................................7
         Accounting Treatment.....................................................................................7
         Markets for Capital Stock................................................................................7
         Dividends................................................................................................8
         There are Some Differences in Shareholders'Rights Between UB&T and GB&T..................................9
         Interests of Directors and Officers of UB&T in the Merger................................................9
         Recent Developments of GB&T..............................................................................9
         Recent Developments of UB&T..............................................................................9

Risk Factors......................................................................................................9

Comparative Share Data...........................................................................................12

Summary Consolidated Financial Information.......................................................................13

Selected Pro Forma Financial Data................................................................................16

Pro Forma Consolidated Financial Information.....................................................................17

The Proposed Merger..............................................................................................24
         Background of and Reasons for the Merger................................................................24
         The Agreement and Plan of Reorganization................................................................25
         Required Shareholder Approval...........................................................................27
         Expenses................................................................................................28
         Fairness Opinion........................................................................................28

                                                        -i-
<PAGE>

         Conduct of Business of UB&T Pending Closing.............................................................30
         Interest of Management in the Transaction; Conduct of Business After the Merger.........................31
         Comparison of the Rights of UB&T and GB&T Shareholders..................................................31
         Accounting Treatment....................................................................................32
         Resales of GB&T Stock by Directors and Officers of UB&T.................................................33
         Regulatory Approvals....................................................................................33
         Rights of Dissenting Shareholders.......................................................................33
         Material Federal Income Tax Consequences of the Merger and Opinion of Tax Counsel.......................35

Information about UB&T Financial Services Corporation............................................................35
         Description of Business.................................................................................35
         Recent Developments.....................................................................................36
         Competition.............................................................................................36
         Voting Securities and Principal Shareholders............................................................36

Information About GB&T Bancshares, Inc...........................................................................38
         Description of Business.................................................................................38
         Recent Developments.....................................................................................38
         Description of Securities...............................................................................38

Legal Opinions...................................................................................................38

Experts..........................................................................................................39

Other Matters....................................................................................................39

Appendices
    Agreement and Plan of Reorganization.................................................................Appendix A
    UB&T Financial Services Corporation Form 10-KSB for the year ended December 31, 1998, and
    Form 10-QSB for the nine months ended September 30, 1999.............................................Appendix B
    GB&T Bancshares, Inc. Form 10-KSB for the year ended December 31, 1998, and Form 10-QSB
    for the nine months ended September 30, 1999.........................................................Appendix C
    Georgia Dissenter's Rights Statutes (O.C.G.A. ss. 14-2-1301 et seq.).................................Appendix D
    Opinion of T. Stephen Johnson & Associates...........................................................Appendix E
</TABLE>


                                                        -ii-
<PAGE>



                                    PART II.

                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Under Article Nine of GB&T's Bylaws,  GB&T is required to indemnify and
hold  harmless its  directors,  officers and agents  against  judgments,  fines,
penalties,  amounts paid in settlement, and expenses, including attorney's fees,
resulting  from various types of legal actions or  proceedings if the actions of
the party being  indemnified  meet the standards of conduct  specified  therein.
Determination  concerning whether or not the applicable  standard of conduct has
been met can be made by (a) a disinterested  majority of the Board of Directors,
(b)  independent  legal  counsel,  or (c) an  affirmative  vote of a majority of
shares held by the shareholders.  No indemnification may be made to or on behalf
of a corporate  director,  officer,  employee or agent (a) in connection  with a
proceeding  by or in the  right of the  corporation  in which  such  person  was
adjudged  liable  to the  corporation  or  (b)  in  connection  with  any  other
proceeding  in which such person was adjudged  liable on the basis that personal
benefit was  improperly  received by him. As provided  under  Georgia  law,  the
liability  of  a  director  may  not  be  eliminated  or  limited  (a)  for  any
appropriation,  in violation of his duties, of any business opportunity of GB&T,
(b) for acts or omissions  which  involve  intentional  misconduct  or a knowing
violation  of  law,  (c) for  unlawful  corporate  distributions  or (d) for any
transaction from which the director received an improper benefit.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to our directors, officers, and controlling persons
pursuant to the foregoing provisions, or otherwise, we have 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.

         GB&T's  directors and officers are insured  against losses arising from
any claim  against  them as such for  wrongful  acts or  omissions,  subject  to
certain limitations.

ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a)      EXHIBITS.                         DESCRIPTION OF EXHIBIT

         2.1       --      Agreement and Plan of  Reorganization by and  between
                           GB&T  Community  Banks,   Inc.  and  UB&T   Financial
                           Services Corporation, dated as of  October 14, 1999.

         3.1       --      Articles of  Incorporation  of GB&T, dated August 14,
                           1997 (incorporated herein  by reference  from GB&T's
                           Registration  Statement  on  Form  S-3,  filed   on
                           September 24, 1998).
<PAGE>

         3.2       --      Articles of  Amendment of GB&T,  dated July 8, 1998
                           (incorporated   herein  by   reference   from  GB&T's
                           Registration   Statement   on  Form  S-3,   filed  on
                           September 24, 1998).

         3.3       --      Bylaws  of  GB&T,  as amended (incorporated herein by
                           reference from GB&T's Registration  Statement on Form
                           S-3, filed on September 24, 1998).

         4.1       --      See Exhibits 3.1 and 3.2 for  provisions of Articles
                           of  Incorporation  and  Bylaws,  as  amended,  which
                           define the rights of the Shareholders.

         4.2       --      Form of certificate for GB&T Common Stock.*

         5         --      Opinion and Consent of Hulsey Oliver & Mahar.*

         8         --      Opinion and  Consent of Hulsey  Oliver & Mahar as to
                           the federal income tax consequences to the merger.

         10.1      --      Dividend  Reinvestment  and Share  Purchase  Plan of
                           GB&T  (incorporated  herein by reference  from GB&T's
                           Registration   Statement   on  Form  S-3,   filed  on
                           September 24, 1998).

         21        --      Subsidiaries of GB&T.

         23.1      --      Consent of Mauldin & Jenkins LLC.

         23.2      --      Consent of KPMG LLP.

         23.3      --      Consent of T. Stephen Johnson & Associates, Inc.

         23.4      --      Consent of Hulsey  Oliver & Mahar  (included as part
                           of Exhibits 5 and 8).

         24        --      Power of Attorney (included on the Signature Page to
                           the Registration Statement).

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

* To be filed by amendment.

(b)      FINANCIAL STATEMENT SCHEDULES.
<PAGE>

         No financial  statements  schedules are required to be filed as part of
this Registration Statement.

ITEM 22.  UNDERTAKINGS

         (a) The undersigned registrant hereby undertakes as follows: that prior
to any public reoffering of the securities registered hereunder through use of a
prospectus  which is a part of this  registration  statement,  by any  person or
party who is deemed to be an underwriter  within the meaning of Rule 145(c), the
issuer  undertakes that such reoffering  prospectus will contain the information
called for by the  applicable  registration  form with respect to reofferings by
persons who may be deemed  underwriters,  in addition to the information  called
for by the other items of the applicable form.

         (b) The undersigned  registrant hereby undertakes that every prospectus
(i) that is filed pursuant to paragraph (a) immediately preceding,  or (ii) that
purports to meet the  requirements of section 10(a)(3) of the Act and is used in
connection with an offering of securities  subject to Rule 415, will be filed as
a part of an amendment to the registration  statement and will not be used until
such amendment is effective, and that, for purposes of determining any liability
under the Securities Act of 1933, as amended, each such post-effective amendment
shall be deemed to be a new  registration  statement  relating to the securities
offered  therein,  and the  offering  of such  securities  at that time shall be
deemed to be the initial bona fide offering thereof.

         (c) The undersigned registrant hereby undertakes to respond to requests
for information  that is incorporated by reference into the prospectus  pursuant
to Items 4,  10(b),  11, or 13 of this  Form S-4,  within  one  business  day of
receipt of such request,  and to send the incorporated  documents by first class
mail or other equally  prompt  means.  This  includes  information  contained in
documents filed subsequent to the effective date of the  registration  statement
through the date of responding to the request.

         (d) The undersigned  registrant hereby undertakes to supply by means of
a  post-effective  amendment all information  concerning a transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.


<PAGE>

                                   SIGNATURES

PURSUANT TO THE  REQUIREMENTS  OF THE SECURITIES ACT OF 1933,  GB&T  BANCSHARES,
INC. HAS DULY CAUSED THIS  REGISTRATION  STATEMENT TO BE SIGNED ON ITS BEHALF BY
THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED, IN THE CITY OF GAINESVILLE, STATE OF
GEORGIA, ON DECEMBER 17, 1999.


                                            GB&T BANCSHARES, INC.



                                             By: /s/  Richard A. Hunt
                                                 ----------------------------
                                                      Richard A. Hunt
                                                      President


                                POWER OF ATTORNEY

          Know all men by these  presents,  that  each  person  whose  signature
appears below constitutes and appoints Richard A. Hunt  and Gregory L. Hamby  or
either of them, as attorney-in-fact, with each having the power of substitution,
for him in any and all capacities,  to sign any amendments to this  Registration
Statement on Form S-4 and to file the same,  with  exhibits  thereto,  and other
documents in connection therewith,  with the Securities and Exchange Commission,
hereby ratifying and confirming all that each of said attorneys-in-fact,  or his
substitute or substitutes, may do or cause to be done by virtue hereof.

          PURSUANT  TO THE  REQUIREMENTS  OF THE  SECURITIES  ACT  OF  1933,  AS
AMENDED, THIS REGISTRATION STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED ON DECEMBER 17, 1999.


     SIGNATURE                                        TITLE
     ---------                                        -----


/s/  F. Abit Massey                Chairman of the Board of Directors
- ----------------------------
     F. Abit Massey


/s/  Richard A. Hunt               President and Director (Principal Executive
- ----------------------------       Officer
     Richard A. Hunt




                    [SIGNATURES CONTINUED ON FOLLOWING PAGE]


<PAGE>


                    [SIGNATURES CONTINUED FROM PREVIOUS PAGE]


/s/  Gregory L. Hamby              Chief Financial Officer (Principal
- ----------------------------       Financial and Accounting Officer)
     Gregory L. Hamby


/s/  Phillip A. Wilheit            Vice Chairman and Director
- ----------------------------
     Phillip A. Wilheit


/s/  Donald J. Carter              Director
- ----------------------------
     Donald J. Carter


/s/  J. Grady Coleman              Director
- ----------------------------
     J. Grady Coleman


/s/  Dr. John W. Darden            Director
- ----------------------------
     Dr. John W. Darden


/s/  Bernie E. Hewett              Director
- ----------------------------
     Bernie E. Hewett


/s/  John E. Mansfield, Sr.        Director
- ----------------------------
     John E. Mansfield, Sr


/s/  Samuel L. Oliver              Director
- ----------------------------
     Samuel L. Oliver


/s/  Alan A. Wayne                 Director
- ----------------------------
     Alan A. Wayne


                       UB&T Financial Services Corporation
                               129 East Elm Street
                             Rockmart, Georgia 30153


Ladies and Gentlemen:

         We have  been  requested  to  render  our  opinion  expressed  below in
connection  with the proposed  merger (the "Merger") of UB&T Financial  Services
Corporation ("UB&T") with and into GB&T Bancshares,  Inc. ("GB&T"),  pursuant to
the terms and  conditions of that certain  Agreement and Plan of  Reorganization
(the  "Agreement"),  dated  October  14,  1999,  by and  between  GB&T  and UB&T
described in that certain  Registration  Statement on Form S-4 related to shares
of 712,038  common stock to be issued in connection  with the merger of GB&T and
UB&T,  to be filed by GB&T with the  Securities  and  Exchange  Commission  (the
"Registration  Statement").  Unless otherwise indicated, terms used herein shall
have the same meaning as defined in the Agreement.

         In rendering  our opinion,  we have  examined the Agreement and Plan of
Merger  (the  "Merger  Agreement"),  applicable  law,  regulations,  rulings and
decisions. Our opinion is based upon our understanding and belief that the facts
set forth in the Registration Statement are true and correct.

         Our opinions set forth below are subject to the following  assumptions,
qualifications, and exceptions:

                  A. During the course of all of the foregoing examinations,  we
         have  assumed  (i)  the  genuineness  of  all   signatures,   (ii)  the
         authenticity of all documents  submitted to us as originals,  (iii) the
         legal  capacity of all  individuals,  (iv) the  conformity  to original
         documents of all documents submitted to us as certified,  conformed, or
         photostatic copies, and (v) the authority of each person or persons who
         executed any document on behalf of another person.

                  B. As to various  factual  matters  that are  material  to our
         opinions   set  forth   herein,   we  have   relied  upon  the  factual
         representations  and  warranties set forth in the Agreement and related
         documents.  We have not  independently  verified,  nor do we assume any
         responsibility  for, the factual  accuracy or  completeness of any such
         representations, warranties, statements, or certificates.

         Based  on  and  in   reliance   on  the   foregoing   and  the  further
qualifications  set forth below,  and provided that the Merger is consummated in
accordance with the Merger Agreement, it is our opinion that:

         (1)      The  merger of UB&T into  GB&T and the  issuance  of shares of
                  712,038  Stock in  connection  therewith,  as described in the
                  Merger  Agreement,  will constitute a tax-free  reorganization
                  under  Section  368(a)(1)(A)  of the Internal  Revenue Code of
                  1986, as amended (the "Code").

         (2) No gain  or loss  will be  recognized  by GB&T as a  result  of the
Merger.

         (3)      Except for the  recognition of gain as required by Section 302
                  of the Code with  respect  to the  receipt  by holders of UB&T
                  Stock of cash in lieu of fractional  shares of GB&T Stock,  no
                  gain or  loss  will  be  recognized  for  Federal  income  tax
                  purposes  by the  holders of UB&T Stock upon the  exchange  of
                  such stock solely for GB&T Stock as a result of the Merger.

         (4)      The aggregate  tax basis of the GB&T Stock  received by a UB&T
                  shareholder  pursuant  to the  Merger  will be the same as the
                  aggregate  tax  basis of the  shares of UB&T  Stock  exchanged
                  therefor, decreased by any portion of such tax basis allocated
                  to the  fractional  shares of GB&T Stock  that are  treated as
                  redeemed by the UB&T shareholder.

         (5)      The holding  period of the shares of GB&T Stock  received by a
                  UB&T  shareholder  as  part of the  Merger  will  include  the
                  holding period of the shares of UB&T Stock exchanged therefor,
                  provided that the UB&T Stock is held as a capital asset on the
                  date of the consummation of the Merger.


         In general,  cash  received by holders of UB&T Stock  exercising  their
dissenters'  rights will be treated as amounts  received  from the sale of their
shares of UB&T Stock,  and (provided  that such UB&T Stock is a capital asset in
the hands of such  shareholders)  each such shareholder  will recognize  capital
gain or loss (short or long term,  as  appropriate)  measured by the  difference
between  the sale price of such UB&T Stock and such  shareholder's  tax basis in
such UB&T Stock.

         We express no opinion  as to the  following:  (a) the tax  consequences
that might be  relevant to a  particular  holder of UB&T Stock who is subject to
special  treatment  under certain  federal  income tax laws,  such as dealers in
securities,  banks, insurance companies,  tax-exempt  organizations,  non-United
States  persons,  persons who do not hold their UB&T Stock as  "capital  assets"
within the meaning of section 1221 of the Code,  and persons who acquired  their
UB&T Stock pursuant to the exercise of options or otherwise as compensation,  or
(b) any consequences arising under the laws of any state,  locality,  or foreign
jurisdiction.

         This  letter  is  solely  for  the  information  and use of you and the
shareholders  of UB&T and,  except to the extent that such may be referred to in
the  Registration  Statement,  it is  not to be  used,  circulated,  quoted,  or
referred  to for any other  purpose  or  relied  upon by any  other  person  for
whatever reason without our prior written consent.



                                     HULSEY, OLIVER & MAHAR, LLP



                                     By:___________________________________
                                        Partner


                                   EXHIBIT 21


                     SUBSIDIARIES OF GB&T BANCSHARES, INC.


               Subsidiary                           State of Organization
     ---------------------------------           --------------------------

     Gainesville Bank & Trust Company,                     Georgia
     Gainesville, Georgia



                                  EXHIBIT 23.1



                       CONSENT OF INDEPENDENT ACCOUNTANTS


         We  hereby   consent  to  the   incorporation   by  reference  in  this
Registration  Statement  on Form S-4 of our report,  dated  February  12,  1999,
relating to the consolidated  financial statements of GB&T Bancshares,  Inc. and
subsidiary  for the two years ended  December 31, 1998,  contained in the annual
report on Form 10-KSB for the year ended December 31, 1998, and to the reference
to our Firm under the caption "Expert" in the Prospectus.


                                            /s/  Mauldin & Jenkins, LLC

Atlanta, Georgia
December 20, 1999




                                  EXHIBIT 23.2



                       CONSENT OF INDEPENDENT ACCOUNTANTS


     We hereby consent to the  incorporation  by reference in this  Registration
Statement on Form S-4 of our report,  dated  February 10, 1999,  relating to the
consolidated  financial  statements of UB&T Financial  Services  Corporation and
subsidiary for the year ended December 31, 1998,  contained in the annual report
on Form 10-KSB for the year ended December 31, 1998, and to the reference to our
Firm under the caption "Experts" in the Prospectus.


                                            /s/  Mauldin & Jenkins, LLC

Atlanta, Georgia
December 20, 1999



                                  EXHIBIT 23.3




                       CONSENT OF INDEPENDENT ACCOUNTANTS


          We consent to the use of our report  incorporated  herein,  and to the
reference to our Firm under the caption "Experts" in the Prospectus.



                                    /s/  KPMG LLP



December 20, 1999
Atlanta, Georgia







                                  EXHIBIT 23.4



                CONSENT OF T. STEPHEN JOHNSON & ASSOCIATES, INC.


We consent to the use in this Registration Statement of GB&T Bancshares, Inc. on
Form S-4 of our opinion related to UB&T Financial Services  Corporation included
in the  Prospectus  to  such  Registration  Statement  at  Exhibit  E and to the
reference  to our firm in the  Prospectus  under  the  caption  "DESCRIPTION  OF
TRANSACTION-Opinion of UB&T's Financial Advisor."


T. Stephen Johnson & Associates, Inc.

/s/ T. Stephen Johnson & Associates, Inc.


December 15, 1999






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission