SECURITY FIRST TECHNOLOGIES CORP
S-4/A, 1998-08-21
COMPUTER PROGRAMMING, DATA PROCESSING, ETC.
Previous: MERCURY ASSET MANAGEMENT FUNDS INC, 497, 1998-08-21
Next: WEST ESSEX BANCORP INC, 424B3, 1998-08-21





   
       As filed with the Securities and Exchange Commission on August 21, 1998
    
                                                      Registration No. 333-56181
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                            ------------------------
   
                          PRE-EFFECTIVE AMENDMENT NO. 2
    
                                       TO
                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------

                     SECURITY FIRST TECHNOLOGIES CORPORATION
             (Exact name of registrant as specified in its charter)
                                    Delaware
         (State or other jurisdiction of incorporation or organization)

                                      7379
            (Primary Standard Industrial Classification Code Number)

                                  (58-2395199)
                      (I.R.S. Employer Identification No.)
                            ------------------------
                     Security First Technologies Corporation
                       3390 Peachtree Road, NE, Suite 1700
                             Atlanta, Georgia 30326
                                 (404) 812-6300
                   (Address, including zip code, and telephone
             number, including area code, of registrant's principal
                               executive offices)
                            ------------------------
                               Robert F. Stockwell
                             Chief Financial Officer
                     Security First Technologies Corporation
                       3390 Peachtree Road, NE, Suite 1700
                             Atlanta, Georgia 30326
                                 (404) 812-6780
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                            ------------------------
                                    Copy to:
                              Stuart G. Stein, Esq.
                             Hogan & Hartson L.L.P.
                           555 Thirteenth Street, N.W.
                             Washington, D.C. 20004
                                 (202) 637-8575

     Approximate  date of commencement of proposed sale of the securities to the
public:  As  soon as  practicable  after  this  Registration  Statement  becomes
effective.

     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. [ ]

                              --------------------
   
                   CALCULATION OF ADDITIONAL REGISTRATION FEE
<TABLE>
<CAPTION>
<S>                              <C>                  <C>                    <C>                  <C>
=====================================================================================================================
   Title of each class of                                Proposed maximum       Proposed maximum       Amount of
 securities to be registered       Amount to be         offering price per     aggregate offering   registration fee
                                    registered                 unit                  price
- ---------------------------------------------------------------------------------------------------------------------
   Common Stock, par value           4,475,054              $14.1875*             $63,489,829*          $18,730*
       $0.01 per share
=====================================================================================================================
</TABLE>
*    Estimated  pursuant to Rule  457(f)(1) and Rule 457(c) under the Securities
     Act of 1933 based upon the average of the high and low prices for shares of
     common stock of Security First Network Bank as reported on The Nasdaq Stock
     Market's National Market Tier calculated on the basis of August 17, 1998.
    

     THE REGISTRANT  HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION  ACTING  PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
================================================================================

<PAGE>
                           SECURITY FIRST NETWORK BANK
                       3390 PEACHTREE ROAD, NE, SUITE 1700
                             ATLANTA, GEORGIA 30326

                                                                 August __, 1998

TO THE SHAREHOLDERS OF
SECURITY FIRST NETWORK BANK:

   
         You are cordially  invited to attend a special  meeting of shareholders
(the  "Special  Meeting") of Security  First Network Bank ("SFNB") to be held on
September 25, 1998, at 9:00 a.m. at SFNB's  Atlanta City Office,  3390 Peachtree
Road, NE, Atlanta, Georgia 30326. Please note that if the proposals presented at
the Special Meeting are approved,  there will not be an annual meeting of SFNB's
shareholders  in 1998.  The next annual meeting will be that of the newly formed
holding company in 1999. The current directors of SFNB, who also currently serve
as the directors of the holding company, and Dorsey R. Gardner, will continue as
directors of the holding company until that meeting.

         Upon completion of the holding company  reorganization,  your shares of
SFNB common  stock will be converted  into holding  company  common  stock,  and
traded on the Nasdaq Stock Market under the symbol "SONE."

         As described in the enclosed Proxy Statement/Prospectus, at the Special
Meeting  you  are  being  asked  to  approve  the   proposed   holding   company
reorganization (the  "Reorganization")  of SFNB and its wholly owned subsidiary,
Security  First  Technologies,  Inc.  ("S1").  Although  not a condition  to the
Reorganization,  you also are being asked to approve  provisions of the proposed
holding company's  certificate of incorporation  that provide for an increase in
the number of  authorized  shares of common and  preferred  stock of the holding
company and the elimination  except in specified  circumstances  of the monetary
liabilities  of  directors  under  Delaware  law,  as  described  in  the  Proxy
Statement/Prospectus.  In  addition,  you will be asked to approve the  proposed
sale (the "Sale") of SFNB's  banking  business to RBC Holdings  (Delaware)  Inc.
("RBC  Holdings"),  a U.S.  subsidiary of Royal Bank of Canada ("Royal Bank"), a
Canadian chartered banking institution.
    

         The   Reorganization  is  being  undertaken  to  separate  the  banking
activities  of  SFNB  from  the  computer  software  activities  of  S1.  If the
Reorganization   and  the  Sale  are   approved,   immediately   following   the
Reorganization,  SFNB's banking business will be sold to RBC Holdings. After the
Sale,  S1, as a wholly owned  subsidiary  of the newly formed  holding  company,
would continue to engage in computer software activities, and neither S1 nor the
holding company would have an ownership interest in SFNB's banking business.

         The sale price of SFNB's  banking  business is $13 million,  subject to
adjustment  of  up  to  an  additional  $300,000,  as  described  in  the  Proxy
Statement/Prospectus.  At June 30, 1998,  the banking  business  included  $59.0
million of loans and other  assets,  and an  equivalent  amount of deposits  and
other  liabilities.  However,  in  transferring  the  banking  business  to  RBC
Holdings,  SFNB has agreed to include  $10.0  million of assets which qualify as
regulatory  capital  in  excess  of the  liabilities,  thereby  making  the  net
equivalent  purchase  price $3.0 million.  SFNB has received an opinion from its
financial advisor,  Friedman,  Billings, Ramsey & Co., Inc., that the sale price
for SFNB's  banking  business is fair,  from a financial  point of view,  to the
holders of SFNB common stock. The opinion of Friedman,  Billings, dated March 9,
1998,  is  reproduced  in  full  as  Appendix  A  to  the   accompanying   Proxy
Statement/Prospectus.

         Each share of SFNB common  stock will entitle its holder to one vote on
each  of  the  matters  before  the  Special   Meeting.   Consummation   of  the
Reorganization  is subject  to certain  conditions,  including  approval  by the
holders of at least  two-thirds of the  outstanding  shares of SFNB common


<PAGE>

   
stock and SFNB  preferred  stock.  Consummation  of the Sale also is  subject to
certain conditions,  including approval by the holders of at least a majority of
the  outstanding  shares of SFNB common stock and two-thirds of the  outstanding
shares of SFNB preferred stock.  Each of the proposed  additional  provisions of
the holding  company's  certificate of incorporation is subject to approval by a
majority of the outstanding shares of SFNB common stock.

         YOUR BOARD OF DIRECTORS  UNANIMOUSLY  APPROVED THE REORGANIZATION,  THE
SALE AND THE TRANSACTIONS  CONTEMPLATED THEREBY AND THE ADDITIONAL PROVISIONS OF
THE HOLDING COMPANY'S  CERTIFICATE OF INCORPORATION AND RECOMMENDS THAT YOU VOTE
"FOR" APPROVAL OF THESE PROPOSALS AT THE SPECIAL MEETING.

         THE  REQUIRED  VOTES OF HOLDERS OF SFNB COMMON STOCK ARE BASED UPON THE
TOTAL NUMBER OF OUTSTANDING  SHARES OF SFNB COMMON STOCK AND NOT UPON THE NUMBER
OF SHARES WHICH ACTUALLY ARE VOTED.  ACCORDINGLY,  THE FAILURE TO SUBMIT A PROXY
CARD OR TO VOTE IN PERSON AT THE SPECIAL  MEETING OR THE ABSTENTION  FROM VOTING
BY A SHAREHOLDER WILL HAVE THE SAME EFFECT AS A VOTE "AGAINST" THE PROPOSALS.
    

         IT IS VERY  IMPORTANT  THAT YOUR SHARES BE  REPRESENTED  AT THE SPECIAL
MEETING.  WHETHER  OR NOT YOU  PLAN  TO  ATTEND  THE  SPECIAL  MEETING,  YOU ARE
REQUESTED  TO COMPLETE,  DATE AND SIGN THE ENCLOSED  PROXY CARD AND RETURN IT AS
SOON AS POSSIBLE IN THE ENCLOSED POSTAGE PAID ENVELOPE.

                                                         Sincerely,

                                                         James S. Mahan, III
                                                         Chief Executive Officer


<PAGE>

                           SECURITY FIRST NETWORK BANK
                       3390 PEACHTREE ROAD, NE, SUITE 1700
                             ATLANTA, GEORGIA 30326
                                 (404) 812-6300

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

   
                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                        TO BE HELD ON SEPTEMBER 25, 1998

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

         NOTICE IS HEREBY  GIVEN  that a special  meeting of  shareholders  (the
"Special  Meeting")  of Security  First  Network Bank  ("SFNB")  will be held on
September 25, 1998, at 9:00 a.m. at SFNB's  Atlanta City Office,  3390 Peachtree
Road, NE, Atlanta, Georgia 30326 for the following purposes:
    

                  1.       Holding Company Reorganization.  To consider and vote
                           upon the proposed holding company  reorganization  of
                           SFNB and its wholly owned subsidiary,  Security First
                           Technologies,  Inc.  ("S1"),  by approving the Second
                           Amended and Restated Plan of Reorganization, dated as
                           of March 9, 1998, by and among SFNB,  Security  First
                           Technologies  Corporation (the "Holding Company") and
                           upon  organization,  New Security  First Network Bank
                           ("New Bank"),  as amended (the  "Plan"),  pursuant to
                           which (i) New Bank and S1 will,  subject to necessary
                           approvals,  become  wholly  owned  subsidiaries  of a
                           newly formed holding  company known as Security First
                           Technologies  Corporation,  and (ii) each  issued and
                           outstanding  share  of SFNB  common  stock  and  SFNB
                           preferred stock will be converted, respectively, into
                           one share of  Holding  Company  common  stock and one
                           share of Holding  Company  preferred  stock (Proposal
                           1).

   
                  2.       Sale of SFNB's Banking Business. To consider and vote
                           upon the proposed sale of SFNB's banking  business to
                           RBC Holdings (Delaware) Inc. ("RBC Holdings"), a U.S.
                           subsidiary of Royal Bank of Canada ("Royal Bank"),  a
                           Canadian chartered banking institution,  by approving
                           the Stock  Purchase  Agreement,  dated as of March 9,
                           1998, by and among Royal Bank, RBC Holdings, SFNB and
                           the Holding  Company,  as amended (the  "Agreement"),
                           pursuant to which SFNB's  banking  business  would be
                           sold  to  RBC  Holdings  immediately   following  the
                           holding  company  reorganization.   Pursuant  to  the
                           Agreement,  RBC Holdings  will  purchase the stock of
                           New Bank for $13.0  million.  However,  the Agreement
                           also  provides that New Bank shall have $10.0 million
                           of assets  that  qualify  as  regulatory  capital  in
                           excess of the  liabilities,  thereby  making  the net
                           equivalent  purchase price $3.0 million. In addition,
                           upon the closing of the sale,  RBC Holdings shall pay
                           to the  Holding  Company an  additional  sum equal to
                           $1,250 per day for each day  beginning on the date of
                           receipt of  shareholder  approval by SFNB of the Plan
                           and the  Agreement  and  ending on the day before the
                           closing date, up to an aggregate  maximum of $300,000
                           (Proposal 2).

                  3.       Approval of Increase in Authorized  Capital Stock. To
                           consider and vote upon the  proposed  increase in the
                           number of shares of  common  stock  that the  Holding
                           Company is  authorized  to issue from  25,000,000  to
                           60,000,000 and the proposed increase in the number of
                           shares of serial  preferred  stock  that the  Holding
                           Company  is  authorized  to issue from  2,500,000  to
                           5,000,000 (Proposal 3).

                  4.       Approval of Elimination of Monetary  Liabilities  for
                           Damages.    To   eliminate    except   in   specified
                           circumstances  the  monetary  liabilities  of Holding
                           Company  directors  under  applicable   Delaware  law
                           (Proposal 4).
    

                  5.       Other  Business.  To transact such other  business as
                           may properly come before the Special Meeting,  or any
                           adjournments thereof, including,  without limitation,
                           a motion to adjourn  the  Special  Meeting to another
                           time  and/or  place  for the  purpose  of  soliciting
                           additional  proxies in order to approve the Plan, the
                           Agreement or otherwise.

   
         The Board of  Directors  of SFNB has fixed  the  close of  business  on
August 3, 1998 as the record date for the  determination  of the holders of SFNB
common  stock  entitled  to notice of and to vote at the Special  Meeting.  Only
holders of record of SFNB  common  stock at the close of  business  on that date
will  be  entitled  to  notice  of and to  vote at the  Special  Meeting  or any
adjournment  thereof. The Plan and the Agreement will be submitted separately to
the holders of SFNB preferred stock for approval by written consent.
    

                                              By Order of the Board of Directors

                                              James S. Mahan, III
                                              Chief Executive Officer

Atlanta, Georgia
August ___, 1998

         IT IS IMPORTANT THAT PROXIES BE RETURNED PROMPTLY.  THEREFORE,  WHETHER
OR NOT YOU PLAN TO BE PRESENT IN PERSON AT THE  SPECIAL  MEETING,  PLEASE  DATE,
SIGN AND  COMPLETE THE  ENCLOSED  PROXY AND RETURN IT IN THE ENCLOSED  ENVELOPE,
WHICH REQUIRES POSTAGE IF MAILED IN THE UNITED STATES. YOUR PROXY MAY BE REVOKED
IN THE MANNER DESCRIBED IN THE ACCOMPANYING  PROXY  STATEMENT/PROSPECTUS  AT ANY
TIME BEFORE IT IS VOTED AT THE SPECIAL MEETING.


<PAGE>

SECURITY FIRST TECHNOLOGIES CORPORATION          SECURITY FIRST NETWORK BANK
  3390 PEACHTREE ROAD, NE, SUITE 1700        3390 PEACHTREE ROAD, NE, SUITE 1700
        ATLANTA, GEORGIA 30326                     ATLANTA, GEORGIA 30326

                     SECURITY FIRST TECHNOLOGIES CORPORATION
                                   PROSPECTUS

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

                           SECURITY FIRST NETWORK BANK
                                 PROXY STATEMENT

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

   
                        15,289,269 SHARES OF COMMON STOCK
    

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

   

         This proxy statement/prospectus ("Proxy Statement/Prospectus") is being
furnished to shareholders of Security First Network Bank ("SFNB") in relation to
the special meeting of SFNB shareholders  (the "Special  Meeting") to be held on
September 25, 1998, at 9:00 a.m. at SFNB's  Atlanta City Office,  3390 Peachtree
Road,  NE, Suite 1700,  Atlanta,  Georgia  30326,  and any  adjournments  of the
Special Meeting. It also serves as the prospectus of Security First Technologies
Corporation (the "Holding Company").  This Proxy  Statement/Prospectus  is first
being mailed to SFNB shareholders on or around August ___, 1998.

         At the Special Meeting, the principal items of business for the holders
of the common stock, without par value, of SFNB ("SFNB Common Stock") will be to
consider  and vote upon (i) the proposed  holding  company  reorganization  (the
"Reorganization")  of SFNB  and its  wholly  owned  subsidiary,  Security  First
Technologies,  Inc. ("S1"), by approving the Second Amended and Restated Plan of
Reorganization,  dated as of March 9,  1998,  by and  among  SFNB,  the  Holding
Company and upon organization,  New Security First Network Bank ("New Bank"), as
amended  (the  "Plan");  (ii) the proposed  sale (the "Sale") of SFNB's  Banking
Business  (defined below) to RBC Holdings  (Delaware) Inc. ("RBC  Holdings"),  a
U.S.  subsidiary of Royal Bank of Canada ("Royal  Bank"),  a Canadian  chartered
banking  institution,  by approving the Stock  Purchase  Agreement,  dated as of
March 9, 1998,  by and among  Royal  Bank,  RBC  Holdings,  SFNB and the Holding
Company,  as amended (the "Agreement");  and (iii) two provisions of the Holding
Company's  Certificate  of  Incorporation  which  will  be  effective  upon  the
Reorganization  only  if  approved  at  the  Special  Meeting  (the  "Contingent
Certificate  Provisions")  that  provide  for (a) an  increase  in the number of
shares of common  stock,  par value  $0.01 per  share,  of the  Holding  Company
("Holding  Company  Common  Stock"),  that the Holding  Company is authorized to
issue from  25,000,000  to  60,000,000  shares and an  increase in the number of
shares of serial  preferred  stock,  par value  $0.01 per share,  of the Holding
Company  that the  Holding  Company is  authorized  to issue from  2,500,000  to
5,000,000 shares; and (b) the elimination  except in specified  circumstances of
the monetary  liabilities of Holding  Company  directors under Delaware law. The
Plan and the  Agreement  are  reproduced in full as Appendix B and Appendix C to
this Proxy  Statement/Prospectus,  and are incorporated herein by reference. The
Plan and the Agreement  also will be submitted  separately to the holders of the
Class A Preferred Stock, without par value, of SFNB ("SFNB Preferred Stock") for
approval by written consent. The Holding Company's Certificate of Incorporation,
excluding the Contingent Certificate Provisions,  and the Contingent Certificate
Provisions  are  reproduced  in full as Appendix D and  Appendix E to this Proxy
Statement/Prospectus,  and are incorporated herein by reference.  The Contingent
Certificate  Provisions  will  not be  submitted  for a vote  separately  to the
holders of the SFNB Preferred  Stock.  As of August 3, 1998 (the "Record Date"),
there were 11,191,117  shares of SFNB Common Stock and 1,174,110  shares of SFNB
Preferred  Stock  outstanding.  Approval of the  Agreement is not a condition to
approval of the Plan, but the Sale of the Banking Business to RBC Holdings under
the
    

                                                      Cover page continued . . .

                                       i
<PAGE>


   
Cover page continued . . .
    

Agreement cannot occur unless the Plan is approved.

   
         Pursuant  to the Plan (i) New Bank and S1 will,  subject  to  necessary
shareholder and regulatory  approvals,  become wholly owned  subsidiaries of the
Holding Company, and (ii) each issued and outstanding share of SFNB Common Stock
and SFNB  Preferred  Stock will be  converted,  respectively,  into one share of
Holding Company Common Stock and Holding Company Series A Convertible  Preferred
Stock,  par value $0.01 per share  ("Holding  Company  Preferred  Stock").  SFNB
Common Stock and SFNB Preferred Stock  sometimes are jointly  referred to herein
as "SFNB Stock," and Holding Company Common Stock and Holding Company  Preferred
Stock sometimes are jointly referred to herein as "Holding Company Stock."

         The sale price of SFNB's Banking  Business is $13.0  million.  However,
the  Agreement  also  provides  that SFNB include  $10.0  million of assets that
qualify as regulatory  capital in excess of the liabilities,  thereby making the
net equivalent purchase price $3.0 million. In addition, upon the Closing of the
Sale, RBC Holdings  shall pay to the Holding  Company an additional sum equal to
$1,250 per day for each day  beginning  on the date of  receipt  of  shareholder
approval by SFNB of the Plan and the  Agreement and ending on the day before the
Closing Date, up to an aggregate  maximum of $300,000.  As of June 30, 1998, the
Banking  Business  included  $59.5  million  of loans and other  assets,  and an
equivalent amount of deposits and other liabilities.
    

         The principal steps in the Reorganization will include the contribution
by SFNB of all its Banking Business  (including at least $10.0 million of assets
in excess of the  liabilities)  to New Bank,  the purchase and assumption by the
Holding  Company of all of SFNB's  remaining  assets and liabilities in exchange
for the issuance of Holding  Company Stock to SFNB, the declaration by SFNB of a
distribution  of the Holding  Company  Stock to holders of SFNB  Stock,  and the
subsequent  voluntary  dissolution of SFNB pursuant to the rules and regulations
of the Office of Thrift  Supervision  (the "OTS").  Subject to  shareholder  and
regulatory approvals,  the Reorganization was a condition to the approval by the
OTS of SFNB's 1996  acquisition of SecureWare,  Inc.  ("SecureWare").  After the
Reorganization,  the  activities  of S1 no  longer  will  be  limited  to  those
permissible for a federal savings bank. Because S1 is deemed to be controlled by
bank holding companies,  S1's activities will be limited to those permissible to
bank  holding   companies,   but  this  restriction  will  not  apply  to  other
subsidiaries that may be established by the Holding Company.

         If the Agreement is approved, immediately after the Reorganization, New
Bank, which will then own SFNB's Banking Business,  will be sold to RBC Holdings
and New Bank will  become a wholly  owned  subsidiary  of RBC  Holdings.  If the
Agreement is not approved,  the Holding Company still intends to discontinue all
banking operations. No determination has been made as to how the Holding Company
would implement the  discontinuation  of banking  operations if the Agreement is
not consummated. If the Agreement is approved but the Plan is not, the Agreement
will  not  be  consummated,  as  completion  of  the  Plan  is  a  condition  to
consummation of the Agreement.

         After  the  Reorganization  and the  Sale,  the  Holding  Company  will
continue as the publicly  owned and traded company and will be the parent of S1.
The Holding Company will apply to change the listing of SFNB Common Stock on The
Nasdaq  Stock  Market's  National  Market Tier (the  "Nasdaq  Stock  Market") to
Holding Company Common Stock under the symbol "SONE," subject to consummation of
the Reorganization.

   
         The Plan and the Sale are subject to various conditions,  including the
approvals of regulatory  authorities.  SFNB expects that the  Reorganization and
the Sale will be consummated in the summer of 1998, or as soon as possible after
the  receipt of the  requisite  shareholder  and  regulatory  approvals  and the
expiration of any regulatory waiting periods. For a more detailed description of
the proposed  Reorganization,  see "The Holding Company  Reorganization."  For a
more detailed  description of the proposed Sale, see "The Sale of SFNB's Banking
Business." For a more detailed
    

                                      ii
<PAGE>

   
Cover page continued . . .

description of the Contingent Certificate Provisions,  see "Proposed Increase in
Authorized  Capital Stock of the Holding  Company" and "Proposed  Elimination of
Monetary Liabilities of Holding Company Directors."

         THE HOLDING  COMPANY  COMMON STOCK OFFERED HEREBY  INVOLVES RISK.  SFNB
SHAREHOLDERS  SHOULD  CAREFULLY  CONSIDER  THE  MATTERS  DISCLOSED  UNDER  "RISK
FACTORS"  BEGINNING  AT PAGE 14  RELATING  TO  CERTAIN  FACTORS  RELEVANT  TO AN
ASSESSMENT OF SFNB, THE HOLDING COMPANY AND THE HOLDING COMPANY COMMON STOCK.
    

         THE HOLDING  COMPANY  COMMON STOCK HAS NOT BEEN APPROVED OR DISAPPROVED
BY THE  SECURITIES AND EXCHANGE  COMMISSION  (THE "SEC"),  ANY STATE  SECURITIES
COMMISSION,  THE OTS OR THE FEDERAL DEPOSIT INSURANCE  CORPORATION (THE "FDIC"),
NOR HAS THE SEC, ANY STATE  SECURITIES  COMMISSION,  THE OTS, OR THE FDIC PASSED
UPON  THE  ACCURACY  OR  ADEQUACY  OF  THIS  PROXY   STATEMENT/PROSPECTUS.   ANY
REPRESENTATION  TO THE  CONTRARY  IS A CRIMINAL  OFFENSE.  THE SHARES OF HOLDING
COMPANY COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR SAVINGS DEPOSITS
AND ARE NOT INSURED BY THE FDIC, THE BANK  INSURANCE  FUND ("BIF"),  THE SAVINGS
ASSOCIATION INSURANCE FUND ("SAIF") OR ANY OTHER GOVERNMENTAL AGENCY.

         NO  PERSON  IS  AUTHORIZED  TO GIVE  ANY  INFORMATION  OR TO  MAKE  ANY
REPRESENTATION   NOT  CONTAINED  IN  THIS  PROXY   STATEMENT/   PROSPECTUS,   OR
INCORPORATED BY REFERENCE HEREIN, IN CONNECTION WITH THE SOLICITATION OF PROXIES
BY SFNB OR THE OFFERING OF HOLDING  COMPANY  COMMON  STOCK MADE HEREBY,  AND, IF
GIVEN OR MADE, SUCH INFORMATION OR  REPRESENTATION  SHOULD NOT BE RELIED UPON AS
HAVING   BEEN   AUTHORIZED   BY  SFNB  OR  THE  HOLDING   COMPANY.   THIS  PROXY
STATEMENT/PROSPECTUS  DOES NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF
AN OFFER TO PURCHASE,  ANY HOLDING  COMPANY  COMMON STOCK  OFFERED BY THIS PROXY
STATEMENT/PROSPECTUS,  OR THE SOLICITATION OF A PROXY, IN ANY JURISDICTION TO OR
FROM ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER, OR SOLICITATION OF AN
OFFER, OR PROXY SOLICITATION IN SUCH JURISDICTION.  NEITHER THE DELIVERY OF THIS
PROXY  STATEMENT/  PROSPECTUS NOR ANY DISTRIBUTION OF THE HOLDING COMPANY COMMON
STOCK  OFFERED  PURSUANT  TO THIS PROXY  STATEMENT/PROSPECTUS  SHALL,  UNDER ANY
CIRCUMSTANCES,  CREATE  AN  IMPLICATION  THAT  THERE  HAS BEEN NO  CHANGE IN THE
AFFAIRS  OF  SFNB  OR THE  HOLDING  COMPANY  OR THE  INFORMATION  HEREIN  OR THE
DOCUMENTS  INCORPORATED  HEREIN  BY  REFERENCE  SINCE  THE  DATE OF  THIS  PROXY
STATEMENT/PROSPECTUS.

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

         THE DATE OF THIS PROXY STATEMENT/PROSPECTUS IS AUGUST __, 1998.

                                       iii


<PAGE>

                              AVAILABLE INFORMATION

         Under the rules and  regulations  of the OTS,  SFNB is  subject  to the
informational  requirements  of the Securities  Exchange Act of 1934, as amended
(the  "Exchange  Act"),  and  the  rules  and  regulations  thereunder,  and  in
accordance therewith files reports,  proxy statements and other information with
the OTS. Such reports,  proxy statements and other information filed by SFNB can
be obtained at prescribed rates from the Public Reference  Section of the OTS at
1700 G Street, N.W.,  Washington,  D.C. 20552. In addition,  such reports, proxy
statements  and other  information  may be  inspected  and  copied at the public
reference facilities  maintained by the OTS at 1700 G Street, N.W.,  Washington,
D.C.  20552,  and at the Regional  Office of the OTS at 1475  Peachtree  Street,
N.E.,  Atlanta,  Georgia 30309.  SFNB Common Stock is traded on the Nasdaq Stock
Market.  Reports,  proxy statements and other information concerning SFNB can be
inspected  at the National  Association  of  Securities  Dealers,  Inc.,  1735 K
Street, N.W., Washington, D.C. 20006.

         The Holding Company has filed a Registration Statement on Form S-4 (the
"Registration  Statement")  with the SEC under the  Securities  Act of 1933,  as
amended (the "Securities Act"),  relating to the Holding Company Common Stock to
be  issued  to  the  holders  of  SFNB  Common  Stock  in  connection  with  the
Reorganization  pursuant to the Plan. As permitted by the rules and  regulations
of the SEC, this Proxy Statement/Prospectus does not contain all the information
set forth in the Registration Statement.

         The  Registration  Statement  and the  exhibits  forming a part thereof
filed by the Holding Company (Security First Technologies  Corporation) with the
SEC  can be  inspected  and  copies  can be  obtained  at the  public  reference
facilities  maintained by the Securities  and Exchange  Commission at Room 1024,
Judiciary  Plaza,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549, and at the
following  regional  offices of the SEC: 7 World Trade Center,  Suite 1300,  New
York, New York 10048 and  Northwestern  Atrium Center,  500 West Madison Street,
Suite 1400,  Chicago,  Illinois 60661.  Copies of such materials can be obtained
from the Public Reference Section of the Securities and Exchange Commission, 450
Fifth  Street,  N.W.,  Washington,  D.C.  20549,  at prescribed  rates.  The SEC
maintains a Web site that contains reports, proxy and information statements and
other information  regarding  registrants that file electronically with the SEC.
The address of the SEC's Web site is http://www.sec.gov.

                           FORWARD LOOKING INFORMATION

         Certain  information  contained  in  this  Proxy   Statement/Prospectus
constitutes   "forward-looking   statements."   Sections   27A(b)(2)(D)  of  the
Securities  Act and  21E(b)(2)(D)  of the Exchange Act expressly  state that the
safe harbor for forward-looking  statements does not apply to statements made in
connection  with an initial  public  offering  such as the  offering  of Holding
Company Common Stock made hereby.  Such information can be identified by the use
of  forward-looking  terminology  such as  "may,"  "will,"  "should,"  "expect,"
"anticipate,"  "estimate,"  "intend," "continue," or "believes" or the negatives
thereof or other variations thereon or comparable terminology. The statements in
"Risk  Factors"  in  this  Proxy   Statement/Prospectus   constitute  cautionary
statements   identifying   important   factors,   including  certain  risks  and
uncertainties,  with respect to such forward-looking statements that could cause
the actual results, performance or achievements of the Holding Company to differ
materially from those reflected in such forward-looking  statements.  Statements
in the  sections  of  "Information  about SFNB --  Management's  Discussion  and
Analysis of Financial  Condition and Results of Operations" are  forward-looking
statements.  The Holding  Company  also may provide  projections,  forecasts  or
estimates  of  future   performance  or  cash  flows  of  the  Holding  Company.
Projections,  forecasts and estimates are forward-looking statements and will be
based upon certain  assumptions.  Actual events are difficult to predict and may
be beyond the Holding  Company's  control.  Actual  events may differ from those
assumed.  Some  important  factors that would cause  actual  results that differ
materially from those in any forward-looking  statements include those discussed
under "Risk  Factors," as well as changes in business,  market and  financial or
legal  conditions  of the Holding  Company  from those  assumed,  among  others.
Accordingly,  there can be no assurance that any estimated returns, projections,
forecasts  or estimates  can be realized or that actual  returns or results will
not be materially lower than those that may be estimated.

                                       iv

<PAGE>

                                TABLE OF CONTENTS

                                                                            Page
   
AVAILABLE INFORMATION.......................................................  iv

FORWARD LOOKING INFORMATION.................................................  iv

SUMMARY.....................................................................   1
   The Special Meeting......................................................   1
   Consent of the Holders of SFNB Preferred Stock...........................   2
   The Companies............................................................   2
   The Holding Company Reorganization.......................................   4
   The Sale of SFNB's Banking Business......................................   6
   The Increase in Authorized Capital Stock of the Holding Company..........   7
   The Elimination of Monetary Liabilities of the Holding Company Directors.   7
   Other Matters............................................................   8
   Selected Financial and Other Data........................................  10

RECENT DEVELOPMENTS.........................................................  14

RISK FACTORS................................................................  14
   History of, and Anticipated Future, Operating Losses and Resulting
    Additional Capital Needs................................................  14
   S1 Limited Operating History.............................................  15
   Fluctuations in Quarterly Operating Results..............................  15
   Dependence on Banking Industry...........................................  16
   Dependence upon Uncertain Market.........................................  16
   Product Concentration....................................................  17
   Risk of Product Defects; Product Liability...............................  17
   Customer Project Risks and Lengthy Implementation and Sales Cycles.......  17
   Termination of Contracts.................................................  18
   Ability to Manage Growth.................................................  18
   Risk of System Failure; Security Risks...................................  19
   Year 2000................................................................  19
   Intense Competition......................................................  19
   Dependence on Proprietary Technology; Risk of Infringement...............  20
   Government Regulation....................................................  20
   Control by Officers, Directors and Principal Shareholders................  20
   Need to Expand Board of Directors and Continuity of Management...........  20
   Dividend Policy..........................................................  21

THE SPECIAL MEETING.........................................................  22
   Matters to be Considered at the Special Meeting..........................  22
   Record Date and Voting...................................................  22
   Vote Required; Revocability of Proxies...................................  23
   Solicitation of Proxies..................................................  24

THE HOLDING COMPANY REORGANIZATION..........................................  24
   The Companies Involved in the Reorganization.............................  24
   Description of the Reorganization........................................  24
   Recommendation of the SFNB Board of Directors and Reasons for the
    Reorganization..........................................................  26
   Treatment of Stock Certificates..........................................  28
   Regulatory Approvals.....................................................  29
   Conditions to the Plan...................................................  29
   Abandonment and Amendment of the Plan....................................  29
   Accounting Treatment.....................................................  29
   No Dissenters' Rights....................................................  30
   Federal Income Tax Consequences..........................................  30
   Comparison of Shareholders' Rights.......................................  30
   Takeover Defense Provisions..............................................  34

THE SALE OF SFNB'S BANKING BUSINESS.........................................  35
   The Companies Involved in the Sale of SFNB's Banking Business............  35
   The SFNB/Royal Bank Transactions.........................................  35
   Background of the Sale...................................................  35
   Recommendation of the SFNB Board of Directors and Reasons for the Sale...  36
   Purpose and Effects of the Sale..........................................  37
   Description of SFNB's Banking Business...................................  37
   Structure of the Sale....................................................  38
   Purchase Price and Holdback Amount.......................................  38
   Regulatory Approvals.....................................................  39
   Conditions to the Agreement..............................................  40
    
                                       v

<PAGE>
   
   Conduct of Banking Business pending the Sale.............................  41
   Third Party Proposals....................................................  42
   Expenses and Operating Losses............................................  42
   Non-Compete and Employee Matters.........................................  43
   Other Provisions of the Agreement........................................  43
   Termination and Amendment of the Agreement...............................  44
   Opinion of SFNB's Financial Advisor......................................  44
   Accounting Treatment.....................................................  48
   Federal Income Tax Consequences..........................................  48
   No Dissenters' Rights....................................................  48
   Indemnification..........................................................  48
   Other Related Agreements.................................................  49

PROPOSED INCREASE IN AUTHORIZED CAPITAL STOCK
   OF THE HOLDING COMPANY...................................................  51

PROPOSED ELIMINATION OF MONETARY LIABILITIES
   OF HOLDING COMPANY DIRECTORS.............................................  53

PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS.................................  54

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.....................................  61

ADDITIONAL INFORMATION ABOUT THE HOLDING COMPANY............................  63
   Business of the Holding Company..........................................  63
   Financial Resources of the Holding Company...............................  64
   Description of the Capital Stock of the Holding Company..................  64
   Management and Compensation Information..................................  66
   Stock Owned by Management and Principal Holders of Voting Securities.....  67
   Market for Holding Company Common Stock and Dividends....................  67
   Regulation of the Holding Company........................................  68
   Capitalization...........................................................  69

INFORMATION ABOUT SFNB......................................................  70
   Description of Business..................................................  70
   Description of Property..................................................  88
   Legal Proceedings........................................................  89
   Management's Discussion and Analysis of Financial Condition
    and Results of Operations...............................................  89
   Market for SFNB Common Stock and Dividends............................... 112
   Management............................................................... 113
   Executive and Director Compensation...................................... 114
   Employment Contracts..................................................... 115
   Option Grants............................................................ 115
   Aggregated Option Exercises in 1997 and Year-End 
     Option Values ......................................................... 116
   Certain Transactions..................................................... 116
   Stock Owned by Management................................................ 117
   Principal Holders of Voting Securities of SFNB........................... 118

ADJOURNMENT OF THE SPECIAL MEETING.......................................... 119

SHAREHOLDER PROPOSALS....................................................... 119

OTHER MATTERS............................................................... 120

EXPERTS..................................................................... 120

LEGAL MATTERS............................................................... 120

Appendices
Appendix A   Opinion of Friedman, Billings, Ramsey & Co., Inc............... A-1
Appendix B   Second Amended and Restated Plan of Reorganization,
                as amended.................................................. B-1
Appendix C   Stock Purchase Agreement, as amended........................... C-1
Appendix D   Certificate of Incorporation of the Holding Company
               (without the Contingent Certificate Provisions).............. D-1

Appendix E   Contingent Certificate Provisions.............................. E-1
Appendix F   Bylaws of the Holding Company.................................. F-1
Appendix G   Financial Statements .......................................... G-1
    
                                       vi


<PAGE>


                                     SUMMARY

         This  summary  is  qualified  in  its  entirety  by the  more  detailed
information appearing elsewhere in this Proxy Statement/Prospectus.

                               THE SPECIAL MEETING

   
Matters to be Considered at the
 Special Meeting......................... Holders of SFNB  Common  Stock will be
                                          asked  to  approve  (i)  the  proposed
                                          Reorganization   of  SFNB  and  S1  by
                                          approving    the    Plan    and    the
                                          transactions   contemplated   thereby,
                                          (ii)  the  proposed   Sale  of  SFNB's
                                          Banking   Business  by  approving  the
                                          Agreement    and   the    transactions
                                          contemplated   thereby,    (iii)   the
                                          proposed  increase  in the  number  of
                                          shares of Holding Company Common Stock
                                          that the Holding Company is authorized
                                          to issue from 25,000,000 to 60,000,000
                                          shares and the  proposed  increase  in
                                          the   number   of   shares  of  serial
                                          preferred   stock  that  the   Holding
                                          Company  is  authorized  to issue from
                                          2,500,000  to 5,000,000  shares,  (iv)
                                          the  proposed  elimination  except  in
                                          specified  circumstances  of  monetary
                                          liabilities  of  the  Holding  Company
                                          directors  under Delaware law, and (v)
                                          such other  business  as may  properly
                                          come  before  the   Special   Meeting,
                                          including,  if necessary,  approval of
                                          an adjournment of the Special  Meeting
                                          to  permit  further   solicitation  of
                                          proxies.

Required Shareholder Vote................ The affirmative vote of the holders of
                                          at least two-thirds of the outstanding
                                          shares   of  SFNB   Common   Stock  is
                                          required  to  approve  the  Plan.  The
                                          affirmative  vote of the holders of at
                                          least a  majority  of the  outstanding
                                          shares   of  SFNB   Common   Stock  is
                                          required to approve the  Agreement and
                                          each  of  the  Contingent  Certificate
                                          Provisions. Approval of an adjournment
                                          requires  the  affirmative  vote  of a
                                          majority of the shares  represented in
                                          person  or by  proxy  at  the  Special
                                          Meeting.

Date, Time and Place of  the
Special Meeting.......................... The  Special  Meeting  will be held on
                                          September  25,  1998,  at 9:00 a.m. at
                                          SFNB's   Atlanta  City  Office,   3390
                                          Peachtree Road, NE,  Atlanta,  Georgia
                                          30326.

Record Date.............................. Only  holders of record of SFNB Common
                                          Stock  at the  close  of  business  on
                                          August 3, 1998 are  entitled to notice
                                          of and to vote at the Special  Meeting
                                          and at any adjournments thereof.
    

                                       1

<PAGE>

Additional Information................... For  additional  information,  you may
                                          contact   Lisa    Wilkie,    Assistant
                                          Secretary  and  Controller  of SFNB at
                                          (404) 812-6300.

                 CONSENT OF THE HOLDERS OF SFNB PREFERRED STOCK

   
Matters to be Considered................. The  holders of SFNB  Preferred  Stock
                                          will be asked to approve separately by
                                          written    consent   the   Plan,   the
                                          Agreement,    and   the   transactions
                                          contemplated  thereby. The two holders
                                          of SFNB Preferred Stock are Huntington
                                          Bancshares, Incorporated("Huntington")
                                          and Wachovia Corporation ("Wachovia").
    

Required Shareholder Vote................ The  affirmative   vote  of  at  least
                                          two-thirds of the  outstanding  shares
                                          of SFNB Preferred Stock is required to
                                          approve  the Plan  and the  Agreement.
                                          Each  holder of SFNB  Preferred  Stock
                                          will be  entitled to one vote for each
                                          share  held of  record  on the  Record
                                          Date.

Record Date.............................. Only   holders   of   record  of  SFNB
                                          Preferred Stock on the Record Date are
                                          entitled  to  notice of and to vote on
                                          the matters described above.

                                  THE COMPANIES

   
Security First Network Bank.............. SFNB is a federal  savings  bank.  The
                                          deposit  accounts  in SFNB are insured
                                          by  the  FDIC.   SFNB  was  the  first
                                          FDIC-insured  financial institution to
                                          execute  traditional  banking services
                                          over the Internet.  SFNB operates from
                                          its City Office in  Atlanta,  Georgia.
                                          SFNB has three  subsidiaries,  S1, the
                                          Holding  Company and SFNB  Investment,
                                          Inc.,   which   never  has   conducted
                                          business.  If  the  Reorganization  is
                                          consummated,  SFNB  will be  dissolved
                                          pursuant to the rules and  regulations
                                          of the  OTS and  the  shareholders  of
                                          SFNB will become  shareholders  of the
                                          Holding   Company.   If  the  Sale  is
                                          approved and consummated,  immediately
                                          after  the  Reorganization,  New Bank,
                                          which  will  acquire   SFNB's  Banking
                                          Business in the  Reorganization,  will
                                          be sold to RBC Holdings. The principal
                                          executive office of SFNB is located at
                                          3390  Peachtree  Road, NE, Suite 1700,
                                          Atlanta,   Georgia   30326,   and  its
                                          telephone  number  is (404)  812-6300.
                                          SFNB can be found  on the  World  Wide
                                          Web   at   http://www.sfnb.com.    For
                                          additional information about SFNB, see
                                          "Information  about SFNB" and Appendix
                                          G.
    

Security First Technologies Corporation.. The Holding  Company was  organized by
                                          SFNB as a Delaware  corporation in May
                                          1998 for the purpose of  becoming  the
                                          holding company of S1 and, pending the
                                          Sale,  New Bank.  The Holding

                                       2


<PAGE>

                                          Company  currently  is a wholly  owned
                                          subsidiary  of SFNB that  conducts  no
                                          business.  If  the  Reorganization  is
                                          consummated,  S1  and  New  Bank  will
                                          become  wholly owned  subsidiaries  of
                                          the  Holding   Company,   the  Holding
                                          Company will  continue as the publicly
                                          owned  and  traded   company  and  the
                                          current   shareholders  of  SFNB  will
                                          become  shareholders  of  the  Holding
                                          Company.  Shares  of  Holding  Company
                                          stock  are  expected  to  trade on the
                                          Nasdaq  Stock  Market under the symbol
                                          "SONE."  If the  Sale is  consummated,
                                          New Bank will be sold to RBC  Holdings
                                          and the primary business activities of
                                          the  Holding  Company  initially  will
                                          consist  of the  operation  of S1 as a
                                          wholly owned subsidiary. The principal
                                          executive   office   of  the   Holding
                                          Company is  located at 3390  Peachtree
                                          Road, NE, Suite 1700, Atlanta, Georgia
                                          30326  and  its  telephone  number  is
                                          (404)  812-6300.  The Holding  Company
                                          can be found on the World  Wide Web at
                                          http://www.s1.com.

New Security First Network Bank.......... If the  Reorganization is consummated,
                                          New  Bank  will be a  federal  savings
                                          bank  organized by SFNB on the Closing
                                          Date  (defined  below).  In connection
                                          with its  organization,  1,000 shares,
                                          of the common  stock,  par value $0.01
                                          per share,  of New Bank (the "New Bank
                                          Shares")  will be issued  to SFNB.  In
                                          the    Reorganization,    SFNB    will
                                          contribute its Banking Business to New
                                          Bank prior to the dissolution of SFNB.
                                          If   the    Sale    is    consummated,
                                          immediately after the  Reorganization,
                                          RBC  Holdings  will  purchase  the New
                                          Bank Shares and New Bank will become a
                                          wholly   owned   subsidiary   of   RBC
                                          Holdings  and  will  continue   SFNB's
                                          Banking  Business as a federal savings
                                          bank  then  known as  "Security  First
                                          Network Bank." The deposit accounts in
                                          New Bank will  continue  to be insured
                                          by  the  FDIC  to the  fullest  extent
                                          permitted by law.

   
Security First Technologies, Inc......... S1   presently   is  a  wholly   owned
                                          subsidiary  of SFNB.  S1 developed the
                                          Virtual Bank Manager ("VBM")  software
                                          product  used  by  SFNB  and 32  other
                                          financial  institutions  at  June  30,
                                          1998 to offer  banking  services  over
                                          the  Internet.  S1 also is  developing
                                          the   related   suite   of   financial
                                          software  known as  Virtual  Financial
                                          Manager  ("VFM"),  and is primarily in
                                          the   business   of   developing   and
                                          marketing    software   products   and
                                          services   to   both    domestic   and
                                          international    financial    services
                                          companies.  These financial  companies
                                          can  in  turn  offer  their  financial
                                          services  over the  Internet.  S1 also
                                          operates  and markets a data center to
                                          process       Internet       financial
                                          transactions    for   any    financial
                                          institution
    

                                       3


<PAGE>

   
                                          which   desires  to   outsource   such
                                          activities.  If the  Reorganization is
                                          consummated,  S1 will  become a wholly
                                          owned   subsidiary   of  the   Holding
                                          Company  and the  primary  business of
                                          the Holding Company  initially will be
                                          the  business  of S1.  S1's  executive
                                          offices are located at 3390  Peachtree
                                          Road, NE, Suite 1700, Atlanta, Georgia
                                          30326  and  its  telephone  number  is
                                          (404) 812-6200. S1 can be found on the
                                          World Wide Web at http://www.s1.com.
    

Royal Bank of Canada..................... Royal  Bank  is a  Canadian  chartered
                                          banking   institution   with   banking
                                          operations  located  throughout Canada
                                          and 36 other countries. At October 31,
                                          1997, Royal Bank reported total assets
                                          of $171 billion (U.S.), total deposits
                                          of  $121  billion   (U.S.)  and  total
                                          stockholders'  equity of $7.3  billion
                                          (U.S.).    Royal   Bank's    principal
                                          executive office is located at 1 Place
                                          Ville Marie, Montreal, Quebec H3C 3A9,
                                          Canada,  and its  telephone  number is
                                          (514) 874-2110.

RBC Holdings (Delaware) Inc.............. RBC Holdings is a Delaware corporation
                                          and a wholly owned subsidiary of Royal
                                          Bank.  If the  Reorganization  and the
                                          Sale  are  consummated,  RBC  Holdings
                                          would acquire SFNB's Banking  Business
                                          by  purchasing  the  New  Bank  Shares
                                          immediately    subsequent    to    the
                                          Reorganization.  The executive offices
                                          of  RBC   Holdings   are   located  at
                                          Wilmington  Trust  Center,  1100 North
                                          Market  Street,  Wilmington,  Delaware
                                          19801,  and its  telephone  number  is
                                          (302) 658-0289.

                       THE HOLDING COMPANY REORGANIZATION

Description of the Reorganization........ As  part  of the  Reorganization,  the
                                          Holding  Company has been organized as
                                          a wholly owned  subsidiary of SFNB. If
                                          the Reorganization is consummated,  in
                                          the  Reorganization  (1) New Bank will
                                          be   organized   as  a  wholly   owned
                                          subsidiary  of  SFNB,  (2)  SFNB  will
                                          contribute its Banking Business to New
                                          Bank,  (3) the  Holding  Company  will
                                          purchase  and  assume  all  of  SFNB's
                                          other   assets  and   liabilities   in
                                          exchange  for the  issuance of Holding
                                          Company  Stock to SFNB,  (4) SFNB will
                                          declare a distribution  of its Holding
                                          Company  Stock  to SFNB  shareholders,
                                          and    (5)    SFNB    will    dissolve
                                          voluntarily.  After the Reorganization
                                          is  consummated,  the Holding  Company
                                          will  wholly  own New Bank and S1, and
                                          the  holders  of SFNB  Stock  will own
                                          Holding  Company  Stock  to  the  same
                                          extent  they owned SFNB Stock prior to
                                          the    Reorganization.     For    more
                                          information,  see "The Holding Company
                                          Reorganization  --  Description of the
                                          Reorganization."

                                       4

<PAGE>

Reasons for the Reorganization........... The Reorganization is being undertaken
                                          to separate the banking  activities of
                                          SFNB   from  the   computer   software
                                          activities    of   S1.    Subject   to
                                          shareholder and regulatory  approvals,
                                          the   Reorganization    also   was   a
                                          condition  to the  approval of the OTS
                                          of   SFNB's   1996    acquisition   of
                                          SecureWare.     In    addition,    the
                                          Reorganization   will  facilitate  the
                                          Sale of SFNB's Banking  Business.  See
                                          "The Holding Company Reorganization --
                                          Recommendation  of the  SFNB  Board of
                                          Directors    and   Reasons   for   the
                                          Reorganization."

Regulatory Approvals..................... Applications  to the OTS, the FDIC and
                                          the Georgia  Department of Banking and
                                          Finance (the "Georgia Department") for
                                          the Reorganization were approved.  The
                                          Holding  Company  will apply to change
                                          the  listing of SFNB  Common  Stock on
                                          the  Nasdaq  Stock  Market to  Holding
                                          Company  Common Stock under the symbol
                                          "SONE" subject to  consummation of the
                                          Reorganization.   See   "The   Holding
                                          Company  Reorganization  -- Regulatory
                                          Approvals."

   
Stock Owned by Management................ The directors  and executive  officers
                                          of SFNB and their affiliates,  as well
                                          as   Dorsey   R.   Gardner   and   his
                                          affiliates,  a director of the Holding
                                          Company,  beneficially  own  2,871,023
                                          shares of SFNB Common  Stock (23.2% of
                                          the  outstanding  SFNB Common Stock as
                                          of  the  Record  Date).  All  of  such
                                          persons and affiliates are anticipated
                                          to vote in favor of the  proposals  to
                                          come before the Special Meeting.  SFNB
                                          is not aware of the voting  intentions
                                          of any other  shareholders,  including
                                          holders of SFNB Preferred  Stock.  The
                                          affirmative  vote of the holders of at
                                          least  two-thirds  of the  outstanding
                                          shares   of  SFNB   Common   Stock  is
                                          required to approve  the Plan.  All of
                                          the 1,000  shares of  Holding  Company
                                          Common   Stock  that   presently   are
                                          outstanding  are owned by SFNB.  SFNB,
                                          as the sole shareholder of the Holding
                                          Company, has voted all of these shares
                                          in favor of approval of the Plan.
    

Management............................... The  directors  and  officers  of  the
                                          Holding Company initially will consist
                                          of the  persons  serving as  directors
                                          and  officers of the  Holding  Company
                                          immediately  prior  to  the  Effective
                                          Time    (defined    below)    of   the
                                          Reorganization.  The four directors of
                                          SFNB,  along with  Dorsey R.  Gardner,
                                          serve as the  members  of the  Holding
                                          Company's Board of Directors.  Each of
                                          the executive  officers of the Holding
                                          Company currently serves as an officer
                                          of SFNB and S1. If the  Reorganization
                                          is consummated, as a result of the new
                                          holding  company   formation  and  the
                                          dissolution  of SFNB, the first annual
                                          meeting of shareholders of the

                                       5

<PAGE>

                                          Holding Company is expected to be held
                                          in the second quarter of 1999.

   
Comparison of Shareholders' Rights
and Limitation of Director Liability..... SFNB is subject  to  federal  statutes
                                          and    regulations    applicable    to
                                          FDIC-insured  federal  savings  banks.
                                          The  Holding  Company,  as a  Delaware
                                          corporation,   is   governed   by  the
                                          Delaware General  Corporation Law (the
                                          "DGCL"). The governing  instruments of
                                          the Holding  Company differ in certain
                                          respects from those of SFNB.  See "The
                                          Holding  Company   Reorganization   --
                                          Comparison  of  Shareholders'  Rights"
                                          and  "Proposed  Limitation of Monetary
                                          Liabilities    of   Holding    Company
                                          Directors."
    

                       THE SALE OF SFNB'S BANKING BUSINESS

Description of the Sale.................. If the  Plan  and  the  Agreement  are
                                          approved,       immediately      after
                                          consummation  of  the  Reorganization,
                                          the Holding  Company will sell the New
                                          Bank  Shares  to  RBC  Holdings.  As a
                                          result of the  contribution  of SFNB's
                                          Banking  Business  to New  Bank in the
                                          Reorganization and the purchase by RBC
                                          Holdings of the New Bank  Shares,  New
                                          Bank  will   become  a  wholly   owned
                                          subsidiary  of RBC  Holdings  and  RBC
                                          Holdings will acquire  SFNB's  Banking
                                          Business.  For more  information,  see
                                          "The Sale of SFNB's Banking Business."

The Purchase Price....................... Pursuant   to   the   Agreement,   RBC
                                          Holdings  will  purchase  the stock of
                                          New Bank for $13.0  million.  However,
                                          the Agreement  also provides that SFNB
                                          include  $10.0 million of assets which
                                          qualify  as   regulatory   capital  in
                                          excess  of  the  liabilities,  thereby
                                          making  the  net  equivalent  purchase
                                          price $3.0 million. In addition,  upon
                                          the Closing of the Sale,  RBC Holdings
                                          shall pay to the  Holding  Company  an
                                          additional sum equal to $1,250 per day
                                          for each day  beginning on the date of
                                          receipt  of  shareholder  approval  by
                                          SFNB of the Plan and the Agreement and
                                          ending on the day before  the  Closing
                                          Date,  up to an  aggregate  maximum of
                                          $300,000.  See  "The  Sale  of  SFNB's
                                          Banking Business."

Reasons for the Sale..................... In the  third  quarter  of 1997,  SFNB
                                          adopted  a  formal  plan to  sell  its
                                          banking assets and related liabilities
                                          in order to concentrate its efforts on
                                          the rapidly growing Internet  software
                                          development    and   data   processing
                                          segment   of   its   business.    This
                                          strategic  shift  reflects the Board's
                                          determination  (i)  that  the  Holding
                                          Company's  capital,  which  is  not an
                                          unlimited   amount,   can   better  be
                                          deployed  in the  technology  business
                                          than the banking  business,  (ii) that
                                          the  Holding  Company  would be

                                       6


<PAGE>

                                          better served by eliminating the cost,
                                          burden  and  limitations  of the  bank
                                          regulatory environment,  (iii) that to
                                          an increasing  degree,  SFNB is viewed
                                          by   potential   S1   customers  as  a
                                          competitor,  and (iv) that there is no
                                          longer  a  need  to  have  SFNB  as  a
                                          testing  platform  for VBM  since  the
                                          basic  application is now operational.
                                          See  "The  Sale  of   SFNB's   Banking
                                          Business -- Background of the Sale."

   
Regulatory Approvals..................... Applications are pending to obtain the
                                          required regulatory  approvals for the
                                          proposed  Sale  from  the  OTS and the
                                          Office   of  the   Superintendent   of
                                          Financial  Institutions of Canada (the
                                          "Superintendent").    The   Board   of
                                          Governors   of  the  Federal   Reserve
                                          System (the "Federal  Reserve  Board")
                                          and  the  Georgia  Department  already
                                          have approved the  acquisition  of the
                                          New Bank  Shares  by Royal  Bank.  See
                                          "The Sale of SFNB's  Banking  Business
                                          -- Regulatory Approvals."
    

Fairness Opinion......................... Friedman, Billings, Ramsey & Co., Inc.
                                          ("FBR"), SFNB's financial advisor, has
                                          rendered  an  opinion  to  SFNB  dated
                                          March 9, 1998, that the sale price for
                                          SFNB's Banking  Business is fair, from
                                          a  financial  point  of  view,  to the
                                          holders of SFNB Common Stock.  The FBR
                                          opinion  is   reproduced  in  full  as
                                          Appendix  A to this  Proxy  Statement/
                                          Prospectus.  See  also  "The  Sale  of
                                          SFNB's Banking  Business -- Opinion of
                                          SFNB's Financial Advisor."

   
         THE INCREASE IN AUTHORIZED CAPITAL STOCK OF THE HOLDING COMPANY

Description of the Proposed Increase..... The  increase  in  authorized  capital
                                          stock would permit the Holding Company
                                          to issue up to  60,000,000  shares  of
                                          Holding Company Common Stock and up to
                                          5,000,000  shares of serial  preferred
                                          stock. SFNB is currently authorized to
                                          issue up to 25,000,000  shares of SFNB
                                          Common Stock and  2,500,000  shares of
                                          preferred stock. For more information,
                                          see  "Proposed  Increase in Authorized
                                          Capital Stock of the Holding Company."

Reasons for the Proposed Increase........ The Board of Directors  believes  that
                                          the increase in the authorized capital
                                          stock  of  the   Holding   Company  as
                                          compared  to  SFNB  is   necessary  to
                                          provide a sufficient  number of shares
                                          available  in the  future  for  use in
                                          connection    with   possible    stock
                                          dividends    or    splits,     raising
                                          additional   capital   through  public
                                          offerings   or   private   placements,
                                          possible     future     mergers     or
                                          acquisitions, or under employee option
                                          or stock ownership plans.

      THE ELIMINATION OF MONETARY LIABILITIES OF HOLDING COMPANY DIRECTORS
    

                                       7


<PAGE>

   
Description of the Proposal.............. The inclusion of this provision in the
                                          Certificate  of  Incorporation  of the
                                          Holding   Company   would   eliminate,
                                          except in specified circumstances, the
                                          personal  liability of Holding Company
                                          directors  for  monetary  damages  for
                                          breach of certain  fiduciary duties to
                                          the    Holding    Company    and   its
                                          shareholders.  For  more  information,
                                          see "Proposed  Elimination of Monetary
                                          Liabilities  of  the  Holding  Company
                                          Directors."

Reasons for the Proposal................. The Board of Directors  believes  that
                                          the   limitation   of  liability   for
                                          monetary   damages  is   necessary  to
                                          attract and retain qualified directors
                                          for the Holding Company.
    

                                  OTHER MATTERS

   
Tax Consequences......................... A tax opinion of KPMG Peat Marwick LLP
                                          ("KPMG")  has  been  received  to  the
                                          effect  that  certain   steps  in  the
                                          Reorganization   will   constitute   a
                                          "reorganization"  that  qualifies  for
                                          nonrecognition  treatment  for federal
                                          income tax purposes,  and that none of
                                          SFNB,  S1, the  Holding  Company,  New
                                          Bank nor the shareholders of SFNB will
                                          recognize  gain  or loss  for  federal
                                          income  tax  purposes  as a result  of
                                          those   steps.   The  Sale  of  SFNB's
                                          Banking   Business   pursuant  to  the
                                          Agreement, however, is a fully taxable
                                          transaction  for  federal  income  tax
                                          purposes,  and the  SFNB  consolidated
                                          group (or as  successor,  the  Holding
                                          Company   consolidated   group)   will
                                          recognize  gain for federal income tax
                                          purposes as a result of the Sale.  See
                                          "Certain     Federal     Income    Tax
                                          Consequences."
    

No Dissenters' Rights.................... No dissenters' rights are available to
                                          holders  of SFNB  Stock in  connection
                                          with  the Plan or the  Agreement.  See
                                          "The Holding Company Reorganization --
                                          No  Dissenters'  Rights" and "The Sale
                                          of  SFNB's  Banking   Business  --  No
                                          Dissenter's Rights."

Market Prices of Common Stock............ The  Holding  Company  will  apply  to
                                          change  the  listing  of  SFNB  Common
                                          Stock on the  Nasdaq  Stock  Market to
                                          Holding Company Common Stock under the
                                          symbol "SONE," subject to consummation
                                          of the Reorganization.  At the present
                                          time,  SFNB  owns  all of the  Holding
                                          Company Common Stock,  and there is no
                                          public  market  for  Holding   Company
                                          Common Stock.

                                       8

<PAGE>

                                          SFNB  Common  Stock is  traded  on the
                                          Nasdaq  Stock  Market under the symbol
                                          "SFNB." The following table sets forth
                                          the per  share  closing  price of SFNB
                                          Common   Stock  on  the  Nasdaq  Stock
                                          Market as of the dates specified:

                                                 Last Reported Sale Price

<TABLE>
<CAPTION>
                                                                          SFNB
                                                                         Common
                                         Date                             Stock
                                         ----                            ------
                                        <S>                             <C>
                                         December 31, 1996...........    $10.25
                                         December 31, 1997...........      7.25
                                         March 6, 1998 (a)...........     13.63
                                         August __, 1998 (b).........
</TABLE>
                                          ---------------------------------
                                          (a)  Last   trading   date   prior  to
                                               announcement  of execution of the
                                               Plan and the Agreement.

                                          (b)  The most recent  practicable date
                                               prior to the date of  this  Proxy
                                               Statement/Prospectus.

                                          For additional  information about SFNB
                                          Common Stock, see  "Information  about
                                          SFNB -- Market for SFNB  Common  Stock
                                          and Dividends."




                                       9

<PAGE>


                        SELECTED FINANCIAL AND OTHER DATA
   

         The following  tables set forth financial  information for SFNB and pro
forma financial  information for the Holding Company.  The historical  financial
information  set forth below should be read in  conjunction  with the historical
consolidated  financial  statements and notes thereto of SFNB and  "Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations"
appearing elsewhere herein. See Appendix G and "Information about SFNB." The pro
forma financial  information set forth below should be read in conjunction  with
"Pro Forma Consolidated  Financial  Statements"  appearing elsewhere herein. The
results  of  operations  for the  interim  period  ended  June 30,  1998 are not
necessarily  indicative  of results  expected to be obtained for the full fiscal
year. Dollars are in thousands except share and per share data.
    
   
The selected  financial  data for Five Paces and SecureWare are derived from the
unaudited  statements of operations  included in Appendix G. This information is
presented  for the periods  prior to their  acquisition  by SFNB for purposes of
understanding the continuing operations of SFNB.
    
   
STATEMENT OF OPERATIONS DATA - CONTINUING OPERATIONS
<TABLE>
<CAPTION>

                                                     Six Months
                                                   Ended June 30,              Year Ended December 31,
                                           ------------------------   --------------------------------------
                                                  1998         1997         1997          1996      1995
                                           -------------------------  --------------------------------------
<S>                                         <C>          <C>          <C>          <C>           <C>
Revenues:
  Software license fees.....................$     1,439  $     1,860  $     4,142  $       512   $        --
  Professional services.....................      5,634        2,578        6,277          699            --
  Data center fees..........................        904          114          411           56            --
                                            -----------  -----------  -----------  -----------   -----------
    Total revenues..........................      7,977        4,552       10,830        1,267            --
                                            -----------  -----------  -----------  -----------   -----------
Direct costs:
  Software license fees.....................         40          974        1,605          796            --
  Professional services.....................      3,800        2,670        5,346          535            --
  Data center fees..........................      3,648        3,224        6,947        2,266            --
                                            -----------  -----------  -----------  -----------   -----------
    Total direct costs......................      7,488        6,868       13,898        3,597            --
                                            -----------  -----------  -----------  -----------   -----------
    Gross margin............................        489       (2,316)      (3,068)      (2,330)           --
                                            -----------  -----------  -----------  -----------   -----------
Operating expenses:
  Selling and marketing.....................      2,208        2,171        4,305        2,154            --
  Product development.......................      6,990        4,899       10,507        4,048            --
  General and administrative................      2,440        2,467        4,637        3,635            46
  Depreciation and amortization.............      1,289          680        1,741          256            --
  Amortization of goodwill and acquisition
   charges..................................      4,171          687        4,525        7,072            --
                                            -----------  -----------  -----------  -----------   -----------
    Total operating expenses................     17,098       10,904       25,715       17,165            46
                                            -----------  -----------  -----------  -----------   -----------
    Operating loss..........................    (16,609)     (13,220)     (28,783)     (19,495)          (46)
Interest income.............................        390          770        1,481        1,672           101
                                            -----------  -----------  -----------  -----------   -----------
Loss from continuing operations.............$   (16,219) $   (12,450) $   (27,302) $   (17,823)  $        55
                                            ===========  ===========  ===========  ===========   ===========
Basic and diluted net loss per common
  share from continuing operations..........$     (1.52) $     (1.49) $     (3.06) $     (3.03)  $        --
                                            ===========  ===========  ===========  ===========   ===========
Weighted average common shares
  outstanding............................... 10,644,196    8,360,660    8,922,762    5,874,000     9,451,000
Cash dividends declared.....................$        --  $        --  $        --  $     3,000   $       300

</TABLE>
    

                                       10

<PAGE>
   
BALANCE SHEET DATA - CONTINUING OPERATIONS
<TABLE>
<CAPTION>
                                      June 30,          December 31,          December 31,          December 31,
                                        1998                1997                  1996                  1995
                                 ----------------      ---------------     -----------------         -----------
<S>                                 <C>                <C>                   <C>                  <C>
Cash and investment
 securities....................     $     8,971        $    19,951           $    36,155          $    3,710
Accounts receivable, net.......           4,447              4,297                 1,216                  --
Other current assets...........           1,297              1,141                   567                  --
Noncurrent assets..............           7,804             10,803                 8,003                 238
Total assets...................          22,519             36,192                45,941               3,948
Current liabilities............          15,082             12,654                 6,028                 581
Stockholders' equity...........           7,437             23,538                39,913               3,367
Book value per
  common share.................            0.45               1.99                  4.58                1.40
</TABLE>

STATEMENT OF OPERATIONS DATA - BANKING OPERATIONS
<TABLE>
<CAPTION>
                                                             Six Months
                                                            Ended June 30,             Year Ended December 31,
                                                   ------------------------  --------------------------------------
                                                          1998         1997         1997         1996        1995
                                                   ------------------------  --------------------------------------
<S>                                                <C>          <C>          <C>          <C>           <C>
Interest income..................................  $     1,906  $     1,881  $     3,548  $     3,374   $     4,294
Interest expense.................................        1,053        1,120        2,020        2,221         2,367
                                                   -----------  -----------  -----------  -----------   -----------
    Net interest income..........................          853          761        1,528        1,153         1,927
Provisions for loan losses.......................           84           33          133           --            --
                                                   -----------  -----------  -----------  -----------   -----------
    Net interest income after
     provision for loan losses...................          769          728        1,395        1,153         1,927
                                                   -----------  -----------  -----------  -----------   -----------

Noninterest income...............................          291          216          725          238           196
Gain on sale of branch ..........................           --        1,500        1,500           --            --
Noninterest expense .............................       (2,387)      (2,395)      (4,309)      (6,003)       (4,161)
Income tax benefit...............................           --           --           --          376           503
                                                   -----------  -----------  -----------  -----------   -----------
    Income (loss) from discontinued
     operations..................................       (1,327)          49         (689)      (4,236)       (1,535)
                                                   -----------  -----------  -----------  -----------   -----------

Basic and diluted net income
   (loss) per common share from
  discontinued operations........................  $     (0.13) $      0.01  $     (0.08) $     (0.73)  $    (0.16)
                                                    ----------   ----------   ----------   ----------    ---------
</TABLE>

<TABLE>
<CAPTION>
BALANCE SHEET DATA - BANKING OPERATIONS

                                      June 30,          December 31,          December 31,        December 31,
                                        1998                1997                  1996                1995
                                 ----------------      ---------------     -----------------     -------------
<S>                                 <C>                <C>                   <C>                  <C>
Cash and investment
 securities....................     $    41,858        $    36,051           $    35,808          $   11,183
Loans..........................          14,792             14,247                23,654              21,109
Total assets...................          59,456             52,488                62,850              36,571
Deposits.......................          57,562             50,329                60,863              34,812
Advances from the Federal
 Home Loan Bank................             948              1,019                 1,154               1,282
Allowances for loan
 losses........................             122                163                   303                 293
</TABLE>
    

                                       11

<PAGE>
   
<TABLE>
<CAPTION>

STATEMENT OF OPERATIONS DATA - PRO FORMA

                                        Six Months Ended           Year Ended
                                         June 30, 1998         December 31, 1997
                                        ----------------       -----------------
<S>                                        <C>                       <C>
Revenues:
  Software license fees.................   $  1,679                  $     4,622
  Professional services.................      6,134                        7,277
  Data center fees......................      1,217                        1,034
                                           --------                  -----------
    Total revenues......................      9,030                       12,933
                                           --------                  -----------

Direct costs:
  Software license fees.................        215                        1,605
  Professional services.................      3,800                        5,346
  Data center fees......................      3,648                        6,947
                                           --------                  -----------
    Total direct costs..................      7,663                       13,898
                                           --------                  -----------
    Gross margin........................      1,367                         (965)
                                           --------                  -----------

Operating expenses:
  Selling and marketing.................      2,208                        4,305
  Product development...................      6,990                       10,507
  General and administrative............      2,440                        4,637
  Depreciation and amortization.........      1,289                        1,741
  Amortization of goodwill and
   acquisition charges..................      4,171                        4,525
                                           --------                  -----------
    Total operating expenses............     17,098                       25,715
                                           --------                  -----------
    Operating loss......................    (15,731)                     (26,680)
Interest income.........................        186                        1,073
                                           --------                  -----------

Loss from continuing operations......... $  (15,545)                 $   (25,607)
                                         ==========                  ===========

Basic and diluted net loss per common
  share from continuing operations......   $ (1.45)                  $     (2.84)
                                           =======                   ===========

Weighted average common shares
  outstanding.......................... 10,713,126                     9,015,355
                                        ==========                     =========
<CAPTION>

                                                               June 30,
BALANCE SHEET DATA - PRO FORMA                                   1998
                                                           ------------
<S>                                                       <C>
Cash and investment
 securities........................................       $    15,421
Accounts receivable, net...........................             4,447
Other current assets...............................             1,297
Noncurrent assets..................................            10,354
Total assets.......................................            31,519
Current liabilities................................            21,432
Stockholders' equity...............................            10,087
Book value per common share........................             0.69
</TABLE>
    
                                       12


<PAGE>
   
STATEMENT OF OPERATIONS DATA - FIVE PACES, INC.

<TABLE>
<CAPTION>

                                              Period Ended         Year Ended
                                              May 23, 1996      December 31,1995
                                              ----------------------------------

<S>                                          <C>                  <C>
Revenues.................................... $       848          $     143
Operating expenses..........................       2,343                428
Net loss....................................      (1,495)              (285)

<CAPTION>

STATEMENT OF OPERATIONS DATA - SECUREWARE, INC.

                                              Period Ended         Year Ended
                                            November 4, 1996    December 31,1995
                                            ------------------------------------

<S>                                          <C>                  <C>
Revenues.................................... $     2,349          $   1,662
Operating expenses..........................       3,668              1,676
Net loss....................................      (1,319)               (14)
</TABLE>
    


                                       13
<PAGE>


                               RECENT DEVELOPMENTS

   
         On June 29,  1998,  SFNB,  the  Holding  Company  and State Farm Mutual
Automobile  Insurance  Company  ("State  Farm")  entered  into a Stock  Purchase
Agreement and other  technology  and license  agreements.  Pursuant to the Stock
Purchase Agreement, State Farm agreed to purchase from the Holding Company $10.0
million of Holding  Company  non-voting  zero coupon  preferred  stock, at a per
share price based upon the average closing asking price per share of SFNB Common
Stock (or  Holding  Company  Common  Stock,  if  applicable)  for each of the 10
trading days  preceding  the  business  day before the closing  date  (occurring
immediately  after  the  Reorganization).  Such  non-voting  preferred  stock is
convertible after two years into shares of Holding Company Common Stock at a 40%
premium to the per share price paid for the preferred stock. For example, if the
Holding  Company  preferred  stock were purchased at a per share price of $23.23
(the average closing asking price per share of SFNB Common Stock for each of the
10 trading days preceding August 3, 1998),  State Farm would purchase a total of
430,478  shares of such preferred  stock,  and those shares would be convertible
into 307,484 shares of Holding Company Common Stock. The preferred stock will be
redeemable by the Holding  Company for up to two years following the purchase by
State Farm. The  redemption  price will be equal to the per share purchase price
paid by State Farm, adjusted to provide a return to the holder equivalent to the
two-year U.S.  Treasury Bill rate at the time of the preferred  stock  purchase.
Pursuant to the technology and license agreements,  State Farm will offer to its
customers  through  a newly  chartered  banking  organization  S1's VFM suite of
on-line  financial  software  products  through the S1 Data Center,  and S1 will
provide to State  Farm  implementation,  integration,  training  and  consulting
services related to the software's operation.

         On  June  30,  1998,  SFNB  and  the  Holding  Company  entered  into a
relationship with BroadVision,  Inc., of Redwood City, California under a Common
Stock Purchase Agreement and other technology and licensing agreements. Pursuant
to the Common Stock Purchase Agreement,  BroadVision purchased on July 15, 1998,
181,610  shares of SFNB Common  Stock by granting to SFNB the license  agreement
valued by the parties at $2.0 million (the per share price being  determined  by
the average  closing price of SFNB Common Stock during the 10 trading days ended
June  29,  1998).  The  BroadVision   license  agreement  grants  SFNB  (and  by
assignment,  the  Holding  Company)  the right to use and  resell  BroadVision's
"One-to-One"  marketing  suite of software  products  which provide  intelligent
cross-selling,  relationship  management  and content  management  capabilities.
Under the Common Stock Purchase  Agreement,  the Holding Company and BroadVision
also will  exchange  $3.0  million  of each  company's  common  stock  after the
Reorganization  (129,702  shares of Holding  Company  Common  Stock for  123,001
shares of BroadVision  common stock).  For the Holding Company Common Stock, the
per share purchase price will be $23.13,  and for the BroadVision  common stock,
the per  share  purchase  price  will be  $24.39.  The per  share  price of each
company's  respective stock was determined based upon the average of the closing
price of such stock for the ten business days preceding July 31, 1998.  Pursuant
to the agreement  between  BroadVision and SFNB (and by assignment,  the Holding
Company),  the companies will  participate in joint  development and integration
efforts relating to each of their respective proprietary software products to be
marketed to financial  institutions,  brokerage firms,  insurance  companies and
other financial service providers.
    

                                  RISK FACTORS

         SFNB shareholders should consider,  among other matters,  the following
factors in voting upon the  proposal  to approve  the Plan and the  transactions
contemplated thereby, consummation of which will result in holders of SFNB Stock
receiving shares of Holding Company Stock.

HISTORY OF, AND ANTICIPATED  FUTURE,  OPERATING LOSSES AND RESULTING  ADDITIONAL
CAPITAL NEEDS

   
         SFNB  has  incurred  net  losses  since  its  spin-off   from  Cardinal
Bancshares,  Inc.  ("Cardinal")  in 1996 and its  acquisition  of S1 immediately
thereafter.  At June 30, 1998, SFNB had an
    
                                       14


<PAGE>

   
accumulated  deficit of $69.6 million.  The Holding  Company intends to continue
making  a  significant  investment  in  S1's  sales,  marketing,   research  and
development,  customer support and administrative  infrastructure  over the near
term. As a result,  the Holding Company expects to continue to incur net losses.
However,  management has stated its belief that the Holding Company should be at
a break-even status on a cash flow basis by the end of 1999. Further, management
believes that, upon receipt of the proceeds of the Sale of the Banking Business,
the Holding Company will have adequate cash resources available until break-even
cash flow is achieved.  If the Sale of the Banking  Business is not consummated,
the  Holding  Company  will  need  to  raise  additional  capital  to  meet  its
operational  expenses and  regulatory  capital  requirements  for SFNB.  If SFNB
continues to incur  operating  losses,  and SFNB or the Holding  Company  cannot
raise  such  additional  funds,  SFNB will fail to meet its  regulatory  capital
requirements,  and will be subject to the prompt corrective action provisions of
applicable  federal  banking  laws  and  regulations.   See  "Information  about
SFNB-Description of Business -- Regulation."
    

         In addition to its  operating  losses,  the  Holding  Company's  future
capital  needs  will  depend  on  many  factors,   including   S1's  ability  to
successfully market and sell its products. Although the Holding Company does not
currently  believe  that it will  require  additional  cash  resources  prior to
break-even  cash flow, SFNB is, and the Holding Company will continue to explore
other  opportunities to raise capital,  taking into consideration  capital needs
and market conditions. In the event that SFNB before the Reorganization,  or the
Holding  Company after the  Reorganization,  raises  additional  funds,  through
public or private  financings or otherwise,  any equity or debt  financings,  if
available at all, may be on terms which are not favorable to the Holding Company
and, in the case of equity  financings,  could result in dilution to the Holding
Company's  shareholders.  Also,  as  additional  capital is needed,  the Holding
Company intends to continue to pursue capital raising  opportunities  similar to
the Strategic  Tactical Advisory  Relationship  program,  through which SFNB has
raised capital. If adequate capital is not available, the Holding Company may be
required to curtail its operations significantly.

S1 LIMITED OPERATING HISTORY

         Although SFNB  commenced its banking  operations  over 50 years ago, it
acquired S1 and commenced  its current  technology  operations in May 1996.  The
Holding  Company  is newly  formed,  solely to  facilitate  the  Reorganization.
Accordingly, the Holding Company will have only a limited operating history upon
which to base an evaluation of its business and prospects. Operating results for
future  periods  are  subject  to  numerous  uncertainties,  and there can be no
assurance that the Holding Company will achieve or sustain  profitability  on an
annual or quarterly basis. The Holding Company's prospects must be considered in
light of the risks  encountered by companies in the early stage of  development,
particularly  companies in new and rapidly  evolving  markets.  Future operating
results will depend upon many  factors,  including  the demand for S1's software
products,  the level of product and price  competition,  the  Holding  Company's
success in attracting and retaining  motivated and qualified  personnel,  and in
particular,  the growth of activity on the Internet World Wide Web as it relates
to the financial services industry.

FLUCTUATIONS IN QUARTERLY OPERATING RESULTS

         SFNB has  experienced in the past, and the Holding  Company  expects to
experience  in the  future,  significant  fluctuations  in  quarterly  operating
results.  Such  fluctuations  may be caused by many  factors,  including but not
limited to the extent and timing of revenues recognized and costs incurred,  the
degree of customer  acceptance of new  technology,  the  introduction  of new or
enhanced  products  by S1 or its  competitors,  budget  concerns  of  customers,
competitive  conditions  in the  industry,  bank  purchasing  cycles,  timing of
consolidation  decisions  by banks  and  general  economic  conditions.  See "--
Customer  Project  Risks  and  Lengthy  Implementation  and  Sales  Cycles."  In
addition,  the volume  and  timing of  contract  signings  during a quarter  are
difficult  to  forecast.  It is  possible  that  the  Holding  Company's  future
quarterly results of operations from time to time will not meet the expectations
of securities analysts or investors,  which could have a material adverse effect
on the market price of the Holding Company Common Stock.

                                       15

<PAGE>

DEPENDENCE ON BANKING INDUSTRY

         For the  foreseeable  future,  the  Holding  Company  expects to derive
substantially  all of its revenues from products and services  provided to banks
and other  participants in the banking industry,  and to a lesser extent,  other
financial services firms such as insurance companies.  Accordingly,  the Holding
Company's  future success  significantly  depends upon the continued  demand for
S1's  solutions  within this  industry.  The Holding  Company  believes  that an
important  factor in its growth will be the willingness of the banking  industry
to pursue  technological  innovation and customer  demand and acceptance of such
innovation.  If this  environment  of change were to slow,  the Holding  Company
could  experience  reduced  demand for S1's products and services.  In addition,
changes  in  economic  conditions  and  unforeseen  events,  such as  recession,
inflation or other adverse  occurrences,  may result in a significant decline in
the  utilization of bank services or demand for S1's products and services.  Any
event that results in decreased  consumer or corporate use of bank services,  or
increased pressures on banks toward the in-house  development and implementation
of revenue enhancement or cost reduction measures, could have a material adverse
effect on the Holding  Company's  business,  financial  condition and results of
operations.

DEPENDENCE UPON UNCERTAIN MARKET

         The market for  Internet-based  financial  services  only has  recently
begun to develop and market  demand for S1's products and services is uncertain.
Critical  issues  concerning  commercial  use  of  the  Internet  for  financial
services, including security,  reliability, ease and cost of access, and quality
of service are evolving  and may impact the growth of Internet  use. The Holding
Company  cannot  predict  the size of the  market for  Internet-based  financial
services  or the  rate at  which  such  market  will  grow.  If the  market  for
Internet-based  financial  services  fails  to  grow,  grows  more  slowly  than
anticipated,  or becomes  saturated  with  competitors,  the  Holding  Company's
business,  financial  condition  and results of  operations  would be materially
adversely affected.

         The Holding  Company's  future  success  will depend on S1's ability to
design, develop, test, sell and support enhancements of current products and new
software  products on a timely  basis in response  to changing  customer  needs,
competition,  technological  developments and emerging industry  standards.  The
current version of S1's VFM suite of financial software products is based upon a
two-tier  architecture.   The  Holding  Company  believes  that  some  potential
customers  will not  license  S1's  product  until  the  entire  VFM  suite is a
fully-integrated  three-tier  architecture.  The  two-tier  architecture  has  a
software  component that combines the presentation  logic for the user interface
with the business logic for the  application and a separate  software  component
for the data access that is in a relational  data base or in a legacy  mainframe
system on the backend.  A three-tier  architecture  separates  the  presentation
logic from the business logic into two separate software components.  Separating
these software components results in a more efficient and scalable system.

         S1 is devoting  significant  engineering  and research and  development
resources to design and develop a three-tier  architecture  version of VFM. This
project is intended to expand market  acceptance of the product and to limit the
market and technical  risks  associated with the S1's current version of VFM. It
is possible that S1's  intention to develop a three-tier  architecture  VFM will
cause  potential  customers  to defer or forego  purchases  of current or future
versions  of VFM,  which  could have a material  adverse  effect on the  Holding
Company's business, financial condition and results of operations.

         The market for S1's products and services is  characterized  by rapidly
changing  technology,  evolving  industry  standards,  emerging  competition and
frequent new product and service  introductions.  Such developments  could limit
the marketability of S1's products and services.  There can be no assurance that
S1 can successfully identify new product opportunities and develop and bring new
products and services to market in a timely manner.  Furthermore,  telephone and
personal  computer  banking  systems  have  been  marketed  in the past by other
banking companies, and have not enjoyed widespread consumer demand. Accordingly,
there can be no assurance that there will be widespread  consumer  acceptance of
sophisticated banking systems such as that of S1.

                                       16

<PAGE>

PRODUCT CONCENTRATION

         Substantially  all of SFNB's revenue has been  attributable to licenses
of VFM and fees for services related thereto.  This product and related services
currently  are  expected  to account  for most of the  Holding  Company's  total
revenue for the  foreseeable  future.  As a result,  a decline in demand for, or
failure to achieve broad market  acceptance of, VFM, as a result of competition,
technological  change or otherwise,  would have a material adverse effect on the
Holding Company's  business,  financial  condition and results of operations.  A
decline in sales of VFM also would have a material  adverse effect on the amount
of service  revenues that S1 generates.  The Holding  Company's future financial
performance will depend in part on the successful development,  introduction and
customer  acceptance  of new and  enhanced  versions of VFM and other  products.
There can be no assurance  that S1 will  continue to be  successful in marketing
VFM or any new or enhanced products.

         S1's products involve  integration with products and systems  developed
by third parties. If any of these third-party products should become unavailable
for any reason,  fail under operation with S1's products or fail to be supported
by their  respective  vendors,  it would be  necessary  for S1 to  redesign  its
products. There can be no assurance that any redesign could be accomplished in a
cost-effective  or timely  manner.  S1 or its  customers  also could  experience
difficulties  integrating  S1's  products  with  other  hardware  and  software.
Furthermore,  should new  releases  of  products  and  systems  occur  before S1
develops  products  compatible with such new releases,  any resulting decline in
demand for S1's  products  could have a material  adverse  effect on the Holding
Company's business, financial condition and results of operations.

RISKS OF PRODUCT DEFECTS; PRODUCT LIABILITY

         As  a  result  of  their  complexity,  software  products  may  contain
undetected  errors or failures  when first  introduced  or as new  versions  are
released.  There can be no assurance that, despite testing by S1 and testing and
use by current and potential customers, errors will not be found in new products
after commencement of commercial shipments.  The occurrence of such errors could
result in loss of or delay in market  acceptance of S1's  products,  which could
have a material  adverse  effect on the Holding  Company's  business,  financial
condition  and results of  operations.  S1's product also may be  vulnerable  to
break-ins  and similar  disruptive  problems  caused by Internet or other users.
Such computer  break-ins and other  disruptions would jeopardize the security of
information  stored in and  transmitted  through  the  computer  systems of S1's
customers,  which may result in significant liability to the Holding Company and
deter potential customers.  S1's license agreements with its customers typically
contain provisions designed to limit its exposure to potential product liability
claims.  It is possible,  however,  that the limitation of liability  provisions
contained in S1's license  agreements may not be effective under the laws of all
jurisdictions.  Although S1 has not experienced any product  liability claims to
date,  the sale and support of S1's products may entail the risk of such claims.
A product liability claim brought against the Holding Company or S1 could have a
material adverse effect on the Holding Company's  business,  financial condition
and results of operations.

CUSTOMER PROJECT RISKS AND LENGTHY IMPLEMENTATION AND SALES CYCLES

   
         The  licensing  of  VFM  is  often  an   enterprise-wide   decision  by
prospective  customers  and  generally  requires S1 to engage in a lengthy sales
cycle and to provide a significant  level of education to prospective  customers
regarding  the use and  benefits of VFM.  During the course of the initial  bank
implementations,  S1 has  experienced  significant  delays  in  integrating  its
software with the financial institution's legacy mainframe systems, resulting in
delays in bringing banks  on-line.  This has resulted in an increase in the cost
of implementation  as well as a delay in the recognition of revenues  associated
with the  implementation  effort.  Management  anticipates that as it gains more
experience in implementing VFM, the complex  implementation  process will become
more  efficient and  therefore,  less costly.  S1 could  experience  integration
delays on future  implementations  which could have a material adverse effect on
the Holding Company's operating results for subsequent  periods.  Due in part to
the mission-critical nature of the VFM applications and the associated hardware,
software and consulting expenditures, potential customers tend to be cautious in
making
    

                                       17

<PAGE>


product  acquisition  decisions.  In addition,  the  licensing of VFM involves a
significant commitment of capital and the attendant delays frequently associated
with approving large capital  expenditures and reviewing new  technologies  that
affect key operations. For these and other reasons, the sales cycle for products
can vary and is subject to a number of significant risks,  including  customers'
budgetary  constraints and internal acceptance  reviews,  over which the Holding
Company  has little or no  control.  Consequently,  if sales  forecasted  from a
specific customer for a particular quarter are not realized in that quarter, the
Holding  Company is  unlikely  to be able to  generate  revenue  from  alternate
sources in time to compensate  for the  shortfall.  As a result,  and due to the
relatively  large size of a typical  order,  a lost or delayed sale could have a
material adverse effect on the Holding Company's  quarterly  operating  results.
Moreover,  to the extent that  significant  sales occur  earlier than  expected,
operating results for subsequent quarters may be adversely affected.

TERMINATION OF CONTRACTS

         As a result of the mergers and  acquisitions  occurring  in the banking
industry environment today, there is a potential risk of some of the existing S1
customers terminating their technology and/or data center agreements with S1. An
existing  S1  customer  may be  acquired  by or merged  with  another  financial
institution  that already has its own financial  Internet  software  solution or
does not desire to  continue  the  relationship  with S1 for some other  reason,
which could result in the new entity terminating the relationship with S1.

         In  addition,  there is a risk of an existing  S1 Data Center  customer
terminating its technology  and/or data center agreements with S1 as a result of
the  implementation  cost  associated  with  upgrading to new versions of the S1
software.  Although the cost of  implementing  a new upgrade may decrease in the
future,  this is not a certainty and it may be difficult  for smaller  financial
institutions  to continue  upgrading  to the current  version of the S1 software
because of the  implementation  cost associated  with such upgrades.  Related to
this risk is the risk that an existing S1 customer may terminate its  technology
and/or data center  agreements  with S1 as a result of the cost  associated with
implementing  a  year  2000  compliant  version  of  the  S1  software.  S1  has
communicated  with  its  existing  customer  base  that it  intends  to have all
customers  implemented onto a year 2000 version of the S1 software by June 1999;
however,  there is the  possibility of slippage in the  implementation  schedule
that may result in the customer terminating its agreement with S1. There is also
the risk that an existing S1 customer may be forced to terminate  its  agreement
with S1  prematurely  as a result of internal year 2000 issues or deadlines that
would  require  them to be  implemented  on a year  2000  version  prior  to the
scheduled date for such implementation.

         Although S1 has included financial penalties in its contracts for early
termination  without cause, such financial  penalties would not be sufficient to
replace the ongoing revenues that S1 would receive if the financial  institution
had  continued as an S1 Data Center  customer.  Therefore,  there are  potential
adverse financial risks associated with each of the above-stated events.

ABILITY TO MANAGE GROWTH

         S1 has  experienced  significant  growth in operations  since 1996, and
anticipates  that additional  expansion may be required in order to continue its
product development.  Any expansion of S1's business would place further demands
on S1's management, operational capacity and financial resources. S1 anticipates
that it will need to recruit qualified personnel in all areas of its operations,
including management, sales, marketing, delivery and software development. There
can be no  assurance  that S1 will be  effective  in  attracting  and  retaining
additional qualified personnel,  expanding its operational capacity or otherwise
managing  growth.  In  addition,  there can be no assurance  that S1's  systems,
procedures  or  controls  will be  adequate  to support  any  expansion  of S1's
operations.  The  failure  to manage  growth  effectively  could have a material
adverse  effect on the  Holding  Company's  business,  financial  condition  and
results of operations.

                                       18

<PAGE>


RISK OF SYSTEM FAILURE; SECURITY RISKS

   
         Despite  the  implementation  of  security  measures,  the core of S1's
network  infrastructure  could be vulnerable to  unforeseen  computer  problems.
Although the Holding Company believes S1 has taken steps to mitigate much of the
risk, S1 may in the future  experience  interruptions  in service as a result of
the  accidental or  intentional  actions of Internet  users,  current and former
employees  or others.  Unknown  security  risks may result in  liability  to the
Holding  Company and also may deter financial  institutions  from licensing S1's
software and services,  and individuals  from conducting  transactions  with S1.
Although S1 intends to continue to implement  and establish  security  measures,
there  can  be no  assurance  that  measures  implemented  by  S1  will  not  be
circumvented  in the future,  which could have a material  adverse effect on the
Holding Company's business, financial condition and results of operations.
    

YEAR 2000

         The  Year  2000  issue  relates  to the use by many  existing  computer
programs  of only  two  digits  to  identify  a year in the date  field.  If not
corrected,  many computer applications could fail or create erroneous results by
or at the Year 2000. The Holding Company  recognizes the need to ensure that the
potential Year 2000 software  failures will not adversely impact its operations.
In 1997,  S1  established  a task  force,  with  representation  from all  major
business units, to evaluate and manage the risks,  solutions and cost associated
with  addressing  the year 2000 issue which  affects both the internal  computer
systems  at S1,  as  well  as the  software  applications  that  S1  markets  to
customers. The task force is in the process of identifying all business systems,
products  and  services,  including  third-party  software  used  by S1  and  in
conjunction with VBM, and determining  whether they are Year 2000 compliant.  In
addition,  S1 is developing  plans of action for the systems and products  which
are not Year 2000  compliant.  The Holding Company  believes that,  based on the
assessments  completed to date, critical Year 2000 issues can be corrected.  The
failure of S1 or third party software which is used by S1 or in conjunction with
VBM to be Year  2000  compliant  could  have a  material  adverse  impact on the
Holding Company's financial position and results of operations.

   
         Management  has determined  that S1's newest version of VBM,  scheduled
for release in the third quarter of 1998, will be Year 2000 compliant.  Complete
"end to end" testing is anticipated  to occur as part of the VBM  implementation
process.  Due to the near-term release of this version,  prior releases will not
be Year 2000 compliant. Management anticipates that all S1 financial institution
customers  will be  converted  to the new version by the third  quarter of 1999.
These  conversions  will require a  significant  portion of S1's  implementation
resources.   Management  is  currently   evaluating  the  potential   impact  on
professional  services margins due to the deployment of such resources,  and the
potential discounting of services related to these implementations.
    

         The  costs  incurred  in  addressing  the Year 2000  problem  are being
expensed  as  incurred  in  compliance   with  generally   accepted   accounting
principles. None of these costs are expected to materially impact the results of
operations in any one period. A significant  portion of the costs to be incurred
are not expected to be incremental but rather are related to current development
efforts.

INTENSE COMPETITION

   
         The market  for  Internet-based  financial  software  applications  and
banking  services is extremely  competitive and the Holding Company expects that
competition will intensify in the future. The Holding Company believes that S1's
ability to compete  successfully  depends  upon a number of  factors,  including
market  presence;  the  capacity,  reliability  and  security  of  S1's  network
infrastructure;  ease of access to and  navigation of the Internet;  the pricing
policies of S1's  competitors and suppliers;  the timing of introductions of new
products  and  services  by S1 and its  competitors;  S1's  ability  to  support
industry  standards;  and industry  and general  economic  trends.  Many of S1's
competitors are larger than S1 and have greater financial and other resources.
    

                                       19

<PAGE>



         In addition to competing with a variety of third  parties,  the Holding
Company will experience  competition from its customers and potential customers.
From time to time,  these potential  customers  develop,  implement and maintain
their own services and  applications for revenue  enhancements,  cost reductions
and/or enhanced customer services,  rather than purchasing  services and related
products from third parties. As a result, S1 must continuously  educate existing
and  prospective  customers  about the  advantages of purchasing  its solutions.
There can be no assurance that these customers or other potential customers will
perceive  sufficient  value in S1's  solutions to justify  investing in them. In
addition,   customers  or  potential   customers   could  enter  into  strategic
relationships  with one or more of S1's competitors to develop,  market and sell
competing services or products.

DEPENDENCE ON PROPRIETARY TECHNOLOGY; RISK OF INFRINGEMENT

         The  Holding  Company's  success  will  depend  significantly  upon its
proprietary  technology  and  information.  S1  relies  upon  a  combination  of
copyright,  trademark  and trade secret laws and  confidentiality  procedures to
protect its proprietary  technology and  information.  There can be no assurance
that the steps taken by S1 to protect its  services and products are adequate to
prevent   misappropriation   of  its   technology   or  that  S1's   competitors
independently will not develop technologies that are substantially equivalent or
superior  to  S1's  technology.   Further,   it  is  very  difficult  to  police
unauthorized  use of S1's  software  due to the  nature  of  software.  Any such
misappropriation   of  S1's   proprietary   technology  or  information  or  the
development of competitive  technologies could have a material adverse effect on
the Holding Company's  business,  financial condition and results of operations.
It may also be  necessary  or  desirable  in the  future  to  obtain  additional
licenses for use of  third-party  products in S1's solutions and there can be no
assurance that S1 will be able to do so on commercially  reasonable terms, if at
all.

GOVERNMENT REGULATION

         S1's primary  customers  are banks.  Although the products and services
currently offered by S1 will not be subject to any material, specific government
regulation  if the Plan and the  Agreement  are  approved and  consummated,  the
banking industry,  including  electronic banking, is regulated heavily,  and the
Holding Company expects that such regulation will affect the relative demand for
S1's products and  services.  There can be no assurance  that federal,  state or
foreign  governmental  authorities  will not  adopt new  regulations  addressing
electronic  banking or banking  operations  generally  which could require S1 to
modify its current or future  solutions.  The  adoption  of laws or  regulations
affecting  S1's or its customers'  business  could reduce the Holding  Company's
growth rate or could  otherwise  have a material  adverse  effect on the Holding
Company's business, financial condition and results of operations.

CONTROL BY OFFICERS, DIRECTORS AND PRINCIPAL SHAREHOLDERS

   
         After  consummation of the  Reorganization,  as of the Record Date, the
Holding Company's  directors,  executive officers and 5% shareholders (and their
affiliates) will, in the aggregate,  beneficially own approximately 17.3% of the
outstanding  Common Stock (giving effect to the exercise of outstanding  options
under SFNB's stock option plans and agreements, the Holding Company's directors'
srock option plan and the conversion of outstanding SFNB Preferred Stock).  Such
concentration  of  ownership  may have the  effect  of  delaying,  deferring  or
preventing  a change  in  control  of the  Holding  Company,  impede  a  merger,
consolidation,  takeover or other  business  combination  involving  the Holding
Company  or  discourage  a  potential  acquirer  from  making a tender  offer or
otherwise attempting to obtain control of the Holding Company.
    

NEED TO EXPAND BOARD OF DIRECTORS AND CONTINUITY OF MANAGEMENT

         The Holding Company  currently has five directors,  one of whom also is
an  executive  officer.  The Holding  Company  believes  that it is important to
expand the size of its Board of Directors to include  people with  experience in
the  technology  industry.  There can be no assurance  of the Holding  Company's
ability to attract and retain new directors with the requisite experience.

                                       20

<PAGE>


   
         Provisions  of the  Certificate  of  Incorporation  and  Bylaws  of the
Holding  Company  may be  deemed  to have the  effect  of  making  difficult  an
acquisition of control of the Holding  Company in a transaction  not approved by
the Holding Company's Board of Directors.  These provisions  include the ability
of the Holding  Company's  Board of Directors to issue shares of preferred stock
in one or more series  without  further  authorization  of the  Holding  Company
shareholders.  The Holding Company's Certificate of Incorporation authorizes the
issuance of "blank check"  preferred  stock with such  designations,  rights and
preferences  as may be  determined  from time to time by its Board of Directors.
Accordingly,  the Holding  Company's  Board of Directors is  empowered,  without
shareholder  approval,  to issue  preferred  stock with  dividend,  liquidation,
conversion, voting or other rights which could adversely affect the voting power
or other rights of the holders of Holding  Company Common Stock. In the event of
such  issuance,  the  preferred  stock  could  also be  utilized  as a method of
discouraging, delaying or preventing a change in control of the Holding Company.
This  provision  also may have the  effect of  discouraging  a third  party from
making a tender offer or otherwise  attempting to obtain  control of the Holding
Company even though such a transaction  might be economically  beneficial to the
Holding Company and its shareholders.
    

DIVIDEND POLICY

         The Holding Company does not presently  intend to pay cash dividends in
the foreseeable  future,  as any earnings are expected to be retained for use in
developing and expanding its business.  However,  the actual amount of dividends
received from the Holding  Company will remain  subject to the discretion of the
Holding  Company's  Board of Directors and will depend on results of operations,
cash requirements and future prospects of the Holding Company and other factors.


                                       21


<PAGE>

                               THE SPECIAL MEETING

MATTERS TO BE CONSIDERED AT THE SPECIAL MEETING

   
         This Proxy Statement/Prospectus is first being mailed to the holders of
SFNB Common Stock on or about August ___,  1998,  and is  accompanied by a proxy
card furnished in connection with the  solicitation of proxies by the SFNB Board
of Directors for use at the Special Meeting. The Special Meeting is scheduled to
be held on September 25, 1998, at 9:00 a.m., at SFNB's Atlanta City Office, 3390
Peachtree Road, NE, Atlanta,  Georgia 30326. At the Special Meeting, the holders
of  SFNB  Common  Stock  will   consider   and  vote  upon:   (i)  the  proposed
Reorganization  of SFNB  and S1 by  approving  the  Plan  and  the  transactions
contemplated  thereby  (Proposal  1), (ii) the proposed  Sale of SFNB's  Banking
Business by approving the Agreement and the  transactions  contemplated  thereby
(Proposal  2),  (iii) the  proposed  increase in the number of shares of Holding
Company  Common  Stock  that the  Holding  Company is  authorized  to issue from
25,000,000  to  60,000,000  shares and the  proposed  increase  in the number of
shares of serial preferred stock that the Holding Company is authorized to issue
from  2,500,000 to 5,000,000  shares,  (iv) the proposed  elimination  except in
specified circumstances of monetary liabilities of the Holding Company directors
under  Delaware law, and (v) such other business as may properly come before the
Special Meeting, or any adjournments thereof,  including,  without limitation, a
motion to adjourn  the  Special  Meeting to another  time  and/or  place for the
purpose of  soliciting  additional  proxies in order to  approve  the Plan,  the
Agreement or otherwise.
    

RECORD DATE AND VOTING

   
         The Board of  Directors  of SFNB has fixed  the  close of  business  on
August 3, 1998, as the Record Date for the  determination of the holders of SFNB
Common Stock entitled to receive  notice of and to vote at the Special  Meeting.
Only  holders of record of SFNB  Common  Stock at the close of  business on that
date will be  entitled  to vote at the  Special  Meeting  or at any  adjournment
thereof.  At the close of business  on the Record  Date,  there were  11,191,117
shares of SFNB  Common  Stock  outstanding  and  entitled to vote at the Special
Meeting, held by approximately 409 shareholders of record.
    

         Each holder of SFNB Common Stock on the Record Date will be entitled to
one vote for each share held of record upon each matter  properly  submitted  at
the Special Meeting or any adjournment  thereof.  The presence of the holders of
at least a majority of the  outstanding  shares of SFNB Common Stock entitled to
vote at the Special Meeting, in person or by proxy, is necessary to constitute a
quorum.  Abstentions and broker non-votes will be included in the calculation of
the  number of  shares  represented  at the  Special  Meeting  for  purposes  of
determining  whether a quorum has been achieved.  Abstentions will have the same
effect as a vote against the Plan and the  Agreement.  Holders of SFNB Preferred
Stock  will be asked  separately  to approve  the Plan,  the  Agreement  and the
transactions contemplated thereby by written consent.

   
         The  Plan  is  conditioned  on  approval  by the  holders  of at  least
two-thirds  of the  outstanding  shares of SFNB Common Stock and SFNB  Preferred
Stock.  The  Agreement is  conditioned  on approval by the holders of at least a
majority of the  outstanding  shares of SFNB Common  Stock and the holders of at
least two-thirds of the outstanding shares of SFNB Preferred Stock.  Approval of
each of the Contingent  Certificate  Provisions requires approval by the holders
of at least a majority of the  outstanding  shares of SFNB Common Stock.  If the
Reorganization  is  consummated,  as of the Record  Date,  11,191,117  shares of
Holding  Company  Common Stock would be issued to the holders of the  11,191,117
outstanding  shares of SFNB Common Stock,  4,098,152  shares of Holding  Company
Common  Stock would be reserved  for  issuance  with  respect to the exercise of
stock options for 4,098,152 shares of SFNB Common Stock pursuant to SFNB's stock
option plans and  agreements,  150,000  shares of Holding  Company  Common Stock
would be reserved for issuance with respect to the directors'  stock option plan
of the Holding  Company,  1,174,110 shares of
    

                                       22

<PAGE>

   
Holding  Company Common Stock would be reserved for issuance in the event of the
conversion  of all of the  outstanding  Holding  Company  Preferred  Stock,  and
1,174,110  shares of  Holding  Company  Preferred  Stock  would be issued to the
holders of the 1,174,110 outstanding shares of SFNB Preferred Stock. If the Sale
is  consummated,  an additional  733,818 shares of Holding  Company Common Stock
would be reserved  for  issuance  with  respect to the Options  (defined  below)
granted to RBC Holdings  effective upon the Closing  (defined below) to purchase
733,818 shares of Holding Company Common Stock.
    

         If a quorum is not  obtained,  or if fewer  shares of SFNB Common Stock
are voted in favor of the Plan or the  Agreement  than the number  required  for
approval (but not  necessarily  the Contingent  Certificate  Provisions),  it is
expected that the Special  Meeting will be adjourned for the purpose of allowing
additional time for obtaining additional proxies. In such event, proxies will be
voted to approve an  adjournment,  except for  proxies as to which  instructions
have been given to vote against the Plan or the Agreement.  The affirmative vote
of the holders of a majority of the voting  shares  represented  in person or by
proxy at the Special Meeting would be required to approve any adjournment of the
Special Meeting.

   
         If the enclosed proxy card is properly executed and received by SFNB in
time to be voted at the Special Meeting,  the shares represented thereby will be
voted in accordance with the instructions marked thereon.  EXECUTED PROXIES WITH
NO INSTRUCTIONS  INDICATED  THEREON WILL BE VOTED "FOR" APPROVAL OF THE PLAN AND
THE TRANSACTIONS  CONTEMPLATED THEREBY,  "FOR" APPROVAL OF THE AGREEMENT AND THE
TRANSACTIONS  CONTEMPLATED  THEREBY,  "FOR" APPROVAL OF THE PROPOSED INCREASE IN
THE NUMBER OF  AUTHORIZED  SHARES OF  HOLDING  COMPANY  COMMON  STOCK AND SERIAL
PREFERRED STOCK, AND "FOR" THE PROPOSED  ELIMINATION OF MONETARY LIABILITIES FOR
THE HOLDING COMPANY DIRECTORS.
    

         The Board of Directors  of SFNB is not aware of any matters  other than
approval of the Plan,  the Agreement and the Contingent  Certificate  Provisions
(or a proposal to adjourn the Special Meeting as necessary) that may be properly
brought before the Special  Meeting.  If any other matters  properly come before
the Special Meeting,  the persons named in the accompanying  proxy will vote the
shares  represented  by all  properly  executed  proxies on such matters in such
manner as shall be determined by a majority of the Board of Directors of SFNB.

VOTE REQUIRED; REVOCABILITY OF PROXIES

         The  affirmative  vote of two-thirds of the holders of the  outstanding
shares of SFNB Common Stock is required to approve the Plan and the transactions
contemplated thereby.

         The  affirmative  vote of a majority of the holders of the  outstanding
shares of SFNB  Common  Stock is  required  to  approve  the  Agreement  and the
transactions contemplated thereby.

   
         The  affirmative  vote of a majority of the holders of the  outstanding
shares of SFNB  Common  Stock is  required  to  approve  each of the  Contingent
Certificate Provisions.

         THE  REQUIRED  VOTE OF THE HOLDERS OF SFNB COMMON STOCK WITH RESPECT TO
THE APPROVAL OF THE PLAN, THE AGREEMENT AND EACH OF THE  CONTINGENT  CERTIFICATE
PROVISIONS IS BASED UPON THE TOTAL NUMBER OF  OUTSTANDING  SHARES OF SFNB COMMON
STOCK AND NOT UPON THE NUMBER OF SHARES WHICH ARE ACTUALLY  VOTED.  ACCORDINGLY,
THE FAILURE TO SUBMIT A PROXY CARD OR TO VOTE IN PERSON AT THE  SPECIAL  MEETING
OR THE  ABSTENTION  FROM VOTING BY A SHAREHOLDER  WILL HAVE THE SAME EFFECT AS A
VOTE  "AGAINST"  THE  PLAN,   THE  AGREEMENT  AND  THE  CONTINGENT   CERTIFICATE
PROVISIONS.
    

         The  presence  of  a  shareholder  at  the  Special  Meeting  will  not
automatically revoke such shareholder's proxy. However, a shareholder may revoke
a proxy at any time  prior to its  exercise  by (i)  filing  with  Lisa  Wilkie,
Assistant Secretary, Security First Network Bank, 3390 Peachtree Road, NE, Suite
1700,  Atlanta,  Georgia  30326,  a written  notice of  revocation  prior to the
Special  Meeting,

                                       23

<PAGE>


(ii)  delivering  to SFNB prior to the  Special  Meeting a duly  executed  proxy
bearing a later  date,  or (iii)  attending  the  Special  Meeting and voting in
person.

SOLICITATION OF PROXIES

         In addition to solicitation by mail, directors,  officers and employees
of SFNB may solicit proxies for the Special Meeting from shareholders personally
or by telephone or telegram without additional  remuneration therefor. SFNB also
will make arrangements  with brokerage firms and other custodians,  nominees and
fiduciaries to send proxy materials to their  principals and will reimburse such
parties for their  expenses in doing so. The cost of soliciting  proxies will be
paid by SFNB.

                       THE HOLDING COMPANY REORGANIZATION
                                  (PROPOSAL 1)

   
         The following  description  should be read in conjunction with the Plan
and the Certificate of Incorporation  and Bylaws of the Holding  Company,  which
are  attached  as   Appendices  B,  D  and  F,   respectively,   to  this  Proxy
Statement/Prospectus.
    

THE COMPANIES INVOLVED IN THE REORGANIZATION

         For information  about SFNB, the Holding Company,  New Bank and S1, see
"Summary -- The Companies," "Information about SFNB" and "Additional Information
about the Holding Company."

DESCRIPTION OF THE REORGANIZATION

         The  Plan  was  entered  into on March 9,  1998  among  SFNB,  and upon
organization,  the Holding Company and New Bank. The Plan was amended on June 4,
1998. After its organization, the Holding Company became a party to the Plan.

         The  following  summary  diagrams  SFNB's  existing  structure  and the
resulting holding company structure:

                  The current corporate structure of SFNB is as follows:

   
<TABLE>
<S>                                       <C>                                          <C>

                                          *********************************
                                          *  Security First Network Bank  *
                                          *   (a federal savings bank)    *
                                          **********************************
                                                         *
              **************************************************************************************
              *                                          *                                         *
***********************************    *****************************************    *****************************
*Security First Technologies, Inc.*    *Security First Technologies Corporation*    *SFNB Investment, Inc.      *
*  (a Kentucky corporation)       *    *      (a Delaware corporation)         *    *(a Kentucky corporation)   *
***********************************    *****************************************    *****************************
</TABLE>
    


                                       24


<PAGE>

Immediately upon the Reorganization, the corporate structure will be as follows:


<TABLE>
<S>                                       <C>                                          
                    *****************************************
                    *Security First Technologies Corporation*
                    *       (a Delaware corporation)        *
                    *****************************************
                                       *
                    *****************************************
                    *                                       *
**********************************           ***********************************
*  Security First Network Bank   *           * Security First Technologies, Inc.*
*   (a federal savings bank)     *           *  (a Kentucky corporation)        *
**********************************           ***********************************
                                             
</TABLE>


*  After the dissolution of SFNB described in Step 5 below, New Bank will change
   its corporate title to and then be known as "Security First Network Bank" and
   will continue SFNB's Banking Business.

         If the Agreement  providing for the Sale of SFNB's Banking  Business to
RBC  Holdings is  approved,  upon the Sale,  New Bank will become a wholly owned
subsidiary  of RBC Holdings and the corporate  structure of the Holding  Company
will be as follows:

                    *****************************************
                    *Security First Technologies Corporation*
                    *       (a Delaware corporation)        *
                    *****************************************
                                        *
                                        *
                      ***********************************
                      *Security First Technologies, Inc.*
                      *     (a Kentucky corporation)    *
                      ***********************************




For more information about the Sale, see "The Sale of SFNB's Banking Business."

         SFNB has organized the Holding Company as a Delaware  corporation and a
wholly owned subsidiary of SFNB. The remaining steps to the  Reorganization  are
as follows:

Step 1.     Immediately prior to the Reorganization,  New Bank will be organized
            by SFNB as a federal  savings bank and a wholly owned  subsidiary of
            SFNB. In connection with its  organization,  New Bank will issue the
            New Bank Stock (1,000 shares of common stock) to SFNB.

Step 2.     At the Effective  Time,  SFNB will  contribute its Banking  Business
            (including  at least  $10.0  million  of  assets  which  qualify  as
            regulatory  capital  in excess  of  liabilities)  to New  Bank.  The
            Banking  Business  will  include the  Acquired  Assets and  Acquired
            Liabilities  (each defined below) and will not include,  among other
            things,  the stock of S1 and cash or cash equivalent  assets of SFNB
            that would result in New Bank initially having regulatory capital in
            excess of $10.0 million.

Step 3.     The  Holding  Company  will  purchase  all of  SFNB's  other  assets
            (including  the stock of S1 and the New Bank  Shares) and assume all
            of  SFNB's   other   liabilities   (such   assets  and   liabilities
            collectively,  the  "Non-Banking  Business")  in  exchange  for  the
            issuance by the Holding  Company to SFNB of that number of shares of
            Holding  Company Common Stock and Holding  Company  Preferred  Stock
            equal to the number of  outstanding  shares of SFNB Common Stock and
            SFNB Preferred  Stock  immediately  prior to the Effective Time. The
            1,000 shares of Holding Company Common Stock presently owned by SFNB
            will be canceled in the Reorganization.

                                       25

<PAGE>

Step 4.     SFNB will declare a distribution of the Holding Company Stock issued
            in Step 3 pro rata to holders of SFNB Stock.

Step 5.     SFNB will dissolve  voluntarily  pursuant to the  regulations of the
            OTS by  filing  a  certificate  of  dissolution  with  the  OTS  and
            surrendering its charter for cancellation.

         Immediately  following the steps described  above, New Bank will change
its corporate title to and then be known as "Security First Network Bank." After
the  Reorganization  is  consummated,  the Holding  Company  will own all of the
outstanding  stock of two  subsidiaries,  New Bank (then known as Security First
Network  Bank) and S1. The holders of SFNB Stock will own Holding  Company Stock
to the same extent that they owned SFNB Stock prior to the Reorganization.

         The  Boards of  Directors  of SFNB and the  Holding  Company  each have
approved  and  adopted  the  Plan.  SFNB  also  has  approved  the  Plan as sole
shareholder of the Holding Company.  Upon its organization,  SFNB will cause the
Board of  Directors  of New Bank to  approve  and  adopt  the Plan and SFNB will
approve the Plan as sole shareholder of New Bank.

   
         The directors  and officers of the Holding  Company after the Effective
Time will  consist of the  persons  serving as  directors  and  officers  of the
Holding Company  immediately  prior to the Effective Time. The four directors of
SFNB,  along  with  Dorsey  R.  Gardner,  serve as the  members  of the  Holding
Company's  Board of  Directors.  Each of the  executive  officers of the Holding
Company  currently  serves as an officer of SFNB and S1. If the Agreement is not
approved,   the  Holding  Company  still  intends  to  discontinue  all  banking
operations.  No determination  has been made as to how the Holding Company would
implement  the  discontinuation  of banking  operations  if the Agreement is not
consummated.
    

         The  Reorganization  will become effective (the "Effective  Time") when
all of the conditions set forth in the Plan are  satisfied,  including,  but not
limited  to,  receipt  of all  shareholder  and  regulatory  approvals  and  the
expiration of any applicable waiting periods.  The Effective Time will not occur
until the moment  immediately  prior to the Closing under the Agreement,  unless
the Agreement is not consummated, in which case the Effective Time will occur at
the later of the  satisfaction  of all  conditions  set forth in the Plan or the
termination of the Agreement.

         Under the terms of the Plan,  the stock option plans and  agreements of
SFNB will become the stock option plans and  agreements of the Holding  Company.
At the Effective Time, the unexercised  portion of the options outstanding under
SFNB's existing stock option plans and agreements will be assumed by the Holding
Company and thereafter  will be exercisable  only for shares of Holding  Company
Common  Stock,  with each  option  being  exercisable  for a number of shares of
Holding  Company Common Stock equal to the number of shares of SFNB Common Stock
that were available thereunder  immediately prior to the Effective Time, with no
change in the  option  exercise  price or any other  term or  condition  of such
option. The Holding Company and SFNB will make appropriate  amendments to SFNB's
existing  stock  option  plans and  agreements  to reflect the adoption of those
plans and  agreements  as the stock option plans and  agreements  of the Holding
Company without adverse effect upon the options outstanding under such plans and
agreements. Upon the Closing under the Agreement, the Options granted by SFNB to
RBC Holdings effective upon the Closing shall be deemed to be options to acquire
Holding Company Stock.

         Whether or not the Reorganization is consummated, all expenses that are
incurred in connection with the Reorganization, including the cost of organizing
the Holding Company and New Bank, will be paid by SFNB.

RECOMMENDATION OF THE SFNB BOARD OF DIRECTORS AND REASONS FOR THE REORGANIZATION

         The   Reorganization  is  being  undertaken  to  separate  the  banking
activities  of SFNB from the  computer  software  activities  of S1.  Subject to
shareholder and regulatory approvals, the

                                       26

<PAGE>


Reorganization  also was a condition  to the  approval by the OTS of SFNB's 1996
acquisition of SecureWare.

         On November 4, 1996, the OTS approved the merger of SecureWare  into S1
(then known as Five Paces,  Inc.),  subject to SFNB commencing,  within 60 days,
such steps as may be necessary to form a holding  company with separate  banking
and computer software and security  software  technology  subsidiaries.  The OTS
condition  required that the  Reorganization  be  accomplished by March 4, 1997,
unless (i) an extension  was granted by the Regional  Director of the OTS or his
designee,  or (ii) any regulatory or shareholder  approvals remained pending and
SFNB was using commercially  reasonable efforts to pursue such approvals in good
faith, in which case the  Reorganization was required to be accomplished as soon
as  reasonably  possible  upon  the  receipt  of  all  required  regulatory  and
shareholder approvals,  and the expiration of any statutory waiting periods. The
OTS subsequently allowed SFNB additional time to complete the Reorganization.

         Presently, as a subsidiary of SFNB, the activities of S1 are limited to
those  permissible  for a federal savings bank, and S1 is subject to supervision
and regulation by the OTS.  Because  Huntington,  Wachovia and Area  Bancshares,
Inc.  ("Area"),  the original  holders of SFNB  Preferred  Stock,  are deemed to
control S1 for purposes of the Bank Holding Company Act of 1956, as amended (the
"BHC Act"),  the  activities of S1 are limited to those  permissible  for a bank
holding company.

         SFNB currently operates S1 as an operating subsidiary to segregate S1's
software  development  activities  from the  banking  operations  of  SFNB.  The
operating subsidiary structure, however, does not grant S1 any greater authority
to engage in activities than SFNB is permitted. Moreover, operating subsidiaries
remain subject to the supervisory and examination authority of the OTS, and as a
result,  new  activities  of S1 are  subject to the prior  review  and  possible
limitation  by both the OTS and the FDIC.  SFNB's  and S1's  current  ability to
diversify their operations therefore are limited by regulatory restrictions.

   
         If the Sale is not approved,  but S1 becomes a wholly owned  subsidiary
of the Holding  Company in the  Reorganization,  the Holding  Company's and S1's
activities  will not be regulated  or  restricted  by the OTS provided  that the
Holding  Company remains a unitary savings and loan holding company and New Bank
is a "qualified  thrift lender" ("QTL") under the Home Owners' Loan Act of 1933,
as amended (the "HOLA"). If the OTS determines that there is reasonable cause to
believe that the continuation of any of the activities of the Holding Company or
S1 constitutes a serious risk to the financial safety,  soundness,  or stability
of New Bank, the OTS may impose  restrictions on the payment of dividends by New
Bank or restrictions on transactions between New Bank and the Holding Company or
S1. Since Huntington,  Wachovia and Area still will be deemed to control S1, the
activities of S1 (but not  necessarily  any other  subsidiary  which the Holding
Company can organize)  will be limited to those  permissible  for a bank holding
company under the BHC Act and new activities  will be subject to approval of the
Federal  Reserve  Board.  The  Holding  Company  and S1 will be  subject  to OTS
regulations,  examination,  supervision and reporting  requirements  pursuant to
certain  provisions  of the HOLA and the Federal  Deposit  Insurance  Act if the
Reorganization  but not the Sale is  consummated.  In that  event,  the  Holding
Company also will be subject to regulation as a "bank holding company" under the
Financial  Institutions  Code of Georgia (the "Georgia  Code").  See "Additional
Information  about the Holding  Company -- Regulation  of the Holding  Company."
After the  Reorganization,  New Bank,  like SFNB,  will be subject to  extensive
regulation,  supervision  and  examination by the OTS,  including the OTS prompt
corrective action regulations which require the OTS to take certain actions if a
federal savings bank is not adequately capitalized.  See "Information about SFNB
- -- Description of Business -- Regulation."
    

         If the Sale is approved  and  consummated,  the Holding  Company and S1
will be free from  regulation by the OTS, the Georgia  Department  and the FDIC,
and New Bank, as a subsidiary of RBC Holdings, will remain subject to regulatory
restrictions.  Huntington, Wachovia and Area still will be deemed to control S1,
and thus activities of S1 (but not necessarily  any other  subsidiary  which the
Holding  Company can organize) will be limited to those  permissible  for a bank
holding

                                       27

<PAGE>

company under the BHC Act and new activities  will be subject to approval of the
Federal Reserve Board.

         For the reasons set forth above in this section, the Board of Directors
of  SFNB  believes  that  there  are  substantial  advantages  to  SFNB  and its
shareholders as a result of the Reorganization  and the Sale. In addition,  even
if only the  Reorganization  is consummated,  there will be benefits to SFNB and
its shareholders because new activities of S1 will no longer be subject to prior
review  and  possible  limitation  by the OTS and the  FDIC,  and S1 will not be
subject to extensive OTS supervision and examination as an operating  subsidiary
of a federal savings bank.

   
         SFNB's Board of Directors chose Delaware as the state of  incorporation
of the Holding Company for several  reasons.  Delaware has a substantial body of
corporate  laws which are  periodically  updated  and  revised to meet  changing
business needs.  Many major  corporations  are  incorporated in that state.  The
Delaware courts have developed  considerable expertise in dealing with corporate
issues, and a substantial body of case law has developed construing Delaware law
and establishing public policies with respect to Delaware corporations,  thereby
providing greater  predictability  with respect to corporate legal affairs.  The
organization  of the Holding Company in Delaware also allows the Holding Company
to make use of protective features permitted by Delaware law. See "-- Comparison
of Shareholders'  Rights" and "-- Takeover Defense Provisions." In addition,  if
the proposed limitation on director liability is approved, the Holding Company's
Certificate  of  Incorporation,  as authorized by Delaware law, will  eliminate,
except in  specified  circumstances,  the personal  liability  of directors  for
breach of certain  fiduciary duties to the Holding Company and its shareholders.
See "Proposed Elimination of Monetary Liabilities of Holding Company Directors."
    

TREATMENT OF STOCK CERTIFICATES

         At  the  Effective   Time,  all  previously   issued  and   outstanding
certificates representing shares of SFNB Stock automatically and by operation of
law will be  canceled  and  cease to  represent  shares  of SFNB  Stock  and any
interest  therein.  After SFNB's  declaration of a  distribution  of the Holding
Company Stock to holders of SFNB Stock,  the former  holders of SFNB Stock shall
have full and exclusive  power to vote such shares of Holding  Company Stock, to
receive  dividends  thereon  and to exercise  all rights of an owner  thereof as
provided by the terms of the Holding  Company Stock.  As soon as practicable and
in any event not more than 30 days after the Effective Time, the Holding Company
shall make available a certificate or certificates  for the aggregate  number of
shares of Holding Company stock to which such holders are entitled. Shareholders
will  be  entitled  to  surrender  their  present  stock  certificates  for  new
certificates  for an equal  number of shares of  Holding  Company  Common  Stock
and/or Holding Company  Preferred  Stock,  as applicable.  Until so surrendered,
their present stock  certificates will for all corporate  purposes represent the
same  number of shares of  Holding  Company  Common  Stock and  Holding  Company
Preferred Stock which the holders would be entitled to receive upon surrender. A
letter of  transmittal  and  instructions  with respect to the exchange of stock
certificates  will be sent to all  holders  of record of shares of SFNB Stock at
the  Effective  Time  as soon  as  practicable  after  the  consummation  of the
Reorganization.  After the Effective  Time, no holder of a certificate  for SFNB
Stock shall be entitled to vote the shares of SFNB Stock formerly represented by
such  certificate,  or to receive  dividends  thereon or to  exercise  any other
rights of ownership.  Wachovia Bank,  N.A., the transfer agent and registrar for
SFNB Stock, will act in the same capacity for the Holding Company Stock.

         CERTIFICATES  FOR  SHARES  OF  SFNB  STOCK  SHOULD  NOT BE  SENT TO THE
TRANSFER  AGENT  UNTIL THE  LETTER OF  TRANSMITTAL  AND  INSTRUCTIONS  HAVE BEEN
RECEIVED.  THE LETTER OF  TRANSMITTAL  MUST BE COMPLETED AS INSTRUCTED  AND MUST
ACCOMPANY THE CERTIFICATE(S).

REGULATORY APPROVALS

         Applications  to  obtain  the  required  regulatory  approvals  for the
Reorganization  from the OTS,  the FDIC and the  Georgia  Department  have  been
approved. The Holding Company will apply

                                       28

<PAGE>

to Nasdaq to change the listing of SFNB Common  Stock on the Nasdaq Stock Market
to Holding  Company Common Stock under the symbol "SONE" subject to consummation
of the Reorganization.

         The FDIC approval  requires New Bank to have beginning  paid-in capital
funds of not less than $10 million and a Tier 1 capital to total assets ratio of
not less than 8 percent,  in addition to a fully funded loan loss  reserve,  for
the first 3 years of  operations.  In addition,  during the first three years of
operations,  New Bank will be able to pay cash dividends only from net operating
profits  after an  appropriate  allowance  for loan and  lease  losses  has been
established.  If the Sale is not consummated,  New Bank will be required to have
beginning paid-in capital funds of not less than $12 million.

CONDITIONS TO THE PLAN

         The Plan and the  transactions  provided  for  therein  will not become
effective unless all of the following conditions have occurred:  (i) the Plan is
approved by the holders of at least two-thirds of the outstanding shares of SFNB
Common Stock and SFNB Preferred  Stock;  (ii) the required  approvals of the OTS
have been  received and all waiting  periods have  expired;  (iii) the shares of
Holding  Company  Common  Stock to be issued to the holders of SFNB Common Stock
pursuant to the Plan have been  registered or qualified  for issuance  under the
Securities Act and all applicable state securities laws or are exempt therefrom;
(iv) the Holding  Company  Common  Stock is  approved  for listing on the Nasdaq
Stock  Market;  and (v) SFNB and the Holding  Company  have  obtained  all other
consents,  permissions  and approvals  and taken all actions  required by law or
agreement deemed necessary for the consummation of the transactions provided for
in the Plan.

         If  the  Plan  is  approved   by  the   holders  of  SFNB  Stock,   the
Reorganization  is expected to become  effective as soon as possible  thereafter
upon  satisfaction  of all the  conditions to the Plan and the expiration of any
applicable waiting periods, and, if the Agreement is approved, immediately prior
to the  Sale  unless  the  Agreement  is  terminated  or the  conditions  to the
Agreement  are not  satisfied.  See "The  Sale of  SFNB's  Banking  Business  --
Conditions to the Agreement." If the Plan is not approved by the holders of SFNB
Common Stock or SFNB Preferred Stock or if the required regulatory approvals are
not received, SFNB will continue to operate without a holding company structure.
Approval  of the  Agreement  is not a condition  to  approval  of the Plan,  but
approval of the Plan is a condition to  consummation of the Sale pursuant to the
Agreement.

ABANDONMENT AND AMENDMENT OF THE PLAN

         The Plan may be  abandoned by any of the parties at any time before the
Effective Time in the event that: (i) any action, suit,  proceeding or claim has
been  instituted,   made  or  threatened  relating  to  the  Plan,  which  makes
consummation of the actions  contemplated by the Plan inadvisable in the opinion
of the parties, or (ii) for any reason, consummation of the actions contemplated
by the Plan is inadvisable  in the opinion of the parties.  In the event of such
abandonment, SFNB will pay the fees and expenses incurred in connection with the
Plan and the proposed Reorganization.

         The Plan may be amended or modified in any respect at any time prior to
the approval of the Plan by SFNB's  shareholders by the mutual  agreement of the
Boards of Directors of the parties.

ACCOUNTING TREATMENT

         The  Reorganization  will be  accounted  for in a manner  similar  to a
"pooling  of  interests"  in  accordance  with  generally  accepted   accounting
principles and accordingly,  the historical consolidated financial statements of
SFNB will become the historical consolidated financial statements of the Holding
Company.

                                       29

<PAGE>

NO DISSENTERS' RIGHTS

         Under  the  rules and  regulations  of the OTS as set forth in  Section
552.14  of Title 12 of the Code of  Federal  Regulations,  the  holders  of SFNB
Common Stock will not be entitled to dissenters'  rights in connection  with the
Reorganization.

FEDERAL INCOME TAX CONSEQUENCES

         For a discussion of the material federal income tax consequences of the
Reorganization, see "Certain Federal Income Tax Consequences."

COMPARISON OF SHAREHOLDERS' RIGHTS

   
         Set forth below is a summary of the  material  differences  between the
rights of  holders  of SFNB  Stock and their  prospective  rights as  holders of
Holding Company Stock. If the Reorganization is consummated, the holders of SFNB
Stock will become  holders of Holding  Company Stock.  As a result,  the Holding
Company's  Certificate of Incorporation and Bylaws and the applicable provisions
of the DGCL will  govern  the rights of current  holders  of SFNB  Stock,  which
presently are governed by SFNB's Amended and Restated  Charter  ("Charter")  and
SFNB's  Amended and Restated  Bylaws  ("Bylaws")  and federal law. The following
comparison is based on the current terms of the governing  documents of SFNB and
the terms of the Holding Company  Certificate of  Incorporation,  without giving
effect to the Contingent Certificate Provisions,  discussed in detail below, and
on the  provisions  of  federal  law  and  the  DGCL.  Each  of  the  Contingent
Certificate  Provisions  will  be  effective  upon  the  Reorganization  only if
approved at the Special Meeting.  See "Proposed  Increase in Authorized  Capital
Stock of the Holding Company" and "Proposed  Elimination of Monetary Liabilities
of  Holding   Company   Directors."   The  Holding   Company's   Certificate  of
Incorporation  without the  Contingent  Certificate  Provisions  and the Holding
Company's  Bylaws  are  attached  as  Appendix  D and  Appendix  F to this Proxy
Statement/Prospectus.  The  Contingent  Certificate  Provisions  are attached as
Appendix E to this Proxy Statement/Prospectus.
    

         DIRECTORS.  SFNB's Charter  provides that the number of directors shall
be as stated in the bylaws within a range of five to 15 unless a greater  number
is approved by the OTS.  SFNB's Bylaws provide that the Board of Directors shall
be divided into three  classes and shall consist of six  directors.  The Holding
Company's  Certificate  of  Incorporation  provides  that the Board of Directors
shall be divided into three  classes and that the number of  directors  shall be
fixed by or in the manner provided in the Bylaws.  The Holding  Company's Bylaws
provide  that the number of  directors  shall be between  four and 15. As of the
date of this Proxy Statement/Prospectus, the initial Board of Directors upon the
Reorganization will consist of five members.

         SFNB's  Bylaws  provide that a vacancy on the Board of Directors may be
filled  by the  affirmative  vote  of a  majority  of the  remaining  directors,
however, a director elected to fill a vacancy or by reason of an increase in the
number of  directors  may serve only until the next  election  of  directors  by
shareholders.  The Holding  Company's  Certificate of  Incorporation  and Bylaws
provide  that any  vacancy  occurring  in the Board of  Directors,  including  a
vacancy created by an increase in the number of directors, may be filled for the
remainder of the  unexpired  term.  The Holding  Company's  Bylaws  provide that
vacancies may be filled by a majority vote of the directors then in office or by
shareholders.

         SFNB's  Bylaws  generally  provide  that a director  may be removed for
cause by a vote of the holders of a majority  of the shares  entitled to vote in
an election of directors at a meeting of shareholders  called expressly for that
purpose.  SFNB's Bylaws also provide that more than three  consecutive  absences
from regular  meetings of the Board of Directors shall  constitute a resignation
unless  excused by a Board  resolution.  The Holding  Company's  Certificate  of
Incorporation  provides that a director may be removed only for cause,  and then
only by the affirmative  vote of at least two-thirds of the total votes eligible
to be voted at a duly constituted  meeting of the  shareholders  called

                                       30

<PAGE>


for that purpose and requires that at least 30 days' written  notice be provided
to any  director  or  directors  whose  removal  is to be  considered  at such a
meeting.

         SFNB's Charter  generally  provides that no shares of SFNB Common Stock
or shares issuable from conversion, exchange or exercise of other securities may
be issued to officers,  directors and controlling  persons of SFNB other than as
part of a general public offering or as qualifying shares to a director,  unless
the  issuance  or the plan  pursuant  to which  they  would be  issued  has been
approved  by a  majority  of the  total  votes  eligible  to be  cast at a legal
meeting.  SFNB's Bylaws provide that each director of SFNB must beneficially own
at least 100  shares of  capital  stock of SFNB  unless  SFNB is a wholly  owned
subsidiary  of a holding  company.  The Holding  Company's  Bylaws  provide that
directors need not be shareholders.

   
         PURPOSE.  Under SFNB's Charter,  SFNB is permitted to pursue any or all
of the lawful  objectives of a federal savings bank chartered under Section 5 of
the HOLA. The Holding Company's  Certificate of Incorporation  provides that the
Holding Company may engage in any lawful act or activity for which  corporations
may be organized under the DGCL.
    

         AUTHORIZED  SHARES.  Under SFNB's Charter,  SFNB is authorized to issue
25,000,000  shares of SFNB Common Stock and 2,500,000 shares of preferred stock.
The  Holding  Company's  Certificate  of  Incorporation  authorizes  the Holding
Company to issue 25,000,000 shares of Holding Company Common Stock and 2,500,000
shares of serial  preferred  stock.  SFNB Common  Stock and  preferred  stock is
without par value.  Holding  Company Common Stock and preferred  stock has a par
value of $0.01 per share.

   
         CALL OF SPECIAL  MEETINGS.  SFNB's Bylaws provide that special meetings
of  shareholders  may be called at any time by the  Chairman  of the Board,  the
President or the Board of Directors, and shall be called upon written request of
the holders of not less than one-tenth of all of the  outstanding  capital stock
of SFNB entitled to vote at the meeting.  However,  SFNB's Charter provides that
special  meetings  related to changes  in control of SFNB or  amendments  to its
charter  may only be called by the Board of  Directors.  The  Holding  Company's
Bylaws and Certificate of Incorporation contain similar provisions.
    

         LIMITATION OF LIABILITY. SFNB's Bylaws provide that directors, officers
and employees shall be indemnified to the fullest extent  permitted by 12 C.F.R.
ss. 545.121.  The Holding Company's  Certificate of Incorporation  provides that
the  Holding  Company  generally  shall  fully  indemnify  directors,  officers,
employees  and agents to the extent  permitted  by law with respect to expenses,
judgments,  fines and amounts paid in settlement.  The Holding  Company's Bylaws
provide that the Holding Company may purchase or maintain insurance on behalf of
a person who is or was a  director,  officer,  employee  or agent of the Holding
Company  or a person  serving in such  capacities  with  other  entities  at the
Holding  Company's  request  against  liability  incurred by such person in such
capacity or arising from such status  whether or not the Holding  Company  would
have the power to indemnify such person against the same liability.

         NOTICE OF  SHAREHOLDER  MEETINGS.  SFNB's  Bylaws  provide that written
notice must be delivered  not less than 20 nor more than 50 days before the date
of a meeting.  The Holding  Company's  Bylaws provide that notice of shareholder
meetings must be given not less than 10 nor more than 60 days before the date of
a meeting.

         QUORUM AND GENERAL VOTE.  SFNB's Bylaws  provide that a majority of the
outstanding  shares of SFNB stock entitled to vote,  represented in person or by
proxy,  shall constitute a quorum. The Holding Company's Bylaws provide that the
holders of  one-third of the  outstanding  shares  entitled to vote,  present in
person or by proxy, constitutes a quorum unless otherwise provided by statute or
the  Certificate of  Incorporation.  The Holding  Company's  Bylaws provide that
action on a matter  (other than the  election of  directors)  is approved if the
votes cast favoring the action exceed the votes cast opposing the action, unless
the  Certificate  of  Incorporation  or the DGCL  requires  a greater  number of
affirmative  votes. The Holding  Company's Bylaws further provide that directors

                                       31

<PAGE>

shall be elected by a plurality of the votes cast by the shares entitled to vote
in the election of directors. SFNB's Charter and Bylaws do not contain a general
vote provision.

         SHAREHOLDER  ACTION  WITHOUT A  MEETING.  SFNB's  Bylaws  provide  that
shareholders  may  take  action  if  written  consent  is  given  by  all of the
shareholders  entitled to vote with respect to the matter. The Holding Company's
Bylaws  provide  that  shareholders  may take  action by written  consent if the
action is taken by persons  who would be  entitled  to vote at a meeting and who
hold shares having the voting power to cast not less than the minimum  number of
votes that would be necessary to authorize the action at a meeting.

         SHAREHOLDER  NOMINATIONS  AND  PROPOSALS.  SFNB's  Bylaws  provide that
shareholders  may  nominate  directors  or make  proposals  to be taken up at an
annual  meeting  provided that such proposal is stated in writing and filed with
the  Secretary  of SFNB at least five days  prior to the  meeting.  The  Holding
Company's Bylaws provide that a shareholder entitled to vote for the election of
directors at a meeting may nominate candidates for election as a director if the
shareholder complies with the written notice procedures set forth in the Bylaws.
The Holding  Company's Bylaws also provide that a shareholder may bring business
before an annual  meeting if the  shareholder  complies with the written  notice
procedures  set forth in the  Bylaws.  Each of these  provisions  of the Holding
Company's Bylaws requires a shareholder to give notice not less than 30 nor more
than 90 days prior to the  meeting  unless  less than 45 days'  notice or public
disclosure of the date of the meeting is given, in which case the  shareholder's
notice  must be  received  within  15 days of the date of such  notice or public
disclosure.

         LIQUIDATION  ACCOUNT.  SFNB's  Charter  requires  SFNB  to  maintain  a
liquidation  account for the benefit of its saving account holders in connection
with SFNB's  conversion  from mutual to stock form in 1992.  If the Agreement is
approved  and the  Sale  is  consummated,  SFNB's  liquidation  account  will be
transferred to New Bank.

         AMENDMENT OF CERTIFICATE OF  INCORPORATION  AND BYLAWS.  SFNB's Charter
requires  that a charter  amendment  be proposed by SFNB's  Board of  Directors,
receive  preliminary  approval from the OTS and then be approved by shareholders
by a  majority  of the  total  votes  eligible  to be cast  at a legal  meeting.
Amendments  to the  Holding  Company's  Certificate  of  Incorporation  must  be
proposed  by the Board of  Directors  at a duly called  meeting  and  thereafter
approved  by the  affirmative  vote of the holders of at least a majority of the
shares entitled to vote thereon at a duly called meeting.

   
         SFNB's  Bylaws  provide  that the  Bylaws  may be  amended  in a manner
consistent  with the regulations of the OTS by a majority vote of the full Board
of Directors  or a majority  vote of the votes cast by  shareholders  at a legal
meeting.  The Holding Company's  Certificate of Incorporation  provides that the
Bylaws of the  Holding  Company  may be  amended  by the Board of  Directors  or
shareholders as permitted under the DGCL,  which  requires,  generally  either a
majority  vote of the Board of Directors or a majority vote of the votes cast by
shareholders at a duly called meeting of shareholders.

         DISSENTERS'  RIGHTS. In general,  any SFNB shareholder has the right to
demand payment of the fair or appraised  value of his or her stock,  unless such
shareholder's stock is listed on a national securities exchange or quoted on the
Nasdaq  Stock  Market  on the  date  of the  meeting  at  which  the  merger  or
consolidation is acted upon, or no shareholder authorization is required for the
merger or consolidation,  and such shareholder is required under an agreement of
merger or  consolidation  to accept  only (A) cash,  (B)  shares of stock of any
association  or  corporation  which  at the  effective  date  of the  merger  or
consolidation will be listed on a national  securities exchange or quoted on the
Nasdaq Stock Market, or (C) any combination of such shares of stock and cash. In
addition,  such SFNB  shareholder  must not have voted in favor of the merger or
consolidation  and  must  comply  with  the  procedures  set  forth  in the  OTS
regulations.  Under the DGCL, a Holding Company shareholder who has not voted in
favor of a merger or consolidation,  nor consented thereto in writing, will have
the right to an  appraisal  by the Court of Chancery of the fair market value of
such shareholder's shares, other than in connection with a merger which does not
require
    

                                       32

<PAGE>

   
shareholder  authorization.  No appraisal rights are available for (i) shares of
any stock listed on a national  securities  exchange or designated as a national
market  system  security  on an  interdealer  quotation  system by the  National
Association of Securities Dealers,  Inc., (ii) shares of stock held of record by
more than 2,000 holders or (iii) shares of stock of the constituent  corporation
surviving a merger if the merger did not require  for its  approval  the vote of
the  shareholders  of the  surviving  corporation.  Notwithstanding  the  above,
appraisal  rights will be  available  if the Holding  Company  shareholders  are
required by the terms of an agreement of merger or  consolidation  to accept for
such  stock  anything  other  than (i) shares of the  corporation  surviving  or
resulting from such merger or consolidation,  or depository  receipts in respect
thereof, (ii) shares of stock (or depository receipts in respect thereof) of any
corporation listed on a national securities exchange or designated as a national
market  system  security  on an  interdealer  quotation  system by the  National
Association  of Securities  Dealers,  Inc., or held of record by more than 2,000
holders,  (iii)  cash  in lieu  of  fractional  shares  or  depository  receipts
described  above, or (iv) any combination of the above. In the event that all of
the  stock of a  subsidiary  corporation  party to a merger  is not owned by the
parent  corporation  immediately  prior to the merger,  appraisal rights will be
available  to the shares of the  subsidiary  corporation.  Any  corporation  may
provide in its  certificate  of  incorporation  that  appraisal  rights shall be
available as a result of an amendment to its certificate of  incorporation,  any
merger or consolidation in which the corporation is a constituent corporation or
the sale of all or substantially all of the assets of the corporation.

         RIGHT TO OBTAIN  SHAREHOLDERS'  LISTS AND CORPORATE  RECORDS.  Any SFNB
shareholder or group of  shareholders  holding voting shares having a cost of no
less  than  $100,000  or  constituting  not less than one  percent  of the total
outstanding  voting  shares,  provided that such shares have been held of record
for a period of at least six months prior to the making of a written demand, and
any SFNB shareholder or group of shareholders holding not less than five percent
of the total outstanding  voting shares,  upon making a written demand stating a
proper  purpose,  has the right to examine  nonconfidential  portions  of SFNB's
books and records of account,  minutes and records of  shareholders  and to make
extracts  therefrom.  This  right  to  examination  may  be  denied  if an  SFNB
shareholder  or group of  shareholders  refuses to furnish an affidavit that the
examination  is not  desired  for any  purpose  which  is in the  interest  of a
business or purpose other than the business of SFNB,  that such  shareholder has
not within the five years  preceding the date of the  affidavit  sold or offered
for  sale,  and  does not now  intend  to sell or offer  for  sale,  any list of
shareholders of SFNB or of any other corporation,  and that such shareholder has
not within said five-year  period aided or abetted any other person in procuring
any list of shareholders for purposes of selling or offering for sale such list.
No SFNB  shareholder  has the right to obtain or inspect a list of  borrowers or
depositors,  their addresses,  individual deposit or loan balances,  or any data
from which such information could be reasonably constructed.

         Any Holding  Company  shareholder,  upon making a written  demand under
oath stating the purpose thereof,  will have the right to inspect for any proper
purpose the corporation's stock ledger, a list of its shareholders and its other
books and records, and to make copies or extracts therefrom. A proper purpose is
defined  as  a  purpose  reasonably  related  to  such  person's  interest  as a
shareholder.  If the  Holding  Company  refuses  to permit the  inspection,  the
shareholder  may  apply  to the  Court  of  Chancery  for  an  order  to  compel
inspection.  Any  Holding  Company  director  also has the right to examine  the
corporation's  stock ledger,  a list of its shareholders and its other books and
records  for a  purpose  reasonably  related  to the  director's  position  as a
director.

         DIVIDENDS.  The OTS regulations  place limits on capital  distributions
which may be made by SFNB, based on whether SFNB is classified as a Tier 1, Tier
2 or Tier 3  association.  SFNB must provide the OTS with 30 days' prior written
notice of all  proposed  capital  distributions,  whether or not OTS approval is
required under the OTS regulations.
    

         Dividends  may not be paid on SFNB common stock unless there shall have
been paid,  or funds set aside for  payment,  to the holders of any  outstanding
stock having  preference  over the common stock as to the payment of  dividends,
the full amount of dividends, and of sinking fund, retirement fund, or any other
retirement  payments,   if  any,  to  which  such  holder  are  entitled.   SFNB

                                       33

<PAGE>


   
shareholders  are  entitled  to  distributions  in  the  event  of  liquidation,
dissolution  or  winding  up of the  association  only  after  payment of SFNB's
outstanding debts, settlement of its liquidation account, and payment to holders
of preferred shares.

         Under Delaware  corporation  law, if a dividend,  other than a dividend
being  distributed  pursuant  to a  stock  split,  is to be paid  in  shares  of
theretofore  unissued  capital  stock,  the Board of  Directors  of the  Holding
Company  will be  required  to direct  that  there be  designated  as capital in
respect of such  shares an amount not less than the  aggregate  par value of par
value shares being declared as a dividend, and in the case of shares without par
value being declared as a dividend, such amount as is determined by the Board of
Directors.

         The Holding  Company will not be permitted to (i) redeem or  repurchase
its own shares of capital stock when the capital of the  corporation is impaired
or would be impaired by such  redemption or repurchase,  except when such shares
are entitled to a preference  over another class or series of stock, or if there
are no such preferred shares,  when such shares shall be retired,  (ii) purchase
shares  redeemable  at the Holding  Company's  option at a price higher than the
redemption  price,  or (iii)  redeem any shares  unless duly  authorized  and in
accordance with the DGCL and the Holding Company's Certificate of Incorporation.

TAKEOVER DEFENSE PROVISIONS
    

         Section 203 of the DGCL is intended to discourage  hostile takeovers by
impeding  the  ability of a hostile  acquirer  to  consummate  a merger with the
target company.  In general,  Section 203 provides that a person who owns 15% or
more of the outstanding  voting stock of a Delaware  corporation (an "Interested
Stockholder")  may  not  consummate  a  merger  or  other  business  combination
transaction with the company at any time during the three-year  period following
the date  such  person  became an  Interested  Stockholder.  The term  "business
combination" is defined broadly to cover a wide range of corporate  transactions
including  mergers,  sales of  assets,  issuances  of stock,  transactions  with
subsidiaries and the receipt of disproportionate financial benefits. The statute
exempts the following transactions from the requirements of Section 203: (1) any
business  combination  if,  prior  to the  date a person  became  an  Interested
Stockholder,  the board of directors approved either the business combination or
the transaction in which such person became an Interested  Stockholder;  (2) any
business  combination  involving  a person  who  acquired  at  least  85% of the
outstanding  voting stock in the  transaction  in which he became an  Interested
Stockholder; (3) any business combination with an Interested Stockholder that is
approved by the board of directors  and by a  two-thirds  vote of the shares not
owned by the  Interested  Stockholder;  and (4) business  combinations  that are
proposed  after the company has received other  acquisition  proposals and which
are  approved or not opposed by a majority  of the  unaffiliated  members of the
board of directors.

         Federal law  provides  that in general,  no person  acting  directly or
indirectly  or through or in concert with one or more other  persons may acquire
"control" of a savings institution or the holding company thereof without giving
at least 60 days prior written  notice  providing  specified  information to the
OTS. This law would apply to the acquisition of "control" of SFNB or the Holding
Company.  "Control" is conclusively deemed to have been acquired by, among other
things,  the  acquisition  of more than 25% of any class of voting  stock of the
institution  or the  ability  to  control  the  election  of a  majority  of the
directors  of an  institution.  Moreover,  control  is  presumed  to  have  been
acquired,  subject to  rebuttal,  upon the  acquisition  of more than 10% of any
class of  voting  stock,  or of more  than  25% of any  class  of  stock,  where
enumerated  "control  factors" are also present in the acquisition.  The OTS may
prohibit the  acquisition  of control if the agency  finds,  among other things,
that (i) the  acquisition  would  result in a monopoly or  substantially  lessen
competition;  (ii)  the  financial  condition  of  the  acquiring  person  might
jeopardize the financial stability of the institution;  or (iii) the competence,
experience  or  integrity  of any  acquiring  person  or  any  of  the  proposed
management  personnel  indicates  that it would  not be in the  interest  of the
depositors or the public to permit the acquisition of control by such person.

                                       34

<PAGE>

         The Georgia Code provides that, in general,  no person acting  directly
or indirectly or through or in concert with one or more persons, may acquire the
power to direct the  management  or policies of a bank  holding  company,  which
definition in the Georgia Code includes a holding  company of a federal  savings
bank, or to vote 25% or more of any class of voting securities of a bank holding
company,  without  giving  at  least  60 days  prior  written  notice  providing
specified  information  to the Georgia  Department.  The Georgia  Department may
prohibit the  acquisition of control for the same reasons that an acquisition of
control of a savings and loan holding  company or a savings  institution  may be
prohibited by the OTS.

             THE BOARD OF DIRECTORS OF SFNB RECOMMENDS A VOTE "FOR"
                    APPROVAL OF THE PLAN AND THE TRANSACTIONS
                              CONTEMPLATED THEREBY.

                       THE SALE OF SFNB'S BANKING BUSINESS
                                  (PROPOSAL 2)


         The  following  description  should  be read in  conjunction  with  the
Agreement, which is attached as Appendix C to this Proxy Statement/Prospectus.

THE COMPANIES INVOLVED IN THE SALE OF SFNB'S BANKING BUSINESS

         For information  about SFNB, the Holding  Company,  New Bank, S1, Royal
Bank and RBC Holdings, see "Summary -- The Companies," "Information about SFNB,"
"The Holding  Company  Reorganization"  and  "Additional  Information  about the
Holding Company."

THE SFNB/ROYAL BANK TRANSACTIONS

         In March 1998,  SFNB and S1 entered into several  agreements with Royal
Bank and RBC Holdings,  including the Agreement.  The Agreement was entered into
on March 9, 1998 among Royal Bank,  RBC Holdings  and SFNB.  The  Agreement  was
amended on June 5, 1998.  After its  organization,  the Holding Company became a
party to the Agreement. The Agreement provides for, among other things, the Sale
of SFNB's  Banking  Business to RBC Holdings.  For  information  about the other
agreements  entered into among SFNB, S1 and RBC Holdings in March 1998,  see "--
Other Related Agreements" below.

BACKGROUND OF THE SALE

         In May 1997,  management of SFNB began  discussions with both its Board
of  Directors  and  the OTS  regarding  a  variety  of  strategic  alternatives,
including  the  sale  of its  banking  operations.  In  June  1997,  SFNB  began
discussions with a major financial  institution  regarding the licensing of S1's
technology.  As part of these  discussions,  SFNB  proposed to sell its Internet
banking  operations  with the existing  technology  fully  operating.  The major
financial institution considered the offer for nearly two months.

   
         Following  the  initial  discussions  to sell the  banking  operations,
SFNB's Board of Directors  adopted a formal plan to sell its banking  assets and
related  liabilities in order to concentrate  its efforts on the rapidly growing
Internet software development and data processing segment of its business.  As a
result,  SFNB's  banking  assets held for sale are  presented net of the related
liabilities in the consolidated balance sheets that form a part of the financial
statements  of SFNB attached to this Proxy  Statement/Prospectus  as Appendix G,
and the losses from the banking  operations  are  reflected in the  consolidated
statements of operations as  discontinued  operations.  SFNB also entered into a
formal  engagement with FBR as financial advisor to solicit bids for the sale of
the banking operations.  In October, FBR sent out 75 marketing packages relating
to the sale of the banking operations, and SFNB publicly disclosed its intention
to sell its banking  operations.  In  response,  FBR  received  approximately  7
indications  of interest and set up 4 meetings to discuss the sale with these
interested parties.
    

                                       35

<PAGE>

   
         In  December  1997,  SFNB's  management  solicited,   through  personal
contacts,  interest  in  the  banking  operations  sale  from a  major  regional
financial  institution,  which  proposed  to  acquire  the  banking  operations,
including the purchased  technology held by SFNB for VBM and Virtual Credit Card
Manager  ("VCCM"),  for a price of $15  million,  and $5 million of SFNB  Common
Stock.  During that same time  period,  SFNB's  management  approached  a senior
official  of Royal Bank to  discuss a sale of the  banking  operations  to Royal
Bank.

         In January 1998, SFNB and Royal Bank began to outline general terms and
conditions relating to sale of the banking operations. During these discussions,
Royal Bank officials  expressed an interest in S1's Strategic  Tactical Advisory
Relationship  ("STAR")  partnership  program,  including the related  technology
agreements and purchase of $1 million of SFNB Common Stock.
    

         The Board of Directors  considered the proposed  terms of  transactions
with both the  regional  bank and Royal Bank.  Based upon the  potential  future
revenues for S1  associated  with the larger  customer  base of Royal Bank,  the
Board  authorized  management  to proceed  with  discussions  with  Royal  Bank.
Subsequently,  in  February  1998,  SFNB and Royal  Bank  refined  the terms and
conditions of the proposed transactions and agreements. At Royal Bank's request,
SFNB  proposed to Royal Bank a $10  million  equity  investment  in S1 which was
structured as an option for Holding Company Common Stock, with tiered pricing.

   
         On March 6, 1998, the SFNB Board of Directors reviewed with management,
outside counsel and FBR, the preliminary proposed transaction between Royal Bank
and SFNB. On March 9, 1998,  the SFNB Board of Directors  approved the Sale, the
Options and the Other Agreements (defined below).
    

RECOMMENDATION OF THE SFNB BOARD OF DIRECTORS AND REASONS FOR THE SALE

         The Board of  Directors  of SFNB has  approved  the  Agreement  and has
determined  that the Sale is fair to, and in the best interests of, SFNB and its
shareholders.  THE SFNB BOARD OF DIRECTORS  RECOMMENDS  THAT THE HOLDERS OF SFNB
STOCK VOTE TO APPROVE AND ADOPT THE AGREEMENT AND THE TRANSACTIONS  CONTEMPLATED
THEREBY. If the Agreement is not approved,  the Holding Company still intends to
discontinue all banking operations. No determination has been made as to how the
Holding Company would implement the discontinuation of banking operations if the
Agreement is not  consummated.  This strategic  shift from the banking  business
reflects the Board's determination (i) that the Holding Company's capital, which
is not an unlimited  amount,  can better be deployed in the technology  business
than the banking business,  (ii) that the Holding Company would be better served
by  eliminating  the  cost,  burden  and  limitations  of  the  bank  regulatory
environment,  (iii) that to an increasing degree, SFNB is viewed by potential S1
customers as a competitor;  and (iv) that there is no longer a need to have SFNB
as a testing platform for VBM since the basic application is now operational.

         In reaching  its decision to approve the  Agreement,  the SFNB Board of
Directors  consulted with its outside legal counsel regarding the legal terms of
the proposed Sale and the Board's fiduciary  obligations in its consideration of
the proposed Sale, its financial  advisor,  FBR, regarding the financial aspects
and fairness of the proposed  Agreement,  as well as with the management of SFNB
and,  without  assigning  any  relative  or  specific  weight,   considered  the
following,  which  are  all of the  material  factors  considered,  both  from a
short-term and a long-term perspective:

                  (i)      The SFNB Board of Directors'  familiarity  with,  and
                           review of the business,  financial condition, results
                           of   operations   and   prospects  of  SFNB  and  S1,
                           including,   but  not  limited  to,  their  potential
                           growth,  development,  productivity and profitability
                           and  the   business   risks   associated   therewith.
                           Accordingly,  the Board  determined  that the Holding
                           Company's capital,  which is not an unlimited amount,
                           can better and more  profitably  be  deployed  in the
                           technology business than the banking business.

                                       36

<PAGE>


                  (ii)     The current and prospective environment in which SFNB
                           operates,   including  national  and  local  economic
                           conditions,  the highly  competitive  environment for
                           financial  institutions   generally,   the  increased
                           regulatory burden on financial institutions,  and the
                           trend toward  consolidation in the financial services
                           industry.  Accordingly, the Board determined that the
                           prospects   for   building   a   profitable   banking
                           franchise,  in light of the  various  regulatory  and
                           capital   requirements,   was  not   likely   without
                           significantly  adversely  impacting the ability of S1
                           to continue to develop its technology business.

                  (iii)    Information   concerning   the  business,   financial
                           condition,  results of operations,  asset quality and
                           prospects of Royal Bank,  including the future growth
                           prospects  of Royal  Bank  after the  acquisition  of
                           SFNB's   Banking   Business  by  RBC  Holdings,   the
                           potential  benefits expected from the Sale, the other
                           agreements  entered  into  among  SFNB,  S1  and  RBC
                           Holdings and the business risks associated therewith.
                           In particular,  the Board  determined  that given the
                           business,  financial condition and prospects of Royal
                           Bank, the potential benefits to S1 with Royal Bank as
                           a major customer  outweigh the potential  benefits of
                           operating SFNB as a stand-alone bank.

                  (iv)     The fact  that  the  Sale  would  not  result  in any
                           significant current taxes payable.

                  (v)      The  potential  for  appreciation  and  growth in the
                           market and book value of the  Holding  Company  Stock
                           after the Reorganization and the Sale.

   
                  (vi)     The oral  presentation  and  opinion  of FBR that the
                           sale  price of  SFNB's  Banking  Business  is fair to
                           SFNB's common  shareholders from a financial point of
                           view.  The  oral  presentation  of FBR  reviewed  the
                           opinion,  and the methodology  used to arrive at that
                           opinion. See "--Opinion of SFNB's Financial Advisor."
    

                  (vii)    The  advantages and  disadvantages  of SFNB retaining
                           its Banking Business, as referred to above.

         On the basis of these considerations,  the Agreement was approved,  and
the Board of Directors recommends that the SFNB shareholders vote "FOR" approval
of the Agreement and the transactions contemplated thereby.

PURPOSE AND EFFECTS OF THE SALE

         The purpose of the Agreement is to sell SFNB's Banking  Business to RBC
Holdings.  The Banking  Business will consist of the Acquired Assets and Assumed
Liabilities  and all operations  related thereto that will be transferred to New
Bank in the Reorganization. After the Sale is consummated, RBC Holdings will own
New Bank,  then known as "Security  First Network Bank." After the Sale, S1 will
provide  services  to and  have an  ongoing  relationship  with New Bank and RBC
Holdings  through  the other  agreements  among S1, SFNB and RBC  Holdings,  but
neither S1 nor the Holding  Company will have an ownership  interest in New Bank
or SFNB's Banking Business.

   
DESCRIPTION OF SFNB'S BANKING BUSINESS

         The Banking Business to be contributed to New Bank pursuant to the Plan
and then sold to RBC Holdings pursuant to the Agreement will consist only of the
Acquired  Assets,  the Assumed  Liabilities  and any and all operations  related
thereto.  The  "Acquired  Assets" will consist of the stock of SFNB  Investment,
Inc. and the other  banking-related  assets listed in schedules to the Agreement
plus or minus,  as the case may be, all assets acquired or disposed of until the
Closing in the ordinary  course  consistent with past practice and in accordance
with the  Agreement,  to be
    

                                       37

<PAGE>

   
reflected  in an updated  list of such assets to be  delivered  to RBC  Holdings
prior to the  Closing.  The  "Assumed  Liabilities"  will consist of all deposit
liabilities  of SFNB, the  liabilities  listed in schedules to the Agreement and
such deposits or liabilities of the type listed  incurred in the ordinary course
of business  consistent with past practice and in accordance with the Agreement,
to be  reflected  in an updated  schedule of such  liabilities  delivered to RBC
Holdings  prior  to  the  Closing.  The  Agreement  provides  that  the  Assumed
Liabilities will not include any liabilities of SFNB or the Holding Company that
are not included in the initial or updated schedule to the Agreement,  including
but not limited to litigation and environmental  matters.  As of the date of the
Agreement,  the Acquired Assets and Assumed Liabilities  consisted of all of the
assets and liabilities  used in the Banking Business except for certain loans of
SFNB related to the former Pineville,  Kentucky  operations.  The Agreement also
provides that notwithstanding any losses incurred by the Banking Business, as of
the Closing,  SFNB and the Holding  Company shall cause the Banking  Business to
have a minimum of $10  million of total  regulatory  capital (as  calculated  in
accordance  with  Part  567 of the  regulations  of the OTS)  (the  "Transferred
Capital"). Accordingly, SFNB will include with the Acquired Assets $10.0 million
of  assets  that  qualify  as  regulatory  capital  in  excess  of  the  Assumed
Liabilities,  thereby making the net equivalent  purchase price $3.0 million. As
of June 30, 1998, the Banking  Business  included $59.5 million each of Acquired
Assets and Assumed  Liabilities,  before giving effect to the  additional  $10.0
million of  Transferred  Capital.  The Agreement  also provides that the Banking
Business  will not  include  (i) any  capital  stock of S1,  (ii)  inter-company
accounts  payable from S1 to SFNB or (iii) the amount of cash or cash equivalent
assets  on the  books of SFNB  immediately  prior to the Sale in  excess  of the
Transferred  Capital.  Also,  the New Bank  Shares  will not be  included in the
Banking Business. In addition,  upon the Closing of the Sale, RBC Holdings shall
pay to the Holding  Company an  additional  sum equal to $1,250 per day for each
day beginning on the date of receipt of shareholder approval by SFNB of the Plan
and the  Agreement  and  ending on the day  before the  Closing  Date,  up to an
aggregate maximum of $300,000.
    

STRUCTURE OF THE SALE

         On the Closing Date,  New Bank will be organized  with SFNB as its sole
shareholder.  At that time, New Bank will have 1,000 shares of common stock, par
value  $0.01  per  share  (the  New  Bank  Shares)  outstanding.  As part of the
Reorganization,  SFNB will  contribute its Banking  Business to New Bank and the
Holding  Company  will acquire the New Bank Shares.  Immediately  following  the
Reorganization,  the  Holding  Company  will  sell  the New Bank  Shares  to RBC
Holdings for the Purchase Price (defined below).  As a result of the purchase of
the New Bank Shares by RBC  Holdings,  New Bank,  then known as "Security  First
Network Bank," will become a wholly owned subsidiary of RBC Holdings.

         The closing of the purchase and sale of the New Bank Shares shall occur
at that moment (the "Closing") immediately subsequent to the consummation of the
Reorganization  pursuant to the Plan.  The date upon which the Closing occurs is
referred to as the "Closing Date." The Agreement provides that the Closing shall
take place no later than 10 business days following  receipt of all  shareholder
and regulatory  approvals necessary to consummate the transactions  contemplated
by the Plan and the Agreement.

PURCHASE PRICE AND HOLDBACK AMOUNT

         Pursuant to the  Agreement,  RBC  Holdings  will  purchase the New Bank
Shares from the  Holding  Company for an  aggregate  amount of $13 million  (the
"Purchase  Price"),  subject  to  increase  as  described  below.  However,  the
Agreement  also  provides  that New Bank must have $10.0  million of assets that
qualify as regulatory  capital in excess of liabilities,  thereby making the net
equivalent  purchase  price $3.0 million.  In addition,  upon the Closing of the
Sale, RBC Holdings  shall pay to the Holding  Company an additional sum equal to
$1,250 per day for each day  beginning  on the date of  receipt  of  shareholder
approval by SFNB of the Plan and the  Agreement and ending on the day before the
Closing Date, up to an aggregate  maximum of $300,000.  On the Closing Date, RBC
Holdings shall pay the Holding  Company $11.5 million in  immediately  available
funds. Furthermore, 18 months after the Closing Date, RBC Holdings shall pay the
Holding  Company an

                                       38

<PAGE>


amount equal to $1.5 million  (plus  accrued  interest),  less the amount of any
claims that have been asserted  against the Holding  Company in connection  with
the Holding  Company's  indemnification  obligations under the Agreement and any
breach of contract claim under the Agreement.

REGULATORY APPROVALS

   
         Consummation  of the Sale is  conditioned  on receipt  of the  required
regulatory  approvals  of the  OTS,  the  Federal  Reserve  Board,  the  Georgia
Department  and the  Minister  of  Finance.  SFNB and Royal Bank have  agreed to
cooperate and use their  commercially  reasonable efforts to obtain all required
regulatory  approvals.  Applications for approvals from the OTS and the Minister
of Finance have been filed and are pending.  The Federal  Reserve  Board and the
Georgia  Department already have approved the sale of the New Bank Shares to RBC
Holdings.  Neither SFNB nor Royal Bank is aware of any reason why all regulatory
approvals required in connection with the Sale should not be obtained.
    

         Royal Bank, RBC Holdings  (USA) Inc. (a wholly owned direct  subsidiary
of  Royal  Bank and the  direct  owner  of all of the  outstanding  stock of RBC
Holdings),  and RBC Holdings  have filed with the OTS an  application  under the
HOLA, and the regulations  promulgated  thereunder,  for approval to acquire New
Bank and thereby  become  savings and loan holding  companies.  In reviewing the
application,  the OTS will review and  consider  the  financial  and  managerial
resources and future prospects of the applicants and New Bank, the effect of the
acquisition on New Bank,  the risk to the federal  deposit  insurance  fund, the
competitive  effects of the  transaction,  and the  convenience and needs of the
community  to be  served.  Consideration  of  the  managerial  resources  of the
applicants and New Bank entails a consideration  of the competence,  experience,
and integrity of the officers,  directors and  controlling  shareholders  of the
applicants  and New Bank.  Since Royal Bank is a foreign bank, the review by the
OTS will consider whether Royal Bank is subject to comprehensive  supervision or
regulation on a  consolidated  basis in Canada.  In deciding  whether to approve
this type of  application,  the OTS also considers the records of performance of
the relevant insured depository  institutions  under the Community  Reinvestment
Act of 1977,  as  amended  (the  "CRA"),  in  meeting  the  credit  needs of the
communities  they  serve,  including  low-  and  moderate-income  neighborhoods.
Neither  Royal  Bank nor the other  applicants  or their  respective  affiliates
currently  are subject to the CRA. The  application  process of the OTS requires
the publication of notice of, and an opportunity for public comment with respect
to, the  application  filed under the HOLA,  and the OTS is  authorized  to hold
informal and formal meetings in connection therewith if the OTS, after reviewing
the  application  and other  materials,  determines  it is desirable to do so or
receives a request for an informal  meeting.  The OTS has received a CRA-related
comment  and a  request  for a  meeting  on the Royal  Bank  application  from a
community  group.  The group has raised certain  procedural  questions about the
filing of the  application,  and has requested  that the OTS dismiss or deny the
application,  or delay taking  action on the  application  until the OTS holds a
meeting with the group to discuss the  application and Royal Bank's CRA plan for
New Bank.  Royal Bank responded to the comment and maintained  that there was no
basis for the group's requests. Subsequently, the OTS has deemed the application
to be complete and has denied the community group's request for a meeting on the
application.

         In  connection  with  the  proposed  acquisition  of  New  Bank  by RBC
Holdings,  SFNB filed a request with the OTS under the HOLA and the  regulations
promulgated  thereunder with regard to the designated home and branch offices of
New Bank.  In response,  the OTS has  indicated  that it would not object to the
proposed  temporary  relocation of New Bank's home office in connection with the
Sale.

   
         Royal  Bank  has  filed an  application  with  the  Superintendent  for
approval,  upon the  recommendation  of the  Superintendent,  of the Minister of
Finance  under the Bank Act (Canada) to  indirectly  acquire all of the New Bank
Shares. The Minister of Finance may delegate the power to grant such approval to
any  Minister of State for Canada  appointed  to assist the Minister of Finance.
Upon  acquiring  control of New Bank,  Royal Bank must  obtain  from New Bank an
undertaking to
    

                                       39

<PAGE>

provide the  Superintendent  with  reasonable  access to its records.  Also, the
Superintendent  may  require  that  Royal  Bank  provide  it  with  undertakings
concerning New Bank and its activities.

         Royal  Bank and SFNB are not aware of any other  material  governmental
approvals  that are  required for  consummation  of the Sale except as described
above.  Should any other  approval  or action be  required,  it is  contemplated
presently that such approval would be sought.

   
         THE  ACQUISITION  OF SFNB'S  BANKING  BUSINESS BY RBC  HOLDINGS  CANNOT
PROCEED IN THE ABSENCE OF THE REQUIRED REGULATORY APPROVALS FROM THE OTS AND THE
MINISTER OF  FINANCE.  THERE CAN BE NO  ASSURANCE  THAT SUCH  APPROVALS  WILL BE
OBTAINED OR AS TO THE DATE OF SUCH APPROVALS.
    

CONDITIONS TO THE AGREEMENT

         The purchase and sale of the New Bank Shares  pursuant to the Agreement
is subject to the consummation of the Reorganization pursuant to the Plan.

         The  obligations  of RBC Holdings under the Agreement to consummate the
purchase of SFNB's Banking  Business are subject further to the  satisfaction or
waiver as of the Closing Date of the following conditions:

                  (i)      the  representations  and  warranties  of the Holding
                           Company and SFNB  contained  in the  Agreement or any
                           documents  delivered  to RBC  Holdings in  connection
                           therewith  shall be true and correct in all  material
                           respects as of the Closing Date;

                  (ii)     the  Holding  Company,  SFNB and New Bank  shall have
                           performed   and  complied   with  all  covenants  and
                           agreements  required to be  performed by such parties
                           pursuant to the Agreement at or prior to the Closing;

                  (iii)    all regulatory approvals shall have been obtained and
                           shall be in full  force and  effect,  no  proceedings
                           shall  have  been   instituted  or  threatened  by  a
                           governmental  entity related thereto,  all applicable
                           waiting  periods with respect to such approvals shall
                           have  expired  or  been  terminated,  all  conditions
                           prescribed  by  such   regulatory   approvals  to  be
                           satisfied   by  the  Closing  Date  shall  have  been
                           satisfied  and  no  regulatory  approval  shall  have
                           imposed  any  condition  or  requirement,   including
                           without    limitation   with   respect   to   capital
                           requirements,  that  is or  would  become  applicable
                           after the Closing Date to RBC  Holdings,  New Bank or
                           Royal  Bank  or  any  affiliate   thereof  which  RBC
                           Holdings  or Royal Bank,  in good  faith,  determines
                           would be unduly  burdensome  upon RBC  Holdings,  New
                           Bank or Royal  Bank or any  affiliate  thereof or the
                           conduct of the  business of such  entities  after the
                           Closing,  in each case as such business was conducted
                           prior  to the  Closing  Date or as such  business  is
                           anticipated to be conducted after the Closing Date as
                           described   in  the   applications   for   regulatory
                           approvals;

                  (iv)     the  Holding  Company,  SFNB and New Bank  shall have
                           obtained all consents,  approvals,  waivers and other
                           actions  necessary in connection with the Sale of the
                           New  Bank   Shares  and  the   consummation   of  the
                           transactions   contemplated   by  the   Plan  or  the
                           Agreement  or to  enable  New  Bank to  continue  the
                           Banking  Business  after the Closing in all  material
                           respects  in the  same  manner  as such  business  is
                           conducted by SFNB prior to the Closing;

                  (v)      no governmental  entity or regulatory  authority as a
                           result of any examination or investigation shall have
                           imposed  any  condition  or  requirement,   including
                           without limitation with respect to regulatory capital
                           requirements,  that is or

                                       40

<PAGE>

                           would become applicable to RBC Holdings,  New Bank or
                           Royal Bank or any affiliate thereof after the Closing
                           Date which RBC Holdings or Royal Bank, in good faith,
                           determines   would  be  unduly   burdensome  on  such
                           entities or the conduct of the business after Closing
                           of such  entities,  in each case as such business was
                           conducted prior to the Closing Date;

                  (vi)     no governmental entity shall have deemed RBC Holdings
                           or Royal Bank to have a  controlling  influence  over
                           S1;

                  (vii)    no  action,  suit or  proceeding  shall be pending or
                           threatened that would prevent the consummation of any
                           of the  transactions  contemplated by the Plan or the
                           Agreement   or  impose   damages  or   restrict   the
                           consummation of the transactions  contemplated by the
                           Plan and the Agreement;

                  (viii)   at least two-thirds of the outstanding shares of SFNB
                           Common  Stock and SFNB  Preferred  Stock  shall  have
                           approved the Plan and the  transactions  contemplated
                           thereby,  and at least a majority of the  outstanding
                           shares of SFNB Common  Stock and at least  two-thirds
                           of the  outstanding  shares of SFNB  Preferred  Stock
                           shall   have   approved   the   Agreement   and   the
                           transactions contemplated thereby;

                  (ix)     RBC Holdings shall have received an opinion of SFNB's
                           counsel  in a  form  reasonably  satisfactory  to the
                           counsel of RBC Holdings;

                  (x)      the  Holding  Company  shall  have  delivered  to RBC
                           Holdings a certificate for the New Bank Shares;

                  (xi)     there shall not have been any material adverse change
                           in the  business,  financial  condition or results of
                           operations of the Banking Business, SFNB or S1 at the
                           Closing Date from December 31, 1997;

                  (xii)    notes payable,  accounts receivable,  advances, loans
                           and amounts owing to New Bank by the Holding Company,
                           SFNB,  or  S1 by  any  officer,  employee,  director,
                           insider or certain persons  formerly  serving in such
                           capacities  generally  shall have been repaid in full
                           to New Bank; and

                  (xiii)   a  general   banking   moratorium  or  suspension  of
                           payments in respect of banks shall not have  occurred
                           and be continuing in the United States and Canada.

   
         The   obligations  of  the  Holding  Company  under  the  Agreement  to
consummate the Sale are subject further to the  satisfaction or waiver as of the
Closing Date of the following conditions: (i) the representations and warranties
of Royal Bank and RBC  Holdings  contained  in the  Agreement  or any  documents
delivered in connection  therewith  shall be true and correct in all respects as
of the Closing Date;  (ii) RBC Holdings  shall have  performed and complied with
all  covenants  and  agreements  required to be  performed by it pursuant to the
Agreement at or prior to the Closing Date;  (iii) the Holding Company shall have
received an opinion of counsel for RBC Holdings  reasonably  satisfactory to the
counsel of the Holding Company;  (iv) RBC Holdings shall have paid $11.5 million
to the Holding Company;  and (v) no action,  suit or proceeding shall be pending
or  threatened  that  would  challenge  the  transactions  contemplated  by  the
Agreement  or  otherwise  seek  damages  or seek to  restrain  the  transactions
contemplated by the Agreement.
    

CONDUCT OF BANKING BUSINESS PENDING THE SALE

         The Agreement  contains various  restrictions on the operations of SFNB
though the  Closing  Date.  In  general,  the  Agreement  obligates  SFNB to use
reasonable  efforts to  preserve  and  continue  the  operation  of the  Banking
Business in the  ordinary  course,  with  certain  specific  limitations  on the

                                       41


<PAGE>

lending  activities  of SFNB and  other  practices.  SFNB is  prohibited  by the
Agreement  from  voluntarily  making  any  changes  in  any of  its  methods  of
accounting or accounting  principles and practices or  reclassifying or changing
in any manner  the  outstanding  shares of  capital  stock of SFNB or issuing or
agreeing to issue, sell, transfer,  pledge, encumber or deliver any stock, bond,
debenture or other security of SFNB other than as  contemplated  pursuant to the
Plan, the Agreement or in accordance with the terms of such stock.  Also,  under
the terms of the Agreement, SFNB may not, among other things, grant any increase
in the compensation payable to any officer,  director,  consultant,  employee or
agent of SFNB that is to be employed by New Bank except  compensation  increases
in the ordinary  course  consistent  with past practice;  enter into or agree to
enter into any bonus, profit-sharing,  retirement, stock purchase, stock option,
deferred  compensation,  incentive  compensation  or similar  plan,  contract or
understanding providing for employee benefits; enter into any contract except in
the  ordinary  course of  business  or make,  amend or  terminate  any  material
agreement; or amend the Charter or the Bylaws of SFNB.

THIRD PARTY PROPOSALS

         The Agreement  provides that none of the Holding  Company,  SFNB or New
Bank may directly or indirectly  solicit,  initiate or encourage or  participate
in, or cooperate with, any negotiation for any third party takeover proposal and
it obligates the Holding Company,  SFNB and New Bank to immediately notify Royal
Bank and RBC Holdings if any such inquiry is made.  The Agreement  also provides
that the Boards of Directors of SFNB and the Holding  Company  shall not accept,
approve,  adopt or  recommend  a third  party  takeover  proposal,  and that the
Holding  Company,  SFNB and New Bank shall not assist in the  preparation  of or
file a regulatory  application related to a third party takeover proposal unless
otherwise required by a government agency. In agreeing to these provisions,  the
Board of  Directors  considered  that SFNB had  publicly  announced in the third
quarter of 1997 its desire to sell its banking operations and that SFNB, through
FBR and its own  contacts in the  financial  institutions  industry,  had widely
marketed the banking operations.  Furthermore, the Board of Directors considered
that there could be a significant period of time from execution of the Agreement
until  the  Closing  Date,  and that  the  Board  of  Directors,  as well as RBC
Holdings, desired that the agreement be consummated.  Given the marketing of the
sale of banking  operations,  the Board of  Directors  does not  consider  these
provisions to be material in  recommending  the  Agreement and the  transactions
contemplated thereby. See "-- Background of the Sale."

EXPENSES AND OPERATING LOSSES

   
         The Agreement  provides that the Holding  Company or SFNB shall pay the
following  expenses,  taxes and  liabilities:  (i) the fees and  expenses of any
person retained by the Holding Company,  SFNB or, prior to the Closing Date, New
Bank, for brokerage, financial advisory, investment banking or finder's services
in  connection  with the Sale of the New Bank Shares;  (ii) fees and expenses of
legal counsel,  auditors and accountants of the Holding Company,  SFNB or, prior
to the Closing Date, New Bank,  for services in connection  with the Sale of the
New Bank Shares;  and (iii) any income,  capital  gains or other tax incurred by
the Holding  Company,  SFNB or New Bank as a result of the  consummation  of the
transactions  contemplated  by the Plan and the  Agreement.  The Agreement  also
provides  that SFNB shall bear the costs of  preparing  and  mailing  this Proxy
Statement/Prospectus  and  obtaining  the  necessary  approvals  for  the  Proxy
Statement/Prospectus.  The Agreement  further provides that each party shall pay
all  costs,  fees  and  expenses  incurred  in  connection  with  obtaining  all
regulatory approvals relating to such party. The Company's expenses,  taxes, and
liabilities  associated with the Sale (exclusive of the  acceleration of vesting
of stock options) are expected to be  approximately  $350,000,  which  primarily
consists of investment banking,  legal, and accounting fees. The Holding Company
does not expect to incur any material income tax liabilities on the Sale because
of net operating loss carryforwards available to offset any gain.
    

         Pursuant to the Agreement,  in  consideration  of operating losses that
the Banking  Business is  expected to incur in the  ordinary  course of business
prior to the Closing,  beginning on the date of receipt of shareholder  approval
by SFNB of the Plan, the Agreement and the  transactions  contemplated  thereby,
RBC  Holdings  shall  pay to the  Holding  Company  $1,250  per  day,  up to but

                                       42

<PAGE>

excluding the Closing Date, to an aggregate  maximum of $300,000.  The Agreement
further  provides  that RBC Holdings  must make such a payment in the event that
the  Agreement is terminated  prior to Closing and that neither this  obligation
nor SFNB's  incurrence  of  operating or other losses shall affect the amount of
Transferred Capital to be included in the Acquired Assets.

NON-COMPETE AND EMPLOYEE MATTERS

         Pursuant to the Agreement,  the Holding Company has agreed that for the
three year period  commencing on the Closing Date, the Holding  Company,  or any
company controlled  directly or indirectly by the Holding Company (including S1)
will  not  directly  or  indirectly  (i)  engage  in  business  as a  depository
institution,  trust  company  or  similar  entity or engage in the  business  of
providing  insurance,  securities  brokerage,  lending or investment products or
services  directly  or as agent to  consumers  (other than  providing  financial
software and support services to such institutions) within the United States; or
(ii) solicit for the employment of employees,  officers or directors,  either as
of the Closing Date or  thereafter,  of New Bank,  RBC Holdings or Royal Bank or
any  affiliate or  successor  and assign of such  entities  other than through a
general  solicitation  for employment to which such persons may be exposed.  The
Agreement  provides that ownership of less than 1% of the outstanding  shares of
any  class  of  capital  stock  of a  publicly  held  corporation  shall  not be
prohibited  by such  limitation.  The Agreement  further  provides that New Bank
shall own specified trade names as of the Closing Date and that such trade names
may not be used in a competing  business by the Holding  Company,  SFNB or their
affiliates.

         The Agreement also provides that SFNB shall not prohibit Royal Bank and
RBC  Holdings  from making  employment  offers on behalf of New Bank for certain
employees and that SFNB shall cause all  contributions  by SFNB to SFNB's 401(k)
plan to fully vest with  respect to each SFNB  employee  who is  retained by New
Bank after the Closing  Date.  The Board of  Directors  of SFNB has approved the
vesting of all non-vested  options of officers and employees who are anticipated
to be  retained  by New Bank  after the  Closing  Date.  As a  result,  SFNB has
incurred a charge to income of  approximately  $450,000 which is computed as the
difference between the market value of SFNB Common Stock on the measurement date
and  the per  share  exercise  price  for  all  options  in  which  vesting  was
accelerated. The charge will be reflected in the Company's results of operations
for three months ended June 30, 1998.

OTHER PROVISIONS OF THE AGREEMENT

         Under  the   Agreement,   SFNB  and  the  Holding   Company  have  made
representations and warranties to RBC Holdings. The material representations and
warranties  are those with regard to (i) the power and  capacity of SFNB and the
Holding Company;  (ii) the  capitalization  of New Bank; (iii) the organization,
insurance of deposits and corporate  records of New Bank; (iv) the ownership and
title to the New Bank Shares;  (v) the Acquired Assets and Assumed  Liabilities;
(vi)  conflicting   instruments,   consents  and  regulatory  approvals;   (vii)
subsidiaries;  (viii) financial statements;  (ix) real property;  (x) personnel;
(xi) labor  matters;  (xii)  environmental  matters;  (xiii) ERISA and non-ERISA
plans of New Bank;  (xiv)  compliance with law; (xv)  activities  comprising the
Banking Business; (xvi) litigation;  (xvii) regulatory matters; (xviii) material
contracts; (xix) conduct of business; (xx) tax matters; (xxi) insurance;  (xxii)
trade names and  intellectual  property;  (xxiii)  related  party  transactions;
(xxiv) permits; (xxv) proxy  statement/prospectus,  regulatory  applications and
other documents;  (xxvi) site locations;  (xxvii) loans;  (xxviii) allowance for
losses;  (xxix)  derivatives and risk management  instruments;  (xxx) technology
systems  (including Year 2000  functionality);  and (xxxi) brokers' and finders'
fees.

         Under  the  Agreement,   RBC  Holdings  has  made  representations  and
warranties to SFNB and the Holding  Company.  The material  representations  and
warranties  of RBC  Holdings  are  those  with  regard to (i)  organization  and
authority;  (ii)  conflicting  instruments;  (iii)  litigation;  (iv) regulatory
approvals; (v) statements in the proxy statement/prospectus; and (vi) regulatory
matters.

                                       43


<PAGE>

TERMINATION AND AMENDMENT OF THE AGREEMENT

         The Agreement may be terminated as summarized below:

                  (i)      by mutual  written  consent  of SFNB and the  Holding
                           Company  on the one hand and RBC  Holdings  and Royal
                           Bank  on  the  other,  at  any  time  whether  or not
                           approved by SFNB's shareholders;

                  (ii)     by any of the parties if the Closing has not occurred
                           by September 30, 1998;

                  (iii)    by SFNB and the  Holding  Company on the one hand and
                           RBC Holdings and Royal Bank on the other upon written
                           notice if an  applicable  law is  enacted  or becomes
                           applicable that makes the consummation of the actions
                           contemplated by the Plan or the Agreement  illegal or
                           otherwise  prohibited,  or if any judgment  enjoining
                           any party  from  consummating  such  transactions  is
                           entered and becomes final and nonappealable;

                  (iv)     by SFNB and the  Holding  Company on the one hand and
                           RBC Holdings and Royal Bank on the other (x) upon the
                           expiration  of 15  calendar  days  after a denial  or
                           refusal to grant a required  regulatory approval by a
                           governmental authority;  (y) if a regulatory approval
                           shall have  imposed  any  condition  or  requirement,
                           including   without   limitation   with   respect  to
                           regulatory  capital  requirements,  that is or  would
                           become applicable to RBC Holdings,  New Bank or Royal
                           Bank or any affiliate  thereof after the Closing Date
                           which RBC  Holdings  or Royal  Bank,  in good  faith,
                           determines  would  be  unduly  burdensome  upon  such
                           entities  or the  conduct  of the  business  of  such
                           entities  after  the  Closing,  in each  case as such
                           business was  conducted  prior to the Closing Date or
                           as such business is anticipated to be conducted after
                           the  Closing  Date  as  described  in the  regulatory
                           applications;  or  (z) if  any  regulatory  authority
                           indicates   to  the  parties   that  any   regulatory
                           application should be withdrawn or will be returned;

                  (v)      by Royal  Bank and RBC  Holdings,  in the  event of a
                           material breach or inaccuracy of a representation  or
                           warranty of the Holding  Company or SFNB contained in
                           the Agreement or any document  delivered  pursuant to
                           it by SFNB or the Holding  Company,  or a breach of a
                           covenant  or  failure of any  condition  to which the
                           obligations of RBC Holdings are subject; or

                  (vi)     by SFNB and the  Holding  Company,  in the event of a
                           material breach or inaccuracy of a representation  or
                           warranty  contained in the  Agreement or any document
                           delivered  pursuant  to it by RBC  Holdings  or Royal
                           Bank or a breach  of a  covenant  or  failure  of any
                           condition  to which the  obligations  of SFNB and the
                           Holding Company are subject;

The Agreement may be amended in writing by the parties.

OPINION OF SFNB'S FINANCIAL ADVISOR

         The  Board  of  Directors  of  SFNB  retained  the  services  of FBR as
financial  advisor to SFNB and FBR agreed to render a fairness opinion regarding
the consideration to be received in a sale transaction  involving SFNB's banking
assets.  SFNB has  received  an opinion  from FBR that the sale price for SFNB's
Banking Business is fair, from a financial point of view, to the holders of SFNB
Common Stock. In connection  with the Sale and contingent  upon  consummation of
the Sale, FBR will receive a fee of $90,000.

                                       44


<PAGE>

         Pursuant to the terms of its  engagement,  FBR agreed to assist SFNB in
analyzing,  structuring,  negotiating  and  effecting the Sale.  FBR  represents
itself as a  nationally  recognized  investment  banking  firm with  substantial
experience in  transactions  similar to the Sale,  and is familiar with SFNB and
its business.  As part of its investment  banking  business,  FBR is continually
engaged in the valuation of businesses and their  securities in connection  with
mergers and acquisitions.

   
         As part of its engagement,  representatives of FBR, via teleconference,
attended  the  meeting of the SFNB Board of  Directors  held on March 9, 1998 at
which the SFNB Board of Directors  considered the  Agreement.  On March 9, 1998,
FBR  rendered a written  opinion  that,  as of such  date,  the  Purchase  Price
pursuant to the Agreement was fair to the  stockholders of SFNB from a financial
point of view.  The full text of FBR's  written  opinion dated March 9, 1998, is
attached at Appendix A to this Proxy  Statement/Prospectus  and is  incorporated
herein  by  reference.  Shareholders  are urged to read the FBR  opinion  in its
entirety.

         FBR'S  OPINION IS  DIRECTED  TO THE SFNB BOARD AND  ADDRESSES  ONLY THE
PURCHASE PRICE. IT DOES NOT ADDRESS THE UNDERLYING  BUSINESS DECISION TO PROCEED
WITH THE SALE AND DOES NOT CONSTITUTE A  RECOMMENDATION  TO ANY SFNB SHAREHOLDER
AS TO HOW SUCH  SHAREHOLDER  SHOULD VOTE AT THE SFNB MEETING OR ANY OTHER MATTER
IN CONNECTION THEREWITH.

         FBR has  informed  SFNB that in arriving at its written  opinion,  FBR,
among other things:  (i) reviewed the SFNB Annual Report to Stockholders for the
fiscal year ended  December 31, 1996 and the Annual  Report on Form 10-KSB filed
with the OTS for the fiscal year ended  December  31,  1996;  reviewed  the SFNB
Quarterly  Reports on Form 10-Q for the fiscal  quarters  ended March 31,  1997,
June 30, 1997 and September  30, 1997 filed with the OTS;  (ii) reviewed  SFNB's
unaudited  financial  statements  for the twelve months ended December 31, 1997;
(iii)  reviewed the reported  market  prices and trading  activity for the Royal
Bank  common  stock for the period  January  1994  through  March 5, 1998;  (iv)
discussed the financial condition, results of operations, business and prospects
of SFNB and Royal Bank with the managements of SFNB and Royal Bank; (v) compared
the results of operations  and  financial  condition of SFNB and Royal Bank with
those of  certain  publicly-traded  financial  institutions  (or  their  holding
companies) that FBR deemed to be reasonably comparable to SFNB or Royal Bank, as
the case may be; (vi)  reviewed  the  financial  terms,  to the extent  publicly
available, of certain acquisition  transactions that FBR deemed to be reasonably
comparable  to the Sale;  (vii)  reviewed  the  financial  terms,  to the extent
publicly available,  of certain acquisition  transactions  entered into by Royal
Bank;  (viii)  reviewed a copy of the  Agreement;  and (ix) performed such other
analyses  and  reviewed  and  analyzed  such  other  information  as FBR  deemed
appropriate.

         In  rendering  this  opinion,  FBR did not  assume  responsibility  for
independently  verifying,  and did not  independently  verify,  any financial or
other  information  concerning  SFNB and Royal Bank  furnished  to it by SFNB or
Royal Bank, or the publicly-available  financial and other information regarding
SFNB, Royal Bank and other financial  institutions (or their holding companies).
FBR has assumed  that all such  information  is accurate and  complete.  FBR has
further  relied on the assurances of management of SFNB and Royal Bank that they
are not aware of any facts that would make such  financial or other  information
relating to such entities  inaccurate or  misleading.  With respect to financial
forecasts  for SFNB  provided to FBR by its  management,  FBR has  assumed,  for
purposes of this opinion,  that the forecasts have been  reasonably  prepared on
bases reflecting the best available  estimates and judgments of such managements
at the time of preparation as to the future  financial  performance of SFNB. FBR
has assumed that there has been no material  change in SFNB's assets,  financial
condition, results of operations, business or prospects since December 31, 1997.
FBR did not undertake an  independent  appraisal of the assets or liabilities of
SFNB nor was FBR furnished with any such appraisal.  FBR is not an expert in the
evaluation  of  allowances  for loan  losses,  was not  requested to and did not
review  such  allowances,  and was not  requested  to and  did  not  review  any
individual  credit files of SFNB. FBR's  conclusions and opinion are necessarily
based  upon  economic,  market and other  conditions  and the  information  made
    

                                       45

<PAGE>

available  to FBR as of the date of this  opinion.  FBR  expresses no opinion on
matters of a legal, regulatory, tax or accounting nature related to the Sale.

         In  connection  with  rendering  its opinion  dated March 9, 1998,  FBR
performed a variety of financial analyses, consisting of those summarized below.
The summary set forth below does not purport to be a complete description of the
analyses  performed  by FBR in this regard,  although it describes  all material
analyses performed by FBR 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 a partial analysis
or  summary  description.  Accordingly,  notwithstanding  the  separate  factors
summarized  below,  FBR believes that its analyses must be considered as a whole
and that  selecting  portions  of its  analyses  and factors  considered  by it,
without  considering all analyses and factors, or attempting to ascribe relative
weights to some or all such  analyses  and factors,  could create an  incomplete
view of the evaluation process underlying FBR's opinion.

   
         In performing its analyses,  FBR made numerous assumptions with respect
to industry  performance,  general  business and economic  conditions  and other
matters,  many of which are  beyond  the  control  of SFNB and Royal  Bank.  The
analyses  performed by FBR are not  necessarily  indicative  of actual values or
future results, which may be significantly more or less favorable than suggested
by such analyses.  Such analyses were prepared  solely as part of FBR's analysis
of the  fairness  to the  shareholders  of SFNB of the  Purchase  Price and were
provided to the SFNB Board in connection with the delivery of FBR's opinion. FBR
gave the various analyses described below  approximately  similar weight and did
not draw any  specific  conclusions  from or with  regard  to any one  method of
analysis.  With respect to the  comparison of selected  companies  analysis,  no
public  company  utilized as a  comparison  is  identical to SFNB or Royal Bank.
Accordingly,  an analysis of publicly traded comparable companies and comparable
business   combinations  is  not   mathematical;   rather  it  involves  complex
considerations  and  judgments  concerning  the  differences  in  financial  and
operating  characteristics  of the companies and other factors that could affect
the public trading values of the companies concerned.  In addition, as described
above, FBR's opinion is just one of many factors taken into consideration by the
SFNB Board of Directors.
    

         The  projections  furnished  to FBR and  used by it in  certain  of its
analyses were prepared by the senior  management of SFNB. SFNB does not publicly
disclose  internal  management  projections  of  the  type  provided  to  FBR in
connection with its review of the Sale, and as a result,  such  projections were
not prepared with a view towards public  disclosure.  The projections were based
on numerous variables and assumptions which are inherently uncertain, including,
without  limitation,   factors  related  to  general  economic  and  competitive
conditions, and accordingly,  actual results could vary significantly from those
set forth in such projections.

         The following is a summary of the material analyses presented by FBR to
the SFNB Board on March 9, 1998 (the "FBR Report") in connection  with its March
9, 1998 opinion.

         Comparison of Selected  Companies.  In connection  with the FBR Report,
FBR compared  selected  operating and stock market  results of Royal Bank to the
publicly available  corresponding data of SFNB and certain other companies which
FBR  deemed  to  be  relevant,  including  113  thrift  merger  and  acquisition
transactions announced between January 1, 1997 and March 9, 1998.

   
         Price to Book  Value.  Using  financial  data  for  thrift  merger  and
acquisition  transactions  announced  between January 1, 1997 and March 9, 1998,
FBR determined the median price to book multiple for all U.S.  thrifts,  thrifts
with $50 to $75  million in  assets,  thrifts  with a return on  average  assets
("ROAA")  less than 0% and deal sizes  between  $10 and $15  million are 179.0%,
150.9%, 117.4% and 169.1% respectively. Based upon SFNB's provided book value of
$9,994,000, the implied valuation of SFNB's banking division, using the price to
book multiple for all U.S.  thrifts,  thrifts with $50 to $75 million in assets,
thrifts  with an ROAA less than 0% and deal sizes  between  $10  million and $15
million are $17,893,258, $15,083,944, $11,730,957, and $16,903,852 respectively.
    
                                       46


<PAGE>

         Price to Tangible Book Value.  Using  financial  data for thrift merger
and  acquisition  transactions  announced  between  January 1, 1997 and March 9,
1998,  FBR  determined  the median price to tangible  book multiple for all U.S.
thrifts,  thrifts  with $50 to $75 million in assets,  thrifts with an ROAA less
than 0% and deal sizes  between $10 and $15 million are 181.7%,  150.9%,  120.3%
and 170.5%  respectively.  Based upon  SFNB's  provided  tangible  book value of
$9,994,000, the implied valuation of SFNB's banking division, using the price to
tangible book multiple for all U.S. thrifts,  thrifts with $50 to $75 million in
assets,  thrifts  with an ROAA less than 0% and deal sizes  between  $10 and $15
million are $18,159,098, $15,083,944, $12,024,781, and $17,040,769 respectively.

         Tangible Book Premium to Core Deposits. Using financial data for thrift
merger and acquisition  transactions announced between January 1, 1997 and March
9, 1998, FBR  determined  the median  tangible book premium to core deposits for
all U.S.  thrifts,  thrifts  with $50 to $75 million in assets,  thrifts with an
ROAA less than 0% and deal sizes  between $10 and $15  million are 10.9x,  8.0x,
3.4x and 10.4x respectively. Based upon SFNB's provided tangible book premium of
$9,994,000  and a core deposit  base of  $49,128,000,  the implied  valuation of
SFNB's  banking  division,  using the  tangible  book  premium to core  deposits
multiple  for all U.S.  thrifts,  thrifts  with $50 to $75  million  in  assets,
thrifts with an ROAA less than 0% and deal sizes between $10 and $15 million are
$15,353,865, $13,904,589, $11,649,614, and $15,122,963 respectively.

         Price to Last Twelve Months  Earnings.  Using financial data for thrift
merger and acquisition  transactions announced between January 1, 1997 and March
9, 1998,  FBR  determined  the median  price to earnings  for all U.S.  thrifts,
thrifts  with $50 to $75 million in assets,  and deal sizes  between $10 and $15
million are 22.9x, 21.3x, and 20.9x respectively. The price to earnings multiple
for thrifts with ROAA less than 0% is not  meaningful.  Since SFNB does not have
earnings  for the last twelve  months,  valuations  based on this metric are not
meaningful.

   
         Discounted  Cash Flow on Book Value.  Using a  discounted  cash flow on
book value,  FBR estimated the present value of the future streams of cash flows
that SFNB's  banking  division  could produce on a  stand-alone  basis from 1997
through 2001. In this  analysis,  FBR assumed that SFNB  performed in accordance
with the asset growth and earnings  forecasts  provided to FBR by SFNB's  senior
management.  FBR,  estimated the terminal  multiple  between 130% and 155%.  The
discounted  cash flow on book value  analysis  indicated  a  reference  range of
$8,652,877 to $12,349,091.  The analysis was based upon SFNB senior management's
projections,  which were based upon many factors and assumptions,  many of which
are beyond  the  control of SFNB.  As  indicated  above,  this  analysis  is not
necessarily  indicative of actual values or future  results.  FBR notes that the
discounted  cash flow on book value was  included  because  it is a widely  used
valuation  methodology,  but that the  results  of such  methodology  are highly
dependent  upon the  numerous  assumptions  that must be made,  including  asset
growth rate, income growth rate, terminal values and discount rates.

         Discounted  Cash  Flow on  Earnings.  Using a  discounted  cash flow on
earnings,  FBR estimated  the present value of the future  streams of cash flows
that SFNB's  banking  division  could produce on a  stand-alone  basis from 1997
through 2001. In this  analysis,  FBR assumed that SFNB  performed in accordance
with the earnings  forecasts  provided to FBR by SFNB's senior  management.  FBR
estimated the terminal  multiple between 12.0 and 14.5. The discounted cash flow
on book value analysis  indicated a reference range of $4,270,681 to $5,440,560.
The analysis  was based upon SFNB senior  management's  projections,  which were
based upon many factors and assumptions, many of which are beyond the control of
SFNB. As indicated above, this analysis is not necessarily  indicative of actual
values or future  results.  FBR notes that the discounted  cash flow on earnings
was included  because it is a widely used  valuation  methodology,  but that the
results of such methodology are highly  dependent upon the numerous  assumptions
that must be made,  including  asset growth rate,  income growth rate,  terminal
values and discount rates.
    

         FBR  has  been  retained  by the  Board  of  Directors  of  SFNB  as an
independent  contractor to act as financial  adviser to SFNB with respect to the
Sale. FBR is a nationally  recognized investment

                                       47

<PAGE>

banking firm which,  among other things,  regularly  engages in the valuation of
businesses and securities,  including banking  institutions,  in connection with
mergers  and  acquisitions.  FBR has  provided,  and may  provide in the future,
certain investment banking services to SFNB, for which it has received, and will
receive, customary compensation. In the ordinary course of business, FBR and its
affiliates  may trade the  securities of Royal Bank or SFNB for its own accounts
and the accounts of its customers, and accordingly, may from time to time hold a
long or short position in such securities.

ACCOUNTING TREATMENT

   
         The  Holding  Company  expects to record a gain of $1.3  million on the
Sale. See "Pro Forma Consolidated Financial Statements."
    

         The four principal  components of the transactions with Royal Bank have
been accounted for  separately  based on the fair value of the  components.  The
components consist of:

   
       (1)    Private  Placement  of  Stock.  The per  share  price for the SFNB
              Common  Stock  issued to RBC Holdings in March 1998 was based upon
              the average  closing price of SFNB Common Stock for the 10 trading
              days immediately prior to the transaction.

       (2)    Grant of Stock  Options.  The  Options  were valued as of March 9,
              1998, with the assistance of an investment  banker using the Black
              Scholes model.  This value is considered a cost of the Sale of the
              Banking  Business  since the  Options  are  exercisable  only upon
              closing  of the Sale.  Accordingly,  the value of the  Options  is
              considered  in the  calculation  of gain  on  Sale of the  Banking
              Business.

       (3)    Sale of Banking  Business.  The sale price of the Banking Business
              was  $13.0   million  in  cash  which  is   consistent   with  the
              negotiations  with  other  parties  and  supported  by a  fairness
              opinion from an investment banker.

       (4)    Other Agreements.  The Other Agreements which have been negotiated
              on customary third party terms are being accounted for in the same
              manner as S1's other third party agreement and licenses.
    

FEDERAL INCOME TAX CONSEQUENCES

         The Sale of SFNB's  Banking  Business  pursuant to the  Agreement  is a
fully  taxable  transaction  for  federal  income  tax  purposes,  and the  SFNB
consolidated  group (or as successor,  the Holding Company  consolidated  group)
will recognize gain for federal income tax purposes as a result of the Sale. See
"Certain Federal Income Tax Consequences."

NO DISSENTERS' RIGHTS

         The holders of SFNB Stock do not have dissenters'  rights in connection
with the Sale.

INDEMNIFICATION

         The  Holding  Company  has agreed to  indemnify  New Bank,  each of its
subsidiaries,  RBC  Holdings,  Royal  Bank  and  their  affiliates  (the  "Buyer
Indemnified  Parties")  against all liabilities,  claims,  actions,  damages and
expenses incurred by the Buyer  Indemnified  Parties in connection with: (i) all
liabilities and obligations  arising from or as a result of New Bank's,  SFNB's,
the Holding Company's or SFNB Investment, Inc.'s operations prior to the Closing
Date or based upon events,  acts or omissions occurring prior to such date other
than the Assumed Liabilities;  (ii) any breach of any representation or warranty
of the  Holding  Company or SFNB  contained  in the  Agreement  or any  document
delivered  at  Closing  by those  entities;  (iii) the  breach of any  covenant,
agreement  or  obligation  of the Holding  Company,  SFNB or S1 contained in the
Agreement  or any  document  contemplated  thereby;  (iv) claims with respect to
certain tax matters;  and (v) any claims by

                                       48


<PAGE>

shareholders of SFNB relating to the transactions  contemplated by the Agreement
or the Plan,  including  claims based on breach of fiduciary duties or rights of
first refusal and violation of the Securities Act or the Exchange Act.

         RBC  Holdings  has  agreed to  indemnify  SFNB,  its  subsidiaries  and
affiliates (the "Seller Indemnified  Parties") against all liabilities,  claims,
actions,  damages and  expenses  incurred by the Seller  Indemnified  Parties in
connection  with:  (i) any  breach  of any  representation  or  warranty  of RBC
Holdings  contained in the Agreement or any document delivered at Closing by RBC
Holdings,  or (ii) the breach of any covenant,  agreement or obligation of Royal
Bank or RBC  Holdings  contained in the  Agreement or any document  contemplated
thereby.

         Claims for  indemnification  by any Buyer  Indemnified  Party or Seller
Indemnified  Party  other  than  Unlimited  Claims  (defined  below)  may not be
enforced  until the  aggregate  of all  claims for  indemnification,  other than
Unlimited Claims,  exceeds  $100,000.  Once claims in excess of such amount have
been asserted, all claims above this amount may be pursued,  except as otherwise
limited by the  Agreement.  The  Agreement  provides  that except for  Unlimited
Claims,  claims for  indemnification  under the Agreement must be made within 18
months  from the  Closing  Date.  "Unlimited  Claims"  are  claims  based upon a
willful, grossly negligent,  fraudulent or intentional  misrepresentation of RBC
Holdings or the Holding  Company  contained  in the  Agreement  or any  document
furnished  in  connection  with the  Agreement.  Claims  made  with  respect  to
representations  concerning  the  power  and  capacity  of SFNB and the  Holding
Company, and ownership of and title to the New Bank Shares,  claims with respect
to taxes,  claims for breach of the  obligation to consummate  the  transactions
contemplated by the Agreement,  or claims for breach of any covenant,  agreement
or obligation  to be performed by RBC Holdings or the Holding  Company after the
Closing are subject to different limitation periods specified in the Agreement.

OTHER RELATED AGREEMENTS

         On March 9, 1998,  SFNB and RBC  Holdings  also  entered  into a Common
Stock  Purchase  and  Option  Agreement,   as  amended  on  June  5,  1998  (the
"Stock/Option Agreement").  After its organization, the Holding Company became a
party to the Stock/Option  Agreement.  Pursuant to the  Stock/Option  Agreement,
SFNB  issued  92,593  shares of SFNB Common  Stock to RBC  Holdings in a private
placement at a price of $10.80 per share and granted RBC Holdings  four separate
options  (the  "Options")  to  purchase an  aggregate  of $10 million of Holding
Company Common Stock (733,818 shares) subject to and effective upon Closing. The
closing price of the SFNB Common Stock as reported on the Nasdaq Stock Market on
March 9, 1998,  the date that RBC  Holdings  purchased  the 92,593  shares,  was
$11.75.  The price paid by RBC  Holdings was  determined  based upon the average
closing  price of the SFNB  Common  Stock for the 10  trading  days prior to the
transaction.

   
         The four separate  Options for $2.5 million of Holding  Company  Common
Stock are  exercisable  during the following time periods:  (i) from the Closing
Date  through the first  business  day 90 days after the Closing Date (the first
Option), (ii) from the Closing Date to the first business day 270 days after the
Closing  Date (the  second  Option),  (iii) from the  Closing  Date to the first
business day 450 days after the Closing Date (the third  Option),  and (iv) from
the Closing Date to the first  business day 630 days after the Closing Date (the
fourth Option). The per share exercise price of the Options are $11.88,  $13.07,
$14.38 and $15.81,  respectively.  Pursuant to the Stock/Option Agreement,  upon
the Reorganization,  the provisions of the agreement related to the Options will
apply to the Holding  Company,  references  to Option  shares shall be deemed to
refer to shares of capital stock of the Holding  Company and  references to SFNB
shall be deemed to refer to the  Holding  Company.  The  Stock/Option  Agreement
provides that the Options shall  terminate upon  termination of the Agreement if
the Agreement terminates other than by reason of Closing thereunder.
    

         Pursuant to the Stock/Option  Agreement, if upon exercise of an Option,
RBC Holdings  (including any of its subsidiaries and affiliates)  would then own
more than 4.999% of the  outstanding  Holding  Company Common Stock,  the Option
shares then  subject to issuance  shall be shares of

                                       49


<PAGE>

Holding Company Preferred Stock. Also, the Holding Company shall not be required
to sell any shares of Holding  Company  Stock under an Option if such sale would
constitute a violation of any law or  regulation  by the Holding  Company or RBC
Holdings. The Stock/Option Agreement also provides that if outstanding shares of
Holding  Company  Common  Stock are  increased  or  decreased or changed into or
exchanged  for a different  number or kind of shares or other  securities of the
Holding  Company  by reason  of any  recapitalization,  reclassification,  stock
split,  or other  increase  or decrease in shares,  the Option  shares  shall be
adjusted proportionately.

         In addition,  on March 9, 1998, S1, SFNB and RBC Holdings  entered into
the following technology licensing and consulting agreements effective only upon
the acquisition of SFNB's Banking Business by RBC Holdings: a Strategic Tactical
Advisory  Relationship  License and Services  Agreement  (the "STAR  Agreement")
between S1 and SFNB, a Remote Financial  Services and Data Processing  Agreement
(the "Data Center Agreement") between S1 and SFNB, and a Transition Services and
Consulting  Agreement (the  "Consulting  Agreement" and,  together with the STAR
Agreement and the Data Processing  Agreement,  the "Other Agreements") among S1,
RBC Holdings and SFNB. The Other Agreements will be assigned by SFNB to New Bank
in the Reorganization.  Accordingly, if the Sale is approved by shareholders and
then consummated,  the Other Agreements will become effective.  S1 believes that
each of the Other  Agreements is similar in all material  respects to comparable
agreements entered into in the ordinary course of S1's business.

   
         Through the STAR  Agreement,  New Bank and its affiliates  will license
the VFM suite of software products from S1, S1 will provide certain  maintenance
and support  services and New Bank will have the  opportunity  to participate in
the  STAR   partnership   program  for  the  initial  term  of  that  agreement.
Participation  in the STAR program  includes a seat on the S1 Board of Directors
and working with other industry leaders on the development of current and future
S1 software  programs.  Pursuant to the Data Center  Agreement,  S1 will provide
data processing,  maintenance and support,  technical  support and service level
agreement  services  for the  initial  five year term of that  agreement,  which
services will be used by New Bank and its affiliates to provide such services to
their customers  through the VFM software.  Both the STAR Agreement and the Data
Center  Agreement  contain  various  provisions  limiting  liability,  providing
indemnification and related to Year 2000 matters,  and permit termination of the
agreement in certain  instances.  The STAR Agreement  provides for $5 million of
licensing fees payable at Closing and potential  additional licensing fees under
certain circumstances. The Data Center Agreement provides for monthly processing
support  and  maintenance  fees  based on the  number  of  customers  using  the
software.  Through the Consulting Agreement,  S1 will provide various transition
and  consulting  services  related to the Banking  Business as  requested by RBC
Holdings and/or New Bank for one year following the Closing Date for a fee of $1
million payable on the Closing Date. S1 has agreed to indemnify RBC Holdings and
SFNB  against  damages  and  losses  related to certain  employee  matters.  For
information about the other  participants in the STAR program,  see "Information
about SFNB -- Description of Business -- Strategic Investors in SFNB."
    

         THE BOARD OF DIRECTORS OF SFNB RECOMMENDS A VOTE "FOR" APPROVAL
           OF THE AGREEMENT AND THE TRANSACTIONS CONTEMPLATED THEREBY.


                                       50

<PAGE>
   

                  PROPOSED INCREASE IN AUTHORIZED CAPITAL STOCK
                             OF THE HOLDING COMPANY
                                  (PROPOSAL 3)

          The  following  description  should  be read in  conjunction  with the
related  Contingent  Certificate  Provision  (Section 4.1), which is attached at
Appendix E to this Proxy Statement/Prospectus.

          Under SFNB's Charter, SFNB is authorized to issue 25,000,000 shares of
SFNB Common Stock and 2,500,000 shares of preferred  stock.  This proposal would
increase the number of shares of Holding  Company  Common Stock that the Holding
Company is authorized to issue from 25,000,000 to 60,000,000 shares and increase
the  number of shares of serial  preferred  stock  that the  Holding  Company is
authorized to issue from 2,500,000 to 5,000,000  shares.  The Board of Directors
has determined  that this proposal is advisable and in the best interests of the
Holding  Company,  its  shareholders and the shareholders of SFNB and recommends
that the holders of SFNB Common Stock vote to approve this proposal.

         The  number  of  shares  of  Holding  Company  Stock to be  outstanding
immediately  after  consummation of the  Reorganization  will be the same as the
number  of  shares  of  SFNB  Stock   outstanding   immediately   prior  to  the
Reorganization.  On the Record Date, there were 11,191,117 shares of SFNB Common
Stock and 1,174,110 shares of SFNB Preferred Stock  outstanding.  As a result of
consummation of the Reorganization,  as of the Record Date, 11,191,117 shares of
Holding Company Stock would be issued to the holders of the 11,191,117 shares of
SFNB Common Stock and 1,174,110 shares of Holding Company  Preferred Stock would
be issued to the holders of the 1,174,110  shares of SFNB  Preferred  Stock.  In
addition, 4,098,152 shares of Holding Company Common Stock would be reserved for
issuance upon the exercise of stock options for 4,098,152  shares of SFNB Common
Stock  pursuant to SFNB's stock option plans and  agreements,  150,000 shares of
Holding  Company Common Stock would be reserved for issuance with respect to the
Holding  Company's  stock  option plan for  directors  and  1,174,110  shares of
Holding  Company Common Stock would be reserved for issuance in the event of the
conversion of all of the  outstanding  Holding  Company  Preferred  Stock.  Upon
consummation of the Sale,  733,818  additional  shares of Holding Company Common
Stock would be reserved for issuance upon the exercise of Options granted to RBC
Holdings.  Pursuant to the Common  Stock  Purchase  Agreement  among  SFNB,  the
Holding Company and  BroadVision,  the Holding Company will issue 129,702 shares
of Holding Company Common Stock to BroadVision after the  Reorganization and the
Sale.  Pursuant to the Stock  Purchase  Agreement  with State Farm,  the Holding
Company,  based on the  average  closing  asking  price per share of SFNB Common
Stock for each of the 10  trading  days  preceding  August 3,  1998,  will issue
430,478 shares of non-voting zero coupon preferred stock to State Farm after the
Reorganization and the Sale.  Accordingly,  if the Reorganization,  the Sale and
the transactions with BroadVision and State Farm are consummated, only 7,523,101
shares of  authorized  but not  outstanding  Holding  Company  Common  Stock and
895,412 shares of authorized but not outstanding  serial  preferred stock of the
Holding  Company  would remain  available  for  issuance  based on the number of
shares of SFNB Common Stock and preferred stock outstanding on the Record Date.
    

          Approval of this proposal  would result in the Holding  Company having
42,523,101 authorized but not outstanding shares of Holding Company Common Stock
and 3,395,412  authorized but not outstanding  shares of serial  preferred stock
available for issuance after  consummation of the transactions  described in the
paragraph above based on the number of shares of SFNB Common Stock and preferred
stock  outstanding  on the Record  Date.  Although  the  Holding  Company has no
specific  plans to issue  shares  of  Holding  Company  Common  Stock or  serial
preferred  stock except as otherwise  disclosed  herein,  the Board of Directors
believes that the increase in the  authorized  number of shares of capital stock
of the Holding  Company as compared to SFNB is necessary to provide a sufficient
number of shares  available in the future for use in  connection  with  possible
stock dividends or splits,
   
                                       51

<PAGE>

raising  additional  capital  through  public  offerings or private  placements,
possible  future  mergers or  acquisitions,  or under  employee  option or stock
ownership plans.

         The  unissued and  unreserved  shares of Holding  Company Common  Stock
and serial preferred stock will be available for any proper  corporate  purpose,
as  authorized  by the  Board of  Directors,  without  further  approval  by the
shareholders of the Holding Company,  except as otherwise required by law or the
rules of The Nasdaq Stock Market,  Inc.  Shareholders  of the Holding Company do
not have any preemptive or other rights to purchase additional shares of Holding
Company Common Stock. If the Reorganization is consummated, further issuances of
additional shares of Holding Company Common Stock or securities convertible into
Holding Company Common Stock,  therefore,  may have a dilutive effect on holders
of  SFNB  Common  Stock  who  acquire   Holding  Company  Common  Stock  in  the
Reorganization.

          The Holding  Company's  Certificate  of  Incorporation  authorizes the
issuance of "blank check"  preferred  stock with such  designations,  rights and
preferences  as may be  determined  from time to time by its Board of Directors.
Accordingly,  the Holding  Company's  Board of Directors is  empowered,  without
shareholder  approval,  to issue  preferred  stock with  dividend,  liquidation,
conversion, voting or other rights which could adversely affect the voting power
or other rights of the holders of Holding Company Common Stock.  The issuance of
preferred  stock could  discourage,  delay or prevent a change in control of the
Holding  Company and also may have the effect of discouraging a third party from
making a tender offer or otherwise  attempting to obtain  control of the Holding
Company even though such a transaction  might be economically  beneficial to the
Holding  Company and its  shareholders.  The Board of Directors  has  concluded,
however,  that the potential  benefits of this  provision  outweigh the possible
disadvantages.

       THE BOARD OF DIRECTORS OF SFNB RECOMMENDS A VOTE "FOR" APPROVAL OF
      THE INCREASE IN THE AUTHORIZED CAPITAL STOCK OF THE HOLDING COMPANY.

    
                                       52
<PAGE>

   
                  PROPOSED ELIMINATION OF MONETARY LIABILITIES
                          OF HOLDING COMPANY DIRECTORS
                                  (PROPOSAL 4)

         The  following  description  should  be read in  conjunction  with  the
related  Contingent  Certificate  Provision  (Section 5.3), which is attached at
Appendix E to this Proxy Statement/Prospectus.

         The Board of Directors  believes  that the  limitation of liability for
monetary damages for breach of certain  fiduciary duties is necessary to attract
and retain qualified  directors for the Holding Company.  The proposed change to
the  Certificate of  Incorporation  of the Holding Company would provide that no
director shall be liable to the Holding Company or its shareholders for monetary
damages for breach of fiduciary duty as a director  except (i) for any breach of
the director's duty of loyalty to the Holding Company or its shareholders,  (ii)
for acts or omissions not in good faith or which involve intentional  misconduct
or a knowing  violation of law,  (iii) for the types of  liability  set forth in
Section  174 of the DGCL,  or (iv) for any  transaction  from  which a  director
received an  improper  personal  benefit.  It also  provides  that any repeal or
modification  of this provision by shareholders  shall not adversely  affect any
right or protection of a director for acts or omissions  occurring  prior to the
date of such repeal or modification.
    

         Under Delaware law, the fiduciary  duties of a corporate  director fall
into  two  broad  categories:  the duty of care  and the  duty of  loyalty.  The
fiduciary  duty of care is the duty of directors to exercise  diligence and care
in managing the business and affairs of the  corporation.  The fiduciary duty of
loyalty  requires  that,  in making a business  decision,  directors act in good
faith and in the honest  belief that the action was taken in the best  interests
of the  corporation.  Liability of directors  of a Delaware  corporation  to the
corporation  or its  shareholders  for  breach  of the duty of care  requires  a
finding by a court that the directors were grossly negligent.

         The DGCL permits a Delaware  corporation to include in its  certificate
of  incorporation  a provision that  eliminates or limits a director's  personal
liability for monetary  damages for breach of his or her fiduciary duty of care,
subject to the limitations discussed herein. The law was prompted in part by the
view that  directors  should not be subject to undue concern over  litigation to
which they may be made  parties,  and in part by the market for  directors'  and
officers' liability  insurance.  Delaware law recognizes that adequate insurance
and indemnity provisions often are a condition to an individual's willingness to
serve as a  director  of a  corporation  and is  intended  to help  corporations
continue to attract and retain qualified individuals to serve in such capacity.

   
         The proposed change to the Certificate of  Incorporation of the Holding
Company  would  provide that a director  shall not be  personally  liable to the
Holding  Company or its  shareholders  for monetary  damages  arising out of the
director's breach of his or her duty of care, except to the extent that Delaware
law does not permit  exemption  from such  liability.  This  provision  does not
eliminate  the duty of care of directors;  instead,  it is designed to limit the
personal  liability of  directors  for  monetary  damages to the maximum  extent
currently  permitted  by Delaware  law. It does not affect the  availability  of
injunctive or other equitable relief as a remedy for breach of the duty of care.
In addition,  the provision applies only to the personal  liability of directors
(whether or not they also are officers) acting as directors and has no effect on
the  potential  liability of  individuals  for their  actions as officers of the
Holding Company.

         In  accordance  with  the  requirements  of the  DGCL,  this  provision
provides that the Holding  Company's  directors  remain subject to liability for
monetary  damages  (i) for any breach of their  duty of  loyalty to the  Holding
Company or its  shareholders,  (ii) for acts or  omissions  not in good faith or
involving  intentional  misconduct or a knowing  violation of law, (iii) for the
types of liability set forth in Section 174 of the DGCL,  imposing liability for
willful or negligent violation of statutory  provisions  restricting the payment
of  dividends  and the  repurchase  or  redemption  of  stock,  and (iv) for any
transaction  from which the  director  received  an improper  personal  benefit.
Although  this  provision,  subject to these  limitations,  eliminates  monetary
damage awards  occasioned by a breach
    

                                       53

<PAGE>

of the duty of care to the maximum  extent  currently  permitted by Delaware law
(and therefore  prevents damage awards against  directors for grossly  negligent
business  decisions,  including  those  relating  to a change in  control of the
Holding  Company),  the provision does not relieve  directors of their fiduciary
duty to act with due  care.  In  addition,  the  provision  does not  prevent  a
shareholder from seeking equitable remedies, including an injunction prohibiting
a proposed  action or  transaction  or  rescission  of a  consummated  action or
transaction. In some cases, however, shareholders may not be aware of a proposed
transaction or other action until it is too late to prevent its completion. As a
result,  the  Holding  Company  and its  shareholders  may,  at  times,  have no
effective  remedy  for an  injury  occasioned  by the  directors'  actions.  The
provision  thus may reduce  the  likelihood  of  derivative  litigation  against
directors and may discourage or deter shareholders or management from bringing a
lawsuit against  directors for breach of their duty, even though such an action,
if  successful,  might  otherwise  have  benefited  the Holding  Company and its
shareholders.

   
         It should be noted that the current and future directors of the Holding
Company will  personally  benefit from a limitation  on liability in the Holding
Company's  Certificate  of  Incorporation.  The  provision  was  included in the
Certificate  of  Incorporation  as  originally  filed in Delaware and  therefore
became effective from the outset of the Holding Company's  corporate  existence.
However,  it will not be effective upon the Reorganization  unless this proposal
is approved at the Special Meeting.  The Certificate of  Incorporation  provides
that any repeal or  modification of the provision by the  shareholders  will not
adversely  affect any right or  protection  of a director  for acts or omissions
occurring  prior  to the  effective  date of such  repeal  or  modification.  At
present,  there are no pending or completed  actions or proceedings  against any
director of the Holding Company,  and the Holding Company knows of no threatened
litigation  against the Holding  Company's  directors which would be affected by
the provision.
    

         There has been  little or no  judicial  guidance as to the scope of the
limitation  on  liability  afforded by similar  provisions  in  certificates  of
incorporation  under Delaware law; as a result,  the effects of such  provisions
are uncertain.  There may be liabilities which a court would hold are unaffected
by such provisions. The Holding Company has been advised that the provision will
not limit a director's liability for violations of the federal securities laws.

         The  Board  of  Directors  of the  Holding  Company  believes  that the
limitation on liability in its Certificate of Incorporation  will  significantly
increase  the  Holding   Company's  ability  to  attract  and  retain  qualified
individuals to serve as outside directors by providing additional protection for
directors  in making  good  faith  business  decisions.  The Board of  Directors
strongly  believes that the potential  benefits to the Holding Company  outweigh
the potential limitations the provision places on shareholder remedies.

   
       THE BOARD OF DIRECTORS OF SFNB RECOMMENDS A VOTE "FOR" APPROVAL OF
           THE ELIMINATION OF MONETARY LIABILITIES OF HOLDING COMPANY
                                   DIRECTORS.
    

                   PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
   
         The unaudited pro forma  financial  data set forth below as of June 30,
1998  and for the six  month  period  ended  June 30,  1998  and the year  ended
December 31, 1997 gives effect to the Sale, the  Stock/Option  Agreement and the
Other  Agreements  as if they  occurred  on June 30,  1998 with  respect  to the
unaudited pro forma  consolidated  balance sheet and on January 1, 1998 and 1997
with respect to the  unaudited  pro forma  consolidated  statement of operations
data for the six month  period  ended June 30, 1998 and the year ended  December
31, 1997, respectively.  The gain on the Sale has not been considered in the pro
forma  consolidated  statement of operations for the six month period ended June
30,  1998 and the year ended  December  31,  1997  because  of its  nonrecurring
nature,  but will be included in  discontinued  operations  in the  consolidated
financial statements of SFNB which include the closing of the Sale.
    
                                       54


<PAGE>

         The unaudited pro forma  financial  data should be read in  conjunction
with the historical  consolidated financial statements and notes thereto of SFNB
and "Management's  Discussion and Analysis of Financial Condition and Results of
Operations"  appearing  elsewhere herein.  See Appendix G and "Information about
SFNB." The unaudited pro forma financial data is not  necessarily  indicative of
the financial  position and results of operations  that would have been achieved
had the Sale, the Stock/Option  Agreement and the Other  Agreements  occurred on
the dates indicated nor is it necessarily  indicative of the expected results of
future  operations.  For a discussion of the Other Agreements,  see "The Sale of
SFNB's Banking Business -- Other Related  Agreements."  Dollars are in thousands
except share and per share data.


                                       55

<PAGE>


   
                Pro Forma Consolidated Balance Sheet - Unaudited
<TABLE>
<CAPTION>

                                                                                At June 30, 1998
                                                                  ---------------------------------------------
                                                                     SFNB           Pro forma         Pro forma
                                                                  historical       adjustments         results
                                                                  ---------------------------------------------
<S>                                                              <C>               <C>              <C>
Assets
   Current assets:
    Cash....................................................     $     2,911       $    11,500 (1)  $    15,421
                                                                                         6,000 (2)
                                                                                        (4,990)(3)
    Investment securities available for sale................           6,060            (6,060)(3)          --
    Accounts receivable, net................................           4,447                --            4,447
    Banking operations held for sale, net...................              --            11,050 (3)           --
                                                                                       (10,000)(1)
                                                                                        (1,050)(5)
    Other current assets....................................           1,297                --            1,297
                                                                 -----------       -----------      -----------
      Total current assets..................................          14,715             6,450           21,165
    Premises and equipment, net.............................           6,790                --            6,790
    Goodwill and purchased technology, net..................             451             1,050 (5)        1,501
    Other assets............................................             563             1,500 (1)        2,063
                                                                 -----------       -----------      -----------
      Total assets..........................................     $    22,519       $     9,000      $    31,519
                                                                 ===========       ===========      ===========

Liabilities and Stockholders' Equity Current liabilities:
    Accounts payable........................................     $     2,103       $        --      $     2,103
    Accrued expenses........................................           1,940               350 (1)        2,290
    Accrued stock option compensation expense...............           2,972                --            2,972
    Deferred revenues.......................................           8,067             6,000 (2)       14,067
                                                                 -----------       -----------      -----------
      Total current liabilities.............................          15,082             6,350           21,432
                                                                 -----------       -----------      -----------
   Stockholders' equity:
    Class A convertible preferred stock, no par value
     for SFNB, par value $0.01 per share for the
     Holding Company.  Authorized 2,500,000
     shares.  Issued and outstanding 1,174,110
     shares at June 30, 1998................................           2,583                --            2,583
    Common stock, no par value for SFNB, par value
     $0.01 per share for the Holding Company.
     Authorized, 25,000,000 shares.  Issued and
     outstanding 10,843,916 shares at June 30,
     1998...................................................          74,609           (74,501)(4)         108
    Additional paid-in capital..............................              --            74,501 (4)       75,851
                                                                                         1,350 (1)
    Accumulated deficit.....................................         (69,581)            1,300 (1)      (68,281)
    Accumulated other comprehensive income..................            (174)                --            (174)
                                                                 -----------       ------------     -----------
      Total stockholders' equity............................           7,437             2,650           10,087
                                                                 -----------       -----------      -----------
      Total liabilities and stockholders' equity............     $    22,519       $     9,000      $    31,519
                                                                 ===========       ===========      ===========
</TABLE>
    

                                       56


<PAGE>



           Pro Forma Consolidated Statements of Operations - Unaudited

<TABLE>
   
<CAPTION>
                                                                  Six months ended June 30, 1998
                                                          ---------------------------------------------
                                                             SFNB           Pro forma         Pro forma
                                                          historical       adjustments         results
                                                          ----------       -----------         -------
<S>                                                        <C>               <C>       <C>   <C>
Revenues:
   Software license fees ..........................        $  1,439          $     240 (2)   $ 1,679
   Professional services ..........................           5,634                500         6,134
   Data center fees ...............................             904                313         1,217
                                                           --------           --------       -------
     Total revenues ...............................           7,977              1,053         9,030
                                                           --------         ----------       -------

Direct costs:
   Software license fees ..........................              40                175 (5)       215
   Professional services ..........................           3,800                 --         3,800
   Data center fees ...............................           3,648                 --         3,648
                                                           --------         ----------       -------
     Total direct costs ...........................           7,488                 --         7,663
                                                           --------         ----------       -------
     Gross margin .................................             489              1,053         1,367
                                                           --------         ----------       -------

Operating expenses:
   Selling and marketing ..........................           2,208                 --         2,208
   Product development ............................           6,990                 --         6,990
   General and administrative .....................           2,440                 --         2,440
   Depreciation and amortization ..................           1,289                 --         1,289
   Amortization of goodwill and acquisition charges           4,171                 --         4,171
                                                           --------        -----------       -------
     Total operating expenses .....................          17,098                 --        17,098
                                                           --------        -----------     ---------
     Operating loss ...............................         (16,609)             1,053       (15,731)

Interest income ...................................             390               (204)(6)       186
                                                           --------        -----------       -------

Loss from continuing operations ...................    $    (16,219)       $       849     $ (15,545)
                                                         ==========        ===========     =========

Basic and diluted net loss per common share from
   continuing operations ..........................    $      (1.52)                       $   (1.45)
                                                          =========                        =========

Weighted average common shares outstanding ........        10,644,196                     10,713,126
                                                       ==============                     ==========
</TABLE>
    



                                       57



<PAGE>
           Pro Forma Consolidated Statements of Operations - Unaudited
<TABLE>
<CAPTION>
                                                                          Year ended December 31, 1997
                                                                ------------------------------------------------
                                                                     SFNB           Pro forma         Pro forma
                                                                  historical       adjustments         results
                                                                  ----------       -----------         -------
<S>                                                        <C>                    <C>              <C>
Revenues:
   Software license fees....................................    $      4,142       $       480 (2) $      4,622
   Professional services....................................           6,277             1,000 (2)        7,277
   Data center fees.........................................             411               623 (2)        1,034
                                                                ------------       -----------     ------------
     Total revenues.........................................          10,830             2,103           12,933
                                                                ------------       -----------     ------------

Direct costs:
   Software license fees....................................           1,605                --            1,605
   Professional services....................................           5,346                --            5,346
   Data center fees.........................................           6,947                --            6,947
                                                                ------------       -----------     ------------
     Total direct costs.....................................          13,898                --           13,898
                                                                ------------       -----------     ------------
     Gross margin...........................................          (3,068)            2,103             (965)
                                                                ------------       -----------     ------------

Operating expenses:
   Selling and marketing....................................           4,305                --            4,305
   Product development......................................          10,507                --           10,507
   General and administrative...............................           4,637                --            4,637
   Depreciation and amortization............................           1,741                --            1,741
   Amortization of goodwill and acquisition charges.........           4,525                --            4,525
                                                                ------------       -----------     ------------
     Total operating expenses...............................          25,715                --           25,715
                                                                ------------       -----------     ------------
     Operating loss.........................................         (28,783)            2,103          (26,680)

Interest income.............................................           1,481              (408)(6)        1,073
                                                                ------------       -----------     ------------

Loss from continuing operations.............................    $    (27,302)      $     1,695     $    (25,607)
                                                                ============       ===========     ============

Basic and diluted net loss per common share from
   continuing operations....................................    $      (3.06)                      $      (2.84)
                                                                ============                       ============
Weighted average common shares outstanding..................       8,922,762                          9,015,355
                                                                   =========                          =========
</TABLE>




                                       58


<PAGE>



NOTES TO CONSOLIDATED PRO FORMA FINANCIAL STATEMENTS

   
         The historical  consolidated financial data is derived from the audited
consolidated  financial  statements of SFNB for the year ended December 31, 1997
and the unaudited  consolidated  financial  statements of SFNB for the six month
period ended June 30,  1998.  The  unaudited  consolidated  pro forma  financial
statements  reflect all adjustments,  consisting of normal  recurring  accruals,
which in the opinion of SFNB's management, are necessary for a fair presentation
of financial position and results of operations for the respective period.

         The  unaudited  pro forma  consolidated  statement of  operations  data
reflect only results from  continuing  operations and thus do not include SFNB's
discontinued operations nor do they include the gain on the Sale.

(1) Reflects the results of the Sale of New Bank to RBC Holdings  summarized  as
    follows (in thousands):
    
   
<TABLE>
<S>                                                                                    <C>
     Cash proceeds received at closing..............................................   $   11,500
     Cash proceeds received 18 months after closing.................................        1,500(a)
                                                                                       ----------
     Total consideration............................................................       13,000
     Less estimated transaction costs-accrued expenses..............................          350
                                                                                       ----------
     Net consideration..............................................................       12,650
     Banking operations held for sale, net, as adjusted.............................       10,000(b)
                                                                                       ----------
     Gain on sale...................................................................        2,650
                                                                                       ----------
     Adjustment for the fair value of options granted...............................       (1,350)(c)
                                                                                       ----------
     Gain on sale, as adjusted......................................................   $    1,300(d)
                                                                                       ==========
</TABLE>

- ----------
     (a) The cash  proceeds to be received 18 months after the Closing Date bear
         interest at the prime commercial lending rate.

     (b) A  reconciliation  of the amount  reflected in the SFNB's June 30, 1998
         unaudited interim financial  statements for banking operations held for
         sale, net, to the amount for banking  operations held for sale, net, as
         adjusted, is as follows:
    
   
<TABLE>
<S>                                                                                      <C>
              Amount for banking operations held for sale, net, per
                June 30, 1998 unaudited interim financial statements                        $          --
              Adjustment to transfer $10 million in assets in accordance with
                terms of transaction with RBC Holdings                                      $   10,000,000
              Banking operations held for sale, net, as adjusted                            $   10,000,000
</TABLE>
    

   
     (c) Reflects  adjustment for the fair value on March 9, 1998 of the Options
         granted under the Stock/Option Agreement entered into between SFNB, RBC
         Holdings and the Holding  Company.  Upon the closing of the Sale of the
         Banking  Business,  the fair  value of the  Options  granted  under the
         Stock/Option Agreement will be recognized as a reduction in the gain on
         the Sale. This is a non-recurring  item. SFNB determined the fair value
         with the  assistance  of a financial  adviser  using the Black  Scholes
         Option Pricing Model.

     (d) The  gain  on the  Sale  has  not  been  considered  in the  pro  forma
         consolidated  statement  of  operations  for the six month period ended
         June 30,  1998,  and the year  ended  December  31,  1997,  but will be
         included  in  discontinued  operations  in the  consolidated  financial
         statements for the period which includes the closing date of the Sale.

(2)  Reflects  the  Other  Agreements  entered  into  between  S1,  SFNB and RBC
     Holdings  including  the $6 million in cash to be received at Closing ($5.0
     million  for the  STAR  Agreement  and  $1.0  million  for  the  Consulting
     Agreement)  which is reflected as deferred  revenue at June 30, 1998 in the
     accompanying  unaudited  pro forma  consolidated  balance  sheet.  The STAR
     Agreement with RBC Holdings provides for $5.0 million of software licensing
     fees payable at the closing of the Sale.  Revenues  from  software  license
     fees are expected to be  recognized  using the  subscription  method over a
     period of three years from the date of  delivery  of the  related  software
     products. To the extent the software products have not been delivered, such
     license fees are expected to be deferred  until the products are delivered,
     at  which  time  the  license  fee
    

                                       59
<PAGE>

   
     revenue will be recorded using the  subscription  method over the remaining
     term of the  three-year  period.  The pro forma  results  include  software
     license  fees of  $240,000  for the six  months  ended  June  30,  1998 and
     $480,000 for the twelve  months  ended  December 31, 1997 for VBM and VCCM,
     which are the two products  which would have been delivered to RBC Holdings
     at closing if the  transaction  occurred  on January 1, 1998 and January 1,
     1997.  The Consulting  Agreement  provides for a payment of $1.0 million at
     the closing of the Sale for  transition and  consulting  services  provided
     over a period of one year.  This revenue will be recognized as professional
     services  ratably over the period of time the services are to be performed.
     Accordingly,  the pro forma  results  include  $500,000  for the six months
     ended June 30, 1998 and $1.0 million for the twelve  months ended  December
     31, 1997 of professional  services  revenue from the Consulting  Agreement.
     The Data Center Agreement provides for monthly processing fees based on the
     number of customers using the software.  The data center revenue recognized
     of $313,000  for the six months  ended June 30, 1998 and  $623,000  for the
     twelve months ended  December 31, 1997 is based on historical  usage by the
     banking  operations,  multiplied  times the per customer fee set out in the
     Data Center Agreement with RBC Holdings.

(3)  Reflects the formation of New Bank and the related  transfer of the Banking
     Business to New Bank excluding purchased  technology of $1,050,000 which is
     included in the banking operations held for sale, net, but is excluded from
     the Sale,  and including the $10 million of assets in excess of liabilities
     transferred to New Bank in accordance  with the terms of the Agreement with
     RBC Holdings.

(4)  Reflects the Reorganization  including issuing Holding Company Common Stock
     with $0.01 par value in exchange for all of the outstanding  shares of SFNB
     Common Stock and issuing  Holding  Company  Preferred  Stock with $0.01 par
     value in  exchange  for all of the  outstanding  shares  of SFNB  Preferred
     Stock.

    
(5)  Reflects  reclassification  of the purchased  technology  which is excluded
     from  the  Sale  which  represents  the  carrying  value  of  the  software
     development costs previously  capitalized by SFNB during 1995 and 1996. The
     amount was included in the banking  operations held for sale, net,  because
     SFNB  considered  this to be  equivalent  to a  license  necessary  for the
     banking  operations.  However,  RBC Holdings  entered into a STAR Agreement
     effective  upon closing which will result in a license for the VFM suite of
     software products, which includes VBM. As a result, the VBM license held by
     SFNB will not be needed by RBC Holdings.  This cost will be amortized  over
     three years, which is the period that S1 will record revenue from the Royal
     Bank licensing agreement and has been reflected in cost of software license
     fees in the June 30, 1998 pro forma Statement of Operations.
   

(6)  Reflects adjustments to interest income representing  decreases in interest
     income attributable to the $10 million in investment  securities  available
     for sale  transferred to New Bank effective  with the  consummation  of the
     Plan and increases in interest  income  attributable  to interest income on
     the $1.5  million  amount due from the Sale at the end of  eighteen  months
     from Closing at the prime rate (8.5%).  The interest income adjustments are
     summarized as follows:

<TABLE>
<CAPTION>
                                                                           Six months
                                                                              ended                Year ended
                                                                          June 30, 1998         December 31, 1997
                                                                          -------------         -----------------
<S>                                                                        <C>                     <C>
     Decrease from transfer of $10 million in investment
       securities available for sale.................................      $    (268)              $    (536)
     Increase from amount due at the end of eighteen
       months from Closing ($1.5 million)............................             64                     128
                                                                           ---------               ---------
                                                                           $    (204)              $    (408)
                                                                           =========               =========
</TABLE>
    

                                       60
<PAGE>
   
                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         KPMG will provide its opinion to SFNB as to the material federal income
tax   consequences  of  the  Holding  Company   Formation  and  certain  related
transactions.  The term  "Holding  Company  Formation"  includes  the  following
transactions: (i) the transfer by SFNB of the assets of its Non-Banking-Business
to the Holding  Company in exchange for the  issuance by the Holding  Company to
SFNB of the number of shares of Holding Company Common Stock and Holding Company
Preferred  Stock  equal to the  number of shares of SFNB  Common  Stock and SFNB
Preferred  Stock then  outstanding  and the assumption by the Holding Company of
the liabilities of the  Non-Banking-Business,  (ii) the declaration by SFNB of a
distribution of its Holding  Company Common Stock and Holding Company  Preferred
Stock to SFNB  shareholders,  (iii) the conversion of the Options granted to RBC
Holdings  and  options  granted  in  connection  with  the  SecureWare  and  SBD
acquisitions (the "SFNB Investment Options") into options of the Holding Company
(the "Holding Company Investment Options") and the substitution of non-qualified
options to acquire  Holding  Company Common Stock and incentive stock options to
acquire Holding Company Common Stock for  non-qualified  options to acquire SFNB
Common  Stock  and  incentive  stock  options  to  acquire  SFNB  Common  Stock,
respectively,  and (iv) the voluntary  dissolution  of SFNB. The opinion of KPMG
takes into  consideration  the effect of the Sale of the Banking Business to RBC
Holdings on the tax consequences of the Holding Company  Formation.  The opinion
of  KPMG,  dated  June  17,  1998,  is  included  as part  of this  Registration
Statement.

         The Holding Company  Formation does not include (i) the contribution by
SFNB of all of the assets of its Banking  Business  to New Bank in exchange  for
the  issuance by New Bank to SFNB of the New Bank Shares and the  assumption  by
New Bank of the  liabilities of the Banking  Business,  and (ii) the Sale of the
Banking Business to RBC Holdings.  The consummation of those  transactions  will
result  in a  taxable  gain  or  loss  to the  SFNB  consolidated  group  (or as
successor, the Holding Company consolidated group).

         KPMG's opinion is based upon the facts of the Holding Company Formation
and  related   transactions  and  upon  the  representations  of  SFNB  and  its
affiliates.  KPMG has not independently verified or investigated these facts and
representations.  If any fact or  representation  is not  entirely  complete  or
accurate,  the  incompleteness  or  inaccuracy  could  cause  KPMG to change its
opinion.

         KPMG's  opinion  is  rendered  with  respect  to the  specific  matters
discussed  herein and KPMG  expresses no opinion,  and no  inferences  should be
drawn,  with  respect to any other  federal,  state,  or local tax aspect or any
legal or regulatory aspect of these transactions.

    
         KPMG's  opinion is not binding upon any tax  authority  (including  the
Internal  Revenue  Service)  or any court and no  assurance  can be given that a
contrary  position  will  not be  asserted  by a tax  authority  and  ultimately
sustained  by a court.  In  rendering  its  opinion,  KPMG has  relied  upon the
relevant  provisions  of the  Internal  Revenue  Code of 1986,  as amended  (the
"Code"),   the   regulations   thereunder,   and  judicial  and   administrative
interpretations  thereof.  However, all of the foregoing authorities are subject
to change or  modification,  which can be retroactive in effect and,  therefore,
also could  affect  KPMG's  opinion.  Unless  otherwise  indicated,  all section
references in this section are to the Code and the regulations thereunder.

         Based upon and subject to the foregoing,  KPMG has rendered its opinion
that:

                  1.       The  Holding  Company  Formation  will  constitute  a
                           reorganization   within   the   meaning   of  section
                           368(a)(1).  Rev.  Rul.  69-516,  1969-2 C.B. 56; Rev.
                           Rul. 79-250, 1979-2 C.B. 156; Rev. Rul. 96-29, 1996-1
                           C.B. 50.


                                       61
<PAGE>


                  2.       With respect to the Holding  Company  Formation,  the
                           Holding  Company  and SFNB will each be a "party to a
                           reorganization" within the meaning of section 368(b).

                  3.       No  gain or loss  will be  recognized  by SFNB on the
                           transfer of the  Non-Banking  Business  assets to the
                           Holding  Company  pursuant  to  the  Holding  Company
                           Formation  in  exchange  for Holding  Company  Common
                           Stock,  Holding  Company  Preferred  Stock,  and  the
                           assumption by the Holding  Company of the Non-Banking
                           Business  liabilities  of SFNB.  Section  361(a)  and
                           section 357(a).

                  4.       No gain or loss  will be  recognized  by the  Holding
                           Company on the  receipt of the  Non-Banking  Business
                           assets  of  SFNB  pursuant  to  the  Holding  Company
                           Formation  in  exchange  for Holding  Company  Common
                           Stock and Holding Company  Preferred  Stock.  Section
                           1032(a).

                  5.       No  gain or loss  will be  recognized  by SFNB on the
                           distribution  of  Holding  Company  Common  Stock and
                           Holding   Company   Preferred   Stock   to  the  SFNB
                           shareholders   pursuant   to  the   Holding   Company
                           Formation. Section 361(c).

                  6.       The basis of the Non-Banking Business assets received
                           by  the  Holding  Company  pursuant  to  the  Holding
                           Company  Formation  will be the same as the  basis of
                           the assets in the hands of SFNB immediately  prior to
                           the Holding Company Formation. Section 362(b).

                  7.       The holding period of the Non-Banking Business assets
                           received  by  the  Holding  Company  pursuant  to the
                           Holding  Company  Formation  will  include the period
                           during  which the assets  were held by SFNB.  Section
                           1223(2).

                  8.       No   gain  or  loss   will  be   recognized   by  the
                           shareholders  of SFNB  upon  the  receipt  of  solely
                           Holding  Company Common Stock and/or Holding  Company
                           Preferred  Stock  pursuant  to  the  Holding  Company
                           Formation  in exchange  for their SFNB  Common  Stock
                           and/or SFNB Preferred Stock. Section 354(a)(1).

                  9.       The basis of the Holding  Company Common Stock and/or
                           Holding   Company   Preferred  Stock  received  by  a
                           shareholder  of SFNB pursuant to the Holding  Company
                           Formation  will be the same as the  basis of the SFNB
                           Common Stock and/or SFNB Preferred Stock  surrendered
                           in exchange therefor. Section 358(a)(1).

                  10.      The  holding  period of the  Holding  Company  Common
                           Stock and/or Holding Company Preferred Stock received
                           by a  shareholder  of SFNB  pursuant  to the  Holding
                           Company  Formation  will  include  the  shareholder's
                           holding  period of the SFNB Common  Stock and/or SFNB
                           Preferred  Stock  surrendered  in exchange  therefor,
                           provided  that  the SFNB  stock is held as a  capital
                           asset in the hands of the  shareholder of SFNB on the
                           date of the transaction. Section 1223(1).

                  11.      The Holding Company Preferred Stock received pursuant
                           to the Holding Company Formation will not be "section
                           306 stock" in the hands of the former holders of SFNB
                           Preferred Stock.  Rev. Rul. 79-287,  1979-2 C.B. 130;
                           Rev. Rul. 88-100, 1988-2 C.B. 46.

                  12.      No gain or loss  will be  recognized  by the  Holding
                           Company,   SFNB,   or  the  option   holders  on  the
                           substitution of Holding Company  non-qualified  stock
                           options,  Holding Company incentive stock options and
                           Holding   Company

                                       62
<PAGE>
   

                           Investment  Options  for  SFNB  non-qualified   stock
                           options,   SFNB  incentive  stock  options  and  SFNB
                           Investment Options,  respectively.  Sections 83, 424,
                           and 1.354-1(e).

                  13.      As   provided  by  section   381(c)(2)   and  section
                           1.381(c)(2)-1,  the Holding  Company  will succeed to
                           and must take into account  SFNB's tax  attributes as
                           described  in section  381(c)  (i.e.,  net  operating
                           loss, earnings and profits, tax credits,  etc.) as of
                           the date of the Holding Company Formation.

                  14.      The amount and availability to the Holding Company of
                           the net  operating  loss  carryovers of SFNB existing
                           immediately before the Holding Company Formation will
                           not be reduced or otherwise  limited  under  sections
                           382,  384,  or  the  applicable   provisions  of  the
                           consolidated  return  regulations solely by reason of
                           the Holding Company Formation.

         Such opinion is not binding upon the  Internal  Revenue  Service and is
subject to certain  factual  representations  and  assumptions.  If such factual
representations  and  assumptions  were  incorrect in a material  respect,  such
opinion  could be  incorrect.  SFNB is not aware of any  facts or  circumstances
which would cause such representations and assumptions to be untrue.

                ADDITIONAL INFORMATION ABOUT THE HOLDING COMPANY

BUSINESS OF THE HOLDING COMPANY

          The Holding  Company is a corporation  incorporated  under the laws of
Delaware  in May 1998 for the purpose of  becoming  the holding  company of and,
prior to the Sale, New Bank. The Holding Company's principal executive office is
located at 3390 Peachtree Road, NE, Suite 1700,  Atlanta,  Georgia 30326,  which
also is SFNB's  corporate  headquarters.  The  Holding  Company is  currently  a
non-operating business with no assets or liabilities. SFNB is presently the sole
shareholder of the Holding Company.  Upon completion of the  Reorganization,  S1
and,  pending the Sale, New Bank,  will become wholly owned  subsidiaries of the
Holding Company. If the Sale is approved and consummated,  immediately after the
Reorganization, the primary business activities of the Holding Company initially
will consist of the operation of S1 as a wholly owned subsidiary. If the Sale is
not  approved,  the Holding  Company still  intends to  discontinue  all banking
operations.  No determination  has been made as to how the Holding Company would
implement  the  discontinuation  of banking  operations  if the Agreement is not
consummated.  In the future, the Holding Company may become an operating company
or acquire  companies  engaged in related business  activities.  Initially,  the
Holding  Company  will  neither  own nor  lease  any  real  property.  For  more
information   about  S1,  see  "Summary  --  The  Companies  --  Security  First
Technologies, Inc.," "Information about SFNB -- Description of Business" and "--
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations."

         Following the Reorganization  and the Sale, the competitive  conditions
to be faced by the Holding Company  initially will be the same as those faced by
S1. At the  present  time,  the  Holding  Company  does not intend to employ any
persons other than its  management.  The Holding  Company  currently has a stock
option plan for directors.  In addition,  upon completion of the Reorganization,
the stock option plans and agreements of SFNB will become the stock option plans
and  agreements  of the Holding  Company and the  directors,  officers and other
employees of S1 will be eligible to participate in such plans. Upon consummation
of the Sale, the Options granted to RBC Holdings effective upon the Closing will
become  options to purchase  Holding  Company  Stock.  Since the  directors  and
officers of the Holding Company initially will not be compensated by the Holding
Company,  no additional  Holding  Company  benefit plans are anticipated at this
time. S1 will continue to maintain its other benefit programs.
    


                                       63
<PAGE>

FINANCIAL RESOURCES OF THE HOLDING COMPANY

   
         Upon completion of the Reorganization and assuming  consummation of the
Sale, on a pro forma basis at June 30, 1998,  the Holding  Company would have an
initial  stockholders' equity of $10.1 million. See "-- Capitalization" and "Pro
Forma   Consolidated   Financial   Statements."  The  Holding  Company,   on  an
unconsolidated basis, initially will have no indebtedness or other liabilities.
    

         Additional  financial resources may be available to the Holding Company
in the future through cash dividends from S1, borrowings from third parties, and
the public or private sale of equity or debt securities of the Holding  Company.
There can be no assurance,  however,  as to the amount of  additional  financial
resources that will be available to the Holding Company. See "Risk Factors."

DESCRIPTION OF THE CAPITAL STOCK OF THE HOLDING COMPANY

   
         The number of shares of Holding  Company Stock to be  outstanding  upon
consummation of the  Reorganization  will be the same as the number of shares of
SFNB Stock outstanding  immediately prior to the  Reorganization.  On the Record
Date, there were 11,191,117  outstanding  shares of SFNB Common Stock (excluding
stock  options  previously  granted but not  exercised for 4,098,152 and 733,818
shares  described  below) and  1,174,110  outstanding  shares of SFNB  Preferred
Stock. Upon completion of the Reorganization,  as of the Record Date, 11,191,117
shares of Holding Company Stock would be issued to the holders of the 11,191,117
shares of SFNB Common Stock,  4,098,152  shares of Holding  Company Common Stock
would be reserved for issuance with respect to the exercise of stock options for
4,098,152  shares of SFNB Common Stock pursuant to SFNB's stock option plans and
agreements, 150,000 shares of Holding Company Common Stock would be reserved for
issuance  with  respect  to the  directors'  stock  option  plan of the  Holding
Company,  1,174,110 shares of Holding Company Common Stock would be reserved for
issuance  in the  event  of the  conversion  of all of the  outstanding  Holding
Company Preferred Stock, and 1,174,110 shares of Holding Company Preferred Stock
would be issued to the holders of the 1,174,110  shares of SFNB Preferred Stock.
Upon  consummation  of the Sale,  733,818  additional  shares of Holding Company
Common Stock will be reserved for  issuance  pursuant to the Options  granted to
RBC Holdings effective upon the Closing.
    

Holding Company Common Stock

   
         The Holding  Company will be authorized to issue  25,000,000  shares of
Holding Company Common Stock, par value $0.01 per share,  unless the proposal to
increase the  authorized  capital stock of the Holding  Company is approved,  in
which case the Holding  Company  will be  authorized  to issue up to  60,000,000
shares of Holding  Company  Common Stock.  Each share of Holding  Company Common
Stock has the same  relative  rights and is  identical  in all  respects to each
other share of Holding  Company  Common Stock.  Holding  Company Common Stock is
non-withdrawable  capital, is not of an insurable type and is not insured by the
FDIC or any other governmental entity.
    

         Holders of Holding  Company  Common  Stock are entitled to one vote per
share  on each  matter  properly  submitted  to  shareholders  for  their  vote,
including  the  election of  directors.  Except in the limited  instances  where
holders of Holding  Company  Preferred Stock have the right to vote, the holders
of Holding Company Common Stock initially will possess exclusive voting power in
the Holding  Company.  Holders of Holding  Company  Common Stock do not have the
right to cumulate  their votes for the election of  directors,  and they have no
preemptive or  conversion  rights with respect to any shares that may be issued.
Holding  Company Common Stock is not subject to additional  calls or assessments
by the Holding  Company,  and upon  receipt by the  Holding  Company of the full
purchase  price  therefor,  each share of Holding  Company  Common Stock will be
fully paid and  nonassessable.  For a discussion of the voting rights of Holding
Company Common Stock, classification of the Holding Company's Board of Directors
and provisions of the Holding Company's

                                       64
<PAGE>


   
Certificate of Incorporation  and Bylaws that may prevent a change in control of
the Holding Company or that would operate only with respect to an  extraordinary
corporate  transaction  involving the Holding Company or its  subsidiaries,  see
"The Holding Company  Reorganization -- Comparison of Shareholders'  Rights" and
"The Proposed Increase in Authorized Capital Stock of the Holding Company."
    

         Holders  of  Holding  Company  Common  Stock and any class or series of
stock entitled to participate  therewith are entitled to receive  dividends when
and as declared  by the Board of  Directors  of the  Holding  Company out of any
assets legally  available for payment.  No such dividends may be paid,  however,
unless all  accumulated  dividends and any sinking fund or  retirement  payments
have been paid or declared and set aside on any class of stock having preference
as to payments  of  dividends  over the  Holding  Company  Common  Stock.  For a
description  of certain  matters  relating to the future payment of dividends on
Holding  Company Common Stock,  see "-- Market for Holding  Company Common Stock
and Dividends."

         In the unlikely event of any dissolution,  liquidation or winding up of
the Holding  Company,  after  payment or provision  for payment of all debts and
liabilities  of the Holding  Company and after the  preferences  of any class of
stock having  preference  over the Holding  Company Common Stock have been fully
paid or set aside, the holders of Holding Company Common Stock would be entitled
to  participate  in the  distribution  of any  assets  of  the  Holding  Company
remaining, in cash or in kind.

   
         Except as  otherwise  discussed  herein,  the  Holding  Company  has no
present plans for the issuance of the  additional  authorized  shares of Holding
Company Stock or any shares of serial preferred  stock,  other than the issuance
of Holding Company Common Stock pursuant to the exercise of outstanding  options
under SFNB stock option plans and agreements, in connection with the exercise of
the  Options  granted  to RBC  Holdings  effective  upon the  Closing,  upon the
conversion of Holding Company Preferred Stock and as otherwise disclosed herein.
In the future,  the  authorized  but unissued and  unreserved  shares of Holding
Company Stock will be available for general corporate purposes,  including,  but
not limited to, possible  issuance as stock dividends or stock splits, in future
mergers or other  acquisitions,  under a cash  dividend  reinvestment  and stock
purchase plan, in a future  underwritten public offering or private placement or
under  the stock  option  plans  and  agreements  of the  Holding  Company.  The
authorized  but unissued  shares of serial  preferred  stock  similarly  will be
available  for  issuance in future  mergers or other  acquisitions,  in a future
underwritten public offering or private placement or for other general corporate
purposes.
    

         After the  Reorganization,  no shareholder  approval generally would be
required  for the  issuance of  additional  shares of Holding  Company  Stock or
shares of serial preferred stock except in limited  circumstances.  Accordingly,
the Board of Directors of the Holding  Company (as is currently the case for the
Board of Directors of SFNB), without shareholder  approval,  could in the future
issue  shares of serial  preferred  stock with voting or other rights that might
adversely  affect the rights of the holders of Holding  Company  Common Stock or
issue additional shares of Holding Company Common Stock on a dilutive basis.

Holding Company Preferred Stock

   
         The Holding Company's  Certificate of Incorporation  will authorize its
Board of Directors,  without further  shareholder  approval,  to issue 2,500,000
shares of serial  preferred  stock,  par value  $0.01 per share,  for any proper
corporate  purpose,  unless the increase in the authorized  capital stock of the
Holding  Company  is  approved,  in  which  case  the  Holding  Company  will be
authorized  to issue up to  5,000,000  shares  of  serial  preferred  stock.  In
approving  any issuance of serial  preferred  stock,  the Board of Directors has
broad authority to determine the rights and preferences of the serial  preferred
stock,  which may be issued in one or more series.  These rights and preferences
may include voting,  dividend,  conversion and liquidation  rights that may rank
prior to the Holding Company Common Stock.
    

                                       65

<PAGE>


   
         The Holding  Company's  Certificate  of  Incorporation  authorizes  the
issuance of  1,637,832  shares of Holding  Company  Preferred  Stock.  As of the
Record Date,  1,174,110 of such shares would be issued to holders of outstanding
shares of SFNB Preferred Stock.  Holding Company  Preferred Stock is convertible
into Holding  Company Common Stock  generally on a one share for one share basis
upon the  occurrence  of certain  conditions.  The  holders  of Holding  Company
Preferred  Stock do not have preference with respect to dividends or liquidation
over the Holding Company Common Stock,  but  participate  fully with the Holding
Company Common Stock as to the payment of dividends and other  distributions and
with  respect to any  liquidation,  dissolution  or  winding  up of the  Holding
Company.  Holders of Holding  Company  Preferred  Stock generally have no voting
rights,  but are entitled to vote  separately as a class on (i) any amendment or
repeal of any provisions of the Holding  Company's  Certificate of Incorporation
that would change the specific terms of the Holding Company Preferred Stock that
would  adversely  affect the rights of such  holders  and (ii) the  approval  of
certain  mergers or  consolidations  of the  Holding  Company or certain  sales,
leases or conveyances of the property or business of Holding Company. Holders of
Holding  Company  Preferred  Stock are  entitled to vote with holders of Holding
Company Common Stock on any voluntary  dissolution or liquidation of the Holding
Company.
    

MANAGEMENT AND COMPENSATION INFORMATION

   
         Four  directors of the Holding  Company,  Robert W.  Copelan,  James S.
Mahan,  III, Michael C. McChesney and Howard J. Runnion,  Jr., also serve as the
four  directors  of SFNB.  Each of the two  executive  officers  of the  Holding
Company (Mr. Mahan and Robert F.  Stockwell)  currently  serves as an officer of
SFNB and S1. James S. Mahan,  III, the President and Chief Executive  Officer of
the  Holding  Company,  currently  serves as the Chief  Executive  Officer and a
director of SFNB and  Chairman of the Board and Chief  Executive  Officer of S1.
Robert F. Stockwell, the Chief Financial Officer, Treasurer and Secretary of the
Holding  Company,  currently  serves as  Treasurer,  Acting  President and Chief
Financial  Officer of SFNB and Treasurer and Chief  Financial  Officer of S1. In
addition,  Mr.  Dorsey R.  Gardner  has been added as a director  of the Holding
Company.  See "Information about SFNB -- Management," "-- Executive and Director
Compensation"  and "--  Certain  Transactions"  for  information  about  Messrs.
Copelan, Mahan, McChesney, Runnion and Stockwell.  Information about Mr. Gardner
is provided  below and under  "Information  about SFNB --  Principal  Holders of
Voting Securities of SFNB."

         DORSEY R. GARDNER has served as a director of the Holding Company since
his  appointment  in July 1998.  Upon  election to the Board of  Directors,  Mr.
Gardner was granted  options to purchase 30,000 shares of Holding Company Common
Stock. Mr. Gardner has served as general partner of Hollybank Investments,  L.P.
from 1993 to the  present.  Since  1980,  he has  served as  President  of Kelso
Management,  advisor to  Fidelity  International  Limited;  Integrity  Fund-FM&R
private  capital;  American Values I-IV,  Fidelity  American  Situations  Trust;
Fidelity Discovery Fund; and Johnson family accounts,  Johnson  Foundation,  and
Fidelity  Foundation.  Prior to 1980, he served as Vice President of FM&R,  Vice
President  and  Portfolio  Manager of Fidelity  Destiny  Fund,  Group  Leader of
Fidelity  Capital  Appreciation  Funds,  and a member of the  Investment  Policy
Committee.  Mr.  Gardner  has  served  on the  board  of  directors  of  several
corporations,  and is  currently  a member of the  boards of Crane  Company  and
Filene's Basement.
    

STOCK OWNED BY MANAGEMENT AND PRINCIPAL HOLDERS OF VOTING SECURITIES

         The 1,000 outstanding  shares of Holding Company Common Stock presently
are held by SFNB.  If the  Reorganization  is  consummated,  the holders of SFNB
Stock will own Holding  Company Stock in the same  proportion as they owned SFNB
Stock immediately prior to the Reorganization.  For information about SFNB Stock
held by SFNB officers,  directors and principal  shareholders,  see "Information
about SFNB -- Stock Owned by  Management"  and "--  Principal  Holders of Voting
Securities of SFNB."


                                       66

<PAGE>


MARKET FOR HOLDING COMPANY COMMON STOCK AND DIVIDENDS

         SFNB Common Stock  presently is traded on the Nasdaq Stock Market under
the symbol "SFNB." The Holding  Company will apply to the Nasdaq Stock Market to
change the listing of SFNB Common  Stock to Holding  Company  Common Stock under
the symbol "SONE" subject to consummation of the Reorganization. Approval of the
listing of the Holding  Company  Common  Stock on the Nasdaq  Stock  Market is a
condition to consummation of the Plan. For information about the market price of
SFNB Common Stock, see  "Information  about SFNB -- Market for SFNB Common Stock
and Dividends."

         If the  Reorganization  and the Sale are approved and consummated,  the
source of funds for payment of dividends by the Holding  Company  initially will
be  dividends  paid to it by S1, if any.  The  declaration  of  dividends by the
Holding Company and S1 is subject to favorable operating results,  the financial
condition of the Holding Company or S1, as applicable, tax limitations and other
factors.  SFNB has not paid  dividends  on SFNB Common  Stock or SFNB  Preferred
Stock since its initial public offering in May 1996. If the  Reorganization  and
the Sale are  consummated,  the Holding Company does not presently intend to pay
cash dividends to shareholders for the foreseeable  future,  as any earnings are
expected to be retained for use in developing and expanding its business.  There
can be no assurance as to the amount or timing of future dividend  payments,  if
any.

REGULATION OF THE HOLDING COMPANY

         If the  Reorganization  is consummated but the Sale is not, the Holding
Company  would be a unitary  savings and loan  holding  company,  subject to OTS
regulations,  examination,  supervision and reporting  requirements  pursuant to
certain  provisions  of the HOLA and the  Federal  Deposit  Insurance  Act.  The
following is a summary of the laws and  regulations  that would be applicable to
the Holding Company.  This summary does not purport to be a complete description
of such laws and regulations or of all such laws and regulations. The operations
of the Holding Company may be affected by legislative and regulatory  changes as
well as by changes in the policies of various regulatory authorities.

         As a unitary  savings and loan  holding  company,  the Holding  Company
generally will not be restricted under existing laws as to the types of business
activities in which it may engage. Upon any  non-supervisory  acquisition by the
Holding Company of another  savings  institution as a separate  subsidiary,  the
Holding  Company  would become a multiple  savings and loan holding  company and
would be subject to limitations on its business activities.  The HOLA limits the
activities of a multiple  savings and loan holding  company and its  non-insured
institution  subsidiaries  primarily to activities  permissible for bank holding
companies under Section 4(c)(8) of the BHC Act, subject to the prior approval of
the OTS, and to other activities authorized by OTS regulation.  Multiple savings
and loan holding  companies are  prohibited  from  acquiring or retaining,  with
certain exceptions,  more than 5% of a company not a subsidiary which is engaged
in activities other than those permitted by the HOLA.

   
         In the event  that New Bank  fails to  qualify  as a QTL,  the  Holding
Company  would  become  subject to the  activities  restrictions  applicable  to
multiple savings and loan holding companies, and, unless New Bank qualified as a
QTL within one year  thereafter,  the Holding Company would have to register and
become subject to the  restrictions  applicable to a bank holding  company under
the BHC Act.  In order to qualify as a QTL,  New Bank must  maintain  compliance
with a qualified thrift lender test ("QTL Test").  Under the QTL Test, a savings
institution must either qualify as a "domestic  building and loan  association,"
as defined in section  7701(a)(19)  of the Code, or maintain at least 65% of its
"portfolio assets" in certain designated assets in at least 9 months out of each
12-month  period.  See  "Information  about SFNB --  Description  of Business --
Regulation -- Qualified Thrift Lender Requirement."
    

         The HOLA  prohibits a savings  and loan  holding  company,  directly or
indirectly, or through one or more subsidiaries,  from acquiring more than 5% of
the voting stock of another  savings

                                       67

<PAGE>

institution or holding  company thereof or from acquiring such an institution or
company by merger,  consolidation  or  purchase  of its  assets,  without  prior
written approval of the OTS. In evaluating  applications by holding companies to
acquire savings institutions, the OTS must consider the financial and managerial
resources  and future  prospects of the company and  institution  involved,  the
effect of the  acquisition on the risk to the insurance  funds,  the convenience
and needs of the community and competitive factors.

         The OTS is prohibited from approving any acquisition  that would result
in a multiple savings and loan holding company controlling savings  institutions
in more than one state,  except:  (i)  interstate  supervisory  acquisitions  by
savings  and loan  holding  companies,  and (ii) the  acquisition  of a  savings
institution  in  another  state if the laws of the state of the  target  savings
institution specifically permit such acquisitions. The states vary in the extent
to which they permit interstate savings and loan holding company acquisitions.

         If the OTS  determines  that there is reasonable  cause to believe that
the  continuation  of  any of  the  activities  of  the  Holding  Company  or S1
constitutes a serious risk to the financial safety,  soundness,  or stability of
New Bank,  the OTS may impose  restrictions  on the payment of  dividends by New
Bank or restrictions on transactions between New Bank and the Holding Company or
S1.

         New Bank,  as an  insured  savings  institution,  would be  subject  to
restrictions on transactions with the Holding Company and S1 pursuant to certain
provisions of the Federal Reserve Act that have been  incorporated into the HOLA
and limit transactions with affiliates. Under Section 23A of the Federal Reserve
Act, an "affiliate"  of an  institution is defined  generally as (i) any company
that  controls the  institution  and any other company that is controlled by the
company that  controls the  institution,  (ii) any company that is controlled by
the  shareholders  who control the  institution or any company that controls the
institution,  or (iii) any company that is  determined by regulation or order to
have a relationship  with the institution (or any subsidiary or affiliate of the
institution) such that "covered  transactions"  with the company may be affected
by the relationship to the detriment of the institution. "Control" is determined
to exist if a percentage stock ownership test is met or if there is control over
the  election  of  directors  or the  management  or  policies of the company or
institution.  "Covered  transactions"  generally  include loans or extensions of
credit  to an  affiliate,  purchases  of  securities  issued  by  an  affiliate,
purchases  of assets  from an  affiliate  (except as may be exempted by order or
regulation),  and certain other  transactions.  The OTS regulations and Sections
23A and 23B of the Federal Reserve Act generally  require that transactions with
affiliates  be on terms and  conditions  consistent  with safe and sound banking
practices and on terms comparable to similar  transactions  with  non-affiliated
parties,   and   impose   quantitative   restrictions   on  the  amount  of  and
collateralization  requirements on covered transactions.  In addition, a savings
institution is prohibited  from extending  credit to an affiliate  (other than a
subsidiary  of the  institution),  unless  the  affiliate  is  engaged  only  in
activities that the Federal Reserve Board has determined,  by regulation,  to be
permissible for bank holding companies.

         If the  Reorganization  is consummated but the Sale is not, the Holding
Company also would become  subject to  regulation  as a "bank  holding  company"
under the Georgia  Code. As a bank holding  company under the Georgia Code,  the
Holding  Company  and its  subsidiaries  would be  required  to  maintain,  on a
consolidated  basis,  a  capital-to-assets  ratio of at least 5%,  although  the
Georgia   Department   anticipates  that  most   institutions   will  require  a
capital-to-assets ratio of at least 6%. In addition, the Holding Company and its
subsidiaries  would be subject to  examination  by the Georgia  Department,  and
would have to provide notice to the Georgia  Department  prior to engaging in or
acquiring  shares of a company  engaged in a non-banking  activity.  The Holding
Company would be restricted from entering into any contractual  debt obligations
if the servicing of such debt  obligations  in the aggregate  would be dependent
upon revenue produced by the Holding Company's  subsidiaries in excess of 50% of
the average annual  consolidated net operating earnings of such subsidiaries for
the three fiscal years immediately preceding the extension of credit.

         Under the Georgia Code, the Holding  Company may not acquire,  directly
or indirectly,  or through one or more subsidiaries,  more than 5% of the voting
stock  or all or  substantially  all of the

                                       68

<PAGE>

assets of any bank, or merge or consolidate with any other bank holding company,
without  the prior  approval  of the Georgia  Department.  For  purposes of this
provision of the Georgia Code,  the term "bank"  includes any  commercial  bank,
savings bank,  trust company or any other  corporation  or  association  doing a
banking business or trust business in Georgia. In evaluating such proposals, the
Georgia Department takes into account factors similar to those considered by the
OTS in reviewing applications for the acquisition of a savings institution.

CAPITALIZATION

The Reorganization will result in no material economic  consequence to SFNB. The
following table sets forth (i) the  capitalization  of SFNB at June 30, 1998 and
(ii) the pro forma  capitalization of the Holding Company after giving effect to
the Reorganization and the Sale.
   
<TABLE>
<CAPTION>
                                                                     SFNB                     Holding Company
                                                                   (actual                      (pro forma
                                                                 consolidated)                 consolidated)
                                                                 -------------                 -------------
                                                                         (Dollars in thousands)
<S>                                                          <C>                            <C>
Stockholders' equity:
     Preferred stock......................................    $       2,583                  $       2,583
     Common stock.........................................           74,609                            108
     Additional paid-in capital...........................               --                         75,851
     Accumulated deficit..................................          (69,581)                       (68,281)
     Accumulated other comprehensive income...............             (174)                          (174)
                                                              -------------                  -------------
         Total stockholders' equity.......................    $       7,437                  $      10,087
                                                              =============                  =============
Number of Shares:
     Common stock, no par value for SFNB and par
       value $0.01 per share for the Holding Company
     Authorized...........................................       25,000,000                     25,000,000
     Outstanding..........................................       10,843,916 (1)                 10,843,916 (1)
     Preferred Stock, no par value for SFNB and par
       value $0.01 per share for the Holding Company
     Authorized...........................................        2,500,000                      2,500,000
     Outstanding..........................................        1,174,110                      1,174,110
</TABLE>
    
- ----------------------
   
(1)  Excludes 4,262,894 shares of SFNB Common Stock authorized and reserved, but
     not yet issued,  with respect to options  granted under SFNB's stock option
     plans and  agreements  and, with respect to the Holding  Company only,  the
     Options to purchase  733,818 shares of Holding Company Common Stock granted
     to RBC Holdings  effective  upon the Closing and 150,000  shares of Holding
     Company  Common Stock  authorized  and reserved,  but not yet issued,  with
     respect to options  granted under the  directors'  stock option plan of the
     Holding Company. Upon consummation of the Reorganization,  such outstanding
     options will become options to purchase Holding Company Common Stock.
    

                                       69

<PAGE>



                             INFORMATION ABOUT SFNB

DESCRIPTION OF  BUSINEss

OVERVIEW

         SFNB was organized as a mutual savings and loan association in 1934. In
1992,  SFNB was  acquired  by Cardinal  as part of a  transaction  in which SFNB
converted  from the mutual to stock  form of  ownership.  In May 1996,  Cardinal
spun-off  SFNB to its  shareholders  and  SFNB  became  an  independent  entity.
Concurrent  with the  spin-off,  SFNB sold SFNB  Common and  Preferred  Stock to
certain  strategic  investors,  acquired  Five  Paces,  a  software  development
company,  and  commenced  its initial  public  offering  of SFNB  Common  Stock.
Additionally, in November 1996, SFNB acquired SecureWare, a developer of network
security software and provider of related security  consulting  services,  which
was then merged into Five Paces.  Concurrent with the acquisition of SecureWare,
the name of Five Paces was changed to Security First  Technologies,  Inc., which
is  referred  to herein  as S1.  The  primary  businesses  of SFNB are  software
development and data processing  activities for the financial  services industry
through  its wholly  owned  operating  subsidiary  S1 and the  Internet  banking
business of SFNB.

         As a condition of its approval of the  acquisition of  SecureWare,  the
OTS  required  that SFNB  commence  the steps  necessary  to establish a holding
company with separate banking and software technology subsidiaries. As discussed
elsewhere  in  this  Proxy   Statement/Prospectus,   if  the  Reorganization  is
consummated,  New Bank and S1 will become  separate  subsidiaries of the Holding
Company.  If the Sale also is consummated,  immediately upon the Reorganization,
SFNB's Banking  Business will be sold to RBC Holdings.  The  Reorganization  and
Sale are subject to further regulatory and shareholder approvals.

         SFNB has offered  banking  services on the Internet since October 1995.
The Internet  banking  activities  of SFNB  presently  include  deposit and bill
paying services,  including  checking,  money market, and certificate of deposit
accounts and credit card lending.  Additionally,  SFNB offers other  traditional
banking activities through its City Office in Atlanta,  Georgia.  Through SFNB's
Internet banking  operations,  customers can apply for accounts,  access account
information,  transfer  funds,  pay bills,  access  their  credit  card  account
information  and conduct other banking  activity from anywhere in the world over
the  Internet.  In 1996,  management  decided  to focus  solely  on its  banking
operations  that were conducted over the Internet.  On March 31, 1997, SFNB sold
all of the assets  and  liabilities  associated  with its  non-Internet  banking
operations located in Pineville,  Kentucky to The First State Bank of Pineville,
Pineville,  Kentucky.  Further,  in the third  quarter of 1997,  SFNB  adopted a
formal plan to sell its $52.5 million in banking assets and related  liabilities
in order to concentrate  its efforts on the rapidly  growing  Internet  software
development and data processing segment of its business.

   
         In March 1998, SFNB announced that Royal Bank,  through one of its U.S.
based subsidiaries, had agreed to acquire the banking operations of SFNB for $13
million. However, the Agreement also provides that SFNB include $10.0 million of
assets which qualify as regulatory capital in excess of the liabilities, thereby
making the net  equivalent  purchase price $3.0 million.  In addition,  upon the
Closing of the Sale, RBC Holdings shall pay to the Holding Company an additional
sum equal to $1,250  per day for each day  beginning  on the date of  receipt of
shareholder approval by SFNB of the Plan and the Agreement and ending on the day
before the Closing Date, up to an aggregate  maximum of $300,000.  See "The Sale
of SFNB's  Banking  Business." The banking  operations,  which will be separated
from the technology  operations through the holding company  formation,  include
substantially all of SFNB's loans and a majority of SFNB's investment securities
as well as its deposit  relationships.  The  Agreement is subject to  regulatory
approval  in Canada and the  United  States,  in  addition  to SFNB  shareholder
approval. The transaction is expected to close in September 1998.
    


                                       70

<PAGE>


   
         S1's primary suite of software products is Virtual  Financial  Manager,
referred  to herein as VFM, a suite of  software  products  designed  to provide
consumers  remote access to all aspects of their balance sheet via the Internet.
This  "virtual  net worth"  solution  allows  consumers to have access to all of
their financial  information on a current market valuation basis even though the
information  is  maintained  on  separate  computer  systems  operated by banks,
brokerage firms, insurance companies,  credit card processors, etc. S1's initial
product in the suite,  Virtual Bank Manager,  referred to herein as VBM,  allows
end users to view,  categorize,  update and generate  reports on account detail,
view balance information and execute banking transactions over the Internet such
as transfers and bill payment.  The second product in the suite,  Virtual Credit
Card  Manager,  referred  to herein  as VCCM,  provides  customers  access to an
on-line credit card account  statement and allows end users to view,  categorize
and generate  reports on account detail.  Virtual  Investment  Manager  ("VIM"),
which is scheduled for general release in 1998,  allows customers the ability to
open brokerage  accounts,  enter and execute stock and mutual fund  transactions
and view portfolio positions.

         S1  continues  to enhance  the  existing  VFM suite by  developing  new
applications  and  migrating  existing  products  to a more  efficient  software
architeture.  Implementations  and  upgrades to VBM version 4.0 are  expected to
begin in the second half of 1998.  This  release will  consolidate  all existing
users of VBM onto the same  version of VBM,  which is  expected  to occur by the
third  quarter  1999.  In addition,  this  version  will imrove the  operational
efficiencies and stability of the existing product. Along with this VBM release,
S1 is also  releasing  Virtual Loan Manager,  which will allow end users to view
loan balances and make loan payments.
    

         Using VFM, all of the customer's  information is available centrally on
the financial institution's database server along with the system software. This
model allows  customers to access account  information and conduct  transactions
from anywhere they have Internet access. The VFM model also provides a financial
institution  with the ability to implement  modifications  and add  enhancements
without the need for a mass  distribution  and installation of new software at a
user's location.

RESEARCH AND DEVELOPMENT

   
          SFNB believes that  significant  ongoing research and development will
be required to become and remain  competitive  in the  Internet-based  financial
services industry. S1 currently is focused on integrating additional banking and
investment information and transaction capability into VFM. S1 is also currently
working on the  development of the next  generation of the VFM suite of products
which will incorporate  technology supporting  marketing,  client services and a
more scalable transaction processing operating environment.  This version of VFM
is expected to be released in 1999.  Future products in the suite anticipated to
be developed include Virtual Insurance  Manager,  Virtual Corporate Cash Manager
and Virtual Bill Presentment.
    

         SFNB's  ability  to attract  and retain  highly  skilled  research  and
development personnel is important to its success.  SFNB significantly  expanded
its research and  development  personnel  during  1997.  Corresponding  with the
increase in personnel,  it  experienced  significant  growth in its research and
development  expenses.  Because SFNB's growth and operations will depend in part
on the continued market reception of its products and services,  the increase in
research and development  expenses may not necessarily relate to a corresponding
increase in revenues in the future.

STRATEGIC INVESTORS IN SFNB

   
         In 1996,  Huntington,  Wachovia and Area  purchased  an aggregate  $3.0
million in SFNB Common and  Preferred  Stock in a private  placement and entered
into  licensing  agreements  for an  aggregate  $2.0  million.  All three of the
institutions  are offering  Internet  banking to customers using the S1 solution
through one of the three available  distribution  channels.  Huntington is using
the S1 Data Center as its front-end processor, Wachovia is utilizing the product
in-house  and Area is  processing  using M&I Data  Services,  a division  of the
Marshall  and Ilsley  Corp.  SFNB also sold an  additional  $3.0 million of SFNB
Common  Stock to both Synovus  Financial  Corporation  ("Synovus")  and National
Commerce Bancorporation during 1996.
    

         During 1997, SFNB created the STAR partnership  program whereby Barnett
Banks, N.A. (now a part of NationsBank), Citicorp, The Principal Financial Group
and Synovus or their  affiliates  (collectively,  the initial "STAR  Partners"),
licensed  the VFM suite of  financial  software  products  for an  aggregate  $8
million.  In addition to the license  agreements,  SFNB sold an  aggregate  $6.0
million of SFNB Common and  Preferred  Stock to the four initial STAR  Partners,
Huntington and Wachovia


                                       71
<PAGE>

in a private placement. The STAR program was created to further involve industry
leading  financial  service  organizations  in the  ongoing  development  of VFM
applications.  As members of the STAR program,  the entities also have the right
to  participate  in  the  development  and  direction  of  S1  products  through
representation  on  the  S1  Board  of  Directors.   If  the  proposed  Sale  is
consummated, New Bank (then an affiliate of Royal Bank) also will participate in
the STAR program.

   
         Pursuant to the STAR program,  S1 granted to the four STAR participants
a perpetual,  non-exclusive,  non-transferable license for VBM, VCCM and VIM, to
be used by the STAR participants and their affiliates  located within the United
States in providing  on-line  financial  services to their  end-user  customers.
Although the license granted is perpetual,  the initial term of the agreement is
a three-year term, which term is applicable to other terms and conditions of the
agreement.  In addition,  S1 granted to each STAR program  participant a seat on
S1's board of  directors,  as well as  maintenance  and support  services.  Such
maintenance and support shall be provided at mutually agreeable pricing,  not to
exceed an annual fee of 18% of the license fee.
    

COMPETITION

         The  Internet   technology,   financial  services  and  secure  network
communication  industries all represent  dynamic and competitive  markets.  SFNB
continues to expect  competition  to intensify  in the future,  especially  with
respect to Internet-based  financial service  solutions.  Because of the diverse
and changing competitive  marketplace in the financial services industry and for
Internet related products and services,  there can be no assurance that SFNB has
identified or considered all possible present and future competitors or that the
discussion set forth below represents a complete  coverage of competition.  Many
of SFNB's known competitors have substantially  greater financial resources than
SFNB.

         The market for on-line  banking and financial  software is competitive,
rapidly  evolving  and  subject  to  technological  change.  With  the  expected
development  of the  Internet  as an  accepted  avenue for  providing  financial
services, SFNB expects competition to intensify. Principal competitors currently
include  software  companies that provide  turnkey on-line banking and brokerage
solutions and Internet integration tools.

         Many  financial  institution  industry  software  companies  also  have
developed  dial-up,  Windows-based  personal computer banking  solutions.  These
companies generally have significant experience in selling software to financial
institutions.  In addition,  other  Internet  solution  providers  are marketing
Internet system development and integration tools.

         S1 faces  competition  from various sectors of the Internet  technology
industry. A number of competing products and network security solutions exist in
the  marketplace  and are  likely to be  developed  in the  future.  S1 does not
believe that one security  solution is likely to become dominant,  but there can
be no assurance that such a dominant solution will not emerge.

PROPRIETARY TECHNOLOGY

         SFNB's success is heavily dependent upon its proprietary technology and
information.  S1 relies upon a  combination  of  copyright,  trademark and trade
secret laws and confidentiality procedures to protect its proprietary technology
and  information.  S1 generally  enters into  nondisclosure  agreements with its
employees, consultants, distributors and corporate partners and limits access to
and  distribution  of  its  software,   documentation   and  other   proprietary
information.   Despite  its  efforts  to  protect  its   proprietary   software,
unauthorized parties may attempt to copy or otherwise obtain and use products or
technology  that S1  considers  proprietary,  and third  parties  may attempt to
develop  similar  technology  independently.  In  particular,  S1  provides  its
existing  and  potential  distribution  partners  with  access  to  its  product
architecture and other proprietary information underlying its licensed software.
Policing  unauthorized  use of S1's software is very difficult due to the nature
of software,  and, while S1 is unable to determine the extent to which piracy of
its software products exists, software piracy can be expected to be a persistent
problem. In

                                       72

<PAGE>
addition,   effective   protection  of  intellectual   property  rights  may  be
unavailable  or  limited  in  certain  countries.  Accordingly,  there can be no
assurance  that the steps taken by S1 to protect its  services  and products are
adequate to prevent  misappropriation of its technology or that S1's competitors
will not independently develop technologies that are substantially equivalent or
superior to S1's technology.

         Despite the  implementation  of security  measures,  the core of SFNB's
network  infrastructure  could be vulnerable to  unforeseen  computer  problems.
Although  SFNB  believes it has taken steps to mitigate much of the risk, it may
in the future experience  interruptions in service as a result of the accidental
or  intentional  actions of  Internet  users,  current and former  employees  or
others.  Unknown  security  risks may result in  liability  to SFNB and also may
deter financial institutions from licensing its software and services.  Although
SFNB intends to continue to implement and establish security measures, there can
be no assurance that measures  implemented by SFNB will not be  circumvented  in
the  future,  which  could  have a  material  adverse  effect  on its  business,
financial condition or results of operations.

BUSINESS AND OPERATIONS OF S1

         For information regarding the products,  operations and business of S1,
see "-- Management's  Discussion and Analysis of Financial Condition and Results
of Operations" below.

BANKING OPERATIONS

   
         As  discussed  above,  SFNB has agreed in principle to sell its banking
operations  to RBC  Holdings.  Accordingly,  such  operations  are  reflected as
discontinued  operations  in the  Consolidated  Financial  Statements  and notes
thereto of SFNB attached as Appendix G to this Proxy  Statement/Prospectus.  See
also "Management's Discussion and Analysis of Financial Condition and Results of
Operations."
    


                                       73

<PAGE>
         Average Balance and Yield Table. The following tables set forth certain
information relating to the average interest-earning assets and interest-bearing
liabilities  of the banking  operations  and reflect the average yield on assets
and the  average  interest  cost of  liabilities  for the  periods and the dates
indicated.


<TABLE>
<CAPTION>
                                                                        Years ended December 31,
                                               ----------------------------------------------------------------------------
                                                               1997                                   1996
                                               -------------------------------------  -------------------------------------
                                                Average      Interest     Average      Average      Interest     Average
                                                 daily       income/       yield/       daily       income/       yield/
                                                balance      expense        cost       balance      expense        cost
                                               -----------  -----------  -----------  -----------  -----------  -----------
                                                                             (In thousands)

<S>                                             <C>            <C>       <C>          <C>           <C>            <C>  
Interest earning assets:
 Mortgage loans.............................    $   7,092      $   605     8.53%      $   17,857    $   1,562      8.75%
 Commercial loans...........................        3,569          306     8.57            1,296          110      8.49
 Consumer loans.............................        2,377          211     8.88            2,519          238      9.45
                                               -----------  -----------               -----------  -----------
   Total loans..............................       13,038        1,122     8.61           21,672        1,910      8.81
 Investment securities......................        4,850          260     5.36            5,168          276      5.34
 Mortgage-backed securities.................       30,531        2,103     6.89           17,652        1,156      6.55
 FHLB stock.................................          633           38     6.00              479           32      6.68
 Interest earning deposits..................          417           25     6.00               --           --       --
                                               -----------  -----------              -----------  -----------
   Total interest earning assets............       49,469        3,548     7.17           44,971        3,374      7.50
Noninterest earning assets, net of
 allowance for loan losses..................        1,803                                  4,106
                                               -----------                            -----------
   Total assets.............................     $ 51,272                               $ 49,077
                                               ===========                            ===========

Interest-bearing liabilities:
 Savings accounts...........................     $  2,448      $    70     2.86%        $  6,102    $     185      3.03%
 Money market accounts......................       15,793          798     5.05            4,918          215      4.37
 NOW accounts...............................        1,807           59     3.27            3,695          141      3.82
                                               -----------  -----------               -----------  -----------
   Total interest-bearing transaction accounts     20,048          927     4.62           14,715          541      3.68
Time deposits...............................       17,724        1,033     5.83           28,113        1,612      5.73
                                                -----------  -----------               -----------  -----------
   Total interest-bearing deposit accounts..       37,772        1,960     5.19           42,828        2,153      5.03
Advances from FHLB..........................        1,087           60     5.52            1,210           68      5.62
                                               -----------  -----------               -----------  -----------
   Total interest-bearing liabilities.......       38,859        2,020     5.20           44,038        2,221      5.04
Noninterest-bearing demand deposits.........       11,925                                  4,465
Other liabilities...........................          488                                    574
Stockholders' equity........................           --                                     --
                                                 -----------                            -----------
   Total noninterest bearing liabilities and
    stockholders' equity....................       12,413                                  5,039
                                                 -----------                            -----------
   Total liabilities and stockholders' equity    $ 51,272                               $ 49,077
                                                 ===========                            ===========
Excess of interest earning assets over
 interest bearing liabilities/net interest
 income.....................................     $ 10,610    $   1,528                 $    933       $ 1,153
                                               ===========  ===========               ===========  ===========
Ratio of interest earning assets to interest-
 bearing liabilities........................                              127.30%                                102.12%
Average interest rate spread................                                1.97                                   2.46
Net interest margin.........................                                3.09                                   2.56
</TABLE>


                                       74
<PAGE>
         Volume   and  Rate   Table.   The   following   table   allocates   the
period-to-period  changes  in the  various  categories  of  interest  income and
interest expense of the banking operations between the changes due to changes in
volume  (calculated by  multiplying  the change in average volume of the related
interest-earning  asset or  interest-bearing  liability category by the previous
year's  rate) and changes due to changes in rate (change in rate  multiplied  by
prior year's volume).  Changes due to changes in both rate and volume (change in
rate  multiplied  by  changes  in volume)  have been  allocated  proportionately
between changes in volume and changes in rate.


<TABLE>
<CAPTION>
                                                                            Year Ended
                                                                           December 31,
                                                               -------------------------------------
                                                                           1997 vs. 1996
                                                               -------------------------------------
                                                                 Volume        Rate        Total
                                                                 ------        ----        -----
                                                                          (In thousands)

<S>                                                              <C>         <C>          <C>      
Interest earning assets:
 Mortgage loans.............................................     $   (919)   $    (38)    $   (957)
 Commercial loans...........................................          195           1          196
 Consumer loans.............................................          (13)        (14)         (27)
                                                                 --------    --------     --------
   Total loans..............................................         (737)        (51)        (788)
 Investment securities......................................          (17)          1          (16)
 Mortgage-backed securities.................................          884          63          947
 FHLB stock.................................................            9          (3)           6
 Interest earning deposits..................................           25          --           25
                                                                 --------    --------     --------
   Total interest earning assets............................          164          10          174
                                                                 --------    --------     --------

Interest-bearing liabilities:
 Savings accounts...........................................         (105)        (10)        (115)
 Money market accounts......................................          545          38          583
 NOW accounts...............................................          (64)        (18)         (82)
                                                                 --------    --------     --------
   Total interest-bearing transaction accounts..............          376          10          386
Time deposits...............................................         (608)         29         (579)
                                                                 --------    --------     --------
   Total interest-bearing deposit accounts..................         (232)         39         (193)
Advances from FHLB..........................................           (7)         (1)          (8)
                                                                 --------    --------     --------
   Total interest-bearing liabilities.......................         (239)         38         (201)
                                                                 --------    --------     --------
Net interest income.........................................     $    403    $    (28)    $    375
                                                                 ========    ========     ========
</TABLE>


         Net Interest Income. For the year ended December 31, 1997, net interest
income increased $0.4 million or 32.5%, to $1.5 million in 1997 compared to $1.2
million in 1996.  The net interest  margin  increased  from 2.56% to 3.09%.  The
increase in the net interest margin is primarily  attributable to an increase in
average noninterest-bearing demand deposits, which increased to $11.9 million in
1997 from $4.5 million in 1996.  Average  interest  earning assets  increased to
$49.5  million in 1997 from  $45.0  million  in 1996.  Average  interest-bearing
liabilities  decreased  to $38.9  million  in 1997 from  $44.0  million in 1996,
primarily  as a result  of the sale of the net  assets  and  liabilities  of the
Pineville, Kentucky branch.

LENDING ACTIVITIES

         Loan  Portfolio   Composition.   The  loan  portfolio  of  the  banking
operations  primarily  consists of conventional  first mortgage loans secured by
one-to-four  family  residences,  multi-family  residences and  commercial  real
estate and consumer loans.

         At  December  31,  1997,  net loans were $14.1  million,  of which $4.4
million were  one-to-four  family  residential  mortgage loans, or approximately
31.1% of SFNB's net loan  portfolio.  At the same date,  commercial  real estate
loans  totaled  $2.3  million or 16.6% of net loans.  The  remainder of the loan
portfolio  at  December  31,  1997  consisted  of $1.1  million of  multi-family
residential  loans, or



                                       75

<PAGE>
7.6% of net loans,  $1.7  million or 11.7% of net loans of  commercial  business
loans and $4.8 million or 34.2% of net loans of consumer loans.

        The following table sets forth the composition of the loan portfolio in
dollar  amounts  and in  percentage  of the  respective  portfolio  at the dates
indicated:

<TABLE>
<CAPTION>
                                                                             At December 31,
                                                                             ---------------
                                                                      1997                       1996
                                                           ------------------------    -----------------------
                                                            Amount               %      Amount               %
                                                            ------               -      ------               -
                                                                               (In thousands)
<S>                                                       <C>                  <C>      <C>                <C>  
Mortgage Loans
   1-4 residential.....................................   $  4,377             31.1%    $  16,112          69.0%
   Multi-family........................................      1,070              7.6           780           3.3
   Commercial..........................................      2,339             16.6         1,615           6.9
   Construction........................................         --              --            326           1.4
   Land................................................         --              --             95           0.4
Commercial business....................................      1,650             11.7         2,004           8.6
Consumer...............................................      4,811             34.2         2,748          11.8
                                                          --------            -----     ---------         -----
   Total Loans.........................................     14,247            101.2        23,680         101.4
   Less:  Unamortized loan fees........................         --              --            (26)         (0.1)
            Allowance for loan losses..................       (163)            (1.2)         (303)         (1.3)
                                                          ---------           -----     ---------         -----
    Net loans..........................................   $ 14,084            100.0%    $  23,351         100.0%
                                                          ========            =====     =========         =====
</TABLE>


         The following  table shows the maturity of SFNB's loans at December 31,
1997:

<TABLE>
<CAPTION>
                                                     At December 31, 1997
                                   ------------------------------------------------------------
                                   Residential
                                       and
                                   commercial                         Commercial
                                   real estate      Consumer           business      Total loans
                                   -----------      --------           --------      -----------
                                                             (In thousands)

 <S>                                   <C>             <C>                <C>           <C>    
Amounts due:
     Within one year...........       $3,062          $1,887             $   646       $ 5,595
After one year:
     One to five years.........          734             455                 156         1,345
     Five to ten years.........        3,501           2,166                 744         6,411
     Over ten years............          489             303                 104           896
                                    --------        --------             -------      --------
     Total amounts due.........       $7,786          $4,811              $1,650       $14,247
                                      ======          ======              ======     =========
</TABLE>



         The  following  table sets forth at December 31, 1997 the dollar amount
of all loans  contractually  due after December 31, 1998, and whether such loans
have fixed interest rates or adjustable interest rates:


<TABLE>
<CAPTION>
                                                                   Due After December 31, 1998
                                                           ----------------------------------------------
                                                            Fixed          Adjustable          Total
                                                                         (In thousands)

<S>                                                       <C>             <C>                <C>      
1-4 family, multi-family, commercial real estate
     and land........................................     $     520       $    4,204         $   4,724
Consumer.............................................           322            2,602             2,924
Commercial Business..................................           111              893             1,004
                                                          ---------       ----------         ---------
     Total loans.....................................     $     953       $    7,699         $   8,652
                                                          =========       ==========         =========
</TABLE>


                                       76
<PAGE>
         As noted above,  SFNB sold its Pineville,  Kentucky office on March 31,
1997 to the First State Bank of Pineville, Pineville, Kentucky. Accordingly, all
loans  associated with the Pineville  office were  transferred to First State as
part of the sale.

         Delinquent  Loans. It is SFNB's policy generally not to accrue interest
on any loans 90 days or more past due.  SFNB  also  will  cease the  accrual  of
interest on loans and establish a reserve upon a determination that the loan may
result in a loss.  Property  acquired by SFNB as a result of a foreclosure  on a
mortgage loan is classified as real estate owned and is recorded at the lower of
the  unpaid  principal  balance  or fair  value at the date of  acquisition  and
subsequently carried at the lower of cost or fair value less costs of disposal.

         At December 31, 1997 and 1996 the delinquencies in SFNB's accruing loan
portfolio were as follows:



<TABLE>
<CAPTION>
                                        At December 31, 1997                        At December 31, 1996
                             ------------------------------------------  -------------------------------
                                 60 - 89 Days         90 Days or More        60 - 89 Days         90 Days or More
                             --------------------  --------------------  --------------------  ------------------
                              Number    Principal   Number    Principal   Number    Principal   Number    Principal
                                of       balance      of       balance      of       balance      of       balance
                               loans    of loans     loans    of loans    loans     of loans    loans      of loans
                               -----    --------     -----    --------    -----     --------    -----      --------
                                                                   (In thousands)

<S>                                <C>   <C>             <C>   <C>             <C>        <C>       <C>         <C>
1-4 family...................     --          --        --          --         7     $   124       16      $   281
Consumer.....................      5     $    21         5     $    20         2          11        8           38
                               -----     -------     -----     -------     -----     -------     ----      -------
   Total loans...............      5     $    21         5     $    20         9     $   135       24      $   319
                               =====     =======     =====     =======     =====     =======     ====      =======

Delinquent loans to
   total loans...............       0.15%                 0.14%                  0.57%               1.35%

</TABLE>

         Classified   Assets.   SFNB's   classification   policies  require  the
classification  of loans and other  assets  such as debt and equity  securities,
considered  to be of lesser  quality,  as  "substandard,"  "doubtful"  or "loss"
assets. An asset is considered  "substandard" if it is inadequately protected by
the  current net worth and paying  capacity of the obligor or of the  collateral
pledged, if any.  Substandard assets include those characterized by the distinct
possibility  that  the  insured  institution  will  sustain  some  loss  if  the
deficiencies are not corrected.  Assets classified as "doubtful" have all of the
weaknesses  inherent  in  those  classified  as  substandard,   with  the  added
characteristic  that the  weaknesses  present make  collection or liquidation in
full, on the basis of currently  existing facts,  conditions and values,  highly
questionable  and improbable.  Assets  classified as "loss" are those considered
uncollectible  and of such little value that their continuance as assets without
the  establishment  of a  specific  loss  reserve  is not  warranted.  When SFNB
determines that an asset should be classified, it generally does not establish a
specific  allowance  for such  asset  unless it  determines  that such asset may
result in a loss. SFNB may, however, increase its general valuation allowance in
an amount deemed prudent. General valuation allowances represent loss allowances
which have been  established  to recognize  the inherent  risk  associated  with
lending  activities,  but  which,  unlike  specific  allowances,  have  not been
allocated  to  particular  problem  assets.   SFNB's  policy  provides  for  the
establishment  of a specific  allowance  equal to 100% of the amount of an asset
classified  as "loss" or a charge off of such  amount.  A savings  institution's
determination  as to the  classification  of its  assets  and the  amount of its
valuation  allowances  is  subject  to  review  by the OTS  which  can order the
establishment of additional  general or specific loss  allowances.  SFNB reviews
the problem loans in its  portfolio on a monthly basis to determine  whether any
loans require  classification  in accordance  with applicable  regulations,  and
believes its classification policies are consistent with OTS policies.

                                       77
<PAGE>



         Non-performing  Assets.  The  following  table sets  forth  information
regarding  loans  which are 90 days or more  delinquent,  non-accrual  loans and
other real estate  owned.  The amount of interest  that would have been recorded
during 1997 had such loans  classified as non-accrual been current in accordance
with their original terms, amounted to approximately $15 thousand. There were no
other non-performing  assets except as included in the table below for the dates
indicated:

                                                             At December 31,
                                                       -------------------------
                                                        1997               1996
                                                        ----               ----
                                                             (In thousands)

Non-accruing loans delinquent 90 days or more.......   $   193               --
Accruing loans delinquent 90 days or more...........        20          $   319
                                                       -------          -------
   Total non-performing loans.......................       213              319
Total real estate owned, net of related
   allowance for losses.............................        --               --
                                                       -------          -------
Total non-performing assets.........................   $   213          $   319
                                                       =======          =======


         Allowance for Loan Losses. The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the risk
inherent in its loan portfolio and the general economy.  Such evaluation,  which
includes  a  review  of all  loans  on  which  full  collectibility  may  not be
reasonably  assured,  considers among other matters the estimated net realizable
value of the underlying  collateral,  national and regional economic conditions,
trends in the real estate  markets in its primary market area,  historical  loan
loss  experience and other factors that warrant  recognition in providing for an
adequate loan loss allowance. Management will continue to monitor and modify the
allowance for loan losses as conditions dictate.  Although management  maintains
the  allowance  at a level that it considers  adequate to provide for  potential
losses,  there  can be no  assurances  that  such  losses  will not  exceed  the
estimated amounts or that higher provisions will not be necessary in the future.

         The  following  table  summarizes  the  changes  in the  allowance  for
possible loan losses from loans charged off and  recoveries on loans  previously
charged off by loan category, additions to the allowance which have been charged
to income and reductions for the allowance applicable to loans which were sold:


<TABLE>
<CAPTION>
                                                                            For the Years
                                                                          Ended December 31,
                                                                          ------------------
                                                                          1997         1996
                                                                          ----         ----

<S>                                                                          <C>         <C>
Balance at beginning of year...........................................      303         293
Loans charged-off:
  Real estate..........................................................       --           2
  Consumer.............................................................       47          13
                                                                         -------     -------
Total loans charged-off................................................       47          15
                                                                         -------     -------
Recoveries of loans previously charged off:
  Real estate..........................................................       --          11
  Consumer.............................................................        1          14
                                                                         -------     -------
Total loans recovered..................................................        1          25
                                                                         -------     -------
Net loan (charge-offs) recoveries......................................      (46)         10
Additions to the allowance for loan losses.............................      133          --
Less allowance applicable to loans sold................................      227          --
                                                                         -------     -------
Ending balance December 31, 1997.......................................      163         303
                                                                         =======     =======

Ratio of net (charge-offs) recoveries to average outstanding loans.....    (0.35%)      0.05%
</TABLE>


                                       78
<PAGE>



         The following  table  represents an allocation of SFNB's  allowance for
loan losses by loan  category and presents the  percentage of loans in each loan
category to the total loan portfolio at the dates indicated.

<TABLE>
<CAPTION>
   
                                                                                  At December 31,
                                                                 -------------------------------------------------
                                                                           1997                       1996
                                                                 ------------------------  -----------------------
                                                                  Allocated                  Allocated
                                                                  loan loss                  loan loss
                                                                   allowance     Percent     allowance     Percent
                                                                   ---------     -------     ---------     -------
                                                                                  (In thousands)
<S>                                                                  <C>           <C>        <C>           <C>  
Balance at end of period applicable to:
  1-4 family mortgage loans.....................................     $    4        30.7%      $  122        68.0%
  Multi-family, commercial real estate..........................         34        23.9           37        10.1
  Construction and land loans...................................         --        --             24         1.8
  Commercial business...........................................          8        11.6           58         8.5
  Consumer loans................................................        117        33.8           62        11.6
                                                                     ------      ------       ------      ------
                                                                     $  163       100.0%      $  303       100.0%
                                                                     ======       =====       ======       =====
</TABLE>
    

INVESTMENT AND MORTGAGE-BACKED SECURITIES ACTIVITIES

         SFNB, as a federally  chartered savings  association,  has authority to
invest in various  types of liquid  assets,  including  United  States  Treasury
obligations,   securities  of  federal  agencies,  certificates  of  deposit  of
federally  insured  banks and savings  associations,  bankers'  acceptances  and
federal funds. Subject to various  restrictions,  SFNB also may invest a portion
of its assets in commercial paper,  corporate debt securities,  and mutual funds
whose  assets  conform to the  investments  that a federally  chartered  savings
association is otherwise  authorized to make directly.  SFNB also is required to
maintain liquid assets at minimum levels which vary from time to time.

         The Board of Directors  establishes the investment policy of SFNB. This
policy  dictates  that  investments  will be made  based  on the  safety  of the
principal,  liquidity  requirements,   return  on  the  investment  and  capital
appreciation.  SFNB  does  not  have  nor  does it  intend  to  invest  in below
investment grade  instruments.  All investments are reviewed quarterly by SFNB's
Board of Directors.

         At December 31, 1997, total mortgage-backed securities aggregated $27.6
million,  or 52.7% of total  assets.  As of December 31,  1997,  mortgage-backed
securities  were  issuances of the  Government  National  Mortgage  Association,
Fannie Mae or the Federal Home Loan Mortgage Corporation.


                                       79
<PAGE>



         The  following   table  sets  forth  the  composition  of  the  banking
operation's investment portfolio and mortgage-backed  securities portfolio,  all
of which are considered available for sale, at the dates indicated:


<TABLE>
<CAPTION>
                                                                      At December 31,
                                                    --------------------------------------------------
                                                              1997                     1996
                                                    -------------------------   ----------------------
                                                    Carrying         % of         Carrying      % of
                                                      value        Portfolio        value     Portfolio
                                                      -----        ---------        -----     ---------
                                                                     (In thousands)

<S>                                                <C>                <C>         <C>            <C> 
Investment securities:
    U.S. government agencies.....................  $    6,063         17.6%       $   1,877      5.6%
    Mortgage-backed securities...................      27,642         80.5           32,522     93.8
    FHLB stock...................................         652          1.9              214      0.6
                                                   ----------         ----        ---------     ----
       Total investment securities...............  $   34,357        100.0%       $  34,613    100.0%
                                                   ==========        =====        =========    =====
</TABLE>


          The  following  table  sets  forth  the  maturity  and  yield  on  the
investment and mortgage-backed securities portfolio at December 31, 1997:



<TABLE>
<CAPTION>
                                                       Securities Portfolio Maturity Schedule
                                                                  (In thousands)

                                                                 At December 31, 1997
                                   ------------------------------------------------------------------------------------
                                                         After one but         After five but
                                       Within                within                within                After
                                      one year             five years             ten years             ten years
                                   -----------------     ----------------      -----------------     ------------------
                                   Amount     Yield      Amount     Yield      Amount     Yield      Amount     Yield
                                   ------     -----      ------     -----      ------     -----      ------     -----
<S>                                <C>         <C>       <C>        <C>          <C>        <C>       <C>        <C>
 Investment securities:
  U.S. government
  agencies.....................    $ 5,063     5.26%     $1,000     6.25%         --         --          --       --
  FHLB stock...................        652       --           --       --         --         --          --       --
                                 ---------             ---------              ---------             ---------
Total investment
  securities...................      5,715     5.26        1,000     6.25         --         --          --       --
                                 ---------             ---------              ---------             ---------
  Mortgage-backed
  securities...................      5,948     6.86       16,205     6.84       $ 5,140     6.79%      $ 349     8.02%
                                 ---------             ---------              ---------             ---------
  Total investment and
  mortgage-backed securities...   $ 11,663     6.00%    $ 17,205     6.81%      $ 5,140     6.79%      $ 349     8.02%
                                 =========             =========              =========             =========
</TABLE>

DEPOSIT ACTIVITY AND SOURCES OF FUNDS

         SFNB's lending and investment  activities are  predominantly  funded by
savings   deposits  and  interest  and   principal   repayments   on  loans  and
mortgage-backed  securities.  SFNB offers a variety of deposit accounts having a
wide range of  interest  rates and terms.  SFNB's  deposit  accounts  consist of
savings accounts, NOW (checking) accounts, demand accounts, money market deposit
accounts  and  certificates  of  deposit.  SFNB does not use  brokers  to obtain
deposits.

                                       80
<PAGE>



         Maturity  information  regarding SFNB's deposit accounts of $100,000 or
more is shown below.

                                                        December 31,
                                                        ------------
                                                      1997         1996
                                                      ----         ----
                                                       (In thousands)

Three months or less.............................         --    $     849
Over three through six months....................         --          949
Over six through twelve months...................  $     425        1,926
Over twelve months...............................        606        1,733
                                                   ---------    ---------
   Total time deposits of $100,000 or more.......  $   1,031    $   5,457
                                                   =========    =========


         Since the sale of the  assets  and  liabilities  of  SFNB's  Pineville,
Kentucky  branch,  SFNB's  deposit  gathering  strategy  has been focused on its
Internet banking activities. Beginning in December 1996, upon the opening of its
Atlanta City Office,  SFNB began to focus its deposit gathering  strategy on the
local Atlanta metropolitan area. In addition to traditional  marketing programs,
SFNB  anticipates  that it will offer  above  market  interest  rates to attract
deposits. Management anticipates that the higher cost of deposits will be offset
by other efficiencies gained through the Internet delivery channel.

         Borrowings.  The  Federal  Home Loan Bank  System  (the "FHLB  System")
functions  in a reserve  credit  capacity for savings  associations  and certain
other home  financing  institutions.  Members of the FHLB System are required to
own capital stock in a Federal Home Loan Bank  ("FHLB").  Members are authorized
to apply for  advances  on the  security of such stock and certain of their home
mortgages and other assets (principally  securities which are obligations of, or
guaranteed by, the United States)  provided certain  creditworthiness  standards
have been met. Under its current credit policies, the FHLB limits advances based
on a member's assets, total borrowings and net worth.

         SFNB  may use  FHLB  advances  as an  alternative  source  of  funds to
deposits in order to fund its lending  activities when it determines that it can
profitably  invest  the  borrowed  funds  over their  term.  Pursuant  to SFNB's
asset/liability   management  strategy,  it  has  used  FHLB  advances  to  fund
adjustable rate and fixed rate mortgage loan originations.  SFNB had outstanding
FHLB advances of $1.0 million at December 31, 1997.

ASSET AND LIABILITY MANAGEMENT

         Net interest income, the primary component of net income of the banking
operations,  is derived  from the  difference  or "spread"  between the yield on
interest-earning assets and the cost of interest-bearing  liabilities.  SFNB has
sought to reduce its  exposure  to changes in interest  rates by  matching  more
closely the effective maturities and repricings of its interest-sensitive assets
and  liabilities.  At the same  time,  SFNB's  asset  and  liability  management
strategies  also must  accommodate  customer  demands  for  particular  types of
deposit and loan products.

         While much of SFNB's asset and  liability  management  efforts  involve
strategies which increase the rate sensitivity of its loans and investments such
as  originations  of  adjustable  rate loans and  purchases  of  adjustable-rate
mortgage-backed  securities  and short term  investments,  it also uses  certain
techniques to reduce the rate  sensitivity  of its deposits and borrowed  money.
Those techniques include attracting longer term certificates of deposit when the
market will permit and  emphasizing  core deposits  which are less  sensitive to
changes in interest rates.

         SFNB measures its exposure to rate  fluctuations  on a quarterly  basis
primarily by using a computer modeling system to quantify the approximate impact
that  increases  and  decreases  in interest  rates  would have on net  interest
income. Under the model,  interest rates are assumed to move to specified levels
on an immediate or "shock" basis. SFNB's Board-approved  tolerance for


                                       81

<PAGE>



decreases in net interest income is up to 20%, based upon the model's prediction
of the impact of an immediate  200-basis  point increase in interest  rates.  At
December 31, 1997,  using asset and  liability  repricing  assumptions  based on
historical  experience,  if interest rates were to  immediately  increase by 200
basis points,  the negative impact on SFNB's net interest income would be within
the Board-approved tolerance level.

         SFNB also monitors other indicators of interest rate risk. One commonly
used measure of interest  rate risk  exposure is  reflected  in SFNB's  one-year
cumulative gap, which is the difference  between rate sensitive  assets and rate
sensitive  liabilities  maturing  or  repricing  within  one  year.  An asset or
liability is said to be interest rate sensitive  within a specific  period if it
will mature or reprice within that period.  The interest rate sensitivity gap is
defined as the difference between the amount of interest-earning assets maturing
or repricing  within a specific  time period and the amount of  interest-bearing
liabilities  maturing or repricing  within that time period. A gap is considered
positive when the amount of interest rate sensitive assets exceeds the amount of
interest rate sensitive liabilities,  and is considered negative when the amount
of interest  rate  sensitive  liabilities  exceeds  the amount of interest  rate
sensitive assets.

         At December 31, 1997,  SFNB's one-year gap was a negative  10.7%.  SFNB
believes, however, there are many shortcomings inherent in the gap analysis and,
accordingly, such analysis may not be an accurate measure of interest rate risk.
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.  The  interest  rates on  certain  types of assets  and  liabilities  may
fluctuate in advance of changes in market interest  rates,  while interest rates
on other  types of assets  and  liabilities  may lag  behind  changes  in market
interest rates. Certain assets, such as adjustable-rate mortgages, have features
which restrict changes in interest rates on a short-term basis and over the life
of the assets. In the event of a change in interest rates,  prepayment and early
withdrawal  levels  would likely  deviate  significantly  from those  assumed in
calculating  the table.  The ability of many borrowers to service their debt may
decrease in the event of an interest rate increase.


                                       82

<PAGE>



         The following  table sets forth the amount of  interest-earning  assets
and  interest-bearing  liabilities  outstanding  at December  31, 1997 which are
expected to mature or reprice in each of the time periods shown:


   
<TABLE>
<CAPTION>
                                                          Maturity and Rate Sensitivity Analysis
                                         --------------------------------------------------------------------------
                                                            Repricing       Repricing       Repricing
                                                             within           within          within         Repricing
                                                           0-3 months      4-12 months         1-5             over
                                           Amount                                             years           5 years
                                         -----------       ------------    -------------   -------------    ------------
                                                                         (In thousands)
<S>                                         <C>                 <C>              <C>          <C>             <C>      
Interest-earning assets:
   Loans receivable...................      $14,247             $8,562           $4,733       $     824       $     128
   Investment securities..............        6,063                 --            5,063           1,000              --
   Mortgage-backed securities.........       27,642              1,489            4,459          16,205           5,489
   Interest-earning deposits..........        1,000              1,000               --              --              --
                                            -------            -------         --------        --------         -------
     Total interest-earning assets....      $48,952            $11,051          $14,255         $18,029         $ 5,617
                                            =======            =======          =======         =======         =======
Interest-bearing liabilities:
   Transaction accounts...............      $22,608            $22,608               --              --              --
   Certificate accounts...............       12,341                 --         $  7,800        $  4,541              --
   Advances from FHLB.................        1,019                 35              108             656         $   220
                                            -------            -------         --------        --------         -------
     Total interest-bearing
       liabilities....................      $35,968            $22,643         $  7,908        $  5,197         $   220
                                            =======            =======          =======         =======         =======

Periodic repricing difference
    (periodic gap)....................                        $(11,592)        $  6,347        $ 12,832         $ 5,397
                                                               =======          =======         =======         =======

Cumulative repricing differences
    (cumulative gap)..................                        $(11,592)        $ (5,245)       $  7,587         $12,984
                                                               =======          =======         =======         =======

Cumulative gap to total
  interest-earning assets.............                           (23.7%)          (10.7%)          15.5%           26.5%
                                                               =======          =======         =======         =======
</TABLE>
    


         The interest rate  sensitivity of SFNB's assets and  liabilities  could
vary  substantially if different  assumptions were used or if actual  experience
differs from the assumptions used.

         The  preceding  table  was  prepared   utilizing  certain   assumptions
regarding prepayment rates. While management believes that these assumptions are
reasonable,   the  actual  interest  rate   sensitivity  of  SFNB's  assets  and
liabilities could vary significantly from the information set forth in the table
due to market and other  factors.  The  following  assumptions  were  used:  (i)
adjustable-rate   first   mortgage   loans  on   single-family   residences  and
mortgage-backed securities will prepay at the rate of 19.0% per year; (ii) first
mortgage loans on  multi-family,  commercial real estate,  land and construction
loans will not prepay;  (iii) consumer and commercial business loans will prepay
at an annual rate of 18%; and (iv)  fixed-rate  mortgage loans on  single-family
residential properties will prepay at an annual rate of 12.0%.

REGULATION

         SFNB, as a federal  savings  bank, is subject to extensive  regulation,
supervision and examination by the OTS as its primary  federal  regulator.  SFNB
also is subject to regulation, supervision and examination by the FDIC and as to
certain matters by the Federal Reserve Board.  The following is a summary of the
laws and regulations that are applicable to SFNB, and would be applicable to New
Bank after the  Reorganization.  This  summary does not purport to be a complete
description of such laws and  regulations  or of all such laws and  regulations.
The  operations  of SFNB  (or New  Bank)  may be  affected  by  legislative  and
regulatory  changes as well as by changes in the policies of various  regulatory
authorities.


                                       83

<PAGE>



         GENERAL.  OTS regulations  generally provide that savings  institutions
must be examined no less frequently than every 12 months, unless the institution
(i) has assets of less than $250 million;  (ii) is well  capitalized;  (iii) was
found to be well managed and its composite condition was found to be outstanding
or good during its last examination; (iv) is not subject to a formal enforcement
proceeding or an order from the FDIC or another banking agency;  and (v) has not
undergone a change of control  during the previous 12 month period,  and then it
must be examined no less frequently  than every 18 months.  SFNB also is subject
to assessments by the OTS to cover the costs of such examinations.

   
         CAPITAL REQUIREMENTS. OTS regulations require that savings institutions
maintain (i) "core  capital" in an amount of not less than 3% of adjusted  total
assets,  (ii)  "tangible  capital"  in an amount not less than 1.5% of  adjusted
total  assets,  and  (iii)  a  level  of  risk-based  capital  equal  to  8%  of
risk-weighted  assets. Under OTS regulations,  the term "core capital" generally
includes common stockholders'  equity,  noncumulative  perpetual preferred stock
and  related  surplus,   and  minority  interests  in  the  equity  accounts  of
consolidated  subsidiaries less intangible assets (other than certain amounts of
supervisory  goodwill) and certain investments in certain  subsidiaries plus 90%
of the fair market  value of readily  marketable  purchased  mortgage  servicing
rights  ("PMSRs") and purchased  credit card  relationships  (subject to certain
conditions).  "Tangible  capital"  generally  is defined as core  capital  minus
intangible assets and investments in certain subsidiaries, except PMSRs. At June
30, 1998, SFNB exceeded all capital requirements.

         In  determining  total   risk-weighted   assets  for  purposes  of  the
risk-based  requirement,  (i) each off-balance  sheet asset must be converted to
its on-balance sheet credit  equivalent amount by multiplying the face amount of
each such item by a credit  conversion factor ranging from 0% to 100% (depending
upon the  nature  of the  asset),  (ii) the  credit  equivalent  amount  of each
off-balance  sheet asset and each on-balance sheet asset must be multiplied by a
risk  factor  ranging  from 0% to 100% (again  depending  upon the nature of the
asset) and (iii) the resulting  amounts are added together and constitute  total
risk-weighted  assets.  "Total capital," for purposes of the risk-based  capital
requirement equals the sum of core capital plus supplementary capital (which, as
defined,  includes the sum of, among other items,  perpetual preferred stock not
counted as core capital,  limited life preferred stock,  subordinated  debt, and
general loan and lease loss allowances up to 1.25% of risk-weighted assets) less
certain  deductions.  The amount of  supplementary  capital  that may be counted
towards  satisfaction  of the total capital  requirement  may not exceed 100% of
core capital,  and OTS regulations require the maintenance of a minimum ratio of
core capital to total risk-weighted assets of 4%.

         Capital  requirements  higher  than the  generally  applicable  minimum
requirement may be established for a particular  savings  institution if the OTS
determines that the  institution's  capital was or may become inadequate in view
of its particular circumstances.

         The following  table sets forth the actual and required  minimum levels
of regulatory  capital for SFNB under  applicable OTS regulations as of June 30,
1998 (dollars in thousands):

    
   
<TABLE>
<CAPTION>
                      Actual     Actual %      Required    Required %   Excess
                      ------     --------      --------    ----------   ------

<S>                 <C>             <C>       <C>              <C>     <C>    
Core............... $   6,534       8.06%     $   2,279        3.0%    $ 4,255
Tangible...........     6,534       8.06          1,140        1.5       5,394
Risk-based.........     6,716      17.21          3,122        8.0       3,594
</TABLE>
    

         PROMPT  CORRECTIVE  ACTION.  Pursuant to the Federal Deposit  Insurance
Act, the federal banking agencies established capital measure levels at which an
insured  institution is deemed to be well capitalized,  adequately  capitalized,
undercapitalized,      significantly     undercapitalized     and     critically
undercapitalized.   Federal  banking   agencies  are  required  to  take  prompt
corrective  action with respect to insured  institutions  which are not at least
adequately  capitalized.  The degree of  required  regulatory  intervention  for
institutions that are not at least adequately  capitalized is tied to

                                       84

<PAGE>



an insured  institution's  capital category,  with increasing  scrutiny and more
stringent restrictions,  including the appointment of a receiver,  being imposed
as an institution's capital declines.

         The prompt  corrective  action  regulations are generally based upon an
institution's  capital ratios.  Under the prompt  corrective  action  regulation
adopted by the OTS, an institution will be considered (i) "well  capitalized" if
the institution has a total risk-based capital ratio of 10% or greater, a Tier 1
or core capital to risk-weighted  assets ratio of 6% or greater,  and a leverage
ratio of 5% or  greater  (provided  that the  institution  is not  subject to an
order,  written  agreement,   capital  directive  or  prompt  corrective  action
directive  to meet  and  maintain  a  specific  capital  level  for any  capital
measure);  (ii)  "adequately   capitalized"  if  the  institution  has  a  total
risk-based  capital  ratio  of 8% or  greater,  a  Tier  1 or  core  capital  to
risk-weighted  assets  ratio of 4% or  greater,  and a  leverage  ratio of 4% or
greater  (3% or  greater if the  institution  is rated  composite  1 in its most
recent report of examination); (iii) "undercapitalized" if the institution has a
total risk-based capital ratio that is less than 8%, a Tier 1 or core capital to
risk-weighted  assets  ratio of less than 4%, or a  leverage  ratio that is less
than 4% (3% if the institution is rated composite 1 in its most recent report of
examination);  (iv)  "significantly  undercapitalized"  if the institution has a
total risk-based capital ratio that is less than 6%, a Tier 1 or core capital to
risk-weighted  assets  ratio that is less than 3%, or a  leverage  ratio that is
less than 3%; and (v)  "critically  undercapitalized"  if the  institution has a
ratio of tangible  equity to total  assets that is less than or equal to 2%. The
regulation also permits the OTS to determine that a savings  institution  should
be  classified  in a lower  category  based  on other  information,  such as the
institution's  examination report, after written notice and an opportunity for a
hearing.

         Institutions   classified  as   undercapitalized   are  precluded  from
increasing their assets,  acquiring other institutions,  establishing additional
branches,  or engaging in new lines of business without an approved capital plan
and an agency  determination  that such  actions are  consistent  with the plan.
Savings institutions that are significantly  undercapitalized may be required to
take one or more of the following actions:  (i) raise additional capital so that
the institution will be adequately capitalized; (ii) be acquired by, or combined
with,  another  institution  if grounds exist for  appointing a receiver;  (iii)
restrict transactions with affiliates; (iv) limit the amount of interest paid on
deposits to the prevailing rates of interest in the region where the institution
is located;  (v) further  restrict  asset  growth;  (vi) hold a new election for
directors,  dismiss any director or senior executive officer who held office for
more than 180 days immediately before the institution  became  undercapitalized,
or employ  qualified senior executive  officers;  (vii) stop accepting  deposits
from  correspondent  depository  institutions;  (viii)  divest or liquidate  any
subsidiary which the OTS determines poses a significant risk to the institution;
and (ix) alter,  reduce or terminate any activity that the OTS determines  poses
excessive risk to the institution.

         Critically  undercapitalized  institutions  are  subject to  additional
restrictions.  No  later  than  90  days  after a  savings  institution  becomes
critically  undercapitalized,  the  Director of the OTS is required to appoint a
conservator  or receiver for the  institution,  unless the Director  determines,
with the  concurrence  of the FDIC,  that other action would better  achieve the
purpose  of prompt  corrective  action.  The  Director  also must make  periodic
redeterminations  that the alternative  action continues to be justified no less
frequently than every 90 days. The Director is required to appoint a receiver if
the  institution  remains  critically  undercapitalized  during the quarter that
begins nine months after the institution  becomes  critically  undercapitalized,
unless the  institution is in compliance  with an approved  capital plan and the
OTS and FDIC certify that the institution is viable.

   
         Under the OTS prompt corrective action  regulations,  at June 30, 1998,
SFNB was classified as well capitalized based on its capital ratios.
    

         SAFETY AND  SOUNDNESS  GUIDELINES.  The federal  banking  agencies have
adopted  safety and  soundness  guidelines  relating to (i)  internal  controls,
information systems, and internal audit systems; (ii) loan documentation;  (iii)
credit  underwriting;  (iv) interest rate exposure;  (v) asset growth;  and (vi)
compensation  and benefit  standards  for  officers,  directors,  employees  and
principal  stockholders.  The  guidelines are intended to set out standards that
the agencies will use to identify


                                       85

<PAGE>



and  address   problems  at  institutions   before  capital  becomes   impaired.
Institutions are required to establish and maintain a system to identify problem
assets and prevent  deterioration of those assets in a manner  commensurate with
their  size  and  the  nature  and  scope  of  their  operations.   Furthermore,
institutions  must  establish  and  maintain a system to  evaluate  and  monitor
earnings and ensure that earnings are  sufficient to maintain  adequate  capital
and reserves in a manner  commensurate  with their size and the nature and scope
of their operations.

         Under the  guidelines,  an  institution  not meeting one or more of the
safety and soundness  standards  may be required to file a compliance  plan with
the appropriate federal banking agency. In the event that an institution were to
fail to submit an acceptable  compliance plan or fail in any material respect to
implement an accepted compliance plan within the time allowed by the agency, the
institution  would be  required to correct the  deficiency  and the  appropriate
federal  agency would also be  authorized  to: (i) restrict  asset  growth;  (2)
require the institution to increase its ratio of tangible equity to assets;  (3)
restrict  the rates of interest  that the  institution  may pay; or (4) take any
other action that would  better  carry out the purpose of the prompt  corrective
action regulations.

   
         QUALIFIED THRIFT LENDER  REQUIREMENT.  SFNB is deemed to be a QTL if it
qualifies as a "domestic  building and loan  association," as defined in section
7701(a)(19)  of the Code,  or if its  "qualified  thrift  investments"  equal or
exceed 65% of its "portfolio  assets" on a monthly  average basis in nine out of
every 12 months.  Qualified thrift investments  generally consist of (i) various
housing  related loans and  investments  (such as residential  construction  and
mortgage loans, home improvement loans, mobile home loans, home equity loans and
mortgage-backed securities), (ii) certain obligations of the FDIC (including the
Federal  Savings  and  Loan  Insurance  Corporation  and  the  Resolution  Trust
Corporation),  (iii)  shares of stock  issued  by any  Federal  Home Loan  Bank,
Freddie Mac or Fannie Mae,  and (iv) loans for  educational  purposes,  loans to
small businesses and loans made through credit cards or credit card accounts. In
addition,   the  following   assets  may  be  categorized  as  qualified  thrift
investments in an amount not to exceed 20% in the aggregate of portfolio assets:
(i) 50% of the dollar amount of residential  mortgage loans  originated and sold
within 90 days of  origination;  (ii)  investments  in  securities  of a service
corporation  that  derives at least 80% of its income from  residential  housing
finance;  (iii)  200% of loans  and  investments  made to  acquire,  develop  or
construct  starter  homes or homes in credit  needy  areas  (subject  to certain
conditions);  (iv) loans for the purchase or construction of churches,  schools,
nursing  homes and  hospitals;  and (v)  consumer  loans,  other  than loans for
educational  purposes,  loans to small  businesses and loans made through credit
cards or credit card accounts. For purposes of the QTL Test, the term "portfolio
assets" means the savings  institution's  total assets minus  goodwill and other
intangible  assets,  the value of property  used by the savings  institution  to
conduct its business,  and liquid assets held by the savings  institution  in an
amount up to 20% of its total assets.
    

         Any savings institution that fails to meet the definition of a QTL must
limit its future investments and activities (including branching and payments of
dividends) to those permitted for both savings  institutions and national banks.
SFNB currently qualifies as a QTL.

         LIQUIDITY.  Under applicable federal regulations,  savings institutions
are  required to maintain  sufficient  liquidity  to ensure their safe and sound
operation.  The OTS regulations  specifically require that a savings institution
maintain a minimum  average  daily  balance of liquid  assets  (including  cash,
certain time deposits,  certain bankers' acceptances,  certain  mortgage-related
securities and mortgage  loans,  certain  corporate  debt  securities and highly
rated commercial paper,  securities of certain mutual funds and specified United
States government, state or federal agency obligations) in each calendar quarter
equal to not less  than a  specified  percentage  either  of the  average  daily
balance of the savings  institution's net withdrawable  accounts plus short-term
borrowings  during the preceding  quarter or the amount of the institution's net
withdrawable  accounts  plus  short-term  borrowings at the end of the preceding
calendar quarter. Under the HOLA, this liquidity requirement, which currently is
4%, may be changed  from time to time by the OTS to any amount  within the range
of 4% to 10% depending upon economic  conditions and the deposit flows of member
institutions.

                                       86



<PAGE>


         CAPITAL  DISTRIBUTIONS.  An OTS rule imposes limitations on all capital
distributions by savings institutions  (including  dividends,  stock repurchases
and cash-out  mergers).  Generally,  an institution that both before and after a
proposed capital distribution will have net capital equal to or in excess of its
capital  requirements  may,  subject to any  otherwise  applicable  statutory or
regulatory  requirements or agreements  entered into with the  regulators,  make
capital  distributions in any calendar year up to 100% of its net income to date
during the  calendar  year plus the amount  that would  reduce by  one-half  its
"surplus  capital  ratio"  (i.e.,  the  percentage  by which  the  institution's
capital-to-assets  ratio  exceeds  the  ratio  of its  fully  phased-in  capital
requirement  to its assets) at the beginning of the calendar year. No regulatory
approval of the capital distribution is required, but prior notice must be given
to the OTS. A savings institution that either before or after a proposed capital
distribution  fails to meet its  minimum  capital  requirement  may not make any
capital  distributions  without  the  prior  written  approval  of the  OTS.  In
addition,  the OTS may  prohibit a proposed  capital  distribution,  which would
otherwise  be  permitted  by the  regulation,  if the OTS  determines  that such
distribution would constitute an unsafe or unsound practice.

         The  Federal  Deposit   Insurance  Act  further  prohibits  an  insured
depository  institution  from  declaring any dividend,  making any other capital
distribution,  or paying a management fee to a controlling  person if, following
the   distribution  or  payment,   the   institution   would  be  classified  as
undercapitalized, significantly undercapitalized or critically undercapitalized.

         The OTS recently proposed revising its capital distribution  regulation
to conform the definition of "capital  distribution"  to the definition  used in
its prompt corrective action regulations.  Under the proposal, there would be no
specific limitations on the amount of permissible capital distributions, but the
OTS could disapprove a capital  distribution if the institution  would not be at
least adequately  capitalized under the OTS prompt correction action regulations
following  the  distribution,  if the  distribution  raised  safety or soundness
concerns,  or if  the  distribution  violated  a  prohibition  contained  in any
statute,  regulation,  or agreement  between the  institution  and the OTS, or a
condition  imposed on the  institution  by the OTS.  The OTS would  consider the
amount  of the  distribution  when  determining  whether  it  raised  safety  or
soundness concerns.

         RECENT  DEVELOPMENTS.   In  September  1996,   legislation  (the  "1996
legislation")  was enacted to address the  undercapitalization  of the SAIF,  of
which SFNB is a member.  As a result of the 1996  legislation,  SFNB  incurred a
one-time charge of $0.5 million  (before taxes) to pay for a special  assessment
based upon its level of SAIF  deposits as of March 31, 1995.  After the SAIF was
deemed to be recapitalized,  SFNB's deposit insurance  premiums to the SAIF were
reduced as of September 30, 1996. SFNB expects that its future deposit insurance
premiums  will  continue  to be lower  than the  premiums  it paid  prior to the
recapitalization.

         The 1996 legislation also  contemplates the merger of the SAIF with the
BIF, which generally insures deposits in national and state-chartered banks. The
combined deposit insurance fund, which will be formed no earlier than January 1,
1999, will insure  deposits at all FDIC insured  depository  institutions.  As a
condition  to  the  combined  insurance  fund,  however,  the  1996  legislation
contemplates  that no insured  depository  institution  would be  chartered as a
savings association. Several proposals for abolishing the federal thrift charter
were introduced in Congress during 1997 in bills addressing  financial  services
modernization,  including  a proposal  from the  Treasury  Department  developed
pursuant to  requirements  of the 1996  legislation.  While no  legislation  was
passed  in 1997,  a  financial  modernization  bill was  passed  by the House of
Representatives on May 13, 1998. The bill passed by the House of Representatives
would  preserve  the thrift  charter,  but would  require the FDIC to review and
study issues  relating to the planned merger of the SAIF and BIF,  including the
cost of merging the funds and the manner in which the costs would be distributed
among the  members of the  respective  funds.  Within 9 months of the bill being
enacted  into law,  the FDIC would be required to prepare a report on the study,
which would  include a  description  of the plans  developed by the FDIC for the
merger of the funds.  In order to be enacted into law, the bill would have to be
passed by the  Senate  and  signed by the  President.  SFNB is unable to predict
whether the bill passed by the House of Representatives will become law, or what
form any final  legislation will take. If final legislation is passed abolishing
the  federal  thrift  charter,  SFNB could be 


                                       87

<PAGE>



required to convert its federal charter to either a national bank charter, a new
federal type of bank charter or a state depository institution charter.

         Various  proposals  were  introduced  in Congress in 1997 to permit the
payment  of  interest  on  required  reserve  balances,  and to  permit  savings
institutions  and other  regulated  financial  institutions  to pay  interest on
business demand accounts.  While this legislation appears to have strong support
from many  constituencies,  SFNB is unable to predict  whether such  legislation
will be enacted.

         In  1997,  the  OTS  proposed   revising  its  regulations   addressing
electronic banking operations.  The proposal would expand the services that SFNB
can provide  electronically by permitting savings  institutions to engage in any
activity through electronic means that they may conduct through more traditional
delivery   mechanisms,   including   opening  new  deposit   accounts   and  the
establishment   of  loan  accounts.   The  proposal  also  would  allow  savings
institutions to market and sell  electronic  capacities and by-products to third
parties if the  capacities  and  by-products  are  acquired or developed in good
faith as part of providing financial services.

         The OTS  recently  released  for comment  proposed  guidance on minimum
standards  for  interest  rate risk  management  as well as proposed  guidelines
examiners will use in assigning the  "sensitivity  to market risk"  component in
the CAMELS rating system. The proposal would require all savings institutions to
establish,  and receive board of director  approval for,  minimum  interest rate
risk limits, with the limits to be expressed in terms of net portfolio value and
to specify the minimum  allowable net portfolio value ratio for current interest
rates and for a range of interest rates assuming immediate,  permanent, parallel
movement  equal to plus and minus 100,  200 and 300 basis  points.  The proposal
would  introduce  examiner  assessment  criteria for interest  rate risk limits,
would increase the threshold at which savings  institutions must calculate their
own net portfolio value interest rate sensitivities,  and detail risk management
practices  for board of directors  and senior  management,  including  oversight
responsibilities,  policies and procedures, and risk measurement, monitoring and
control.  The proposal  also  provides  guidance for examiner  assessment of the
level of a savings institution's  interest rate risk exposure as well as for the
assessment of the quality of the institution's practices to manage interest rate
risk.

         The FDIC has issued a request for  comment  regarding  its  advertising
regulations  with  respect to  electronic  transmission  of banking  information
including  over the Internet.  The FDIC staff has indicated that they are of the
view that an  institution's  home page on the World Wide Web is, to some extent,
an advertisement  and therefore  should comply with FDIC advertising  rules that
require the statement "Member of the Federal Deposit  Insurance  Corporation" or
"Member FDIC." The FDIC also is seeking comments with respect to whether insured
depository  institutions should be required to utilize an electronic  equivalent
of the official FDIC bank or savings  association  signs on their World Wide Web
sites.  SFNB can give no  assurances  with respect to the final form of any such
regulation.

EMPLOYEES

   
         As of  June 30,  1998,  SFNB  and S1 had  18  and  255 (1  part-time)
employees,  respectively,  not  including  24 S1 Data  Center  personnel  and 34
contractors.  SFNB's and S1's  employees  are not  represented  by a  collective
bargaining  unit,  and SFNB and S1  believe  that  their  relations  with  their
employees  are  satisfactory.  SFNB and S1  currently  offer  medical  insurance
benefits to employees and other benefits including a 401(k) savings plan.
    

DESCRIPTION OF PROPERTY

   
         SFNB's  executive  offices and its  Atlanta  City Office are located at
3390 Peachtree Road, NE, Atlanta,  Georgia.  SFNB's customer service center also
is located at 3390 Peachtree  Road, NE,  Atlanta,  Georgia.  S1 also maintains a
development office in Littleton,  Massachusetts.  The executive offices, Atlanta
City  Office,  customer  service  center  and the  Littleton  office  are leased
    


                                       88

<PAGE>



facilities.  The customer  service  center houses  SFNB's  Internet bank server,
technical  staff  and  customer/technical  service  representatives.  SFNB  owns
electronic data processing equipment with a net book value of approximately $2.5
million at December 31, 1997.


LEGAL PROCEEDINGS

         There are no pending legal  proceedings to which SFNB or any subsidiary
is a  party  to or to  which  their  property  is  subject  other  than  routine
litigation incidental to its business.

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

GENERAL

   
         S1 is a wholly owned  subsidiary of SFNB,  the world's  first  Internet
bank. SFNB offers banking services to its customers,  including deposit and bill
paying  services and credit card lending,  on the Internet.  Additionally,  SFNB
offers other traditional  banking activities through its City Office in Atlanta,
Georgia.  S1 develops,  markets,  installs and  services  integrated,  brandable
Internet  applications  that enable  financial  institutions  to offer products,
services  and  transactions  over  the  Internet  in a  secure  environment.  S1
generates  revenues  from  licensing  the  VFM  suite  of  products,   providing
professional  services  relating  to the  installation  and  integration  of the
software, and providing data center processing services and technical support to
financial institution customers.

         S1's primary product is VFM, a suite of software  products  designed to
provide  consumers  remote  access to all aspects of their balance sheet via the
Internet.  This "virtual net worth" solution allows  consumers to have access to
all of their  financial  information  on a current market  valuation  basis even
though the information is maintained on separate  computer  systems  operated by
banks, brokerage firms, insurance companies,  credit card processors,  etc. S1's
initial product in the suite, VBM, allows end-users to view, categorize,  update
and generate  reports on account  detail,  view balance  information and execute
banking transactions over the Internet such as transfers and bill payments.  The
second  product  in the suite,  VCCM,  provides  customers  access to an on-line
credit card  account  statement  to view,  categorize  and  generate  reports on
account  detail.  VIM,  which is scheduled for general  release in 1998,  allows
customers the ability to open  brokerage  accounts,  enter and execute stock and
mutual fund transactions and view portfolio positions.

         S1  continues  to enhance  the  existing  VFM suite by  developing  new
applications  and  migrating  existing  products  to a more  efficient  software
architecture.  Implementations  and  upgrades to VBM version 4.0 are expected to
begin in the second half of 1998.  This  release will  consolidate  all existing
users of VBM onto the same  version of VBM,  which is  expected  to occur by the
third  quarter of 1999.  In addition,  this  version  will  improve  operational
efficiencies and stability of the existing product. Along with this VBM release,
S1 is also  releasing  Virtual Loan Manager,  which will allow end users to view
loan balances and make loan payments.

        On  June  30,  1998,  SFNB  and  the  Holding  Company  entered  into  a
relationship  with  BroadVision  under  a Stock  Purchase  Agreement  and  other
technology  and  licensing  agreements.  Under  the  Stock  Purchase  Agreement,
BroadVision  purchased on July 15, 1998,  181,610 shares of SFNB Common Stock by
granting  to SFNB a  license  which  grants  SFNB the  right  to use and  resell
BroadVision's  "One-to-One" marketing suite of software products.  Over the next
two quarters, S1 will integrate the BroadVision  "One-to-One"  marketing product
with  the VFM  suite.  The  addition  of the  "One-to-One"  product  will  allow
financial  institutions to better market their services to their customers using
the VFM product through intelligent  cross-selling,  relationship management and
content  management  capabilities.  Management  anticipates  that it  will  earn
revenues from this
    

                                       89
<PAGE>


   
arrangement by direct sales of the "One-to-One" licenses,  fees for implementing
the product and ongoing fees for running the product in the S1 Data Center.

        S1 is also currently  working on the  development of the next generation
of the VFM  suite of  products  which  will  incorporate  technology  supporting
marketing,  client services and a more scalable transaction processing operating
environment.  This  version of VFM is expected  to be  released in 1999.  Future
products in the suite  anticipated  to be developed  include  Virtual  Insurance
Manager, Virtual Corporate Cash Manager and Virtual Bill Presentment.

    

         Using VFM,  all of the  customer's  information  is  consolidated  from
disparate  mainframe  legacy systems and brought  together  centrally on the VFM
database server. This consolidation  enables end-users to access their financial
information  through many different  types of end-user access devices such as an
Internet browser,  personal  financial manager software or voice response units.
The VFM  model  also  provides  a  financial  institution  with the  ability  to
implement   modifications  and  add  enhancements  without  the  need  for  mass
distribution and installation of new software at their customers' location.

         The  primary  difference  between VFM and  competitive  products is the
additional  functionality  provided by the incorporation of business logic and a
database running on a server within the VFM product. The combination of database
and  business  logic on the VFM  server,  often  referred  to as a "fat  server"
architecture,  significantly raises the complexity of building and operating the
software as compared to other  Internet  banking  products  which do not have an
integrated  business logic and database ("thin server"  architecture).  However,
having  integrated  business  logic  and a  database  in front of the  financial
institution's  mainframe  systems  provides  for far greater  functionality  and
performance for end-user customers.  In a fat server environment,  end-users can
personalize  information  within the VFM server by including  the name of payees
and by categorizing transactions in their accounts. Additionally, the fat server
provides for the  capability to consolidate  the end-user's  financial data from
disparate  host  systems  (banking,  brokerage,  insurance,  etc.) in one place.
Information  contained in the fat server is retained  for an extended  period of
time  allowing  the  end-user  customer  to  generate  consolidated  reports  on
financial  transactions during the period.  Further,  the information on the fat
server is available to the end-user  customer during  extended  periods when the
financial  institution's  mainframe  systems  are  not  readily  accessible  for
customer banking inquiries.

         The thin server  model,  which  connects the  end-user  directly to the
financial  institution's  mainframe system,  limits the information available to
the data currently being held on the host system.  Additionally,  after 60 to 90
days,  financial  institutions  remove  a  customer's  financial  data  from the
mainframe  system  and  store  the  information  in  a  fashion  that  makes  it
unavailable  to  the  customer   through  their  thin  server  Internet  banking
applications.  Most  mainframe  systems are  unaccessible  to the customer while
being  updated.  VFM's fat server  architecture  mitigates  this risk of service
unavailability  by  integrating  server  based  business  logic and  database so
end-user  requests  can be serviced  anytime,  24 hours a day,  365 days a year.
Limitations such as those described above in the thin server model significantly
reduce the information and the overall  functionality to the end-user  customer.
The thin server start-up and maintenance costs are  significantly  less than the
fat  server's,  however,  S1  believes  most major  financial  institutions  are
recognizing  the  limitations  in the thin  server  model and are  moving in the
direction of the fat server model.

         S1 derives revenues from its financial  institution customers primarily
through one of the following three distribution channels:

   
          o    By processing Internet  transactions  through the S1 Data Center.
               Financial  institutions  pay a  monthly  fee for  processing  and
               technical  support based on the number of customers using the VFM
               product.
    


                                       90

<PAGE>


   
          O    By licensing VFM to third party data processors. Third party data
               processors  install VFM at their own data processing  centers and
               offer the  product to their  financial  institution  clients.  S1
               earns fees from third  party data  processing  centers  through a
               monthly  fee based on the number of  customers  of the  financial
               institutions who are using the product.


          O    By licensing VFM directly to financial institutions which operate
               their own data  centers  "in-house."  S1  receives a license  fee
               up-front  plus an annual  recurring  charge for  ongoing  product
               upgrades  and  support  and  maintenance  which  is  based on the
               greater of the number of customers or a percentage of the initial
               license fee.

Additionally,  S1 provides professional services related to the installation and
integration of the VFM product,  including installing the product at third party
data processing centers and financial institutions and integrating the financial
institution's  data  processing  systems with the S1 Data Center.  Customers are
charged for these services on primarily a time and materials  basis.  During the
previous two years, professional services has been the largest revenue source as
S1 has focused on the sale, implementation and integration of the VFM product in
the marketplace.  However, growth is expected to occur in the software licensing
and data processing fees in the future as more customers use the product.

         The table below  reflects  quarter end  information  on the  cumulative
number of financial service  organizations that have either executed a letter of
intent or signed a contract to use the S1 software  applications  and technology
segregated by distribution channel for the quarters ended June 30, 1998 and 1997
and December 31, 1998 and 1997. The table also shows the quarter end information
on completed implementations.
    

<TABLE>
<CAPTION>
   
                                    December 31,   June 30,        December 31,    June 30,
                                       1996          1997             1997           1998
                                    ------------   --------        ------------    --------
<S>                                  <C>            <C>             <C>             <C>   
Number of  financial
institutions:
  S1 data center...................       7             18              17              17
  Third party data processors*.....       4             24              43              58
  Direct license in-house..........       2              6               6               6
                                    -------        -------         -------         -------
                                         13             48              66              81
                                    -------        -------         -------         -------
Completed VFM implementations:
  S1 data center...................       2              3               8              12
  Financial institutions using
    third party data processors*...      --              3              11              17
  Direct license in-house..........      --             --               4               4
                                    -------        -------         -------         -------
                                          2              6              23              33
                                    -------        -------         -------         -------
Number of VFM customers
  in S1 data center**..............   9,500         17,600          32,700          58,100
Number of accounts processed in
  S1 data center**.................  12,200         21,000          49,500          94,600
Number of accounts processed
by third                                 --             --             700           8,400
  party data processors*...........
Estimated number of accounts
  using VFM though direct license*.      --             --           2,000         160,000
    
</TABLE>

*    Information  based  on  discussions  with  officials  of third  party  data
     processors and direct licensees.
**   Includes SFNB's accounts and customers

   
S1 charges  financial  institutions  which use the S1 Data  Center  based on the
number of  customers,  which may have  multiple  relationships,  rather than the
number of accounts processed.  Accordingly,  Data Center revenue is based on the
number of VFM  customers.  The Data  Center  costs  are  based on the  number of
financial institutions using the product and the number of accounts processed.
    


                                       91

<PAGE>



   
RESULTS OF OPERATIONS -- COMPARISON OF SIX MONTHS ENDED JUNE 30, 1998 AND 1997
    

REVENUES AND OPERATING MARGINS

   
         For the six months ended June 30, 1998, total revenue increased to $8.0
million from $4.6 million,  a 75% increase.  Direct costs increased 8% from $6.9
million  for the six months  ended  June 30,  1997 to $7.5  million  for the six
months  ended June 30,  1998.  As a result of the size of the  companies S1 does
business  with and the  magnitude of the  implementations  for companies of this
size, along with the limited amount of capacity to perform  implementations,  in
any given period a  significant  portion of the revenues of S1 may be attributed
to one or two customers.

         Software  Licensing.  For the six months ended June 30, 1998,  software
license  fees were $1.4 million  compared to $1.9  million in the  corresponding
period in 1997.  Software license fees decreased  between 1997 and 1998 as there
were four  implementations  of direct  licenses  occurring in 1997 for which the
license  fees were  recognized  on a  percentage  of  completion  basis over the
implementation  period.  These  implementations  were  completed  in the  fourth
quarter of 1997. During 1998 there have not been any new in-house direct license
implementations  occurring as new implementations of VFM are occurring either in
the S1 Data Center or through  third party data  processors.  In March 1998,  S1
entered into technology and licensing and consulting  agreements with Royal Bank
for $5.0  million  payable  upon the Sale of the  Banking  Business.  Management
anticipates  that software  license fees will  increase in future  periods as S1
recognizes revenue from this agreement as well as from third party processors as
they begin bringing banks on-line.

         Direct costs  associated  with software  licenses were $40 thousand for
the six months ended June 30, 1998  compared to $974 thousand for the six months
ended June 30, 1997. In 1997, the direct costs  associated with software license
fees mainly  consisted of the  amortization of purchased  technology.  Purchased
technology  includes  technology  acquired in the 1996 acquisitions and software
development  costs paid to an  independent  contractor  in 1995 and 1996.  These
costs have been  amortized  using the  straight-line  method  over a period of 3
years,  which is the period  resulting  in the amount that is the greater of the
amortization cost using the straight-line  method or the amortization cost using
the ratio of current revenues to total anticipated  revenues.  During the fourth
quarter of 1997,  SFNB wrote off the remaining  unamortized  balance of goodwill
and purchased technology associated with the 1996 acquisitions after determining
that there were  minimal  future cash flows  expected  to be derived  from these
intangible  assets as discussed  further  below.  Accordingly,  direct costs for
software  license  fees  decreased  for the six months  ended  June 30,  1998 as
compared to the same period for 1997.  Direct costs of software  license fees is
expected to approximate  the level in 1998 in future periods as direct  software
license costs in the future are expected to be minimal.

         Professional  Services.  For  the  six  months  ended  June  30,  1998,
professional  services revenues increased $3.0 million from $2.6 million to $5.6
million.  The direct costs  associated  with  professional  services,  which are
primarily  personnel costs,  were $3.8 million for the six months ended June 30,
1998, resulting in a gross margin of $1.8 million,  compared to $2.7 million and
a  negative  gross  margin of $92  thousand  in the same  period  for 1997.  The
increase in  professional  services  revenues and the  improvement  in the gross
margin  in 1998 as  compared  to 1997 can be  attributed  to the  fixed  pricing
established for S1's initial implementation contracts for professional services.
Under  these  arrangements,  S1 was  limited  in the  amount  it could  bill for
professional  services to a fixed price contained in the contract.  In addition,
S1 experienced  increased costs to implement  these  institutions as a result of
delays  experienced in the early  implementations  in  integrating  VBM with the
customers'  legacy mainframe  systems resulting in the accrual of losses related
to these  contracts  in early  1997.  Because S1 has gained more  experience  in
implementing  VFM,  and  because S1 now prices
    


                                       92

<PAGE>



   
its  contracts  based on time and  materials,  management  anticipates  that the
professional  services' margin will either remain comparable to that realized in
1998 or increase in the future.

         Data  Center.  Data  Center  revenues,   which  includes  revenues  for
technical  support  provided to all  institutions  using VFM,  increased to $904
thousand  for the six months ended June 30, 1998  compared to $114  thousand for
the six months  ended June 30, 1997.  At the end of the second  quarter of 1998,
twelve financial  institutions  were on-line through the S1 Data Center compared
to three  financial  institutions at the end of the second quarter 1997. For the
six months ended June 30, 1998,  direct  costs  associated  with the Data Center
were $3.6  million  compared to $3.2  million for the six months  ended June 30,
1997. The direct costs of the Data Center are  attributable to establishing  the
basic  infrastructure  (composed of personnel and  equipment)  needed to process
accounts for the growing  financial  institution  customer base. The established
capacity at June 30, 1998 should be adequate to meet the  anticipated  growth in
both the number of entities  and the  accounts  processed in the Data Center for
the remainder of 1998.

         During the month of June 1998,  the Data  Center  processed,  including
SFNB, in excess of 94,600 Internet banking accounts,  representing approximately
58,100 billable customers.  This represents an increase of 350% in the number of
accounts  from  approximately  21,000  accounts  and an  increase of 230% in the
number of customers from  approximately  17,600  customers for the month of June
1997.
    

OPERATING EXPENSES

   
         Operating  expenses increased to $17.1 million for the six months ended
June 30,  1998 from $10.9  million in the same  period in 1997.  Included in the
1998 operating  expenses is $5.5 million of amortization of goodwill  related to
the 1997  acquisition of Solutions by Design,  Inc. ("SBD") and depreciation and
amortization.  During  the six  months  ended June 30,  1997,  depreciation  and
amortization  of goodwill  related to  acquisitions  amounted  to $1.4  million.
Excluding these amounts,  operating expenses were $11.6 million in 1998 compared
to $9.5 million in 1997.

        Approximately  $7.0 million of the 1998  operating  expenses  related to
product  development  costs as compared to $4.9 million in second  quarter 1997.
The increase in product  development  costs is related primarily to the increase
in  personnel  expenses  resulting  from the  acquisition  of SBD in the  fourth
quarter of 1997. The  acquisition has resulted in an increase in personnel costs
as a  result  of  the  additional  employees  brought  on  staff  following  the
acquisition.  S1 expected to experience significant growth in personnel based on
the growing operations.  The SBD acquisition accelerated the growth in personnel
costs and reduced the additional  costs  associated  with using contract  labor.
Also, the 1998 product  development  costs  included a significant  portion of a
$1.1 million non-cash compensation charge associated with the vesting of certain
performance  options granted to former employees of SBD. The increase in product
development  costs represents  management's  commitment to enhancing the current
VFM  products by  migrating  the existing  products to more  efficient  software
architecture  and to  developing  new VFM  applications,  including  the Virtual
Investment Manager and the Virtual Loan Manager.

         Selling and marketing expenses and general and administrative  expenses
for the six months ended June 30, 1998 were  consistent with the amounts for the
six months ended June 30, 1997.

          In the fourth quarter 1997, the Board of Directors  decided to abandon
certain  research  and  development  efforts  known as  Webtone.  Following  the
decision to terminate  the  activities,  the  Chairman of the Board  created and
funded his own company to  continue to develop  Webtone.  In  undertaking  these
activities,  Mr.  McChesney and the Board of Directors  have agreed that Webtone
and Mr.  McChesney  should  enter  into  some form of  arrangement  for a future
business  relationship.  However,  the  parties  have not  determined  what that
arrangement  should be, and do not intend to  complete  such  discussions  until
following  the  Reorganization,  at which  time the  Holding  Company  (which in
contrast to SFNB will be unregulated as to its activities) will have far greater
flexibility  to  consider  equity or other  relationships  with Mr.  McChesney's
Webtone.  Through the period prior to terminating  the Webtone  activities,  the
project was accounted for as research and development and expensed as
    


                                       93

<PAGE>



   
incurred. A total of approximately  $300,000 was expended on this project. Since
abandoning this activity, S1 has provided to Webtone certain  administrative and
technical  services on a time and  materials  basis  amounting to  approximately
$182,000  through June 30, 1998. As of June 30, 1998,  S1 had a receivable  from
Webtone related to these services of $110,000.
    

RESULTS OF OPERATIONS -- COMPARISON OF YEARS ENDED DECEMBER 31, 1997 AND 1996

REVENUES AND OPERATING MARGINS
   
         S1's  total  revenues  increased  to $10.8  million  for the year ended
December  31, 1997 from $1.3  million  for the  comparable  period in 1996.  The
primary  components of 1997 revenue were $4.1 million in software  license fees,
$6.3 million in professional  service fees and $0.4 million in Data Center fees.
Direct costs  associated  with S1's revenues were $13.9 million in 1997, up from
$3.6 million in 1996.

         Software   Licensing.   Software  license  fees,  which  accounted  for
approximately 38% of 1997's total revenues,  increased to $4.1 million from $0.5
million in 1996.  The  increase in license fee  revenue is  attributable  to the
increase in in-house  installations  during 1997 as compared to 1996. At the end
of 1997, four in-house installations of VFM were substantially complete.  Direct
costs in 1997 associated with software licenses were $1.6 million,  resulting in
a gross margin of $2.5 million,  versus a negative  gross margin in 1996 of $0.3
million.  The direct costs  associated with software  license fees represent the
amortization of purchased technology.

         During  1997,  SFNB  created  the  STAR  partnership  program.  See "--
Description  of  Business  --  Strategic  Investors  in SFNB." The  increase  in
deferred revenues between December 31, 1996 and December 31, 1997 relates to the
$8 million in licensing  fees  received  from the STAR  partners in August 1997.
These license fees have been recorded as deferred  revenue and are recognized as
revenue  using  the  subscription  method  over a period of three  years.  These
organizations  have rights to participate in the development and direction of S1
products  through  representation  on both the S1 Board of Directors  and the S1
Product Advisory Committee.

         Professional Services.  Professional services,  which accounted for 58%
of 1997  revenues,  increased to $6.3 million from $0.7 million in 1996.  During
1997, SFNB completed the  installation  of six financial  institutions in the S1
Data  Center,  one  third  party  data  processing  center  and  four  financial
institutions  operating their own data centers.  This compares to a total of two
implementations completed during 1996, both using the S1 Data Center. The direct
costs  associated  with  professional  services,  which are primarily  personnel
costs, were $5.3 million in 1997, resulting in a gross margin of $0.9 million or
15%,  versus a gross  margin in 1996 of $0.2 million or 23%. The decrease in the
gross margin from 1996 to 1997 is  attributable  to the same  factors  discussed
above for the  increase in the gross  margin  from the first  quarter of 1997 to
1998.  Also,  the impact of the  discussed  delays and contract  provisions  was
experienced   mostly   during   1997,   as  there  were  a  greater   number  of
implementations in 1997 as compared to 1996.

         Data Center. Data Center revenues, which include revenues for technical
support provided to all institutions  using VFM,  accounted for approximately 4%
of 1997 revenues and increased to $0.4 million from $0.1 million in 1996. At the
end of 1997,  eight  financial  institutions  were  on-line  through the S1 Data
Center.  Direct costs of  approximately  $6.9 million were  associated with Data
Center  operations  in 1997  resulting  in a negative  operating  margin of $6.5
million.   The  direct  costs  are   attributable  to  establishing   the  basic
infrastructure  (composed of personnel and equipment) needed to process accounts
for the growing financial  institution  customer base. The established  capacity
should be adequate to meet the anticipated  growth in the number of entities and
accounts processed in the Data Center in 1998.

         During the month of  December,  the Data Center  processed in excess of
49,000 Internet banking  accounts,  representing  approximately  32,700 billable
customers.  Typically,  there  is a  time  lag  between  the  completion  of  an
implementation  by S1 and  the  marketing  of the  VFM  product  by a  financial
institution  to its  retail  customers.  Due to this time  lag,  over 98% of the
49,000 accounts
    


                                       94

<PAGE>



   
being  processed  in the S1 Data Center were  attributable  to four of the eight
institutions that had been implemented as of the end of 1997.
    

OPERATING EXPENSES

   
         Operating  expenses  increased  to $25.7  million  in 1997  from  $17.2
million in 1996 and reflect S1's  ongoing  development  of the Internet  banking
operations.  Approximately  $10.5  million,  or  41%  of the  $25.7  million  in
operating  expenses in 1997 was  attributable to product  development  expenses.
During 1996, SFNB acquired Five Paces and  SecureWare.  Both  acquisitions  were
accounted for using the purchase method and, accordingly,  results of operations
for the  period  from the date of  acquisition  through  December  31,  1996 are
included  in the 1996  results.  The  acquisitions  resulted  in an  increase in
product development  expenses and cost of professional  services associated with
the  increase  in  personnel  costs from the  addition of these  employees.  The
increase in  personnel  costs was  necessary as S1 was  increasing  its software
development  and  implementation  activities.  Selling  and  marketing  expenses
increased  to $4.3  million in 1997 from $2.2  million in 1996,  primarily  as a
result of  management's  commitment to increase the awareness of VFM products in
the financial services community.  General and administrative expenses increased
to  $4.6  million  in  1997  from  $3.6  million  in  1996.  S1 has  experienced
significant  growth since it was  acquired by SFNB in May 1996.  The increase in
general and  administrative  expenses is the result of a combination of having a
full year of expense reflected in 1997 compared to approximately eight months in
1996.  In addition,  the increase is related to  increased  personnel  costs and
staffing costs associated with supporting the increased staffing levels of S1.

         Employment  levels  increased  at SFNB during the year,  with 277 total
full-time  employees,  including all Data Center personnel and  contractors,  at
December 31, 1997,  versus 203 at December 31, 1996.  The increase in employment
during 1997 was  attributable to the SBD acquisition  completed  during 1997, as
well as to the  addition of employees  to continue  the  development  of the VFM
products and to expand sales and marketing efforts.

         Approximately  $6.3 million of the $25.7 million  represented  non-cash
expenses such as  depreciation  and  amortization.  Amortization of goodwill and
acquisition  charges  totaled $4.5  million in 1997  compared to $7.1 million in
1996.  Included in the 1997 amortization of goodwill and acquisition charges are
one-time  charges of $1.4 million for the  write-off  of goodwill and  purchased
technology from previous  acquisitions  discussed further below. In addition, S1
recorded  intangible assets and goodwill of approximately  $6.0 million from the
acquisition  of SBD during 1997 of which $1.4 million was  amortized  during the
fourth  quarter of 1997.  Included in the 1996  operating  expenses are one-time
charges of $6.8 million for acquired in-process research and development related
to 1996 acquisitions.

        In the fourth  quarter 1997,  the Board of Directors  decided to abandon
certain  research  and  development  efforts  known as  Webtone.  Following  the
decision to terminate  the  activities,  the  Chairman of the Board  created and
funded his own company to  continue to develop  Webtone.  In  undertaking  these
activities,  Mr.  McChesney and the Board of Directors  have agreed that Webtone
and Mr.  McChesney  should  enter  into  some form of  arrangement  for a future
business  relationship.  However,  the  parties  have not  determined  what that
arrangement  should be, and do not intend to  complete  such  discussions  until
following  the  Reorganization,  at which  time the  Holding  Company  (which in
contrast to SFNB will be unregulated as to its activities) will have far greater
flexibility  to  consider  equity or other  relationships  with Mr.  McChesney's
Webtone.  Through the period prior to terminating  the Webtone  activities,  the
project was accounted for as research and  development and expensed as incurred.
A total of approximately $300,000 was expended on this project. Since abandoning
this activity,  S1 has provided to Webtone certain  administrative and technical
services  on a time and  materials  basis  amounting  to  approximately  $80,000
through December 31, 1997.
    

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

   
         S1,  formerly  Five  Paces,  was  acquired  by  SFNB  in May  1996  and
SecureWare was acquired and merged into S1 in November 1996.  Both  acquisitions
were  accounted for using the purchase  method of accounting,  and  accordingly,
only the results of operations from the acquisition  date through the end of the
year are reflected in SFNB's 1996 Statement of Operations.
    


                                       95

<PAGE>



RESULTS OF OPERATIONS

         The software  operations group was primarily  focused on two objectives
during 1996.  The first was to continue the  development  of VBM and  additional
modules of the VFM suite of software.  the second  objective  was to educate the
financial services community as to both the efficiencies of the Internet channel
and the benefits the VFM software  could  provide their  customers.  To meet the
dual  objectives,  S1 continued to invest  significant  funds into  research and
development  and sales and marketing  efforts.  As a result of this  investment,
during the  period  subsequent  to the  acquisition  and  through  year end,  S1
recorded a loss from continuing operations of $17.8 million.

   
         S1 recorded total revenues of $1.3 million for 1996. As of the year end
1996, S1 had entered into contractual  agreements with 13 financial institutions
with aggregate assets totaling more than $220 billion, and an estimated combined
11 million customers.  Each of these institutions will use the latest version of
VBM, the first  application  available  within the VFM suite of secure  Internet
banking and financial management software applications, to offer their customers
financial products and services securely over the Internet. Additionally, two of
the 13 financial institutions plan to offer their customers the VCCM, the second
product  offering in the VFM suite. Of the 13 institutions  that had signed with
S1 as of year end 1996, two are global banks -- one domestic,  one international
- -- with combined assets of more than $175 billion.

         S1 recorded a total cost of revenues of $3.6 million  during 1996.  The
total cost of  revenues  was  composed  of $2.3  million  related to the cost of
operating the S1 Data Center,  $796,000 in amortization of purchased technology,
and $535,000 personnel costs related to professional services.
    

OPERATING EXPENSES

   
         During 1996, S1 recorded total operating  expense of $17.2 million.  In
connection with the acquisitions  discussed above,  $2.8 million in goodwill and
other  intangible  assets  was  recorded.   Based  upon  an  evaluation  of  the
intangibles  acquired,  a total of $6.8 million was charged to the  Statement of
Operations  immediately  following the  acquisitions as in-process  research and
development.

         Management  estimated  that $3.5 million of the purchase  price of Five
Paces  and  $3.3  million  of the  purchase  price  for  SecureWare  represented
purchased in-process technology that had not reached  technological  feasibility
and had no  alternative  future use at the dates of  acquisition.  These amounts
were expensed as non-recurring charges in 1996.

         The value assigned to purchased in-process research and development was
determined by identifying  on-going  research and development  projects in areas
for which  technological  feasibility had not been established.  For Five Paces,
these projects included Virtual Brokerage  Manager,  a new software product that
assists  with  investments  via  the  Internet   (subsequently  renamed  Virtual
Investment  Manager);  Virtual  Credit Card  Manager,  an add-on to Virtual Bank
Manager,  which allows on-line  monitoring of credit card balances;  and Virtual
Bank Manager 3.0, which  represents an updated version of the existing  software
and features additional functionality. SecureWare's projects in-process included
new  releases of its  existing  products,  HannaH,  a network  security  product
designed to provide secure network  communications  through cryptography;  Troy,
which is designed to provide virus prevention and software configuration control
through cryptography;  and SecureMail,  a secure electronic e-mail package which
uses cryptography to encrypt e-mail.
    

         The  value was  determined  by  estimating  the  costs to  develop  the
purchased in-process technologies into commercially viable products;  estimating
the resulting net cash flows from such projects;  and  discounting  the net cash
flows back to their present value using a rate of return  commensurate  with the
risks associated with the incomplete technologies.


                                       96

<PAGE>



   
         The  nature  of  the  efforts  to  develop  the  purchased   in-process
technologies into commercially viable products principally relate to the design,
programming, testing, debugging, and documentation efforts typically required in
order to  produce  commercially  viable  software  programs  with  the  intended
functions,  features, and technical performance requirements. At the time of the
acquisition,   the  estimated   costs   required  to  complete  the   in-process
technologies  acquired  from Five Paces were  $161,000  in fiscal  year 1996 and
$29,000 in fiscal year 1997.  The  estimated  costs  required  to  complete  the
in-process  technologies  acquired  from  SecureWare,  as of  the  date  of  its
acquisition, were $78,000 in fiscal year 1996.

         The resulting net cash flows from the in-process  projects are based on
S1 management's  estimates of revenues,  cost of sales,  operating expenses, and
income taxes.  Additionally,  net cash flows were adjusted to allow for a return
on other assets  employed by S1,  including net working  capital,  fixed assets,
other intangible assets, and the current  technology.  These estimates are based
on the following assumptions.

     o    The estimated  revenues for the  in-process  technology  acquired from
          Five Paces were projected to grow from $266,000 in fiscal year 1996 to
          $32.3  million in fiscal year 1999.  The  estimated  revenues  for the
          in-process  technology acquired from SecureWare were projected to grow
          from $3.5 million in fiscal year 1997 to $13.3  million in fiscal year
          1999. These  projections are based upon  management's  experience with
          predecessor projects and industry expectations for similar,  successor
          projects.  The gross margins  anticipated in the appraisal reflected a
          sales mix that primarily  consisted of direct license revenues.  Since
          the appraisal was  completed,  a significant  number of customers have
          decided to use the  product  through  the S1 Data  Center  rather than
          license  the  product  directly  and use  their  own  data  processing
          environment. Accordingly, the weighted average gross margin for S1 has
          been less than originally anticipated due to the revenue streams being
          weighted toward lower margin Data Center revenues.  Although the sales
          mix has shifted from the higher margin direct  license  revenues,  the
          revenues  generated from the Data Center  operation are anticipated to
          be realized over a longer term.  Therefore,  management  believes that
          the value of this revenue stream would support a similar value for the
          in-process  projects  acquired from Five Paces.  For  SecureWare,  the
          projected  revenues  also  included  payment for  consulting  services
          associated  with  the   installation,   customization,   and  training
          associated with the in-process products.

     o    Cost  of  sales  and  operating   expenses  were  similarly  based  on
          management's  experience  with similar  projects and  consistent  with
          historical   financial   results.   For   Five   Paces,   management's
          expectations of rapid revenue growth (100% in fiscal year 1998 and 55%
          in fiscal year 1999),  along with  projected  cost  stability once the
          in-process  products gained market acceptance,  led to expectations of
          significant   increases  in  profit   margins  in  those  years.   For
          SecureWare,   management   anticipated  a  relatively   constant  cost
          structure and profit  margin over the expected life of the  in-process
          technology.

     o    As of the acquisition dates, the acquired  in-process projects had not
          demonstrated  technological or economic feasibility.  As a result, the
          attainability  of the income  projections  provided by  management  is
          subject to three  additional risk components  which were factored into
          the value of each  project.  The three risk  factors  considered  were
          project  risk,   product  risk,  and  market  risk.  To  assess  risk,
          management  rated  each type of risk on a scale  from Very Low to Very
          High. The ratings were then  translated into  probability  percentages
          associated  with each indicated level of uncertainty for each project.
          The combination of the risk factors resulted in a downward  adjustment
          to the value derived from an unadjusted discounted cash flow approach.

     o    Since the cash flows associated with the acquired  in-process research
          and  development  ("IPR&D") are due in part to the  deployment of both
          tangible and intangible  assets, a charge was applied to the projected
          cash flows to allow for a return on these  other
    


                                       97

<PAGE>




          assets. The returns charged on these other assets employed ranged from
          six to ten  percent  of their  estimated  fair  values.  Other  assets
          employed  include  working  capital,  fixed assets,  current  software
          technology, and a work force-in-place.
   
     o    As part of the acquisitions,  S1 acquired existing products  currently
          in use and  marketed by the two acquired  companies.  The core product
          for Five Paces is the Virtual Financial  Manager,  a suite of software
          products  being  designed  to allow  customers  remote  access  to all
          aspects  of  their  balance  sheet  via  the  Internet  or  a  dial-up
          connection through their financial  institution.  Existing  SecureWare
          products   included  the  current   versions  of  HannaH,   Troy,  and
          SecureMail.   The  value  of  the  acquired  software  technology  was
          estimated through the Income Approach.  Under this approach,  the fair
          value is based on the  present  value  of the  expected  income  to be
          derived from the  existing  technology.  To determine  the value under
          this approach,  S1 developed an estimate of future  revenues and costs
          applicable to the commercial  exploitation of the current  technology.
          Since the cash flows associated with the current technology are due in
          part to the  deployment of other  assets,  a charge was applied to the
          projected  cash flows to allow for a return on those assets.  The cash
          flows  associated  with the current  products were then  discounted to
          present value at a discount rate commensurate with the current product
          portfolio's level of risk. Once the value of the current  technologies
          was determined, a capital charge for the use of these technologies was
          applied to the cash flows of the in-process technologies.  This charge
          includes  both a return on capital of 10 percent,  as well as a return
          of capital invested in the current technologies.

     o    For SecureWare IPR&D, the discount rate used was 28 percent.  For Five
          Paces, the discount rate applied to the in-process technologies was 38
          percent.  Several  methods were considered for estimating the discount
          rate  applicable to the in-process  technologies.  First,  the overall
          discount  rate in each  transaction  was  determined  by comparing the
          expected  future cash flows from each business with the purchase price
          paid. The implied  discount rate is the rate necessary to discount the
          projected  free  cash  flows  back to a  present  value  equal  to the
          purchase  price.  A  market-derived  rate was also  estimated for each
          company.  The  market-derived  rate is based on the estimated weighted
          average cost of capital  ("WACC") for Five Paces and  SecureWare.  The
          WACC is the implied  rate of return an investor  would  require for an
          investment in a company with similar risk and business characteristics
          to each of the two  acquisitions.  The WACC is determined by examining
          market  information  for  several  comparable  companies,  using  this
          information  to estimate an equity cost of capital  (using the Capital
          Asset Pricing  Model),  determining  the  applicable  cost of debt and
          calculating a weighted  average of the two rates. As a third approach,
          rates of return demanded by venture capital  investors for investments
          in start-up  companies  with similar risks to those of the  in-process
          products, were researched and reviewed.

     o    The higher rate of return for Five Paces is consistent with the higher
          risks and higher anticipated  returns associated with those in-process
          technologies.  SecureWare's  in-process  technologies  represented new
          versions of existing  products.  Once  completed,  these  standardized
          products  could  provide  security  to a wide  range  of  network  and
          Internet    applications.     SecureWare's    historical    commercial
          relationships  included  such  lower risk  customers  such as the U.S.
          Government and Hewlett-Packard. In contrast, the Five Paces in-process
          technologies are  applications for an entirely new industry:  Internet
          banking.  SFNB was the world's  first  Internet bank and the long-term
          success and  viability of this  industry is not yet proven or certain.
          There is a significantly greater risk associated with an investment in
          this type of application.
    


                                       98

<PAGE>



   
     o    For both Five Paces and  SecureWare,  the discount rate applied to the
          in-process  technologies  was  greater  than the  anticipated  overall
          return expected on each company as a whole. The overall rate of return
          does not reflect the risk specific to a particular project or product.
          The IPR&D is similar to a venture capital investment because there are
          no current revenues and the technical and commercial  viability of the
          products under development is unproven and risky. The rates applied to
          the  IPR&D of  SecureWare  and Five  Paces  are  similar  to the rates
          demanded by venture  capital  investors  for  investments  in start-up
          companies with similar risks to those of the in-process products.

         The  following is a status  update on the three  in-house  projects and
technologies  acquired and a  comparison  of actual  results to the  assumptions
underlying the valuations:

         Virtual Bank Manager - At the time the  appraisal  was  completed,  VBM
version 3.0  (two-tier  architecture)  was  anticipated  to be  completed in the
fourth  quarter of 1996 and installed in the S1 Data Center in the early part of
1997. Further,  management anticipated that a three-tier version of VBM would be
completed and implemented in 1997 and thereby limit the revenues associated with
the VBM 3.0 product.

         The VBM 3.0  product  was  completed  in the  latter  part of 1996  and
installed  at both  customer  locations  and the S1 Data  Center in early  1997.
However,  based upon additional  customer  requirements for the VBM 3.0 version,
management  determined  to  defer  the VBM  three-tier  development  effort  and
continue  developing  additional  functionality for the VBM 3.0 version.  During
1997,  S1 released  additional  versions of the VBM 3.X product to its  existing
customer base.  Additionally,  S1 determined that an intermediate release of the
VBM product,  VBM 4.0 -- which had extensive  additional  new  functionality  --
would be  required  prior to the  development  and release of a  three-tier  VBM
product. VBM 4.0 is currently in beta testing and is anticipated to be installed
and operating at customer sites and the S1 Data Center during the fourth quarter
of 1998.

         The licensing and Data Center revenues  actually  realized from the VBM
3.0 product  release have been greater than the amounts  anticipated  within the
appraisal due to the longer than expected life of the product. Additionally, the
costs  associated  with the  completion  of the initial  version of VBM 3.0 were
consistent with the anticipated costs reflected in the valuation.

         Virtual  Credit Card Manager - VCCM was completed  and  delivered  into
production  in August  1996,  which was both on  schedule  and  within the costs
anticipated in the valuation.  The revenues for the VCCM product have been lower
than  originally  anticipated  in the  appraisal  due  to  lower  than  expected
near-term demand for the product in the marketplace. However, in the latter part
of 1997 and 1998,  a number of licenses  have been sold for VCCM and  management
anticipates  that the revenues  projected in the valuation will be realized from
the new license sales.

         Virtual  Investment  Manager (formerly referred to as Virtual Brokerage
Manager) - As noted in the  appraisal,  the project  development  effort on this
product  began in January  1996 with an  estimated  completion  date of February
1997. In February 1997, a two-tier  architecture beta version of the VIM product
was  tested  on  schedule  and at a cost  consistent  with the  projected  costs
contained within the appraisal. Based upon the completed testing and discussions
with major customers regarding the scalability of the product, it was determined
that the VIM product would have to be redesigned on a three-tier architecture to
meet the requirements of the market. Further, S1 determined that the majority of
its resources  would have to be allocated to the continued  upgrading of the VBM
product. This decision resulted in limiting the further development of VIM until
such time as potential customers for the VIM product agreed to fund the
    


                                       99

<PAGE>



   
development effort for a three-tier VIM product. In the latter part of the third
quarter  of 1997,  SFNB sold,  on a  pre-paid  and  non-refundable  basis,  four
licenses for a three-tier VIM product totaling $4 million,  with a commitment to
deliver a fully functional  product sometime in the future.  The VIM development
effort was  restarted in the fourth  quarter of 1997 and testing of a three-tier
beta  version  1.0 of the  software  was begun in the  second  quarter  of 1998.
Management  anticipates that VIM version 2.0 will be completed and tested in the
fourth quarter of 1998 and become generally available for installation in the S1
Data Center during that period.

         During the fourth  quarter of 1997, S1 made the  strategic  decision to
refocus the resources  which had been involved in the  development and marketing
of the network security products acquired from SecureWare  towards the VFM suite
of products and related  services.  As a result, S1 wrote off the balance of the
intangible assets from the SecureWare  acquisition and a significant  portion of
the revenues and costs  projected to be realized and incurred  through 1999 when
valuing the in-process  projects acquired from SecureWare are not expected to be
realized by S1.

         Due to the $4 million in license  sales made in the third quarter 1997,
the cash flows for direct licenses are greater than the amounts projected in the
appraisal.  However,  since it was  determined  that the VIM product  required a
further  development effort to upgrade the product to a three-tier  architecture
prior to general  release to  customers,  the Data  Center  processing  revenues
anticipated  in the appraisal  have not been  realized at this time.  Management
anticipates  that the projected  revenues will be realized upon the introduction
of the VIM product into the marketplace in the latter part of 1998.
    

         Sales  and  marketing  expenses  of $2.2  million  for the  year  ended
December 31, 1996 relate to management's commitment to increase the awareness of
VFM in the financial services community.  Product development expenses were $4.0
million for the year ended  December 31, 1996.  The expenses  relate both to the
addition  of staff  (including  staff  additions  as a result of the  SecureWare
acquisition) to expand the VFM development effort.  Management  anticipates that
as a result  of its  commitment  to  research  and  development,  as well as its
efforts  to  increase  the  awareness  of  VFM in the  marketplace,  the  sales,
marketing and product development  expenses will continue to increase.  Further,
as  additional   institutions  begin  using  VFM,  management  anticipates  that
additional  staffing  will be  necessary  to support  and  manage  the  software
installation and implementation efforts.

   
RESULTS OF DISCONTINUED OPERATIONS

GENERAL

         SFNB has offered  banking  services on the Internet since October 1995.
The Internet  banking  activities  of SFNB  presently  include  deposit and bill
paying services,  including  checking,  money market, and certificate of deposit
accounts and credit card lending.  Additionally,  SFNB offers other  traditional
banking activities through its City Office in Atlanta,  Georgia.  Through SFNB's
Internet banking  operations,  customers can apply for accounts,  access account
information,  transfer  funds,  pay bills,  access  their  credit  card  account
information  and conduct other banking  activity from anywhere in the world over
the  Internet.  In 1996,  management  decided  to focus  solely  on its  banking
operations that were conducted over the Internet. On March 31, 1997, the Company
sold all of the assets and liabilities  associated with its non-Internet banking
operations located in Pineville,  Kentucky to The First State Bank of Pineville,
Pineville, Kentucky. Further, in the third quarter of 1997 SFNB adopted a formal
plan to sell its banking assets and related  liabilities in order to concentrate
its  efforts on the  rapidly  growing  Internet  software  development  and data
processing segment of its business.

         In 1997,  SFNB  announced  its  decision  to  discontinue  its  banking
operations in order to concentrate its efforts on the rapidly  growing  Internet
software  development
    


                                      100

<PAGE>



   
segment of its business.  As part of this decision,  SFNB substantially  reduced
its  marketing  efforts and thereby  limited the growth of the Internet  banking
activities.  As a result of the reduction in growth, management anticipates that
the banking operations will remain unprofitable through the date of disposition.

         In March  1998,  SFNB  announced  that Royal Bank had  entered  into an
agreement to acquire  SFNB's  banking  operations.  Pursuant to the terms of the
Agreement,  the  Holding  Company  will  receive $3 million in excess of the net
assets sold,  including $1.5 million (plus accrued interest) that is expected to
be received eighteen months from the Closing Date. The Sale is expected to close
in September 1998. The Holding  Company  estimates that it will record a gain on
the Sale of approximately $1.3 million.

         From the time of the adoption of a formal plan in the third  quarter of
1997 to sell the  Banking  Business,  management  of SFNB  expects  the  banking
operations  to continue to generate  operating  losses  through the Closing Date
comparable to its historical trend.  Management is unaware of any trends, events
or uncertainties  involving discontinued banking operations that will materially
impact SFNB's  liquidity,  financial  condition or results of  operations.  Upon
completion of the Sale,  RBC Holdings and New Bank will continue as customers of
S1 pursuant to the Other Agreements.  Prior to the Sale, any revenue from SFNB's
Data Center  processing  with S1 is eliminated as an  intercompany  transaction.
After the Sale,  any such revenue from New Bank will be fully  recognized by the
Holding Company.

COMPARISON OF THE SIX MONTHS ENDED JUNE 30, 1998 AND 1997

         For the six months ended June 30, 1998, net interest  income  increased
from  $92,000 to $853,000 as compared to the same period in 1997.  The  increase
was attributable to an increase in average  non-interest  bearing deposits which
increased  by $22  million  between the two  periods.  The net  interest  margin
decreased  from 4.05% in 1997 to 3.40% in 1998. The decrease in the net interest
margin was primarily attributable to a decrease in the ratio of interest earning
assets to  interest  bearing  liabilities  and a change  in the mix of  interest
earning assets to investment securities which are lower yielding than loans. The
cost of funds remained relatively stable over the periods at 5.17%.

         SFNB  recorded a  provision  for loan  losses for the six month  period
ended June 30, 1998 and 1997 in the amount of $84,000 and $33,000, respectively.
For the six month periods ended June 30, 1998 and 1997, SFNB had net charge-offs
of $61,000 and $3,000, respectively.  As of June 30, 1998 and December 31, 1997,
the  allowance for loan losses as a percentage of net loans was 1.20% and 1.15%,
respectively.  Non-performing  assets  decreased  to  $66,000  at June 30,  1998
compared to $213,000 at December 31,  1997.  Non-performing  assets  represented
0.46% of total loans as of June 30, 1998 compared to 1.51% at December 31, 1997.
The  level  of  the  provision  reflects  management's  determination  as to the
adequacy of the  allowance  for loan losses  based on,  among other  things,  an
analysis of the risk elements of the loan  portfolio,  current trends related to
loan  payments  and general  economic  conditions  as well as volume  growth and
composition of the loan portfolio. Based on this analysis,  management considers
the  allowance  for loan  losses at June 30,  1998 and  December  31, 1997 to be
adequate to cover loan losses in the portfolio.

         For the six months ended June 30, 1998,  non-interest  income increased
$75,000 to  $291,000  as  compared  to  $216,000 in the same period in the prior
year. The increase was primarily due to a $47,000 increase in service charges on
deposits and a $21,000 increase in fees recognized on credit cards. The increase
in service charges on deposits was a result of higher demand deposit volumes. In
addition,  SFNB  recognized a $1.5  million  gain on the sale of the  Pineville,
Kentucky banking operations during the six months ended June 30, 1997.
    


                                      101

<PAGE>



   
         For the six months ended June 30, 1998, non-interest expenses were $2.4
million compared to $2.4 million in the same period in the prior year.  Included
in  non-interest  expenses  for the six months ended June 30, 1998 is a $450,000
non-cash charge for  compensation  expense related to the acceleration of SFNB's
bank  employees'  unvested  stock  options.  Excluding the $450,000 noted above,
non-interest  expenses  for  the  six  months  ended  June  30,  1998  decreased
approximately  $450,000.  The  decrease was  primarily  related to a decrease in
general  operating  expenses as a result of the sale of the  Pineville  Kentucky
branch  which  occurred  in early 1997 and a general  reduction  in  spending in
anticipation of the sale of the banking operations.

COMPARISON OF YEARS ENDED DECEMBER 31, 1997 AND 1996

         For the year ended  December 31, 1997,  net interest  income  increased
$0.4 million or 32.5%, to $1.5 million in 1997 compared to $1.2 million in 1996.
The net interest margin  increased from 2.56% to 3.09%.  The increase in the net
interest   margin  was  primarily   attributable   to  an  increase  in  average
noninterest-bearing  demand  deposits,  which increased to $11.9 million in 1997
from $4.5 million in 1996.  Average  interest  earning assets increased to $49.5
million in 1997 from $45.0 million in 1996. Average interest-bearing liabilities
decreased to $38.9  million in 1997 from $44.0  million in 1996,  primarily as a
result of the sale of the net assets and liabilities of the Pineville,  Kentucky
branch in early 1997.

         The provision for loan losses for the year ended  December 31, 1997 was
$133,000. SFNB did not establish a provision for loan losses during 1996. During
1997, SFNB had net charge-offs of $47,000.  During 1996, SFNB had net recoveries
of $10,000 on loans formerly  charged off. As of December 31, 1997 and 1996, the
allowance  for loan  losses as a  percentage  of net loans was 1.14% and  1.28%,
respectively.  Non-performing  assets  decreased to $213,000 in 1997 compared to
$319,000 in 1996.  Non-performing  assets represented 1.51% of total loans as of
December  31,  1997  compared to 1.35% at December  31,  1996.  The level of the
provision  reflects  management's  determination  as  to  the  adequacy  of  the
allowance for loan losses based on, among other things,  an analysis of the risk
elements of the loan  portfolio,  current  trends  related to loan  payments and
general economic conditions as well as volume growth and composition of the loan
portfolio.  Based on this analysis,  management considers the allowance for loan
losses at December  31, 1997 and 1996 to be adequate to cover loan losses in the
portfolio.

         Excluding the $1.5 million gain on the sale of the Pineville,  Kentucky
branch,  non-interest  income increased $487,000 to $725,000 in 1997 compared to
$238,000 in 1996.  This  increase was  primarily  due to a $108,000  increase in
service charges on deposits and a $78,000  increase in fees recognized on credit
cards. The increase in service charges on deposits was a result of higher demand
deposit  volumes.  Other  income  included  $250,000  received  from a financial
institution  for  exclusive  rights  to  evaluate  the  banking  operations  for
potential acquisition.

         Non-interest  expenses  decreased  $1.7 million to $4.3 million in 1997
compared  to $6.0  million in 1996.  The  decrease  was  primarily  related to a
decrease in salary, equipment and facilities expenses as a result of the sale of
the  Pineville  Kentucky  branch  which  occurred  in early 1997.  In  addition,
advertising  expense  decreased  approximately  $773,000  as  SFNB  reduced  its
marketing   efforts  after  making  the  decision  to  discontinue  the  banking
operations.

COMPARISON OF YEARS ENDED DECEMBER 31, 1996 AND 1995

         For the year ended  December 31, 1996,  net interest  income  decreased
$0.8 million or 40%, to $1.2  million in 1996  compared to $1.9 million in 1995.
The  decrease was  primarily  attributable  to a reduction  in average  loans of
approximately  $16 million
    


                                      102

<PAGE>



   
between  1996 and  1995 as a result  of the  sale of the net  assets  of  SFNB's
branches in June 1995. The net interest  margin  decreased from 3.88% in 1995 to
2.56%  in  1996.  The  decrease  in  the  net  interest   margin  was  primarily
attributable  to a  decrease  in the  yield on  interest-earning  assets,  which
declined from 8.57% in 1995 to 7.5% in 1996.  This decrease was  attributable to
both a decrease  in the yields  earned on loans and an  increase  in the average
balance of lower yielding investment and mortgage-backed securities. The cost of
funds increased from 4.69% in 1995 to 5.04% in 1996. The increase in the cost of
funds is  primarily  the result of offering  deposit  accounts  to its  Internet
banking  customers at the higher end of prevailing  competitive  market interest
rates.

         SFNB did not establish a provision for loan losses during 1996 or 1995.
During 1996,  SFNB had net recoveries of $10,000 on loans formerly  charged off.
During 1995,  SFNB had net  charge-offs of $63,000.  As of December 31, 1996 and
1995, the allowance for loan losses was 1.28% and 1.39%, respectively, of loans,
net of unearned  income.  Non-performing  assets  increased  to $319,000 in 1996
compared to $178,000 in 1996.  Non-performing  assets represented 1.35% of total
loans as of December 31, 1996 compared to 0.84% at December 31, 1995.  The level
of the provision reflects  management's  determination as to the adequacy of the
allowance for loan losses based on, among other things,  an analysis of the risk
elements of the loan  portfolio,  current  trends  related to loan  payments and
general economic conditions as well as volume growth and composition of the loan
portfolio.  Based on this analysis,  management considers the allowance for loan
losses at December  31, 1996 and 1995 to be adequate to cover loan losses in the
portfolio.

         Non-interest  income  increased  from  $196,000  in 1995 to $238,000 in
1996.  The  increase in  non-interest  income was  primarily  attributable  to a
$50,000 loss on sale of investment  securities  in 1995.  There were no gains or
losses recognized on sales of investments securities in 1996. Excluding the loss
on sale of  investment  securities  in  1995,  non-interest  income  for 1995 is
comparable to 1996.

         Non-interest  expenses  increased  $1.8 million to $6.0 million in 1996
compared  to $4.2  million in 1995.  The  increase  was  primarily  related to a
increase  in  general  operating  expenses  related to the  Internet  operations
including an increase of $0.7 million in advertising  and $0.5 million  increase
in depreciation.  The Internet banking  operations,  which were first offered to
the public in October 1995,  were still in the development and test phase during
the first nine months of 1995. In addition,  FDIC  insurance  expense  increased
$0.4 million as a result of the special one-time SAIF assessment, which occurred
in 1996.
    




                                      103

<PAGE>



   
QUARTERLY RESULTS OF CONTINUING  OPERATIONS FOR THE FIVE QUARTERS ENDED JUNE 30,
1998

         The following table sets forth certain quarterly financial data for the
five  quarterly  periods ended June 30, 1998. As S1 is still in the early stages
of its development, the following presentation more clearly reflects the changes
and trends in historical operations.
    

                                   QUARTERLY STATEMENTS OF CONTINUING OPERATIONS
                                              (Dollars in thousands)
                                                    (Unaudited)
<TABLE>
<CAPTION>
   
                                         June 30,      September 30,   December 31,    March 31,      June 30,
                                           1997            1997            1997          1998           1998
                                         --------      -------------   ------------    ---------      --------
<S>                                      <C>             <C>             <C>            <C>             <C>       
Revenues:
     Software license fees..........     $   1,187       $   1,094       $   1,188      $     669       $     770
     Professional services..........         1,605           1,661           2,038          2,449           3,185
     Data center fees...............            90             122             175            310             594
                                         ---------       ---------       ---------      ---------       ---------
           Total revenues...........         2,882           2,877           3,401          3,428           4,549
                                         ---------       ---------       ---------      ---------       ---------
Direct costs:
     Software license fees..........           484             391             240             20              20
     Professional services..........         1,433           1,157           1,519          1,570           2,230
     Data center fees...............         1,717           1,854           1,869          1,823           1,825
                                         ---------       ---------       ---------      ---------       ---------
           Total direct costs.......         3,634           3,402           3,628          3,413           4,075
                                         ---------       ---------       ---------      ---------       ---------
           Gross margin.............          (752)           (525)           (227)            15             474
                                         ---------       ---------       ---------      ---------       ---------

Operating expenses:
     Selling and marketing..........         1,088             992           1,142          1,071           1,137
     Product development............         2,524           2,696           2,912          3,383           3,607
     General and administrative.....         1,098             991           1,179          1,204           1,236
     Depreciation and amortization..           370             401             660            637             652
     Amortization of goodwill
        and acquisition charges.....           346             346           3,492          2,088           2,083
                                         ---------       ---------       ---------      ---------       ---------
           Total operating expenses.         5,426           5,426           9,385          8,383           8,715
                                         ---------       ---------       ---------      ---------       ---------
           Operating loss...........        (6,178)         (5,951)         (9,612)        (8,368)         (8,241)
Interest income.....................           351             346             365            255             135
                                         ---------       ---------       ---------      ---------       ---------
Loss from continuing operations.....     $  (5,827)      $  (5,605)      $  (9,247)     $  (8,113)      $  (8,106)
                                         ==========       =========      ==========     ==========      ==========
</TABLE>
    

REVENUES AND OPERATING MARGINS

   
         Software  Licensing.  Software  license  fees were $0.8  million in the
second  quarter of 1998 compared to $0.7 million in the first quarter 1998.  The
first and second  quarter 1998  license  fees consist  primarily of revenue from
technology  licensing  agreements  which is being  recognized on a  subscription
basis over a period of 3 years.

         Direct costs for  software  license fees were $20 thousand in the first
and second  quarters of 1998 a decrease from $240 thousand in the fourth quarter
1997, as S1 has not capitalized any software  development costs and the costs of
previously  capitalized  purchased  technology were  completely  expensed in the
fourth quarter of 1997.

         Professional  services.  Professional service fees totaled $3.2 million
in the second quarter of 1998,  compared to $2.5 million in the first quarter of
1998. Gross margins for professional  services were $1.0 million,  or 30% in the
second  quarter of 1998 compared to $0.9  million,  or 36%, in the first quarter
1998. The decrease in the professional  services' margin is primarily related to
higher levels of pass through costs in the second  quarter of 1998 which carry a
lower margin than implementation services.

         Data Center.  Data Center fees, which represented 13% of second quarter
1998 revenues,  will likely remain the most rapidly growing segment of revenues.
Revenues  associated with the Data Center are directly influenced by the numbers
of financial institutions that are using VFM products through the S1 Data Center
and the product marketing efforts of these financial  institutions.  Data Center
revenue  increased by 92% between the second quarter 1998 and first quarter 1998
as compared to an  increase  of 77%  between the first  quarter  1998
    


                                      104

<PAGE>



   
and fourth quarter 1997.  The increase in the second quarter  revenue is related
to minimums now set for data processing services and increased maintenance fees.

         Gross  margins  for the Data  Center  remained  negative  in the second
quarter  due to  the  limited  revenues  generated  and  the  significant  costs
associated with  establishing the necessary  infrastructure to process the banks
on-line.  Management anticipates that the Data Center and technical support will
reach a break-even  level when  approximately  250,000  billable  customers  are
processed  on a  monthly  basis.  As of June  30,  1998,  the  Data  Center  was
processing   approximately   94,600   Internet   accounts,   which   represented
approximately 58,100 billable customers. As the number of financial institutions
using  the S1 Data  Center  increases,  the  number of  customers  using the VFM
products is expected to increase.

         S1  experienced a 32% growth in the number of billable  customers  from
44,000 at the end of the first  quarter  1998 to 58,100 at the end of the second
quarter 1998, which can be attributed to the increased  marketing efforts of the
financial  institutions  brought  on-line  during the first  quarter  1998.  The
average quarterly  revenue per billable  customer  processed in the Data Center,
including  customers  processed  for SFNB,  amounted  to $13.34  for the  second
quarter of 1998 compared to $9.64 in the first quarter of 1998.  The increase in
average   quarterly  revenue  per  billable  customer  relates  to  new  pricing
structures for some financial institutions which sets higher minimum charges for
data processing  services to cover the  infrastructure  costs of the Data Center
while the financial institutions begin to market the VFM product to their retail
customers.  Management  anticipates  that  the  average  quarterly  revenue  per
billable customer will move back towards the first quarter level as institutions
increase the number of customers using the product.
    

QUARTERLY RESULTS OF CONTINUING OPERATIONS FOR THE FIVE QUARTERS ENDED
  DECEMBER 31, 1997

         The following table sets forth certain quarterly financial data for the
five quarterly  periods ended December 31, 1997. This quarterly  information has
been prepared on the same basis as the annual  financial  statements and, in the
opinion of SFNB's  management,  reflects all  adjustments,  consisting of normal
recurring accruals, necessary for a fair presentation of the information for the
periods  presented.  Operating  results  for any  quarter  are  not  necessarily
indicative of results for any future period.  As S1 is still in the early stages
of its development, the following presentation more clearly reflects the changes
and trends in historical operations.




                                      105

<PAGE>



<TABLE>
<CAPTION>
                                                      QUARTERLY STATEMENTS OF CONTINUING OPERATIONS
                                                                 (Dollars in thousands)
                                                                        Unaudited

                                       December 31,    March 31,       June 30,     September 30,   December 31,
                                           1996          1997            1997           1997            1997
                                       ------------    ---------       --------     -------------   ------------
<S>                                      <C>             <C>             <C>            <C>             <C>       
Revenues:
     Software license fees..........     $     275       $     673       $   1,187      $   1,094       $   1,188
     Professional services..........           522             973           1,605          1,661           2,038
     Data center fees...............            25              24              90            122             175
                                         ---------       ---------       ---------      ---------       ---------
           Total revenues...........           822           1,670           2,882          2,877           3,401
                                         ---------       ---------       ---------      ---------       ---------
Direct costs:
     Software license fees..........           385             490             484            391             240
     Professional services..........           368           1,237           1,433          1,157           1,519
     Data center fees...............         1,176           1,507           1,717          1,854           1,869
                                         ---------       ---------       ---------      ---------       ---------
           Total direct costs.......         1,929           3,234           3,634          3,402           3,628
                                         ---------       ---------       ---------      ---------       ---------
           Gross margin.............        (1,107)         (1,564)           (752)          (525)           (227)
                                         ---------       ---------       ---------      ---------       ---------

Operating expenses:
     Selling and marketing..........         1,613           1,083           1,088            992           1,142
     Product development............         2,437           2,375           2,524          2,696           2,912
     General and administrative.....         1,529           1,369           1,098            991           1,179
     Depreciation and amortization..           142             310             370            401             660
     Amortization of goodwill
        and acquisition charges.....         3,498             341             346            346           3,492
                                         ---------       ---------       ---------      ---------       ---------
           Total operating expenses.         9,219           5,478           5,426          5,426           9,385
                                         ---------       ---------       ---------      ---------       ---------
           Operating loss...........       (10,326)         (7,042)         (6,178)        (5,951)         (9,612)
Interest income.....................           574             419             351            346             365
                                         ---------       ---------       ---------      ---------       ---------
Loss from continuing operations.....     $  (9,752)      $  (6,623)      $  (5,827)     $  (5,605)      $  (9,247)
                                         =========       =========       =========      =========       =========
</TABLE>


REVENUES AND OPERATING MARGINS

         Software Licensing.  Software license fees increased over the course of
1997 from $0.3 million in the last quarter of 1996 to $1.2 in the fourth quarter
1997. The increase is the result of the  combination of the progress made on the
in-house  implementations  and the STAR  agreements  entered  into in the  third
quarter. The software license fee for in-house  implementations is recognized on
the percentage of completion basis over the implementation period.  Accordingly,
as  implementations  were  completed  during  the  course of 1997,  there was an
increase  in the  quarterly  license  fee  revenue  recorded.  There  were  four
completed in-house implementations at the end of 1997. In addition, beginning in
the third quarter of 1997,  SFNB began  recognizing  revenue from the technology
licensing  agreements with the STAR partners which is recorded on a subscription
basis over 3 years.  S1  recorded  $0.2  million in the third  quarter  and $0.3
million in the  fourth  quarter  from the STAR  agreements.  Total  subscription
revenue  for  1997  was  $1.2  million,  which  includes  revenue  from  license
agreements entered into in 1996 and the STAR agreements entered into in 1997.

   
         SFNB anticipates a reduction in the software  licensing revenues in the
near term as the majority of the new software  implementations  are occurring in
the S1 Data Center  rather than at a financial  institution's  own data  center.
However,  this  revenue is expected  to  increase  over the course of 1998 as S1
begins to recognize  revenue from the STAR  Agreement with an affiliate of Royal
Bank. In addition,  an increase in software license fees is anticipated as third
party data  processors,  who are  offering  the S1 software  to their  financial
institution  customers,  bring their financial  institutions  on-line and as the
number of customers  processed through the S1 Data Center increases.  At the end
of 1997, the number of financial  institutions  using VFM products through third
party data  processors  was  eleven.  In  addition,  based on  discussions  with
officials  of  the  third  party  data  processors,   there  are  32  additional
institutions  which have agreed to use the products through the third party data
processors.
    

         Software  license  fees  generated a gross  margin of 80% in the fourth
quarter,  up from 64% in the third  quarter and 27% in the first  quarter of the
year.  The  magnitude of the  increase in the gross margin  percent for software
license fees reflects,  at least in part, the low variable costs associated


<PAGE>



   
         with incremental software license revenues. The direct costs associated
with software license fees represent the  amortization of purchased  technology.
Direct costs are expected to decline over the next several  quarters,  as S1 has
not capitalized any software  development costs. In addition,  during the fourth
quarter of 1997,  S1 wrote off the  remaining  balance of  purchased  technology
associated with the 1996 acquisitions  after determining that there were minimal
future  cash flows to be derived  from the  intangible  assets  acquired  in the
SecureWare  and Five  Paces  acquisitions.  In the fourth  quarter,  S1 made the
strategic  decision  to refocus  the  resources  which had been  involved in the
development  and  marketing  of the  network  security  products  acquired  from
SecureWare  towards the VFM suite of products and related services and therefore
it did not believe there would be significant  future revenues from the acquired
products.  As a result,  the  unamortized  balances of purchased  technology and
goodwill related to the SecureWare acquisition of $0.6 million and $0.4 million,
respectively, were charged-off in the 1997 Statement of Operations. Because of a
significant  rewrite of S1's VBM product,  management  did not  anticipate  that
there would be any future  sales of the version of VBM which was  acquired  from
Five Paces. S1 wrote off the balance of $0.2 million of purchased technology and
$0.2  million of goodwill  related to the Five Paces  acquisition  in the fourth
quarter of 1997.
    

         Professional  services.  Professional  service  fees  reflected  strong
growth  throughout the year and represented the largest component of revenues in
1997. Specifically, professional service fees totaled $2.0 million in the fourth
quarter of 1997, or 60% of total revenues. Professional service fees were 56% of
total  revenues  in the second  quarter  and 58% of total  revenues in the third
quarter  of 1997.  The  percentage  of  revenues  attributable  to  professional
services  increased slightly  throughout most of 1997,  reflecting the increased
amount of installation  and integration  activity that occurred during the year.
The number of completed  implementations  increased from three at the end of the
first  quarter to  thirteen at the end of 1997.  At the end of 1997,  there were
twelve  implementations  which were still in progress and are  anticipated to be
completed during the first half of 1998.

         Gross  margins  for  professional   services  experienced   improvement
throughout 1997, increasing from a negative $0.3 million in the first quarter of
1997 to $0.2  million in the second  quarter,  and $0.5 million in the third and
fourth   quarters.   The  1997  fourth  quarter  gross  margin   percentage  for
professional services was 25%. The professional services gross margin percentage
was 30% in the third quarter of 1997,  11% in the second  quarter and a negative
27% in the first quarter of the year. A  contributing  factor to the lower gross
margins is the maximum charge  established on certain  implementation  contracts
for professional services. Under these arrangements, S1 is limited in the amount
it charges for professional  services to a pre-set maximum fixed price contained
in the contract.

   
         In 1997, during the course of the initial bank implementations,  S1 has
experienced  delays in integrating the software with the financial  institutions
legacy mainframe systems resulting in delays in completing implementations. This
has  resulted  in an increase  in costs to  implement  as well as a delay in the
recognition of revenues  associated with the  implementation  effort.  As S1 has
gained  more   experience  in  implementing   the  VFM  products,   the  complex
implementation process has become more efficient resulting in an acceleration in
the  number  of   implementations   completed.   Also,   the   acceleration   in
implementations  completed is  attributable  to the expertise  acquired from the
addition  of  the  professionals   from  the  acquisition  of  SBD.   Management
anticipates that the  professional  services' margin will increase in the future
as  pricing  for  professional  services  stabilizes  and  as a  result  of  the
efficiencies gained from previous implementations.
    

   
         Data Center.  Data Center fees, which  represented 5% of fourth quarter
revenues,  will likely remain the most rapidly growing segment of revenues. As a
comparison, Data Center fees represented slightly more than 1% of total revenues
in the first  quarter  of 1997.  Revenues  associated  with the Data  Center are
directly influenced by the numbers of financial  institutions that are using VFM
products through the S1 Data Center and the product  marketing  efforts of these
financial institutions.  Data Center processing revenue increased by 43% between
the third and fourth  quarter.  This increase is  attributable  to the increased
number  of  institutions  implemented  in
    


                                      107

<PAGE>



   
the Data Center,  from three at the  beginning of the third  quarter to eight at
the end of the fourth quarter 1997.

         Gross margins for Data Center processing  remained negative  throughout
the  year  due to the  limited  revenues  generated  and the  significant  costs
associated with  establishing the necessary  infrastructure to process the banks
on-line.  Management anticipates that the Data Center and technical support will
reach a break-even  level when  approximately  250,000  billable  customers  are
processed  on a monthly  basis.  As of December  31,  1997,  the Data Center was
processing   approximately   49,000   Internet   accounts,   which   represented
approximately 32,700 billable customers. As the number of financial institutions
using  the S1 Data  Center  increases,  the  number of  customers  using the VFM
products is expected to increase. Of the eight financial  institutions using the
S1 Data Center at December 31, 1997,  two have been on-line for the entire year,
one was brought  on-line  during the first quarter of 1997 and five were brought
on-line during the third and fourth quarter 1997.

         S1 experienced  growth in the number of billable  customers from 17,600
at the end of the second quarter 1997 to 32,700 at the end of 1997, which can be
attributed to the additional financial service  organizations brought on-line in
the  third  and  fourth  quarter.  Typically,  there is a time lag  between  the
completion of an  implementation by S1 and the marketing of the VFM product by a
financial institution to its retail customers. Due to this time lag, over 98% of
the  32,700  billable  customers  being  processed  in the S1 Data  Center  were
attributable to four of the eight  institutions  that had been implemented as of
the end of 1997.

         S1 anticipates that as more financial  institutions are brought on-line
and as  these  financial  service  organizations  market  the  product  to their
customers,  it will  experience  growth in the number of customers  and revenues
generated from the S1 Data Center. In addition, the direct cost of operating the
Data Center and providing technical support to customers has stabilized,  and as
a result, management anticipates that the negative margin will decline in future
periods.  Although the Data Center costs will  continue to increase as financial
institutions  are  brought  on-line,  the rate of  growth in these  expenses  is
anticipated   to  be   significantly   slower  than  the  growth  in   revenues.
Additionally, management is assessing ways to reduce the cost of the Data Center
operations  which are currently  operated under a contract with ALLTEL Financial
Services,  Inc. Management  anticipates that certain functions,  currently being
performed  by ALLTEL,  in the future will be  performed by S1 personnel or other
third party contractors, resulting in lower costs for such services.

         It is expected that gross margins should benefit in future periods from
the  continuation of the trends in revenue and direct costs described  above, as
well as from a revised Data Center and technical  support pricing structure that
will be implemented  during 1998.  While financial  institutions  using the Data
Center have  historically  been billed  monthly on a per  customer  basis with a
minimum charge, S1 has adopted a higher new minimum pricing structure based upon
the basic configuration required for a bank using the Data Center. Additionally,
certain  customer  service  and  technical  support  functions  will be  charged
separately  and will vary  depending  upon the desired  level of support.  It is
expected  that this new pricing  structure  will better  enable S1 to accelerate
towards break-even in the Data Center and technical support operations,  as well
as to provide more customized technical support services for customers.
    

OPERATING EXPENSES

   
         Total  operating  expenses  increased  to $9.4  million  in the  fourth
quarter from $5.4 million in the third  quarter.  A  significant  portion of the
increase was attributable to the amortization of goodwill and intangible  assets
resulting from the SBD acquisition and certain other  non-recurring  charges. S1
recorded goodwill and intangible  assets of approximately  $6.0 million from the
acquisition of SBD of which $1.4 million was amortized in the fourth quarter. S1
acquired  SBD to obtain  professionals  with  extensive  experience  in Internet
application  development and  implementations to assist S1 in meeting short-term
development and
    


                                      108

<PAGE>



   
implementation  goals.  Accordingly,  a  significant  portion  of the  remaining
balance of intangible  assets and goodwill will be amortized  over the first two
quarters of 1998.  Included in amortization of goodwill and acquisition  charges
is $1.4 million which is attributable to the write-off of goodwill and purchased
technology from previous  acquisitions.  In addition, S1 incurred  approximately
$0.5 million in  non-recurring  charges paid to SBD prior to the acquisition for
services   during  October  and  November  which   represented  the  incremental
difference between the cost of SBD personnel to S1 as contractors and those same
individuals  as  employees  of  S1.  Net  of  goodwill  amortization  and  these
nonrecurring  charges,  operating  expenses  approximated  $6.0  million for the
fourth  quarter of 1997.  The  remaining  increase  over  previous  quarters  is
primarily  attributable to the increase in personnel expenses related to the SBD
acquisition  and  increase  in  marketing  expenses  related  to trade  shows S1
participated in during the fourth quarter.

         As anticipated,  product  development  costs also increased  throughout
1997, reaching $2.9 million in the fourth quarter.  Management  anticipates that
the cost of product  development will continue to escalate over the next several
quarters.  Management  is  committed  to  enhancing  the current VFM products by
migrating the existing products to a more efficient software architecture and to
developing  new VFM  applications,  including  VIM.  General and  administrative
expenses  were  comparable  with prior  quarters,  at $1.2 million in the fourth
quarter.

LIQUIDITY AND CAPITAL RESOURCES AS OF JUNE 30, 1998

           Total  stockholders'  equity decreased to $7.4 million as of June 30,
1998 from $23.5  million at December  31, 1997.  The  decrease in  stockholders'
equity is primarily  attributable  to the $17.6 million net loss incurred during
1998. This decrease was partially  offset by the issuance of an aggregate 92,593
shares of common stock to RBC Holdings for $1 million in March 1998.

         The transactions with Royal Bank (discussed above),  upon consummation,
will provide an additional $7.5 million in cash available to the Holding Company
at closing and $1.5 million eighteen months after closing. In addition,  as part
of the Royal Bank  transaction,  SFNB has granted RBC Holdings Options effective
upon the Closing to purchase up to $10.0 million in Holding  Company  Stock.  If
exercised in full, at prices ranging from $11.88 to $15.81,  the Holding Company
will issue  733,818  shares of Holding  Company  Stock over the 21 month  option
period.

         On June 29,  1998,  SFNB entered into a Stock  Purchase  Agreement  and
other technology and license  agreements with State Farm.  Pursuant to the Stock
Purchase Agreement, State Farm agreed to purchase from the Holding Company $10.0
million of Holding  Company  non-voting,  zero coupon  preferred  stock at a per
share price based upon the average closing asking price per share of SFNB Common
Stock (or  Holding  Company  Common  Stock,  if  applicable)  for each of the 10
trading days  preceding  the  business  day before the closing  date  (occurring
immediately  after  the  Reorganization).  Such  non-voting  preferred  stock is
convertible after two years into shares of Holding Company Common Stock at a 40%
premium to the per share  price paid for the  preferred  stock.  The sale of the
preferred stock will occur  immediately  following the  Reorganization  which is
expected to occur in September 1998.
    


                                      109

<PAGE>



   
         Management believes that following the receipt of the proceeds from the
Royal  Bank  transactions  and the State  Farm  equity  investment,  along  with
anticipated  increases in revenues,  the Holding Company will have adequate cash
resources  available to fund  operations  through 1999 at which time the Holding
Company  anticipates it will become cash flow positive from  operations.  SFNB's
estimated cash resources over the next eighteen months to fund operations are as
follows (in millions):

         Cash on hand  and investment
              securities at June 30, 1998                       $ 9.0
         Transactions with Royal Bank                             7.5
         Preferred stock sale to State Farm                      10.0
                                                                -----
                  Total cash                                    $26.5
                                                                =====

If the sale of the Banking Business is not consummated, the Holding Company will
need to raise additional capital to meet its operational expenses and regulatory
capital  requirements.  If  additional  capital is needed,  the Holding  Company
intends to continue to pursue capital raising  opportunities similar to the STAR
program  through  which it has raised  capital in the past.  S1 did not have any
material  capital  commitments at June 30, 1998,  however S1 does expect to make
approximately $1 million in capital expenditures during the remainder of 1998.

         SFNB has previously  committed to the OTS, its primary regulator,  that
it will create a holding company structure.  As part of the Reorganization,  New
Bank will become a wholly-owned subsidiary of the Holding Company resulting in a
complete  segregation of SFNB's assets  (including  cash and related  investment
securities), deposit liabilities, other liabilities and the capital necessary to
support its operating  activities  from the activities of S1. If the Sale is not
consummated, the FDIC will require $12.0 million in capitalization for New Bank.
The Holding Company's investment in SFNB will then be restricted as to repayment
from SFNB in the form of cash  dividends  which are  subject  to the  regulatory
dividend  limitations,  the dividend  restriction imposed by the FDIC and SFNB's
minimum capital requirement.
    

LIQUIDITY AND CAPITAL RESOURCES AS OF DECEMBER 31, 1997

         Total  stockholders'  equity  decreased to $23.5 million as of December
31, 1997 from $39.9 million at December 31, 1996. The decrease in  stockholders'
equity is primarily  attributable  to the $28.0 million net loss incurred during
1997. This decrease was partially offset by the issuance of an aggregate 569,978
shares of SFNB Common Stock and 159,952  shares of SFNB  Preferred  Stock to the
four initial STAR Partners, as well as to Huntington and Wachovia,  resulting in
approximately $6.0 million in proceeds to SFNB. Additionally, approximately $5.7
million in SFNB Common Stock was issued in connection  with the SBD  acquisition
in November 1997, increasing capital by a like amount.

   
         SFNB has previously  committed to the OTS, its primary regulator,  that
it will create a holding company structure.  As part of the Reorganization,  New
Bank will become a wholly-owned subsidiary of the Holding Company resulting in a
complete  segregation of SFNB's assets  (including  cash and related  investment
securities), deposit liabilities, other liabilities and the capital necessary to
support its operating  activities  from the activities of S1. If the Sale is not
consummated, the FDIC will require $12.0 million in capitalization for New Bank.
The Holding Company's investment in SFNB will then be restricted as to repayment
from SFNB in the form of cash  dividends  which are  subject  to the  regulatory
dividend  limitations,  the dividend  restriction imposed by the FDIC and SFNB's
minimum capital requirement.
    

         Management  believes  that  its  commitment  to  ongoing  research  and
development,  as well as to the  sales and  marketing  effort  is  necessary  to
execute the business plans for S1. In anticipation  that SFNB would be unable to
sustain  the  current  level of  expenditures  for an  extended  period of time,
without  either an increase in revenues or an increase in capital,  SFNB entered
into the STAR


                                      110

<PAGE>



agreements and the equity sales  discussed  above. As of December 31, 1997, SFNB
had approximately $20.0 million in cash and liquid assets. The transactions with
Royal Bank,  upon  consummation,  will release the Holding  Company from capital
requirements related to the Banking Business.  Management  anticipates that this
level of cash  resources,  along with  anticipated  increases in revenues,  will
provide  sufficient capital to fund software  operations.  SFNB believes it will
become cash-flow  positive from operations in 1999. In addition,  as part of the
Royal Bank transaction, SFNB has granted RBC Holdings Options effective upon the
Closing to purchase up to $10.0 million in Holding  Company Stock.  If exercised
in full, at prices ranging from $11.88 to $15.81, the Holding Company will issue
733,818 shares of Holding Company Stock over the 21 month option period.

CAPITAL ADEQUACY

   
         As of June 30, 1998, each of SFNB's regulatory  capital ratios exceeded
the minimum requirements.
    

YEAR 2000

         The  Year  2000  issue  relates  to the use by many  existing  computer
programs  of only  two  digits  to  identify  a year in the date  field.  If not
corrected,  many computer applications could fail or create erroneous results by
or at the Year 2000.  SFNB recognizes the need to ensure that the potential Year
2000 software  failures will not adversely  impact its  operations.  In 1997, S1
established a task force, with  representation from all major business units, to
evaluate and manage the risks,  solutions and cost  associated  with  addressing
this issue  which  affects  both the  internal  computer  systems as well as the
software  applications  that S1 markets to  customers.  The task force is in the
process of identifying all business  systems,  products and services,  including
third party  software used by S1 and in  conjunction  with VBM, and  determining
whether they are Year 2000 compliant.  In addition,  SFNB is developing plans of
action for the  systems and  products  which are not Year 2000  compliant.  SFNB
believes  that based on the  assessments  completed to date,  that critical Year
2000 issues can be corrected.  The failure of SFNB or third party software which
is used by S1 or in conjunction  with VBM to be Year 2000 compliant could have a
material adverse impact on SFNB's financial position and results of operations.

         Management has determined  that its newest version of the VBM software,
scheduled for release in the third quarter of 1998, will be Year 2000 compliant.
Complete  "end  to end"  testing  is  anticipated  to  occur  as part of the VBM
implementation  process.  Due to the near term  release of this  version,  prior
releases will not be Year 2000  compliant.  Management  anticipates  that all S1
financial  institution  customers  will be  converted  to the new version by the
third quarter of 1999. These  conversions will require a significant  portion of
S1's implementation resources.  Management is currently evaluating the potential
impact on professional  services margins due to the deployment of such resources
and potential discounting of services related to these implementations.

         The  costs  incurred  in  addressing  the Year 2000  problem  are being
expensed  as  incurred  in  compliance   with  generally   accepted   accounting
principles. None of these costs are expected to materially impact the results of
operations in any one period. A significant  portion of the costs to be incurred
are not  expected to be  incremental  but rather are related to current  product
development efforts.

RECENT ACCOUNTING PRONOUNCEMENTS

         In June 1997, the Financial  Accounting Standards Board ("FASB") issued
Statement  of  Financial  Accounting  Standards  ("SFAS")  No.  130,  "Reporting
Comprehensive  Income." This statement  establishes  standards for reporting and
display  of  comprehensive  income and its  components  in a full set of general
purpose financial  statements.  SFAS 130 requires all items that are required to
be recognized under accounting  standards as components of comprehensive  income
be  reported  in an  annual  financial  statement  that is  displayed  in  equal
prominence  with the other  annual  financial  statements.  For  interim  period
financial  statements,   enterprises  are  required  to


                                      111

<PAGE>



disclose a total for  comprehensive  income in those financial  statements.  The
term  "comprehensive  income" is used in SFAS 130 to  describe  the total of all
components of comprehensive  income including net income.  "Other  comprehensive
income"  refers to revenues,  expenses,  gains,  and losses that are included in
comprehensive  income  but  excluded  from  earnings  under  current  accounting
standards.  Currently,  "other comprehensive income" for SFNB consists solely of
items previously recorded as a component of stockholders' equity under SFAS 115,
"Accounting for Certain  Investments in Debt and Equity Securities" and SFAS 52,
"Foreign  Currency  Translation."  SFNB  adopted the interim  period  disclosure
requirements  of SFAS 130  effective  March 31,  1998 and will  adopt the annual
financial statement reporting and disclosure  requirements of SFAS 130 effective
December 31, 1998.

   
         In June 1997, the FASB issued SFAS No. 131,  "Disclosure about Segments
of an Enterprise  and Related  Information."  SFAS No. 131  supersedes  SFAS 14,
"Financial  Reporting  in Segments of a Business  Enterprise,"  and  establishes
standards  for the way public  business  enterprises  are to report  information
about  operating  segments in annual  financial  statements  and requires  those
enterprises to report selected financial information about operating segments in
interim financial reports issued to shareholders.  It also establishes standards
for related disclosures about products and services, geographic areas, and major
customers. The adoption of this new standard did not require significant changes
to SFNB's  current  segment  information  that is  presented  in the 1997 annual
report and did not impact interim financial  statements for the six months ended
June 30, 1998 as the interim  disclosures  are not required in the first year of
adoption.

         In October 1997, the Accounting  Standards  Executive  Committee issued
Statement of Position ("SOP") No. 97-2, "Software Revenue  Recognition." SOP No.
97-2,  which  revises the rules for  accounting  for  software  transactions  by
superseding SOP 91-9, "Software Revenue Recognition," is effective for financial
statements for years beginning after December 15, 1997. The adoption of SOP 97-2
did not have a material effect on the interim  financial  statements for the six
months ended June 30, 1998.
    

MARKET FOR SFNB COMMON STOCK AND DIVIDENDS

         SFNB Common Stock is quoted on the Nasdaq Stock Market under the symbol
"SFNB."  The  following  chart sets forth the high and low sales  prices of SFNB
Common  Stock for each  quarter  since May 23,  1996,  the date when SFNB Common
Stock began to be quoted on the Nasdaq Stock Market:

   
                  Quarter ended:                     High              Low
                  --------------                     ----              ---

                  June 30, 1996..................    $45.00           $31.75
                  September 30, 1996.............     34.25            21.00
                  December 31, 1996..............     26.25            10.00
                  March 31, 1997.................     13.50             8.00
                  June 30, 1997..................      9.38             5.50
                  September 30, 1997.............     13.88             7.63
                  December 31, 1997..............     11.38             5.75
                  March 31, 1998.................     13.63             8.25
                  June 30, 1998..................     14.94             7.51


         As of the Record Date,  there were 409 holders of record of SFNB Common
Stock.
    

         SFNB has not paid  dividends  on SFNB  Common  Stock or SFNB  Preferred
Stock since its initial public offering in May 1996.


                                      112

<PAGE>



MANAGEMENT

         The following  table sets forth the names of the current  directors and
executive  officers of SFNB.  Also set forth is certain other  information  with
respect to each such person's age at December 31, 1997, the periods during which
such person has served as a director or executive  officer of SFNB and positions
currently  held  with  SFNB and S1.  SFNB's  Bylaws  provide  that the  Board of
Directors  shall be  divided  into three  classes  as nearly  equal in number as
possible.  The terms of office of only one class of  directors  expires  in each
year,  and  directors  are  elected  for terms of three  years  and until  their
successors are elected and  qualified.  SFNB's Bylaws provide that the number of
directors  shall be six. At the present  time,  there are two  vacancies  on the
Board of Directors.

<TABLE>
<CAPTION>
                                       Age at           Director      Expiration         Positions held with
Name                              December 31, 1997       since         of term              SFNB and S1
- ----                              -----------------       -----         -------              -----------

<S>                                      <C>              <C>            <C>       <C>
Robert W. Copelan, D.V.M.                71               1995           1998       Director of SFNB and S1

James S. Mahan, III                      46               1995           2000       Chief Executive Officer and
                                                                                    Director of SFNB and Chairman
                                                                                    of the Board and Chief
                                                                                    Executive Officer of S1

Michael C. McChesney                     42               1996           2000       Chairman of the Board of SFNB
                                                                                    and Director of S1

Howard J. Runnion, Jr.                   68               1995           1999       Director of SFNB and S1


Robert F. Stockwell                      44                                         Treasurer, Acting President
                                                                                    and Chief Financial Officer
                                                                                    of SFNB and Treasurer and
                                                                                    Chief Financial Officer of S1
</TABLE>

         The following  information  concerns the  principal  occupation of each
director  and  executive  officer of SFNB for the past five  years.  Each of the
directors of SFNB also has served as a director of the Holding Company since its
organization  in the  second  quarter of 1998.  SFNB's  executive  officers  are
elected by the Board to serve a one-year term.

         ROBERT W. COPELAN,  D.V.M.  has been  President of Copelan & Thornbury,
Inc. in Paris,  Kentucky since 1959 and President of R.W. Copelan, PSC in Paris,
Kentucky since 1979. Dr. Copelan is a  veterinarian  in private  practice.  From
1987 through  September of 1996, Dr. Copelan served on the Board of Directors of
Cardinal and certain of its subsidiaries. Dr. Copelan is the stepfather of James
S. Mahan, III.

         MICHAEL C.  MCCHESNEY  has served as the  Chairman of the Board of SFNB
and a director of S1 since May 1996. Mr. McChesney has served as the Chairman of
the Board of the Holding Company since its organization in the second quarter of
1998. Mr. McChesney founded Five Paces,  which is now known as S1. Mr. McChesney
also co-founded and served as Chief Executive  Officer of SecureWare,  which was
merged into Five Paces in November 1996. Mr. McChesney served as Chief Executive
Officer  of S1 from May 1996 to  January  1998.  Mr.  McChesney's  spouse is the
sister of the wife of James S. Mahan, III.

         JAMES S.  MAHAN,  III has served as the Chief  Executive  Officer and a
director of SFNB since June 1995,  as Chairman of the Board of S1 since May 1996
and as Chief Executive Officer of S1 since January 1998. Mr. Mahan has served as
the Chief Executive Officer of the Holding Company since its organization in the
second  quarter of 1998. Mr. Mahan served as Chairman of the Board of SFNB until
May 1996. Mr. Mahan was the Chairman of the Board and Chief Executive Officer of
Cardinal,  as well as certain  subsidiaries of Cardinal from November 1987 until
September  1996.  Mr.  Mahan's


<PAGE>



spouse is the sister of the wife of Michael C.  McChesney  and Mr.  Mahan is the
stepson of Robert W. Copelan.

         HOWARD  J.  RUNNION,  JR.  was Vice  Chairman  of the  Board  and Chief
Financial Officer of The Wachovia  Corporation in Winston-Salem,  North Carolina
from  December  1985 to June  1990.  Since  1992,  Mr.  Runnion  has served as a
consultant and an insurance  broker.  Mr. Runnion was a director of Cardinal and
certain subsidiaries until September 1996.

         ROBERT F.  STOCKWELL has served as the  Treasurer  and Chief  Financial
Officer of SFNB since June 1995 and the Treasurer and Chief Financial Officer of
S1 since May 1996.  Since  October  1996,  he has served as Acting  President of
SFNB. Mr.  Stockwell has served as the Chief  Financial  Officer,  Treasurer and
Secretary of the Holding Company since its organization in the second quarter of
1998.  Mr.  Stockwell  served as  Treasurer  of Cardinal  from  January  1994 to
September 1996 and as a director of Jefferson  Banking Company during 1994. From
1987 to 1993, Mr.  Stockwell was Executive  Vice  President and Chief  Financial
Officer of Security  Financial Holding Company, a thrift holding company located
in Durham, North Carolina.

EXECUTIVE AND DIRECTOR COMPENSATION

         The following table shows for the fiscal years ended December 31, 1997,
1996 and 1995,  the cash  compensation  paid by SFNB or S1,  as well as  certain
compensation  paid or accrued for those years, to the Chief Executive Officer of
SFNB and the two other  highest  paid  executive  officers  of SFNB  serving  at
December 31, 1997 whose total annual  salary and bonus  exceeded  $100,000  (the
"named  executive  officers") for the fiscal year ended December 31, 1997.  SFNB
has not granted any stock appreciation rights ("SARs").

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                               Long-Term Compensation
                                                                                       Awards
                                                                               ----------------------
                                                                 Other annual        Securities         All other
Name and                                  Annual Compensation    compensation    underlying options   compensation
Principal Position            Year     Salary ($)     Bonus ($)     ($) (c)              (#)             ($) (d)
- ------------------            ----     ----------     --------- -------------     -----------------  -----------
<S>                           <C>       <C>                 <C>   <C>                   <C>             <C>
James S. Mahan, III           1997      $ 200,000           --    $   9,861                  --         $  9,756
  Chief Executive Officer and 1996         87,535           --       68,080                  --            3,131
  Director of SFNB and        1995             --           --           --             929,200               --
  Chairman of the Board
  and Chief Executive Officer
  of S1 (a)

Michael C. McChesney          1997      $ 150,000           --           --                  --         $ 11,183
  Chairman of the Board of    1996         87,570 (b)       --           --                  --            3,453 (b)
  SFNB and Director of S1     1995             --           --           --             464,400               --

Robert F. Stockwell           1997      $ 119,141           --           --              20,000         $  6,392
  Treasurer, Acting           1996        104,962           --    $  70,009                  --            2,272
  President and Chief         1995             --           --           --              92,920               --
  Financial Officer of SFNB
  and Treasurer and Chief
  Financial Officer of S1
</TABLE>


- ----------
(a)  During the first nine months of 1996, Mr. Mahan's annual rate of salary was
     $50,000.  During  that  time,  he also  served  as the  Chairman  and Chief
     Executive  Officer  of  Cardinal.  Mr.  Mahan's  compensation  for 1995 was
     received for his role as Chairman of the Board and Chief Executive  Officer
     of Cardinal, the former holding company of SFNB. Although Mr. Mahan did not
     receive any salary or other  compensation from SFNB, he was awarded options
     for SFNB Common Stock in 1995.

(b)  For the fiscal year ended  December 31, 1996, Mr.  McChesney  received only
     $87,570  in salary  and  $3,453 in other  compensation  because  he did not
     assume such positions until May 23, 1996.


                                      114

<PAGE>



(c)  Other annual  compensation  includes car allowance and club  membership for
     Mr. Mahan. For 1996, other annual  compensation  includes  reimbursement of
     moving  expenses  of  $56,880  and  $70,009,   including  applicable  taxes
     associated  with such  reimbursement,  for  Messrs.  Mahan  and  Stockwell,
     respectively.

(d)  All other compensation includes  contributions to the SFNB 401(k) plan, and
     insurance  premiums.  SFNB 401(k)  contributions were $2,501 and $2,667 for
     Mr.  Mahan,  $3,003 and $4,094 for Mr.  McChesney and $2,002 and $3,292 for
     Mr. Stockwell in 1996 and 1997, respectively.  Insurance premiums were $630
     and $7,089 for Mr.  Mahan,  $450 and $7,089 for Mr.  McChesney and $270 and
     $3,100 for Mr. Stockwell in 1996 and 1997, respectively.

         Directors  of SFNB do not  receive any fees or other  compensation  for
their service as directors.  Directors,  however,  are reimbursed for travel and
other expenses incurred in connection with attending  meetings of the SFNB Board
of Directors.

EMPLOYMENT CONTRACTS

         SFNB  currently  does  not  have  any  employment  contracts  or  other
compensatory plans or arrangements pertaining to resignation,  retirement or any
other termination of its executive officers'  employment with SFNB or S1 or from
a change in control of SFNB or a change of  responsibilities  following a change
in control of SFNB.

OPTION GRANTS

         The following table contains information  concerning the grant of stock
options to the named executive officers during fiscal year 1997.

                        OPTION GRANTS IN LAST FISCAL YEAR

<TABLE>
<CAPTION>
                                                 Individual Grants
- -------------------------------------------------------------------------------------------------------------------
                          Number        Percent of                                    Potential realizable value
                       of securities   total options                                    at assumed annual rates
                        underlying      granted to        Exercise                    of stock price appreciation
                          options        employees         or base      Expiration          for option term
Name                    granted (#)   in fiscal year    price ($/Sh)       date          5%                10%
- ----                    -----------   --------------    ------------    -----------      --                ---
<S>                       <C>              <C>              <C>             <C> <C>    <C>              <C>     
Robert F. Stockwell       20,000           1.7%             $6.06      Dec. 12, 2007   $76,222          $193,162
</TABLE>


OPTION EXERCISES IN 1997 AND YEAR-END OPTION VALUES

         The  following  table  sets  forth  on  an  aggregated   basis  certain
information concerning each exercise of stock options during fiscal year 1997 by
the named executive officers and the value of unexercised options.




                                       115

<PAGE>



AGGREGATED OPTION EXERCISES IN 1997 AND FISCAL YEAR-END OPTION VALUES

<TABLE>
<CAPTION>
                                                             Number of securities
                              Shares                        underlying unexercised         Value of unexercised in-the
                            acquired on        Value         options at FY-end (#)       money options at FY-end ($)(b)
Name                       exercise (#)  realized ($) (a)  Exercisable/Unexercisable        Exercisable/Unexercisable
- ----                       ------------  ----------------  -------------------------        -------------------------
<S>                           <C>            <C>                 <C>                            <C>     
James S. Mahan, III                --              --           464,600/464,600               $3,077,975/$3,077,975

Michael C. McChesney               --              --           232,200/232,200               $1,538,325/$1,538,325

Robert F. Stockwell           15,000         $110,625            31,460/66,460                  $208,423/$331,598
</TABLE>


(a)  Based on the market value of SFNB Common  Stock at date of  exercise,  less
     the exercise price.

(b)  Based on the closing price per share of SFNB's Common Stock on December 31,
     1997 of $7.25 on the Nasdaq Stock Market,  less the exercise  price, of all
     unexercised  stock options  having an exercise  price less than such market
     value.

CERTAIN TRANSACTIONS

         From time to time  SFNB  makes  loans to the  directors  and  executive
officers  for the  financing  of their homes,  as well as home  improvement  and
consumer  loans. It is the belief of management that these loans are made in the
ordinary course of business, are made on substantially the same terms, including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions  with other persons,  and neither  involve more than normal risk of
collectibility nor present other unfavorable features.

         In May 1996,  SFNB  acquired Five Paces in exchange for an aggregate of
1,920,000  shares  of SFNB  Common  Stock.  The  acquisition  of Five  Paces was
completed as part of the spin-off of SFNB from Cardinal pursuant to the Cardinal
Amended and  Restated  Plan of  Distribution.  Under that Plan of  Distribution,
Cardinal  distributed,  pro rata to each Cardinal  stockholder,  all of the then
outstanding shares of SFNB Common Stock (approximately 2,400,000). In connection
with the spin-off, SFNB adopted an Amended and Restated Plan of Recapitalization
pursuant to which, among other things, SFNB sold SFNB Common Stock and Preferred
Stock to Area,  Huntington  and  Wachovia for $3.0  million,  and issued to Five
Paces  stockholders  1,920,000 shares of Common Stock in the acquisition of Five
Paces.  Among the principal  shareholders of Five Paces was Michael C. McChesney
who upon  consummation of the acquisition  became Chairman of the Board of SFNB.
Mr.  McChesney  received 807,438 shares of SFNB Common Stock in the acquisition.
The controlling  shareholders of Five Paces,  including Mr. McChesney's  father,
George McChesney,  Sr. and his brother George McChesney,  Jr., also participated
in the transaction and became the controlling shareholders of SFNB.
   
         In November 1996,  SFNB acquired by merger  SecureWare for an aggregate
cash   consideration   of  $5.0   million  in  cash  and  $783,000  of  non-cash
consideration related to the conversion of outstanding  SecureWare options. This
acquisition  was  effected  pursuant  to an  Agreement  of  Merger  of SFNB with
SecureWare and its stockholders.  Among the principal shareholders of SecureWare
was  Michael C.  McChesney,  the  Chairman of the Board of SFNB.  Mr.  McChesney
received  $1,695,817 in exchange for his shares of SecureWare.  Mr.  McChesney's
father, George McChesney, Sr. and his brother George McChesney,  Jr., as well as
other  shareholders  who are deemed to control SFNB,  also  participated  in the
transaction and received consideration.

         During the latter part of 1996,  among its ordinary course research and
development  activities,  S1 started a project known as  "Webtone."  The Webtone
project was established to assess the customer care issues raised as a result of
interacting with retail customers over new delivery channels and subsequently to
develop software solutions to resolve such issues more efficiently.  In November
1997,  after the  assessment  phase of the  project was  completed  at a cost of
approximately $300,000, SFNB's Board of Directors determined not to proceed with
Webtone,  primarily because of
    


                                       116

<PAGE>



   
         the Board's uncertainty regarding the potential profitability of such a
project and because of the limited resources, both capital and personnel, of S1.
The Board  believes  this  decision  is  consistent  with its  determination  to
discontinue  the  Banking  Business  and  focus  resources  on the VFM  suite of
products and related  services.  With the Board's full  knowledge and agreement,
Chairman  of the Board  Michael  M.  McChesney  has  created  and funded his own
company to develop Webtone.  In undertaking these activities,  Mr. McChesney and
the Board of Directors have agreed that Webtone and Mr.  McChesney  should enter
into some form of arrangement for a future business  relationship.  However, the
parties have not determined what that  arrangement  should be, and do not intend
to complete such discussions until following the  Reorganization,  at which time
the Holding  Company  (which in contrast to SFNB will be  unregulated  as to its
activities)  will  have far  greater  flexibility  to  consider  equity or other
relationships  with Mr.  McChesney's  Webtone.  Since  abandoning  the  Webstone
project,  S1 has  provided  to  Webtone  certain  administrative  and  technical
services on a time and  materials  basis  amounting  to  approximately  $182,000
through June 30, 1998.  As of June 30,  1998,  S1 had a receivable  from Webtone
related to these services of $110,000.
    

STOCK OWNED BY MANAGEMENT

   
         The  following  table sets forth  certain  information  as of August 3,
1998, with respect to the amount of SFNB Common Stock beneficially owned by each
director and named executive  officer of SFNB and by all directors and executive
officers of SFNB as a group. At August 3, 1998, there were 11,191,117  shares of
SFNB Common Stock outstanding.
    

         All information with respect to beneficial ownership has been furnished
to SFNB by the  respective  shareholders,  directors and  executive  officers of
SFNB, and unless otherwise  indicated,  each of the shareholders has sole voting
and investment power with respect to all shares that they beneficially own.

<TABLE>
<CAPTION>
   
                                                               Number of shares                 Percent of
Name and position(s)                                             and nature of                 common stock
with SFNB or S1                                            beneficial ownership (a)             outstanding
- --------------------                                       -----------------------             ------------
<S>                                                               <C>                               <C> 
Robert W. Copelan
   Director of SFNB and S1                                          143,552 (b)                     1.3%

James S. Mahan, III
   Chief Executive Officer                                          776,854 (c)                     6.5%
   and Director of SFNB and
   Chairman of the Board
   and Chief Executive
   Officer of S1

Michael C. McChesney
   Chairman of the Board of                                       1,075,657 (d)                     9.3%
   SFNB and Director of S1

Howard J. Runnion, Jr.
   Director of SFNB and S1                                          110,424 (e)                     *

Robert F. Stockwell
   Treasurer, Acting President                                       79,436 (f)                     *
   and Chief Financial Officer
   of SFNB and Treasurer and
   Chief Financial Officer of S1

All directors and executive officers of SFNB
   as a group (5 persons)                                         2,185,923                        17.7%
</TABLE>
    

- ----------
*    Less than one percent.


                                      117

<PAGE>



   
(a)  In accordance with Rule 13d-3 under the Exchange Act, a person is deemed to
     be the beneficial  owner, for purposes of this table, of any shares of SFNB
     Common Stock if such person has or shares voting power or investment  power
     with  respect  to such  security,  or has the right to  acquire  beneficial
     ownership  at any time within 60 days from August 3, 1998.  As used herein,
     "voting  power"  includes  the power to vote or direct the voting of shares
     and  "investment  power"  includes  the  power to  dispose  or  direct  the
     disposition of shares.

(b)  The share  ownership of Dr. Copelan  includes  92,920 shares of SFNB Common
     Stock that would be issued upon the exercise of options  exercisable within
     60 days of August 3,  1998,  7,452  shares  that are held by the  Robert W.
     Copelan D.V.M.  Retirement  Plan and 1,224 shares that are held by his wife
     Patricia.

(c)  The share  ownership of Mr. Mahan  includes  696,900  shares of SFNB Common
     Stock that would be issued upon the exercise of options  exercisable within
     60 days of August 3, 1998,  75,124 shares held by his wife Marguerite,  and
     4,218 shares held in SFNB's 401(k) plan.

(d)  The share ownership of Mr. McChesney includes 348,300 shares of SFNB Common
     Stock that would be issued upon the exercise of options  exercisable within
     60 days of August 3, 1998,  331 shares held in SFNB's 401(k) plan and 7,680
     shares owned by certain members of his family.

(e)  The share  ownership of Mr. Runnion  includes  10,424 shares of SFNB Common
     Stock that would be issued upon the exercise of options  exercisable within
     60 days of August 3, 1998.

(f)  The share ownership of Mr. Stockwell  includes 29,690 shares of SFNB Common
     Stock that would be issued upon the exercise of options  exercisable within
     60 days of August 3, 1998,  45,288  shares held jointly with his wife Jana,
     2,594 shares held in SFNB's 401(k) plan and 1,864 shares held in an IRA.
    

PRINCIPAL HOLDERS OF VOTING SECURITIES OF SFNB

   
         The following  table sets forth  information  as of August 3, 1998 with
respect to ownership of SFNB Common Stock by each person  believed by management
to be the beneficial owner of more than 5% of the outstanding SFNB Common Stock.
With  respect to Mr.  McChesney,  and with  respect  to Mr.  Mahan to the extent
indicated below, the historical information set forth below is based on the most
recent Schedule 13D or 13G filed on behalf of such person with the OTS.
    

<TABLE>
<CAPTION>
   
                                                               Number of shares               Percent of
Name and address                                                 and nature of               common stock
of beneficial owner                                        beneficial ownership (a)           outstanding
- -------------------                                        ------------------------          ------------
<S>                                                              <C>                             <C> 
Michael C. McChesney                                             1,075,657 (b)                   9.3%
3390 Peachtree Road, NE
Atlanta, GA 30326

James S. Mahan, III                                                776,854 (c)                   6.5%
3390 Peachtree Road, NE
Atlanta, GA 30326

Hollybank Investments, LP/Dorsey R. Gardner                        685,100 (d)                   6.1%
One International Place, Suite 2401
Boston, MA 02110
</TABLE>
    

- ----------

(a)  In accordance with Rule 13d-3 under the Exchange Act, a person is deemed to
     be the beneficial  owner, for purposes of this table, of any shares of SFNB
     Common Stock if such person has or shares voting power or investment  power
     with  respect  to such  security,  or has the right to  acquire  beneficial
     ownership  at any time  within  60 days.  As used  herein,  "voting  power"
     includes  the power to vote or direct the voting of shares and  "investment
     power" includes the power to dispose or direct the disposition of shares.

(b)  Mr.  McChesney  filed a  Schedule  13D with the OTS dated  April  29,  1998
     reporting  beneficial  ownership of 1,075,657  shares of SFNB Common Stock,
     representing  approximately 9.7% of the


                                       118

<PAGE>



     outstanding  SFNB  Common  Stock as of April  27,  1998.  According  to the
     Schedule  13D,  348,300 of such shares are  issuable  upon the  exercise of
     options held by Mr. McChesney that are exercisable  within 60 days of April
     27, 1998,  719,346 of such shares are owned directly by Mr. McChesney,  331
     shares are held in SFNB's 401(k) plan, and 7,680 shares are held by certain
     members of his family.

     As stated on Mr. McChesney's Schedule 13D, pursuant to Rule 13d-4 under the
     Exchange  Act,  except for the shares  owned by members of his family,  Mr.
     McChesney disclaims beneficial ownership of all shares of SFNB Common Stock
     beneficially owned by members of a group, which includes Mr. McChesney, for
     whom the OTS has indicated that it did not intend to disapprove a Notice of
     Change of Control  with respect to SFNB.  The other  members of the control
     group and the maximum  percentage  ownership of SFNB Common Stock that each
     of such  individuals  can own under the  Notice of Change of  Control  are:
     David A. Arnovitz,  7.89%; Harold Arnovitz,  0.40%; Robert Copelan,  0.43%;
     William R. Jacobs,  7.89%;  Steven M. Kramer,  3.17%;  James S. Mahan, III,
     8.27%;  Ryan  Mahan,  1.19%.;  George  McChesney,  Sr.,  0.41%;  and George
     McChesney Jr., 0.08%.

   
(c)  The share  ownership of Mr. Mahan  includes  696,900  shares of SFNB Common
     Stock that would be issued upon the exercise of options  exercisable within
     60 days of August 3, 1998,  75,124 shares held by his wife Marguerite,  and
     4,218 shares held in SFNB's 401(k) plan.
    

     As stated on Mr.  Mahan's  Schedule 13D filed with the OTS dated January 9,
     1997,  pursuant to Rule 13d-4 under the Exchange  Act, Mr. Mahan  disclaims
     beneficial  ownership of all shares of SFNB Common Stock beneficially owned
     by  members  of a group,  for whom  the OTS has  indicated  that it did not
     intend to  disapprove  a Notice of Change of Control  with respect to SFNB.
     The other members of the control group and the maximum percentage ownership
     of SFNB Common Stock that each of such individuals can own under the Notice
     of Change of Control are: David A. Arnovitz, 7.89%; Harold Arnovitz, 0.40%;
     Robert Copelan,  0.43%; William R. Jacobs,  7.89%; Steven M. Kramer, 3.17%;
     Ryan Mahan,  1.19%.;  George McChesney,  Sr., 0.41%;  George McChesney Jr.,
     0.08%; and Michael McChesney 15.79%.

(d)  Hollybank  Investments,  LP ("Hollybank")  reports beneficial  ownership of
     608,600 shares of SFNB Common Stock, representing approximately 5.6% of the
     outstanding  SFNB Common Stock.  Hollybank  reports that it has sole voting
     and sole  dispositive  power over all such shares.  Dorsey R. Gardner,  the
     general  partner of  Hollybank  and a director of the Holding  Company,  is
     deemed to  beneficially  own these shares.  Mr.  Gardner also owns directly
     76,500 shares.

                       ADJOURNMENT OF THE SPECIAL MEETING

         The  holders  of  SFNB  Common  Stock  will be  asked  to  approve,  if
necessary,  an  adjournment of the Special  Meeting to solicit  further votes in
favor of the Plan and the  Agreement.  The proxies of SFNB  shareholders  voting
against the Plan or the Agreement may not be used by management to vote in favor
of an adjournment pursuant to its discretionary authority.

                              SHAREHOLDER PROPOSALS

   
         If the Plan is approved and the  Reorganization  is consummated,  there
will not be an annual meeting of SFNB's shareholders in 1998. As a result of the
new corporate form and the dissolution of SFNB, it is anticipated that the first
annual meeting of shareholders the Holding Company will be held in May 1999. Any
proposal intended to be presented by a Holding Company shareholder for inclusion
in the Holding  Company's  proxy  statement for its 1999 annual  meeting must be
received  by the  Holding  Company  at its  principal  executive  office at 3390
Peachtree Road, NE, Suite 1700,  Atlanta,  Georgia 30326 no later  than December
1998.
    

         If the Plan is not approved and consummated,  SFNB anticipates that its
1998 annual meeting will be held in the third quarter of 1998.


                                      119

<PAGE>



                                  OTHER MATTERS

         It is not expected that any matters other than those  described in this
Proxy  Statement/Prospectus  will be brought before the Special Meeting.  If any
other matters are presented,  however,  it is the intention of the persons named
in the SFNB proxy to vote such proxy in accordance with the  determination  of a
majority of the Board of Directors of SFNB,  including,  without  limitation,  a
motion to adjourn  the  Special  Meeting to another  time  and/or  place for the
purpose of  soliciting  additional  proxies in order to  approve  the Plan,  the
Agreement or otherwise.

                                     EXPERTS

         The consolidated  financial  statements of SFNB as of December 31, 1997
and 1996, and for each of the years in the three-year  period ended December 31,
1997, have been included in Appendix G of this Proxy Statement/Prospectus and in
the Registration Statement in reliance upon the report of KPMG Peat Marwick LLP,
independent certified public accountants,  appearing in Appendix G, and upon the
authority of said firm as experts in accounting and auditing.

                                  LEGAL MATTERS

         The  validity  of the  Holding  Company  Common  Stock to be  issued in
connection  with the  Reorganization  has been  passed  upon by Hogan &  Hartson
L.L.P., Washington, D.C.






                                      120

<PAGE>


                                                    APPENDIX A

 [LOGO]  FRIEDMAN, BILLINGS, RAMSEY & CO. INC.      Institutional Brokerage
                                                    Research
                                                    Investment Banking
 FBR
                                                    POTOMAC TOWER
                                                    1001 NINETEENTH STREET NORTH
                                                    ARLINGTON, VIRGINIA 22209

                                                    TELEPHONE (703) 312-9500

                                                    MARCH 9, 1998

BOARD OF DIRECTORS
SECURITY FIRST NETWORK BANK
3390 PEACHTREE ROAD
ATLANTA, GA  30326

BOARD OF DIRECTORS:

You have requested that Friedman,  Billings, Ramsey & Co., Inc. ("FBR"), provide
you with its  opinion as to the  fairness,  from a financial  point of view,  to
holders of common stock ("Stockholders") of Security First Network Bank ("SFNB")
of the Sale Price (as  defined) to be received by such  holders  pursuant to the
Stock  Purchase  Agreement  between Royal Bank Of Canada  ("RBC"),  RBC Holdings
(Delaware)  Inc.,  a U.S.  subsidiary  of RBC and SFNB dated as of March 9, 1998
(The "Stock Purchase Agreement"), pursuant to which the banking business of SFNB
will be acquired by RBC (the "Sale"). The Sale Price for the banking business of
SFNB is $13 million in cash  (subject to  adjustment  as  described in the Stock
Purchase Agreement).

In delivering this opinion, FBR has completed the following tasks:

  1.      reviewed RBC Annual Report to  Stockholders  for the fiscal year ended
          October  30,  1997 and RBC Annual  Reports on Form 10-K filed with the
          Securities  and Exchange  Commission  (the "SEC") for the fiscal years
          ended December 31, 1994 through 1996;  reviewed RBC Quarterly  Reports
          on Form 10-Q for the fiscal quarters ended January 30, 1997, April 30,
          1997 and July 31, 1997 filed with thE SEC;

  2.      reviewed SFNB Annual Report to stockholders  for the fiscal year ended
          December 31, 1996 and SFNB Annual Report on Form 10-KSB filed with the
          Office  of  Thrift  Supervision  ("OTS")  for the  fiscal  year  ended
          December 31, 1996;  reviewed SFNB  Quarterly  Reports On Form 10-Q for
          the fiscal  quarters ended March 31, 1997, June 30, 1997 and September
          30, 1997 filed with the OTS;

  3.      reviewed SFNB'S unaudited  financial  statements for the twelve months
          ended December 31, 1997;

  4.      reviewed the reported  market prices and trading  activity for the RBC
          common stock for the period January 1994 through March 9, 1998;

  5.      discussed the financial condition, results of operations, business and
          prospects of SFNB and RBC with the managements of SFNB and RBC;


                                       A-1
<PAGE>
FRIEDMAN, BILLINGS, RAMSEY & CO. INC.                                     Page 2


  6.      compared the results of operations and financial condition of SFNB and
          RBC with those of certain  publicly-traded  financial institutions (or
          their holding  companies) that FBR deemed to be reasonably  comparable
          to SFNB or RBC, as the case may be;

  7.      reviewed the financial  terms,  to the extent publicly  available,  of
          certain  acquisition  transactions  that FBR  deemed to be  reasonably
          comparable to the Sale;

  8.      reviewed the financial  terms,  to the extent publicly  available,  of
          certain acquisition transactions entered into by RBC;

  9.      reviewed a copy of the Stock Purchase Agreement; and

  10.     performed  such other  analyses and  reviewed and analyzed  such other
          information as FBR deemed appropriate.

In rendering this opinion,  FBR did not assume  responsibility for independently
verifying,  and did not independently verify, any financial or other information
concerning   SFNB   and  RBC   furnished   to  it  by   SFNB  or  RBC,   or  the
publicly-available financial and other information regarding SFNB, RBC and other
financial  institutions (or their holding  companies).  FBR has assumed that all
such  information  is  accurate  and  complete.  FBR has  further  relied on the
assurances  of  management  of SFNB and RBC that they are not aware of any facts
that would make such  financial or other  information  relating to such entities
inaccurate or misleading.  With respect to financial forecasts for SFNB provided
to FBR by its management,  FBR has assumed,  for purposes of this opinion,  that
the  forecasts  have  been  reasonably  prepared  on bases  reflecting  the best
available   estimates  and  judgements  of  such  managements  at  the  time  of
preparation as to the future financial performance of SFNB. FBR has assumed that
there has been no material change in SFNB's assets, financial condition, results
of  operations,  business or prospects  since  December  31,  1997.  FBR did not
undertake an independent  appraisal of the assets or liabilities of SFNB nor was
FBR furnished with any such appraisal. FBR is not an expert in the evaluation of
allowances  for  loan  losses,  was not  requested  to and did not  review  such
allowances,  and was not requested to and did not review any  individual  credit
files  of SFNB.  FBR's  conclusions  and  opinion  are  necessarily  based  upon
economic,  market and other conditions and the information made available to FBR
as of the date of this opinion.  FBR expresses no opinion on matters of a legal,
regulatory, tax or accounting nature related to the Sale.

FBR, as part of its  institutional  brokerage,  research and investment  banking
practice, is regularly engaged in the valuation of securities and the evaluation
of transactions in connection with mergers and acquisitions of commercial banks,
savings  institutions and financial  institution holding companies,  initial and
secondary offerings,  mutual-to-stock  conversions of savings  institutions,  as
well  as  business   valuations  for  other  corporate  purposes  for  financial
institutions  and real estate  related  companies.  FBR has  experience  in, and
knowledge  of, the  valuation of bank and thrift  securities  in Georgia and the
rest of the United States.

FBR has acted as a  financial  advisor to SFNB in  connection  with the Sale and
will  receive  a  fee  for  services  rendered  which  is  contingent  upon  the
consummation  of the Sale.  In the  ordinary  course of FBR's  business,  it may
effect  transactions in the securities of SFNB or RBC for its own account and/or
for the accounts of its customers and, accordingly, may at any time hold long or
short  positions  in such  securities.  From  time to  time,  principals  and/or
employees of FBR may also have positions in the securities.

Based upon and subject to the foregoing, as well as any such other matters as we
consider  relevant,  it is FBR's opinion,  as of the date hereof,  that the Sale
Price is fair, from a financial point of view, to the Stockholders of SFNB.

                                      A-2
<PAGE>
FRIEDMAN, BILLINGS, RAMSEY & CO. INC.                                     Page 3

This  letter  is  solely  for the  information  of the  Board of  Directors  and
Stockholders  of SFNB and may not be relied upon by any other person or used for
any other purpose, reproduced,  disseminated, quoted from or referred to without
FBR's prior written consent;  provided,  however, this letter may be referred to
and reproduced in its entirety in proxy  materials sent to the  stockholders  in
connection with the solicitation of approval for the Sale.

                                                               Very truly yours,

                                                       /s/ Suzanne N. Richardson

                                                           Suzanne N. Richardson
                                                               Managing Director

                                       A-3

<PAGE>

                                                                      APPENDIX B


                           SECOND AMENDED AND RESTATED
                             PLAN OF REORGANIZATION*

     This  Second  Amended and  Restated  Plan of  Reorganization  (the "Plan of
Reorganization")  is dated as of March 9, 1998,  and is entered  into and agreed
upon by and among Security First Network Bank ("SFNB"),  and, upon organization,
Security First Technologies  Corporation,  a Delaware  corporation (the "Holding
Company")  and New  Security  First  Network  Bank,  a federal  savings  bank in
organization  (the "New  Bank")  (jointly  referred  to as the  "Parties"),  and
replaces in its entirety the Plan of  Reorganization  and Merger,  dated January
28, 1997, and the Amended and Restated Plan of Reorganization, dated January 28,
1998, by and among the Parties.  This Plan of Reorganization  also constitutes a
plan of voluntary dissolution of SFNB pursuant to Section 546.4 of the rules and
regulations of the Office of Thrift Supervision ("OTS").

                                    RECITALS

     1. SFNB is a federal  savings bank,  duly  organized  and validly  existing
under the laws of the United States, with its principal office at 3390 Peachtree
Road, NE, Atlanta, Georgia. The authorized capital stock of SFNB consists of (i)
25,000,000 shares of common stock, no par value per share ("SFNB Common Stock"),
of which 10,487,244  shares were issued and outstanding as of December 31, 1997,
and (ii) 2,500,000  shares of preferred  stock, no par value, of which 1,251,084
shares were issued and  outstanding  as of  December  31, 1997 ("SFNB  Preferred
Stock") (SFNB Common Stock and SFNB Preferred  Stock are jointly  referred to as
"SFNB Stock").

     2. SFNB will cause the  organization  of the Holding  Company and then will
cause the Holding Company to enter into this Plan of Reorganization.

     3. Upon its organization,  the Holding Company will be a corporation,  duly
organized and validly existing under the laws of the State of Delaware, with its
principal office to be located at 3390 Peachtree Road, NE, Atlanta,  Georgia. At
the  time  the  transactions  contemplated  by the  Plan of  Reorganization  are
consummated, the authorized capital stock of the Holding Company will consist of
40,000,000  shares of common  stock,  par value  $0.01 per share  (the  "Holding
Company Common Stock"),  and 5,000,000  shares of serial  preferred  stock,  par
value $0.01 per share (the "Holding Company  Preferred  Stock") (Holding Company
Common Stock and Holding Company  Preferred Stock are jointly referred to as the
"Holding Company Stock").  No shares of the Holding Company Stock are issued and
outstanding as of the date hereof.

     4.  SFNB  will  cause the  organization  of the New Bank as a wholly  owned
operating subsidiary of SFNB and then will cause the New Bank to enter into this
Plan of Reorganization.

     5. Upon its  organization,  New Bank will be chartered as a federal savings
bank, duly organized and existing under the laws of the United States,  with its
principal  office at a location within the United States to be determined by the
Parties  prior  to  the  Contribution  (as  defined  below).  At  the  time  the
transactions  contemplated by the Plan of  Reorganization  are consummated,  the
authorized  capital  stock of New Bank will  consist  of 1,000  shares of common
stock, $.01 par value per share.

- --------
*        As amended on June 4, 1998

                                       B-1
<PAGE>





     NOW, THEREFORE, each of the Parties agrees as follows:

     SECTION 1. SHAREHOLDER APPROVAL OF THE PLAN OF REORGANIZATION

     1.1.  This Plan of  Reorganization  shall be submitted  for approval by the
holders of SFNB  Common  Stock at a meeting to be called and held in  accordance
with the applicable provisions of law (the "Shareholder Meeting").  This Plan of
Reorganization  also will be  submitted  for  approval  by the holders of SFNB's
Preferred  Stock by written  consent.  SFNB,  as the  organizer  of the  Holding
Company will approve the Plan of Reorganization on behalf of the Holding Company
by unanimous written consent. SFNB as the organizer of the New Bank will approve
the  Plan of  Reorganization  on  behalf  of the New Bank by  unanimous  written
consent.

     1.2. If the requisite approval of the Plan of Reorganization is obtained at
the  Shareholder  Meeting,  then  after the  Shareholder  Meeting  and until the
Effective Time, as hereafter  defined,  SFNB shall issue  certificates  for SFNB
Stock,  whether upon transfer or  otherwise,  only if such  certificates  bear a
legend,  the form of which shall be approved  by the board of  directors  of the
Holding Company,  indicating that the Plan of  Reorganization  has been approved
and that  shares of SFNB Stock  evidenced  by such  certificates  are subject to
consummation of the Plan of Reorganization.

     SECTION 2. DEFINITIONS

     2.1. EFFECTIVE TIME. The Plan of Reorganization shall become effective upon
the agreement of each of the Parties and as soon as possible  upon  satisfaction
of all conditions hereto,  including  obtaining the shareholder  approval of the
Plan of  Reorganization,  and the expiration of any applicable  waiting periods.
Such  time,  when all the  transactions  contemplated  hereby are  effected,  is
hereinafter  called the "Effective  Time."  Notwithstanding  the foregoing,  the
Effective  Time  shall  not  occur  until the  moment  immediately  prior to the
Closing, as defined in the Agreement identified in Section 2.2.

     2.2. BANKING BUSINESS.  The term "Banking  Business" shall have the meaning
set forth in Section  2.3 of the Stock  Purchase  Agreement  (the  "Agreement"),
dated as of March 9,  1998,  by and among  Royal Bank of  Canada,  RBC  Holdings
(Delaware)  Inc., SFNB and upon  organization,  the Holding  Company,  and shall
include the Acquired Assets and Assumed Liabilities, as provided for and defined
in the Agreement.  "Banking Business" does not include,  among other things, the
stock of Security First  Technologies,  Inc. and cash or cash equivalent  assets
that when taken from SFNB will not cause its total capital to decrease below $10
million.

     2.3. NON-BANKING BUSINESS. The term "Non-Banking Business" shall mean those
assets and  liabilities  of SFNB that are not included in the Banking  Business.
The term Non- Banking Business also includes the stock of the New Bank.

     SECTION 3. ACTIONS AT THE EFFECTIVE TIME

     SECTION 3.1. CONTRIBUTION OF THE BANKING BUSINESS OF SFNB TO THE NEW BANK

     3.1.1. At the Effective Date, SFNB shall contribute the Banking Business to
the New Bank (the "Contribution").

     3.1.2. As a result of the  Contribution,  the New Bank shall possess all of
the rights, privileges, immunities, powers and franchises of a public as well as
of a  private  nature,  and  shall  be  subject  to  all  of  the  restrictions,
disabilities  and duties of SFNB with respect to the Banking  Business;  and all
singular rights, privileges,  immunities, powers and franchises of SFNB, and all
property,  real,  personal and mixed,  and all debts due to SFNB with respect to
the Banking Business,  on whatever account,  including  subscriptions to shares,
and all other things in action or belonging to

                                       B-2

<PAGE>


SFNB  shall be vested in the New Bank;  and all  property,  rights,  privileges,
immunities,  powers and  franchises,  and all and every interest with respect to
the Banking Business, shall be thereafter as effectually the property of the New
Bank as they were of SFNB.

     3.1.3.  All  rights of  creditors  and all liens  upon any of the  Acquired
Assets shall be preserved  unimpaired  and all Assumed  Liabilities  thenceforth
attach  to the New Bank  and may be  enforced  against  the New Bank to the same
extent as if said Assumed  Liabilities  had been  incurred or  contracted by it;
provided,  however, that all such liens shall attach only to the Acquired Assets
to which they were attached prior to the Effective Time.

     3.1.4. Any action or proceeding, whether civil, criminal or administrative,
instituted,  pending or  threatened  by or against SFNB  relating to the Banking
Business shall be prosecuted as if the Contribution had not taken place, and the
New Bank may be  substituted as a party in such action or proceeding in place of
SFNB.

     3.1.5.  If,  at any time  after  the  Effective  Time,  the New Bank  shall
consider or be advised that any deeds, bills of sale, assignments, assurances or
any other acts or things are necessary or desirable to vest,  perfect or confirm
in the New Bank its right,  title or interest in, to or under any of the rights,
properties  or  assets of SFNB  acquired  or to be  acquired  as a result of the
Contribution   or   otherwise  to  carry  out  the  purposes  of  this  Plan  of
Reorganization,  the New Bank and its proper  officers  and  directors  shall be
authorized  to execute and  deliver,  in the name and on behalf of the New Bank,
all such deeds, bills of sale, assignments and assurances and to do, in the name
and on behalf of SFNB, all such other acts and things  necessary or desirable to
vest,  perfect or confirm any and all right,  title or interest  in, to or under
such rights,  properties or assets in the New Bank or otherwise to carry out the
purposes of this Plan of Reorganization.

     3.1.6. Immediately following the Contribution,  the Purchase and Assumption
(as defined below) and the dissolution  contemplated by Section 3.3 of this Plan
of  Reorganization,  the New Bank shall change its corporate  title to "Security
First Network Bank."

     3.1.7. Notwithstanding anything in this Section 3.1, at the Effective Time,
the only assets to which New Bank shall be entitled and the only  liabilities to
which New Bank will be subject  shall be the  Acquired  Assets  and the  Assumed
Liabilities  specifically included in the Banking Business at the Effective Time
pursuant to the Agreement.

     SECTION 3.2.  PURCHASE OF THE  NON-BANKING  BUSINESS OF SFNB BY THE HOLDING
                   COMPANY

     3.2.1.  Immediately  following the Contribution,  the Holding Company shall
acquire the Non-Banking Business of SFNB, which shall include all assets of SFNB
other than the Acquired Assets,  and shall assume all liabilities of SFNB, other
than the Assumed  Liabilities  (the "Purchase and Assumption") in exchange for a
number of shares of Holding  Company  Common Stock  equivalent  to the number of
shares of SFNB Common Stock outstanding immediately prior to the Effective Time,
and a number of shares of Holding  Company  Preferred  Stock  equivalent  to the
number of shares of SFNB Preferred Stock  outstanding  immediately  prior to the
Effective Time.

     3.2.2.  As a result of the Purchase  and  Assumption,  the Holding  Company
shall possess all of the rights, privileges,  immunities,  powers and franchises
of a public as well as of a private  nature,  and shall be subject to all of the
restrictions, disabilities and duties of SFNB with respect to SFNB's Non-Banking
Business; and all singular rights, privileges, immunities, powers and franchises
of SFNB, and all property,  real,  personal and mixed, and all debts due to SFNB
with  respect  to its  Non-Banking  Business,  on  whatever  account,  including
subscriptions  to shares,  and all other  things in action or  belonging to SFNB
shall be vested in the Holding Company;  and all property,  rights,  privileges,
immunities,  powers and  franchises,  and all and every interest with respect to
SFNB's Non-Banking Business,  shall be thereafter as effectually the property of
the Holding Company as they were of SFNB.

                                       B-3

<PAGE>



     3.2.3.  All  rights  of  creditors  and all  liens  upon any of the  assets
included in the Non-Banking  Business of SFNB shall be preserved  unimpaired and
all debts,  liabilities and duties of SFNB, other than the Assumed  Liabilities,
thenceforth  attach to the  Holding  Company  and may be  enforced  against  the
Holding Company to the same extent as if said debts,  liabilities and duties had
been incurred or contracted by it; provided,  however, that all such liens shall
attach  only to the assets  included in the  Non-Banking  Business to which they
were attached prior to the Effective Time.

     3.2.4. Any action or proceeding, whether civil, criminal or administrative,
instituted, pending or threatened by or against SFNB relating to its Non-Banking
Business or shares of common  stock shall be  prosecuted  as if the Purchase and
Assumption had not taken place,  and the Holding Company may be substituted as a
party in such action or proceeding in place of SFNB.

     3.2.5.  If, at any time after the Effective Time, the Holding Company shall
consider or be advised that any deeds, bills of sale, assignments, assurances or
any other acts or things are necessary or desirable to vest,  perfect or confirm
in the Holding  Company its right,  title or interest in, to or under any of the
rights,  properties  or assets of SFNB acquired or to be acquired as a result of
the Purchase and  Assumption or otherwise to carry out the purposes of this Plan
of  Reorganization,  the Holding  Company and its proper  officers and directors
shall be  authorized  to execute and  deliver,  in the name and on behalf of the
Holding Company,  all such deeds, bills of sale,  assignments and assurances and
to do,  in the name and on  behalf  of SFNB,  all  such  other  acts and  things
necessary or desirable to vest,  perfect or confirm any and all right,  title or
interest  in, to or under  such  rights,  properties  or  assets in the  Holding
Company or otherwise to carry out the purposes of this Plan of Reorganization.

     SECTION 3.3. DISSOLUTION OF SFNB

     3.3.1.  Immediately after the Contribution and the Purchase and Assumption,
SFNB will prepare and file a certificate with the OTS evidencing the dissolution
of SFNB at the Effective Time and shall surrender its charter for cancellation.

     3.3.2.  In connection  with the dissolution of SFNB and as of the Effective
Time,  SFNB shall declare a distribution  to its  shareholders  of the shares of
Holding  Company  Stock  issued in its name so that a share of  Holding  Company
Common  Stock shall be  distributed  for each  outstanding  share of SFNB Common
Stock,  and a share of Holding Company  Preferred Stock shall be distributed for
each outstanding share of SFNB Preferred Stock.  Thereafter,  the former holders
of SFNB Stock shall have full and exclusive power to vote such shares of Holding
Company  Stock,  to receive  dividends  thereon and to exercise all rights of an
owner thereof as provided by the terms thereof.

     3.3.3.  At the  Effective  Time,  all  previously  issued  and  outstanding
certificates representing shares of SFNB Stock (the "Old Certificates") shall be
canceled  and  therefore  shall cease to  represent  shares of SFNB Stock or any
interest therein.

     SECTION 4. ACTIONS AFTER THE EFFECTIVE TIME

     As soon as  practicable  and in any event  not more than 30 days  after the
Effective  Time,  the Holding  Company  shall make  available  through its stock
transfer  agent for the then holders of the Old  Certificates,  a certificate or
certificates  for the aggregate  number of shares of Holding  Company Stock (the
"New  Certificates")  to which said holders shall be entitled.  Each such holder
may surrender his Old  Certificate  and receive a New  Certificate  for an equal
number  of shares of  Holding  Company  Stock.  Until so  surrendered,  each Old
Certificate  shall be  deemed,  for all  corporate  purposes,  to  evidence  the
ownership  of the number of shares of  Holding  Company  Stock  which the holder
thereof would be entitled to receive upon its surrender.

                                       B-4

<PAGE>



     SECTION 5. CONDITIONS PRECEDENT

     This Plan of Reorganization and the transactions  provided for herein shall
not become effective unless all of the following shall have occurred:

     5.1.  The  Plan of  Reorganization  shall  have  been  approved  (i) by the
requisite vote of holders of SFNB Common Stock at the Shareholder Meeting;  (ii)
by holders of at least  two-thirds of the shares of SFNB  Preferred  Stock,  and
(iii) by the requisite vote or consent of the holders of any other class of SFNB
Stock.

     5.2.  The OTS,  acting  under  Section 10 of the Home  Owners' Loan Act, as
amended,  shall have approved the  application of the Holding  Company to become
the savings and loan holding  company and all waiting periods shall have expired
following such approval.  The OTS also shall have approved the  Contribution  of
SFNB's  Banking  Business to the New Bank,  the Purchase and  Assumption  of the
Non-Banking  Business by the  Holding  Company  and the  dissolution  of SFNB in
accordance with this Plan of Reorganization.

     5.3. The shares of Holding Company Common Stock to be issued to the holders
of SFNB  Common  Stock  pursuant to the Plan of  Reorganization  shall have been
registered  or  qualified  for issuance  under the  Securities  Act of 1933,  as
amended, and all applicable state securities laws or be exempt therefrom.

     5.4. The Holding  Company Common Stock shall have been approved for listing
on the Nasdaq.

     5.5. SFNB and the Holding  Company shall have obtained all other  consents,
permissions and approvals and taken all actions required by law or agreement, or
deemed  necessary by SFNB or the Holding  Company,  prior to the consummation of
the transactions provided for by the Plan of Reorganization.

     SECTION 6. ABANDONMENT OF PLAN OF REORGANIZATION

     The Plan of  Reorganization  may be  abandoned by any of the Parties at any
time before the Effective Time in the event that:

          (a) Any action, suit, proceeding or claim has been instituted, made or
     threatened  relating  to  the  Plan  of  Reorganization  which  shall  make
     consummation  of the  actions  contemplated  by the Plan of  Reorganization
     inadvisable in the opinion of the Parties; or

          (b) For any other reason,  consummation of the actions contemplated by
     the Plan of Reorganization is inadvisable in the opinion of the Parties.

     Such  abandonment  shall be  effected  by written  notice by any one of the
Parties to each of the other  Parties,  authorized  or  approved by the board of
directors by the Party giving such notice.  Upon the giving of such notice, this
Plan of Reorganization shall terminate and there shall be no liability hereunder
or on  account  of such  termination  on the part of any of the  Parties  or the
directors, officers, employees, agents or shareholders of any of them.

     SECTION 7. AMENDMENT OF PLAN OF REORGANIZATION

     The Plan of Reorganization may be amended or modified in any respect at any
time by mutual  agreement of the boards of directors of all of the Parties prior
to the approval hereof by the shareholders of SFNB.

                                       B-5
<PAGE>

     SECTION 8. STOCK OPTIONS

     By voting  in favor of this Plan of  Reorganization,  the  Holding  Company
shall have approved  adoption of all existing  stock option plans and agreements
of SFNB as stock option plans and  agreements  of the Holding  Company and shall
have agreed to issue Holding  Company  Common Stock in lieu of SFNB Common Stock
pursuant to options  for SFNB  Common  Stock  currently  outstanding.  As of the
Effective  Time,  the  unexercised  portion of the options for SFNB Common Stock
then outstanding  (including options outstanding under the existing stock option
plans of SFNB) shall be assumed by the Holding  Company and thereafter  shall be
exercisable  only for shares of Holding  Company  Common  Stock,  with each such
option being  exercisable for a number of shares of Holding Company Common Stock
equal  to the  number  of  shares  of SFNB  Common  Stock  that  were  available
thereunder  immediately  prior to the Effective  Time, and with no change in the
option exercise price or any other term or condition of such option. The Holding
Company and SFNB shall make appropriate  amendments to the existing stock option
plans and  agreements to reflect the adoption of those plans as the stock option
plans and  agreements of the Holding  Company  without  adverse  effect upon the
outstanding options.

     SECTION 9. GOVERNING LAW

     The Plan of Reorganization shall be governed by and construed in accordance
with the laws of the  United  States  and the  State of  Delaware,  except  with
respect to choice of laws.





                                       B-6

<PAGE>



     IN WITNESS WHEREOF,  the Parties hereto have caused this Second Amended and
Restated Plan of Reorganization to be duly executed on the date specified.

                                       SECURITY FIRST NETWORK BANK


                                       By:   /s/ James S. Mahan, III
                                             --------------------------------
                                             James S. Mahan, III
                                             Chief Executive Officer

                                       Date:   March 9, 1998
                                               -------------------------------
[SEAL APPEARS HERE]

                  CORPORATE SEAL

ATTEST:


/s/ Lisa Wilkie
- -----------------------
Lisa Wilkie
Assistant Secretary












                                       B-7

<PAGE>



                                        SECURITY FIRST
                                        TECHNOLOGIES CORPORATION


                                        By:      /s/ Robert F. Stockwell
                                                 -------------------------------
                                        Name:    Robert F. Stockwell
                                        Title:   Chief Financial Officer
                                        Date:    June 4, 1998

ATTEST:


/s/ Jeannie Morrill
- ------------------------
Name:  Jeannie Morrill
Assistant Secretary



                                        NEW SECURITY FIRST NETWORK BANK
                                        
                                        By:
                                           -------------------------------------

                                        Name:
                                              ----------------------------------

                                        Title:
                                              ----------------------------------

                                        Date:
                                             -----------------------------------


                                            
ATTEST:


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

Name:
     --------------------------
           Secretary


                                       B-8
<PAGE>

                                                                      APPENDIX C




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

                            STOCK PURCHASE AGREEMENT*

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

                                   Dated as of
                                  March 9, 1998

                                      Among

                              ROYAL BANK OF CANADA,

                                                                         Parent,

                          RBC HOLDINGS (DELAWARE) INC.,

                                                                          Buyer,

                                       and


                                                                        Old Bank
                          SECURITY FIRST NETWORK BANK,

                                   









- --------
*       AS AMENDED ON JUNE 5, 1998


                                       C-1

<PAGE>


                                TABLE OF CONTENTS

(This Table of Contents is for convenience of reference only and is not intended
to  define,  limit or  describe  the scope or intent  of any  provision  of this
Agreement.)

                                                                            Page
                                                                            ----


      Parties; Recitals ....................................................8

ARTICLE ONE  TERMS OF THE TRANSACTION......................................10

      SECTION 1.1. Sale and Purchase.......................................10
      SECTION 1.2. Purchase Price..........................................10
      SECTION 1.3. Certain Expenses........................................10
      SECTION 1.4. The Closing.............................................11
      SECTION 1.5. Further Assurances......................................11

ARTICLE TWO  REPRESENTATIONS AND WARRANTIES OF  SELLER AND OLD BANK........11

      SECTION 2.1. Power and Capacity......................................11
      SECTION 2.2. The Shares..............................................12
      SECTION 2.3. Assets and Liabilities..................................12
      SECTION 2.4  No Additional Liabilities...............................12
      SECTION 2.5. Conflicting Instruments; Consents.......................13
      SECTION 2.6. Transfer of the Shares..................................14
      SECTION 2.7. Organization and Authority..............................14
      SECTION 2.8. Subsidiaries and Affiliates.............................15
      SECTION 2.9. Capitalization..........................................15
      SECTION 2.10. Financial Statements...................................15
      SECTION 2.11. Real Property..........................................16
      SECTION 2.12. Securities Owned.......................................17
      SECTION 2.13. Personnel..............................................17
      SECTION 2.14. Labor Matters..........................................18
      SECTION 2.15. Environmental Matters..................................18
      SECTION 2.16. Non-ERISA Plans........................................18
      SECTION 2.17. ERISA Plans............................................18
      SECTION 2.18. Compliance with Law....................................18
      SECTION 2.19. Other Activities.......................................19
      SECTION 2.20. Litigation.............................................20
      SECTION 2.21. Regulatory Matters.....................................20
      SECTION 2.22. Material Contracts.....................................20
      SECTION 2.23. Conduct of Business....................................21
      SECTION 2.24. Tax Matters............................................22
      SECTION 2.25 Insurance...............................................23
      SECTION 2.26 Corporate Name and Intellectual Property................23
      SECTION 2.27 Transactions with RelatedParties........................23
      SECTION 2.28 Permits.................................................24
      SECTION 2.29 Proxy Statement and Regulatory Approvals................24
      SECTION 2.30 Disclosure..............................................24
      SECTION 2.31. Site Locations.........................................24
      SECTION 2.32. Loans..................................................25


                                      C-2

<PAGE>



      SECTION 2.33. Allowance for Losses...................................25
      SECTION 2.34. Derivatives Risk Management Instruments................25
      SECTION 2.35.Technology..............................................25
      SECTION 2.36. Broker's and Finder's Fees.............................26

ARTICLE THREE REPRESENTATIONS AND WARRANTIES OF BUYER......................26

      SECTION 3.1. Organization; Authority.................................26
      SECTION 3.2. Conflicting Instruments; Consents.......................26
      SECTION 3.3. Litigation..............................................26
      SECTION 3.4. Approvals and Consents..................................27
      SECTION 3.5. Information.............................................27
      SECTION 3.6. Regulatory Matters......................................27

ARTICLE FOUR COVENANTS OF SELLER, OLD BANK AND BUYER.......................27

      SECTION 4.1. Access..................................................27
      SECTION 4.2. Transfer of the Shares..................................28
      SECTION 4.3. Conduct of the Business of Old Bank.....................28
      SECTION 4.4. Preparation of Proxy Statement..........................30
      SECTION 4.5. Meeting of Shareholders.................................30
      SECTION 4.6. Pursuit of Approvals....................................30
      SECTION 4.7. Other Consents..........................................31
      SECTION 4.8. Ongoing Financial Disclosure............................31
      SECTION 4.9. Acquisition Proposals...................................31
      SECTION 4.10. Completion of the Plan.................................32
      SECTION 4.11. Notification of Pending FRB, OTS, State
                      of Georgia or FDIC Exams.............................32
      SECTION 4.12. Operating Losses.......................................32
      SECTION 4.13. Retention of Employees.................................32
      SECTION 4.14. Notice of Default......................................33
      SECTION 4.15. Section 338(h)(10) Elections...........................33
      SECTION 4.16. Non-Compete............................................34
      SECTION 4.17. Additional Parties.....................................35
      SECTION 4.18. Update of Schedules....................................35
      SECTION 4.19 Sublease................................................35
      SECTION 4.20 Delivery of 401(k) Determination Letter.................35
      SECTION 4.21 Insurance...............................................35
      SECTION 4.22 Permits.................................................35

 ARTICLE FIVE INDEMNIFICATION..............................................35

      SECTION 5.1. Indemnification Obligation..............................35
      SECTION 5.2. Limitations.............................................37
      SECTION 5.3. Claims..................................................37
      SECTION 5.4. Defense by the Indemnifying Party.......................37
      SECTION 5.5. Manner of Indemnification...............................38
      SECTION 5.6. Notice..................................................38
      SECTION 5.7. Tax Procedures and Indemnification......................38

 ARTICLE SIX CONDITIONS TO BUYER'S OBLIGATIONS.............................40

      SECTION 6.1. Representations, Warranties and Covenants...............41
      SECTION 6.2. Certain Documents.......................................41


                                      C-3

<PAGE>



      SECTION 6.3. Governmental and Regulatory Actions.....................41
      SECTION 6.4. Board and Shareholder Approval..........................42
      SECTION 6.5. Opinion of Seller's Counsel.............................43
      SECTION 6.6. Legal Matters...........................................43
      SECTION 6.7. Delivery of the Shares..................................43
      SECTION 6.8. Material Adverse Change.................................43
      SECTION 6.9. Related Party Advances..................................43
      SECTION 6.10. Third Party Consents...................................43
      SECTION 6.11. Banking Crisis.........................................43
      SECTION 6.12. Transfer Actions Taken.................................43
      SECTION 6.13. Seller as Party........................................44
      SECTION 6.14 Sublease................................................44
      SECTION 6.15 Insurance...............................................44
      SECTION 6.16 Permits.................................................44

 ARTICLE SEVEN CONDITIONS TO SELLER'S OBLIGATIONS..........................44

      SECTION 7.1. Representations and Warranties..........................44
      SECTION 7.2. Opinion of Buyer's Counsel..............................44
      SECTION 7.3. Legal Matters...........................................45
      SECTION 7.4. Payment for the Shares..................................45
      SECTION 7.5. Legal Proceedings.......................................45

 ARTICLE EIGHT TERMINATION.................................................45

      SECTION 8.1. Termination.............................................45

 ARTICLE NINE MISCELLANEOUS................................................46

      SECTION 9.1. Survival of Representations, Warranties and Covenants...46
      SECTION 9.2. Governing Law...........................................46
      SECTION 9.3. Notices.................................................46
      SECTION 9.4. Jurisdiction; Agent for Service.........................47
      SECTION 9.5. Entire Agreement........................................48
      SECTION 9.6. Binding Effect..........................................48
      SECTION 9.7. Third Party Beneficiaries...............................48
      SECTION 9.8. Amendments; Waivers.....................................48
      SECTION 9.9. Counterparts............................................48
      SECTION 9.10. Severability...........................................48





                                      C-4

<PAGE>



                          SCHEDULES

SCHEDULE 2.3      Assets and Liabilities
SCHEDULE 2.5      Conflicting Instruments and Regulatory Approvals
SCHEDULE 2.8      Subsidiaries and Affiliates
SCHEDULE 2.11     Real Property
SCHEDULE 2.13     Personnel
SCHEDULE 2.18     Compliance with Law
SCHEDULE 2.20     Litigation
SCHEDULE 2.21     Regulatory Matters
SCHEDULE 2.23     Conduct of Business
SCHEDULE 2.25     Insurance
SCHEDULE 2.26     Corporate Name and Intellectual Property
SCHEDULE 2.27     Transactions with Related Parties
SCHEDULE 2.32     Loans
SCHEDULE 2.36     Broker's and Finder's Fees
SCHEDULE 6.9      Related Party Advances



                           EXHIBITS

EXHIBIT A         Second Amended and Restated Plan of Reorganization
EXHIBIT B         Federal Stock Charter of New Bank
EXHIBIT C         By-laws of New Bank










                                      C-5

<PAGE>


                               DEFINED TERMS INDEX

DEFINED TERM                                                    SECTION
- ------------                                                    -------
Acquired Assets....................................................2.3
Acquisition Proposal...............................................4.9
Agreement...............................................Introduction
Applicable Laws....................................................2.18
Assumed Deposits...................................................2.3
Assumed Liabilities................................................2.3

Balance Sheet......................................................2.10
Balance Sheet Date.................................................2.10
Banking Business...................................................2.3
Board.......................................................Recitals
Buyer...................................................Introduction
Buyer Indemnified Parties..........................................5.1
Buyer Indemnifying Party...........................................5.1

Closing............................................................1.4
Closing Date.......................................................1.4
Code...............................................................2.24
Common Stock.......................................................2.9
Competing Business.................................................4.16

Elections..........................................................4.15
Environmental Damages..............................................2.4
Environmental Requirements.........................................2.4
ERISA..............................................................2.17
ERISA Plan.........................................................2.17
Excess Cash.................................................Recitals
Exchange Act.......................................................2.27

FDIC...............................................................2.5
Financial Statements...............................................2.10
foreign person.....................................................2.24
Fraud Claims.......................................................5.2
FRB................................................................2.5

GAAP...............................................................2.10

Hazardous Materials................................................2.4
Holdback Amount....................................................1.2

Impairments........................................................2.11
Indemnified Parties................................................5.2
Indemnifying Party.................................................5.3
Insider............................................................2.23
Intellectual Property..............................................2.26

Leased Property....................................................2.11

Minister of Finance................................................2.5


                                      C-6
<PAGE>
New Bank....................................................Recitals

Prospectus.........................................................4.4
Old Bank................................................Introduction
Operating Loss Date................................................4.12
OTS.........................................................Recitals

Parent..................................................Introduction
Pension Plans......................................................2.17
Plan........................................................Recitals
Property Leases....................................................2.11
Prospectus.........................................................4.4
Proxy Statement....................................................4.4
Purchase Price.....................................................1.2

Real Property......................................................2.4
Regulatory Approvals...............................................2.5
Related Costs......................................................5.7

S1..........................................................Recitals
Securities Act.....................................................2.10
Seller......................................................Recitals
Seller Indemnified Parties.........................................5.1
Seller Indemnifying Party..........................................5.1
Seller's Refunds...................................................5.7
Seller's taxes.....................................................5.7
Services...........................................................2.5
Shares......................................................Recitals
Shareholders Meeting...............................................4.5
Sublease...........................................................4.19

taxes..............................................................2.24
Tax Group..........................................................2.24
tax proceeding.....................................................5.7
tax return.........................................................2.24
Technology Systems.................................................2.35
Threshold Amount...................................................5.2
Tradenames.........................................................2.26
Transferred Capital................................................2.3

Unlimited Claims...................................................5.2

Welfare Plans......................................................2.17

                                       C-7
<PAGE>



                            STOCK PURCHASE AGREEMENT

     This STOCK PURCHASE  AGREEMENT  (this  "Agreement") is dated as of March 9,
1998 by and among Royal Bank of Canada, a Canadian chartered banking institution
("Parent"),  RBC Holdings  (Delaware)  Inc., a wholly owned subsidiary of Parent
("Buyer") and Security  First Network Bank, a federally  chartered  savings bank
("Old Bank").

                                 R E C I T A L S

     A. The Board of Directors  (the  "Board") of Old Bank has approved a Second
Amended and Restated  Plan of  Reorganization  in the form attached as Exhibit A
(the "Plan") pursuant to which,  subject to shareholder and regulatory approval,
Old Bank will,  among  certain other  actions,  cause the  organization  of both
Security First Technologies  Corporation,  a Delaware corporation ("Seller") and
New Security First Network Bank, a federally chartered savings bank ("New Bank")
as wholly-owned subsidiaries of Old Bank.

     B. The Plan will be submitted by the Board to the  shareholders of Old Bank
for their approval.

     C.  Upon  approval  of the  Plan by the  shareholders  of Old  Bank and the
receipt of all necessary  government  approvals  required in connection with the
implementation  of the Plan,  the following  actions  shall occur:  (i) Old Bank
shall  contribute all of its  banking-related  assets and  liabilities  (as more
particularly  defined  herein) to New Bank; (ii) Seller shall acquire all of the
non-banking  related  assets of Old Bank,  as well as the  capital  stock of New
Bank, in exchange for that number of shares of Seller capital stock equal to the
number of shares of Old Bank capital stock then outstanding; (iii) Old Bank will
be liquidated  into Seller upon the  distribution of the shares of capital stock
of Seller then owned by Old Bank to Old Bank's  shareholders,  and (iv) New Bank
shall change its name from "New Security First Network Bank" to "Security  First
Network Bank".

     D. The banking-related assets and liabilities of Old Bank to be contributed
to New Bank pursuant to the Plan, and as contemplated hereby, shall consist only
of the assets and liabilities of Old Bank described in Section 2.3 and shall not
include (i) any capital  stock of Old Bank's wholly owned  subsidiary,  Security
First Technologies,  Inc. ("S1"), (ii) inter-company accounts payable from S1 to
Old Bank, or (iii) the "Excess Cash" (as defined below).

     E. For purposes of this  Agreement  and the Plan,  the Excess Cash shall be
that  amount  of  cash  or cash  equivalent  assets  on the  books  of Old  Bank
immediately  prior  to the time the  transactions  contemplated  by the Plan are
consummated  which  equals  the  amount by which Old Bank's  total  capital  (as
calculated  in  accordance  with Part 567 of the  regulations  of the  Office of
Thrift Supervision ("OTS")) exceeds $10.0 million.

     F. Upon completion of the  transactions  contemplated  by the Plan,  Seller
shall own all of the outstanding capital stock of New Bank,  consisting of 1,000
shares of common stock, par value $0.01 per share (the "Shares").

     G. Upon the organization of Seller, Old Bank shall cause Seller to become a
party hereto,  including the representations and warranties set forth in Article
Two herein, and as sole shareholder of Seller, shall approve of Seller's actions
in connection therewith.

     H. Concurrent with the execution of this Agreement,  Buyer is entering into
a Common Stock  Purchase  and Option  Agreement  with Old Bank,  and Old Bank is
entering into (i) a Strategic Tactical Advisory Relationship License and Service
Agreement  with  S1,  (ii) a  Remote  Financial  Services  and  Data  Processing
Agreement with S1 and (iii) a Transition Services and Consulting  Agreement with
S1., with such  agreements to be assigned to New Bank upon  consummation  of the
Plan and to be effective only upon the Closing of the transactions  contemplated
by this Agreement.

                                      C-8
<PAGE>



     I. Buyer desires to acquire the Shares from Seller,  and Seller  desires to
sell the Shares to Buyer,  all upon the terms and subject to the  conditions set
forth in this Agreement.













                                       C-9

<PAGE>



                                A G R E E M E N T

     NOW, THEREFORE,  in consideration of the foregoing and the mutual covenants
contained in this Agreement and for other valuable  consideration  Parent, Buyer
and Old Bank and, upon its organization, Seller agree as follows:

                                   ARTICLE ONE

                            TERMS OF THE TRANSACTION

     SECTION 1.1. SALE AND PURCHASE.

     Seller,  on the Closing  Date (as defined in Section 1.4 below),  agrees to
sell the Shares to Buyer by delivering  certificates  for the Shares to Buyer in
proper form for transfer by delivery or with duly executed stock powers attached
thereto.

     SECTION 1.2. PURCHASE PRICE.

     (a) Subject to adjustment  pursuant to Section  1.3(b),  Buyer shall pay to
Seller, as purchase price for the Shares an aggregate amount of $13,000,000 (the
"Purchase  Price").  All dollar  amounts in this  Agreement are in U.S.  dollars
unless otherwise specifically indicated.

     (b) The Purchase Price shall be paid to Seller as follows:

          (i) on the  Closing  Date,  Buyer shall pay to Seller  $11,500,000  in
     immediately  available  funds  via  wire  transfer,  to  an  account  to be
     designated in writing by Seller; and

          (ii) on the date 18 months from Closing,  Buyer shall pay to Seller in
     immediately  available  funds  via  wire  transfer  to  an  account  to  be
     designated in writing by Seller a sum (the "Holdback  Amount") equal to (A)
     $1,500,000  (plus interest  accrued as set forth below) less (B) the amount
     of any  claims  that have been  asserted  against  Seller  pursuant  to the
     provisions of Article Five hereto.  The Holdback Amount shall bear interest
     from the Closing Date until the date of payment at a  fluctuating  interest
     rate that is at all times equal to the rate of  interest  from time to time
     announced in the Wall Street Journal as the prime commercial  lending rate.
     The Holdback  Amount shall be available to satisfy any  indemnity or breach
     of contract  claim that Buyer,  Parent or New Bank may have against  Seller
     pursuant to the terms of this Agreement.

     SECTION 1.3. CERTAIN EXPENSES.

     (a) None of the Buyer, Parent or New Bank shall pay or be liable for any of
the following fees, expenses,  taxes or liabilities incurred by Seller, Old Bank
or New Bank, all of which shall be borne and paid by Seller or Old Bank:

          (i) the fees and expenses,  if any, of any person  retained by Seller,
     Old Bank or prior to the  Closing  Date,  as  defined  below,  New Bank for
     brokerage, financial advisory or investment banking services or services as
     a finder  rendered to Seller,  Old Bank or New Bank in connection  with the
     proposed sale of the Shares including, without limitation, the transactions
     contemplated by the Plan and this Agreement;

          (ii) any fees and expenses of legal counsel,  auditors and accountants
     retained or employed by Seller,  Old Bank or New Bank for services rendered
     to Seller,  Old Bank or New Bank (prior to the Closing  Date) in connection
     with the proposed sale of the 


                                      C-10

<PAGE>



     Shares including,  without limitation, the transactions contemplated by the
     Plan and this Agreement;

          (iii) any income,  capital gains or other tax incurred by Seller,  Old
     Bank or New  Bank  as a  result  of the  consummation  of the  transactions
     contemplated by the Plan or this Agreement.

     (b) If  Parent,  Buyer  or New Bank  shall  pay or be  liable  for any fee,
expense,  tax or  liability  described  in Section  1.3(a),  the sum of all such
payments  or  liabilities  shall be paid by Seller to Buyer upon demand or Buyer
may reduce the Purchase Price accordingly.

     SECTION 1.4. THE CLOSING.

     The closing of the purchase and sale of the Shares (the "Closing") shall be
held at the offices of Gibson,  Dunn & Crutcher LLP, 200 Park Avenue,  New York,
New York 10166,  or at such other place as the parties may agree upon,  at 10:00
A.M.,  local time and shall take place at the close of  business on a date which
is no later than 10  business  days  following  receipt of all  shareholder  and
regulatory  approvals  necessary to consummate the transactions  contemplated by
this Agreement and the Plan. Old Bank shall cause the transactions  contemplated
by the Plan to be  consummated  on the Closing Date neither  earlier,  nor later
than the moment  immediately prior to the Closing such that upon consummation of
the Plan,  Seller  will  immediately  sell the Shares to Buyer  pursuant to this
Agreement.  The date upon which the  Closing  shall  occur is referred to as the
"Closing Date."

     SECTION 1.5. FURTHER ASSURANCES.

     Each of the parties hereto, at their sole respective cost and expense, will
do such further acts and execute and deliver  such further  documents  regarding
their obligations hereunder as may be reasonably required solely for the purpose
of (i)  accomplishing  the  purposes  of this  Agreement  or (ii)  assuring  and
confirming  the  validity of any  documents  of  conveyance  to be  delivered at
Closing.

                                   ARTICLE TWO

                        REPRESENTATIONS AND WARRANTIES OF
                               SELLER AND OLD BANK

     Old Bank and Seller, jointly and severally,  represent and warrant to Buyer
(Old Bank makes such  representations  and warranties both as of the date hereof
and, except as otherwise indicated, as of the Closing Date and Seller makes such
representations  and  warranties  both upon its execution of this Agreement and,
except as otherwise indicated, as of the Closing Date) as follows:

     SECTION 2.1. POWER AND CAPACITY.

     Old Bank has, and Seller will have upon entering into this  Agreement,  all
requisite power and authority to execute and deliver this Agreement,  to perform
their  obligations  hereunder and to consummate  the  transactions  contemplated
hereby.  This Agreement has been duly authorized,  executed and delivered by Old
Bank and, upon its entering into this Agreement,  Seller,  constitutes the valid
and binding  agreement of Old Bank and, upon its entering  into this  Agreement,
Seller and is  enforceable  against  Seller and Old Bank in accordance  with its
terms  except as  enforcement  may be limited by general  principles  of equity,
whether  applied  in a court  of law or a court  of  equity  and by  bankruptcy,
insolvency and similar laws affecting creditors' rights and remedies generally.

                                      C-11

<PAGE>



     SECTION 2.2. THE SHARES.

     Immediately prior to the Closing,  Seller will be the beneficial and record
owner of the Shares.  The Shares will be held by Seller as record owner thereof,
free  and  clear  of all  liens,  charges,  encumbrances,  equities  and  claims
whatsoever (other than  encumbrances  created by this Agreement) and will not be
subject to any  restriction  with respect to their  transferability  (other than
restrictions on transfer under applicable federal and state securities laws).

     SECTION 2.3. ASSETS AND LIABILITIES.

     (a) As of the  Closing,  New Bank will  have good and valid  title to, or a
valid  leasehold  interest in the assets  listed on Schedule  2.3 hereto plus or
minus,  as the case may be, all assets acquired or disposed of from February 28,
1998 until the Closing in the ordinary course  consistent with past practice and
in  accordance  with  Section 4.3 hereto,  and as  reflected  on the revised and
updated  Schedule  2.3 to be delivered to the Buyer 5 days prior to Closing free
and clear of all  Impairments  (as defined in Section 2.11)  (collectively,  the
"Acquired  Assets").  Together,  the Acquired Assets and the Assumed Liabilities
(as  defined  below)  including  any  and all  operations  related  thereto  are
collectively  referred to herein as the "Banking  Business".  As of the Closing,
Old Bank will have  effectively  transferred  good and valid title to or a valid
leasehold  interest in, all of the Acquired Assets to New Bank.  Notwithstanding
any losses  incurred  by the  Banking  Business  whether or not in the  ordinary
course of business,  Old Bank and Seller shall cause the Banking  Business as of
the Closing,  to have,  without  limitation,  a minimum of  $10,000,000 of total
capital (as  calculated in accordance  with Part 567 of the  regulations  of the
OTS) (the "Transferred Capital").

     (b)  The  furniture,  fixtures  and  equipment  (listed  on  Schedule  2.3)
(including  all computer  and  computer  related  equipment  and the  Technology
Systems) of Old Bank are in adequate  working  condition  for use in the Banking
Business in the ordinary course of its business, normal wear and tear excepted.

     (c) As of the  Closing,  New Bank  will only be  subject  to:  (i)  Assumed
Deposits (as defined below) (ii) the liabilities  listed on Schedule 2.3 hereto;
and (iii) any Assumed Deposits or liabilities of the type listed on Schedule 2.3
incurred by the Banking Business from February 28, 1998 until the Closing in the
ordinary course of business consistent with past practice and in accordance with
Section  4.3,  as  reflected  on the  revised  and  updated  Schedule  2.3 to be
delivered  to the Buyer 5 days  prior to  Closing,  subject  in all cases to the
disposition  of  any  of  such   liabilities  in  accordance  with  Section  4.3
(collectively, the "Assumed Liabilities").  "Assumed Deposits" means all deposit
liabilities of Old Bank,  including all uncollected items included in depositors
balances including,  without limitation,  regular checking accounts,  commercial
checking  accounts,  NOW accounts,  money market accounts,  savings accounts and
certificates of deposit.

     (d) New Bank will be organized  on the Closing  Date and not prior  thereto
and does not and has not conducted any business of any kind whatsoever. New Bank
will not be subject to, and has not assumed  from Old Bank or Seller,  any debt,
obligation  or  liability  whatsoever,  whether  known  or  unknown,  actual  or
contingent,  matured or unmatured,  presently  existing or arising in the future
other than the Assumed Liabilities.

     (e) The  Acquired  Assets and Assumed  Liabilities  listed on Schedule  2.3
hereto constitute all of the assets and liabilities used in the Banking Business
except for the excluded loans referenced on such Schedule 2.3 hereto.

     SECTION 2.4 NO ADDITIONAL LIABILITIES

     Unless specifically set forth on Schedule 2.3, the Assumed Liabilities will
not  include any debts,  obligations  or  liabilities  of Old Bank or the Seller
whatsoever,   whether  known  or

                                      C-12
<PAGE>


unknown, actual or contingent,  matured or unmatured,  including but not limited
to the liabilities set forth below:

     (a) any  liability or obligation  (contingent  or otherwise) of Old Bank or
Seller arising out of any claim or litigation  with respect to events  occurring
during the periods through and including the Closing Date that are not listed on
Schedule 2.3; and

     (b) any and all  Environmental  Damages (as defined below) arising from the
presence of Hazardous  Materials (as defined  below) upon,  about or beneath the
Real  Property  or  migrating  to or from the Real  Property  during the periods
through and including the Closing Date, or arising in any manner  whatsoever out
of the violation,  during the periods through and including the Closing Date, of
any  Environmental  Requirements  (as  defined  below)  pertaining  to the  Real
Property.

     For purposes of this Agreement the following terms shall have the following
meanings:

          (i)  "Environmental  Damages"  means all claims,  judgments,  damages,
     losses,   penalties,   fines,  liabilities  (including  strict  liability),
     encumbrances,  liens,  costs and expenses of defense of a claim (whether or
     not such claim is ultimately defeated), good faith settlements of judgment,
     and  costs  and  expenses  of  reporting,  investigating,  removing  and/or
     remediating Hazardous Materials, of whatever kind or nature,  contingent or
     otherwise, matured or unmatured,  foreseeable or unforeseeable,  including,
     without  limitation,  reasonable  attorney's  fees  and  disbursements  and
     consultants'  fees, any of which arise out of or relate to the existence of
     Hazardous  Materials  at,  upon,  about or beneath  the Real  Property,  or
     migrating  or  threatening  to  migrate  to or from  the Real  Property  or
     transported by, to, from, or across any Real Property.

          (ii)  "Environmental  Requirements"  means  all  applicable  statutes,
     regulations,   rules,   ordinances,   codes,  licenses,   permits,  orders,
     authorizations,  and  similar  items  of  all  federal,  state,  and  local
     governmental branches, agencies, departments,  commissions, boards, bureaus
     or  instrumentalities,  domestic and foreign,  having  jurisdiction and all
     applicable  judicial and administrative and regulatory  decrees,  judgments
     and  orders  and all  covenants  running  with the land that  relate to the
     protection of health or the environment, including without limitation those
     that relate to the existence,  handling,  manufacture,  treatment, storage,
     use, generation,  release, discharge,  refining,  recycling,  reclaiming or
     disposal of Hazardous Materials.

          (iii) "Real Property" means any real property interest included in the
     Acquired Assets including any fee, leasehold or other equitable interest in
     real property, and including,  without limitation,  the Leased Property (as
     defined in Section 2.11 below)

          (iv) "Hazardous  Materials" means (A) petroleum or petroleum products,
     radioactive   material,   asbestos  in  any  form  that  is  friable,  urea
     formaldehyde foam insulation,  transformers or other equipment that contain
     dielectric fluid containing levels of polychlorinated  biphenyls, and radon
     gas; (B) any chemicals,  materials or substances  defined as or included in
     the definition of "hazardous  substances,"  "hazardous  wastes," "hazardous
     materials,"   "restricted  hazardous  waste,"  "toxic  substances,"  "toxic
     solutions,"  "contaminates,"  or  "pollutants,"  or words of similar import
     under any of the Environmental Requirements.

     SECTION 2.5. CONFLICTING INSTRUMENTS; CONSENTS.

     (a) The  execution  and  delivery by Old Bank and Seller of this  Agreement
does  not,  and  the  consummation  of  the  transactions  contemplated  hereby,
including  the  transactions  contemplated  by the Plan,  will not,  violate any
provision of the articles of  incorporation,  the charter


                                      C-13
<PAGE>


or the by-laws (or the equivalent thereof) of Seller, Old Bank, New Bank or SFNB
Investment,  Inc. ("Services"),  or result in the creation of any lien, security
interest,  charge or  encumbrance  upon the Shares or any of the  properties  or
assets of the Banking  Business  under,  conflict with or result in a breach of,
create an event of default (or event that, with the giving of notice or lapse of
time or both,  would  constitute an event of default)  under,  or, except as set
forth on  Schedule  2.5,  give any  third  party  the  right to  accelerate  any
obligation  under,  any  agreement,   mortgage,   license,   lease,   indenture,
instrument, order, arbitration award, judgment or decree to which New Bank shall
be a party or by which the Shares,  New Bank, or any assets or properties of the
Banking Business, are bound or affected.

     (b) Except for the Regulatory  Approvals (as defined below) and shareholder
approval,  the execution  and delivery by Old Bank and Seller of this  Agreement
does not, and the consummation of the transactions  contemplated by the Plan and
this Agreement by Old Bank and Seller will not,  result in a violation by Seller
or Old Bank of, or require any authorization,  approval, consent or other action
by, or  registration,  declaration  or filing  with or notice  to,  any court or
administrative  or  governmental  body  pursuant  to, any  statute,  law,  rule,
regulation  or  ordinance.  There is no  pending  or, to Old  Bank's  knowledge,
threatened  action,  suit,  proceeding or  investigation  against or of Old Bank
before or by any court or  governmental  body or agency,  to restrain or prevent
the consummation of the transactions  contemplated by the Plan or this Agreement
or that might  affect the right of Buyer to own and vote the Shares or the right
of New Bank to operate the Acquired Assets or conduct the Banking  Business that
might  affect the right of New Bank to own and vote the shares of capital  stock
of Services.

     (c) For purposes of this Agreement  "Regulatory  Approvals" shall mean with
respect to a particular party all necessary approvals, consents,  authorizations
and the like from any court or  administrative  or governmental  body, agency or
regulatory  authority  pursuant  to  any  statute,   law,  rule,  regulation  or
ordinance,  including without  limitation any necessary approval of the Minister
of Finance (Canada) upon the  recommendation of the Office of the Superintendent
of Financial  Institutions  (Canada) (the  "Minister of Finance"),  the Board of
Governors  of the Federal  Reserve  System  ("FRB"),  OTS,  the Federal  Deposit
Insurance  Corporation  ("FDIC"),  the  State of  Georgia,  the  Securities  and
Exchange  Commission,  the Federal Trade  Commission,  the Department of Justice
together with any other  approvals  that are necessary or required to allow such
party  to  effectuate  the  transactions  contemplated  by  the  Plan  and  this
Agreement, and the expiration of any applicable waiting periods.

     SECTION 2.6. TRANSFER OF THE SHARES.

     Upon the delivery of the  certificates by Seller and payment for the Shares
as provided for in Sections 1.1 and 1.2,  Buyer will acquire good and marketable
title to the Shares which  constitute all of the  outstanding  shares of capital
stock of New Bank, free and clear of all liens, charges, encumbrances,  equities
and claims  whatsoever  except for the obligation to sell the Shares as provided
for herein.

     SECTION 2.7. ORGANIZATION AND AUTHORITY.

     (a) The New Bank will be a federally  chartered savings bank duly organized
and validly  existing under the laws of the United States.  The Assumed Deposits
as in  existence  from time to time  are,  and as of the  Closing  Date will be,
insured by the  Savings  Association  Insurance  Fund of the FDIC to the fullest
extent permitted under Applicable Law.

     (b) The  charter  and the  by-laws  of New Bank  will be in full  force and
effect,  and the  minute  books and other  corporate  records  of New Bank to be
provided to Buyer as of the Closing Date will be true, correct and complete.


                                      C-14
<PAGE>


     SECTION 2.8. SUBSIDIARIES AND AFFILIATES.

     (a) New  Bank  will,  upon  consummation  of the  Plan,  beneficially  own,
directly or  indirectly,  all of the  outstanding  capital stock or other equity
interests of Services.  Set forth on Schedule 2.8 is a true and complete list of
all  agreements  to which  Services is a party.  All such  agreements  have been
terminated  in  accordance  with  their  terms and are of no  further  force and
effect.  Services  does not and has not  actively  conducted  business,  has not
entered into any existing  agreements  and does not have any  liabilities of any
kind other than as set forth on  Schedule  2.8.  There is no other  entity  with
respect to which (i) New Bank will beneficially own, as of the Closing, directly
or indirectly,  any outstanding stock or other ownership interests except as set
forth in Schedule 2.3, (ii) New Bank, as of the Closing,  may be deemed to be in
control because of factors or relationships  other than the quantity of stock or
other interests  owned,  (iii) New Bank, as of the Closing,  may be liable under
any  circumstances  for the payment of  additional  amounts  with respect to its
ownership  interest,  whether  in  the  form  of  assessments,   capital  calls,
installment payments,  general partner liability or otherwise or (iv) New Bank's
investment  will be  accounted  for by the equity  method.  Neither New Bank nor
Services will be a party to any partnership or joint venture agreement as of the
Closing.

     (b) Services is duly organized, validly existing and in good standing under
the laws of the State of  Kentucky  and is not  qualified  to do  business  as a
foreign corporation in any jurisdiction.

     (c) Services'  authorized  capital stock consists of 100 common shares,  no
par value, of which 100 shares have been issued.  The shares of capital stock so
issued by Services have been duly authorized and validly issued,  are fully paid
and nonassessable. Services has not issued any other shares of its capital stock
and there is no outstanding or authorized option,  subscription,  warrant, call,
right,  commitment or other agreement of any character  obligating Old Bank, New
Bank or Services to issue,  sell,  transfer,  pledge or  otherwise  encumber any
share of capital stock or other  ownership  interest of Services or any security
or other instrument  convertible into or exercisable for or evidencing the right
to subscribe for any such share of capital stock or other ownership interest.

     (d) The minute books,  stock ledgers and stock transfer records of Services
furnished to Buyer for review are accurate and complete.

     SECTION 2.9. CAPITALIZATION.

     New Bank will have an  authorized  capital  consisting  of 1,000  shares of
common stock (the "Common Stock").  Upon the Closing,  all outstanding shares of
Common Stock shall have been duly authorized and validly  issued,  will be fully
paid and non-assessable and issued by New Bank in compliance with all applicable
federal and state  securities  laws,  rules and  regulations.  Upon the Closing,
there will be no outstanding or authorized option, subscription,  warrant, call,
right,  commitment or other  agreement of any character  obligating  New Bank to
sell or  transfer  any  additional  shares  of its  capital  stock or any  other
securities  convertible  into or  exercisable  for or  evidencing  the  right to
subscribe for any shares of its capital stock.

     SECTION 2.10. FINANCIAL STATEMENTS.

     (a)  Old  Bank  has   furnished   Buyer  with   copies  of  the   following
(collectively,   the  "Financial  Statements"):  (i)  the  consolidated  audited
financial statements of Old Bank for the fiscal year ended December 31, 1996 and
the consolidated  unaudited financial statements of Old Bank for the fiscal year
ended  December  31, 1997,


                                      C-15
<PAGE>


including a balance  sheet at December  31, 1997 (the  "Balance  Sheet" and such
date the  "Balance  Sheet  Date")  and a  consolidated  statement  of  financial
condition and the related statements of income, cash flows and changes in equity
for such years;  (ii) the  unaudited  financial  statements  of Old Bank for the
fiscal year ended  December 31, 1997,  including a balance sheet at December 31,
1997 as  well as the  related  statement  of  income  consolidating  solely  the
financial  condition  of Old Bank and  Services,  and  excluding  S1 and (iii) a
balance sheet at February 28, 1998 consolidating  solely the financial condition
of Old Bank and Services, and excluding S1.

     (b) The Financial Statements:  (i) are correct and complete in all material
respects and have been prepared in accordance  with the books and records of Old
Bank and Services; (ii) have been prepared in accordance with generally accepted
accounting  principles  consistently  applied  throughout  the  periods  covered
("GAAP"),  except as noted in the Financial  Statements (except that any interim
period financial statements do not reflect notes to financial statements); (iii)
reflect and provide adequate reserves in respect of all known liabilities of the
Old Bank and Services,  including all known contingent liabilities,  as of their
respective dates; and (iv) present fairly the consolidated  financial  condition
of Old Bank and  Services  at such dates and the  consolidated  results of their
operations for the fiscal periods then ended.

     (c) Old Bank maintains records that accurately,  validly and fairly reflect
its  transactions  and dispositions of assets and maintains a system of internal
accounting controls,  policies and procedures sufficient to insure that (i) such
transactions  are  executed  in  accordance  with its  management's  general  or
specific  authorization  and (ii) such  transactions  are recorded in conformity
with GAAP and in such a manner as to permit preparation of financial  statements
in accordance with GAAP, applicable regulatory accounting requirements,  and any
other criteria applicable to such statements and to maintain  accountability for
assets.

     (d)  In the  past  three  fiscal  years,  Old  Bank  has  not  changed  its
independent  auditing  firm and  there  has been no  disagreement  with a former
accountant  of the type which  would  otherwise  have to be reported if Old Bank
were subject to Item 304 of Regulation S-K promulgated  under the Securities Act
of 1933, as amended (the "Securities Act").

     SECTION 2.11. REAL PROPERTY.

     (a) As of the  date  of this  Agreement,  the  Banking  Business  does  not
currently own any real property.  Set forth on Schedule 2.11 is a description of
each  lease of real  property  included  in the  Acquired  Assets  (the  "Leased
Property").  True and complete  copies of all such leases and other  instruments
granting such  leasehold  interests,  rights,  options or other  interests  (the
"Property Leases") have been delivered to Buyer.

     (b) With respect to the Property  Leases,  no breach or event of default on
the part of Old Bank, or to the knowledge of Old Bank, any other party to any of
the  Property  Leases and no event  that,  with the giving of notice or lapse of
time or both,  would  constitute such breach or event of default,  have occurred
and are  continuing  unremedied  that  could  materially  adversely  affect  the
business,  financial condition or results of operations of the Banking Business.
All the  Property  Leases  are in full  force  and  effect  and  are  valid  and
enforceable  by Old Bank against the parties  thereto in  accordance  with their
terms  except as  enforcement  may be limited by general  principles  of equity,
whether  applied  in a court  of law or a court  of  equity  and by  bankruptcy,
insolvency and similar laws affecting creditors' rights and remedies generally..
All rental and other payments by Old Bank due under each of the Property  Leases
have been duly paid in accordance with the terms of such Property Lease.  Except
as set forth in Schedule 2.11, the sale of the Shares pursuant to this Agreement
does not  require the  consent of any party to,  constitute  an event of default
under or trigger any options to terminate or otherwise change the existing terms
of any Property Lease.

     (c) As of the date hereof,  Old Bank has,  and as of the Closing,  New Bank
will have, good and marketable leasehold title to the Leased Property and to all
improvements  thereon,  free  and  clear  of  any  mortgages,   liens,  security
interests, claims, charges, encroachments,  rights-of-way,  squatters' rights or
encumbrances  ("Impairments"),   except  for  those  Impairments  that  (i)  are
described on Schedule  2.11 or (ii)  individually  or in the  aggregate  are not
material in character,

                                      C-16
<PAGE>


amount or extent and do not materially  adversely  affect the present use of any
Leased Property  subjected  thereto or affected thereby or otherwise  materially
impair the business, financial condition or results of operations of the Banking
Business or (iii) are reflected in such property leases.

     (d) The Leased Property and any improvements  thereon, and the operation or
maintenance thereof as operated and maintained, do not contravene any applicable
zoning  or  building  law  or  ordinance  or  other  administrative   regulation
(including but not limited to those relating to zoning, land division, building,
fire, health and safety) except for such  contraventions that individually or in
the  aggregate  are not  material  in  character,  amount or  extent  and do not
materially adversely affect the present use of the Leased Property.

     (e) There is no  pending  or,  to the  knowledge  of Old  Bank,  threatened
condemnation or eminent domain proceeding with respect to, or that could affect,
any Leased Property.

     SECTION 2.12. SECURITIES OWNED.

     Schedule 2.3 includes a true,  correct and  complete  list,  as of the date
hereof,  of all securities  included as part of the Acquired  Assets,  including
without  limitation,  all securities owned by Old Bank of record or beneficially
as of the date hereof,  including without  limitation,  securities issued by the
United  States  or any  instrumentality  thereof,  or  any  state  or  political
subdivision thereof. All such securities are maintained on the books of Old Bank
in accordance  with GAAP.  Upon  completion of the Plan, New Bank will have good
title to all such  securities  (to the extent not  disposed  of in the  ordinary
course) and to all  securities  acquired in the  ordinary  course of business or
otherwise subsequent to the date hereof, free and clear of any mortgage,  claim,
lien, encumbrance, limitation or security interest, whether perfected or not.

     SECTION 2.13. PERSONNEL.

     (a) Set forth on Schedule 2.13 is a true and complete list of:

          (i) the name of each  person  employed  by Old  Bank and who  actively
     engages in activities  related  primarily to the Banking Business as of the
     date hereof (other than hourly employees),  the title or job classification
     of each such person and the current  compensation of each such person,  and
     any  bonuses  paid (or to be paid) for  services  rendered in 1997 or to be
     paid in connection with the consummation of the  transactions  contemplated
     herein;

          (ii) the name of each person,  if any,  holding tax or other powers of
     attorney from Old Bank and a summary of the terms thereof; and

          (iii)  the name and  title or job  description  of each  director  and
     officer, and each other key employee,  of Old Bank or New Bank who actively
     engages in  activities  related  primarily  to the Banking  Business if not
     listed in subsection (i) above.

     (b) Except as set forth on Schedule  2.13,  since the  Balance  Sheet Date,
there has been no material change in the rate of total compensation for services
rendered,  including without limitation bonuses and deferred  compensation,  for
any of the employees listed on Schedule 2.13.

     (c) To the extent New Bank employs any person set forth on Schedule 2.13 as
of the Closing  Date,  such person will not also be employed by Old Bank,  S1 or
Seller as of such date.

                                      C-17
<PAGE>


                          SECTION 2.14. LABOR MATTERS.

     New Bank is not a party to and the  Banking  Business is not subject to any
contract or collective bargaining agreement with any labor organization.  To the
knowledge of Old Bank, no labor organization  representation question is pending
respecting  the employees of the Banking  Business and no such question has been
raised within the preceding three years.

     (b) There is no labor or employment  dispute  pending  between Old Bank and
any of its  employees  listed  on  Schedule  2.13  that  individually  or in the
aggregate  materially  affects or may materially  adversely affect the business,
financial condition or results of operations of the Banking Business.

     SECTION 2.15. ENVIRONMENTAL MATTERS.

     Neither  the Seller nor Old Bank have  knowledge  of  material  risk of any
Environmental  Damages,  liabilities,  claims  or  violations  of  Environmental
Requirements relating to the Banking Business.

     SECTION 2.16. NON-ERISA PLANS.

     New Bank is not and, as of the Closing,  will not be a party to any current
employment  contract or  consulting  agreement,  deferred  compensation,  bonus,
incentive  compensation,  restricted  stock,  stock  option,  change of control,
employee stock purchase, savings, severance or termination pay agreement or plan
or any other  employee  benefit  plan,  agreement,  arrangement  or  commitment,
whether formal or informal.

     SECTION 2.17. ERISA PLANS.

     New Bank is not and, as of the Closing, will not be a party to any employee
pension  benefit  plan (the  "Pension  Plans") as defined in Section 3(2) of the
Employee  Retirement  Income  Security  Act of 1974  ("ERISA")  or any  employee
welfare benefit plan (the "Welfare Plans" and,  together with the Pension Plans,
collectively  referred  to as the "ERISA  Plans") as defined in Section  3(1) of
ERISA.

     SECTION 2.18. COMPLIANCE WITH LAW.

     Except as set forth on Schedule 2.18, Old Bank, with respect to the Banking
Business,  has complied with all applicable statutes,  regulations and orders or
other  requirements  of the  United  States of  America,  all  states  and other
subdivisions  thereof,  all applicable foreign  jurisdictions,  all agencies and
instrumentalities   of  the  foregoing   and  all  national  and   international
self-regulatory  bodies  and  authorities  in  respect  of the  conduct of their
businesses and ownership of their  properties  ("Applicable  Laws"),  including,
without  limitation,  Applicable Laws relating to state bank licensing,  federal
deposit  insurance,  electronic  banking,  remote  banking,  truth  in  savings,
mortgage  banking,  electronic funds  transfers,  equipment  leasing,  leveraged
leasing,  consumer  credit  protection,   disclosure,  usury,  truth-in-lending,
adjustable rate mortgage  disclosure,  real estate settlement  procedures,  loan
origination practices, equal credit opportunity, fair debt collection practices,
fair credit  reporting  and cash  transaction  reporting,  low and  moderate and
community  lending,  suspicious or criminal  activity  reporting,  bank secrecy,
discrimination,  fair lending,  except where the failure to so comply would not,
individually  or in  the  aggregate,  have  a  material  adverse  effect  on the
business,  financial condition or results of operations of the Banking Business.
The forms, procedures, and practices now or previously used by it are or were in
compliance in all material respects with all Applicable Laws, the non-compliance
with which would,  individually  or in the  aggregate,  have a material  adverse
effect on the  business,  financial  condition or results of  operations  of the
Banking Business.

                                      C-18

<PAGE>


     (b) Old  Bank  has  properly  filed  all  reports  and  other  filings  and
maintained  all  records  required  to be filed  or  maintained  by such  entity
relating to the Banking  Business under Applicable Laws except where the failure
to file such reports or filings would not have a material  adverse effect on the
business,  financial condition or results of operations of the Banking Business.
Such reports or filings  contain all  information  required to be stated therein
and all such  information  was true and correct in all material  respects on the
date the report or filing containing such information was made.

     (c)  No  investigation  or  review  by  any  governmental  body  or  agency
concerning  any possible  violation  of  Applicable  Law is pending,  nor to Old
Bank's  knowledge,  is any  such  investigation  threatened,  nor,  has any such
investigation  occurred  during the last three years,  except to the extent that
such  investigations  occur in the ordinary course of regulatory  examination by
bank regulatory  authorities.  No governmental  body or agency has delivered any
written  notice to Seller or Old Bank or  otherwise  asserted  an  intention  to
conduct  any such  investigation,  nor is there  any  reasonable  basis  for any
investigation  of the type  described  above,  except  to the  extent  that such
investigations  occur in the ordinary  course of regulatory  examination by bank
regulatory authorities.

     (d) Except as set forth on  Schedule  2.21,  New Bank is not (i) a party to
any cease and desist  order,  consent  order,  written  agreement,  stipulation,
commitment letter, conditional approval,  memorandum of understanding or similar
undertaking  with any  governmental  body or  agency,  (ii) a  recipient  of any
extraordinary  supervisory  letter from any government body or agency,  or (iii)
subject to any  judgment,  order,  decree,  directive or  requirement  of such a
governmental  body or agency,  that,  in any case,  restricts  or  monitors  the
conduct of its  business,  or in any manner  relates  to its  capital  adequacy,
credit policies, management or customer base. Old Bank has not been advised that
any governmental  body or agency is  contemplating  issuing or requesting (or is
considering  the  appropriateness  of issuing  or  requesting)  any such  order,
agreement, letter, stipulation, approval, memorandum, judgment, order, decree or
directive relating to either New Bank or the Banking Business.

     (e) Except as set forth on Schedule  2.18,  Old Bank is in compliance  with
all applicable  regulatory  capital  requirements  and will remain in compliance
through the Closing and the consummation of the transactions contemplated by the
Plan and this Agreement.

     (f) New Bank  will  have,  as of the  Closing,  all  licenses,  franchises,
permits, certificates of public convenience,  orders and other authorizations of
all federal, state and local governments and governmental  authorities necessary
for the lawful conduct of the Banking Business, as currently conducted, all such
licenses,  franchises,  permits, certificates of public convenience,  orders and
other  authorizations are, or will be, valid and in effect, and no suspension of
any of the foregoing operating rights or cancellation thereof has been initiated
or  threatened  and all filings,  applications  and  registrations  with respect
thereto are current.

     SECTION 2.19. OTHER ACTIVITIES.

     (a) The Banking  Business  consists  only of activities  permissible  under
Applicable Law. The Banking  Business,  in connection with Old Bank's activities
relating to funds transfers,  (i) is not in default under any agreement to which
New Bank is, or will be, a party relating to the transfer of funds or settlement
with  respect to such  transfers;  or (ii) has not agreed to be or is liable for
consequential  damages for error or delay in acting on requests for the transfer
of funds.  The Banking Business has adopted and followed  procedures  reasonably
adapted to avoid such  errors and delay,  has  adopted  commercially  reasonable
security  procedures  (as such term is  defined  in ss.  4A-202  of the  Uniform
Commercial  Code) for verifying the  authenticity  of requests  received for the
transfer  of funds and is in  compliance,  in all  material  respects,  with the
Applicable  Law  relating to the transfer of funds and  settlement  with respect
thereto with the applicable  operating  rules of each funds  transfer  system of
which it is a member or by which it is bound.

                                      C-19

<PAGE>


     (b) The Banking Business does not perform  personal trust,  corporate trust
or  other  fiduciary   activities  other  than  in  connection  with  individual
retirement accounts.

     SECTION 2.20. LITIGATION.

     Except as set forth on  Schedule  2.20,  there is no action,  suit,  claim,
proceeding,  inquiry or  investigation  pending against or affecting the Banking
Business or to Old Bank's knowledge  threatened against or affecting the Banking
Business or relating to or involving the  transactions  contemplated by the Plan
or this  Agreement at law or in equity,  or before or by any  arbitrator  or any
federal,  state,  local or other  governmental  department,  commission,  board,
bureau,  agency or instrumentality,  domestic or foreign,  and Old Bank does not
know of any reasonable  basis for any of the  foregoing.  Except as set forth on
Schedule  2.20,  none of Old Bank and, upon their  organization,  Seller and New
Bank has received any opinion or memorandum or legal advice or notice from legal
counsel  to the  effect  that it is  exposed,  from a legal  standpoint,  to any
liability or  disadvantage  that may be material to the  Acquired  Assets or the
Banking  Business.  New Bank is not in default with respect to any order,  writ,
injunction  or decree  known to or  served  upon  Seller,  Old Bank or New Bank.
Except as set forth on Schedule 2.20, there is no pending action or suit brought
by Seller,  Old Bank or New Bank against others  relating to the Acquired Assets
or the Banking Business.

     SECTION 2.21. REGULATORY MATTERS.

     Except as set forth on  Schedule  2.21,  there  are no  pending  or, to Old
Bank's knowledge,  threatened  disputes among or between Old Bank or, upon their
organization,  Seller and New Bank, and any federal, state or local governmental
authority.  At the date of this  Agreement and as of the Closing Date,  Old Bank
has not received any indication  from any federal,  state or local  governmental
authority  that  such  authority  would  oppose  or refuse to grant or issue its
consent or approval to the Plan, this Agreement or the transactions contemplated
thereby or hereby,  or would impose a condition or requirement that has not been
disclosed on Schedule 2.21.

     SECTION 2.22. MATERIAL CONTRACTS.

     (a) Set forth on Schedule 2.3 is each written or oral contract to which New
Bank  shall be a party  immediately  prior to the  Closing,  including,  without
limitation, any:

          (i)  consulting  agreement  or  contract  for  the  employment  of any
     officer,  employee or other person on a full-time,  part-time or consulting
     basis;

          (ii)  agreement,   mortgage,  indenture,  loan  or  credit  agreement,
     security agreement,  guaranty or indemnity or other agreement or instrument
     relating to the  borrowing  of money or  providing  for the  mortgaging  or
     pledging  of, or  otherwise  placing a lien or  security  interest  on, any
     shares, assets or properties of New Bank;

          (iii) option,  warrant or other  contract for the purchase of any debt
     or equity security of any corporation;

          (iv) intellectual property (including trademark) licensing agreements.

                  (b) Old Bank is not in  breach of or in  default  under any of
the contracts,  obligations or commitments  listed on Schedule 2.3, and no event
has  occurred  that,  with the giving of notice or lapse of time or both,  would
constitute  such a breach  or  default  by Old Bank or New  Bank,  which  would,
individually  or in  the  aggregate,  have  a  material  adverse  effect  on the
business,  financial condition or results of operations of the Banking Business.
Except as set forth on Schedule  2.3, the execution and delivery of the Plan and
this  Agreement  and the  execution  and delivery of the  

                                      C-20

<PAGE>


respective  agreements  contemplated  by the  Plan and  this  Agreement  and the
consummation of the  transactions  contemplated by all of such agreements by Old
Bank and Seller will not (i) violate, or conflict with, or result in a breach of
any provision of or constitute a default (or an event which,  with the giving of
notice,  the passage of time or otherwise would  constitute a default) under, or
entitle any party (with the giving of notice,  the passage of time or otherwise)
to terminate,  accelerate or call a default under,  or result in the creation of
any lien, security interest,  charge or encumbrance upon the Banking Business or
the  Acquired  Assets under any of the terms or  conditions  of any contract set
forth on Schedule  2.3 or (ii)  require the consent of any party (other than Old
Bank) to any contract set forth on Schedule 2.3.

     SECTION 2.23. CONDUCT OF BUSINESS.

     Since the Balance Sheet Date, Old Bank has used its commercially reasonable
efforts to preserve the business  organization  related to the Banking Business,
to keep  available  to the Banking  Business  the  services of its  officers and
employees and to preserve the goodwill of the  suppliers,  customers,  employees
and others having business  relations with the Banking  Business.  Except as set
forth on Schedule 2.23, since the Balance Sheet Date, Old Bank has conducted the
Banking  Business in the ordinary course,  has maintained its assets,  including
deposits, and properties,  in at least as good order and condition as existed on
the Balance  Sheet Date (other than wear as may be accounted  for by  reasonable
use) and as is  necessary  to continue to conduct its  business in the  ordinary
course and has not:

          (a)  incurred  any   obligation  or  liability   (absolute,   accrued,
     contingent  or other),  except in the  ordinary  course of  business  or as
     contemplated by with the performance of the Plan or this Agreement;

          (b)  discharged  or  satisfied  any  lien or  encumbrance,  or paid or
     satisfied any  obligation or liability  (absolute,  accrued,  contingent or
     other),  other than liabilities  reflected on the Balance Sheet or incurred
     since the Balance Sheet Date in the ordinary course of business;

          (c)  increased  or   established   any  reserve  for  taxes  or  other
     liabilities on their respective books or otherwise provided therefor;

          (d)  mortgaged,  pledged  or  subjected  to any lien,  charge or other
     encumbrance  any of the  assets  or  properties  of  the  Banking  Business
     including the Acquired Assets;

          (e) sold,  assigned or transferred any asset,  property or business or
     canceled  any debt or claim or waived  any  right,  except in the  ordinary
     course of business;

          (f) granted any increase in the  compensation  (including  bonuses and
     deferred  compensation)  payable  to  any  officer,  director,  consultant,
     employee  or agent of the  Banking  Business  (other  than in the  ordinary
     course consistent with past practice or as expressly  described on Schedule
     2.13);

          (g) made any loan to any 5% or greater shareholder of capital stock or
     any owner of shares of Old Bank's  preferred  stock (an  "Insider")  or any
     relative or affiliate of any Insider, or declared, set aside or paid to any
     Insider any dividend or other distribution in respect of its capital stock,
     or redeemed or purchased  any of its capital  stock,  or agreed to take any
     such action,  other than deposit accounts or credit card accounts  incurred
     in the ordinary course of business consistent with past practice.;

          (h) transferred  any asset or paid any commission,  salary or bonus to
     any Insider or any  relative  or  affiliate  of any Insider  other than the
     payment  of wages or  salaries  to Insider  employees  or any  relative  or
     affiliate of any Insider employees in the ordinary course

                                      C-20

<PAGE>


     of business and as disclosed on Schedule 2.13 or paid any rent,  commission
     or fee to any Insider or any relative or affiliate of any Insider;

          (i) entered into or agreed to enter into any  transaction  with or for
     the benefit of any  Insider or any  relative  or  affiliate  of any Insider
     other than the transactions contemplated by the Plan and this Agreement;

          (j) issued, sold or transferred, or agreed to issue, sell or transfer,
     any stock, bond, debenture or other security of Old Bank or Services;

          (k) experienced damage, destruction or loss (whether or not covered by
     insurance)  materially  adversely  affecting the assets,  properties or the
     business of the Banking Business; or

          (l) experienced any material adverse change in the business, financial
     condition or results of operations of Old Bank or the Banking Business.

     SECTION 2.24. TAX MATTERS.

     (a) Each of Old Bank, New Bank,  Seller,  or each  affiliated,  combined or
unitary group ("Tax Group") of which Old Bank, New Bank or Seller is or has been
a member, in a timely manner have, or as of the Closing will have, filed all tax
returns and other  reports  required of it under all federal,  state,  local and
foreign tax laws to which it is subject and has paid all taxes shown due on such
returns.  All such tax returns are true,  correct and  complete in all  material
respects  and  accurately  set  forth  all items to the  extent  required  to be
reflected or included in such tax returns by applicable federal, state, local or
foreign tax laws, regulations or rules.

     (b) With respect to New Bank  deposits,  Old Bank is and New Bank as of the
Closing  will be in  compliance  in all material  respects  with all federal tax
information reporting laws and backup withholding rules.

     (c) Except for  property  taxes  that are not  delinquent,  there is no tax
lien, whether imposed by any federal,  state, local or foreign taxing authority,
outstanding against any of the Acquired Assets.

     (d)  Seller  will not be a  "foreign  person"  as that  term is used in ss.
1.1445-2  of the  United  States  Treasury  Regulations  promulgated  under  the
Internal Revenue Code of 1986 (the "Code").

     (e) At the closing,  New Bank shall  provide  Buyer with a list of New Bank
deposits  for  which  neither  Old Bank nor New Bank  has  received  a  properly
completed Form W-8 or W-9 and on which New Bank is back-up withholding as of the
Closing  Date;  such list  shall  include  the date that each such  deposit  was
opened.  New Bank shall also provide  Buyer with copies of all Forms W-8 and W-9
on all New Bank  deposits  and a list of all New Bank  deposits  and loans  with
respect  to which Old Bank or New Bank has  received  notice  from the  Internal
Revenue Service (the "IRS") that the taxpayer  identification  number is missing
or incorrect, and the date of each such notice.

     (f)  Neither  Old Bank nor any member of a Tax Group has filed an  election
pursuant to Rev.  Proc.  95-11,  1995-1 C.B.  505 or under  Treasury  Regulation
Section 1.1502-75(c) or any similar provision of state or local law with respect
to Old Bank or New Bank.

     (g) As used in this Agreement,  the term "tax return" includes any material
report, statement,  form, return or other document or information required to be
supplied  to a  taxing  authority  in  connection  with  taxes.  As used in this
Agreement,  the term "taxes" means any federal, 

                                      C-22

<PAGE>


state,  local and foreign  income or gross  receipts tax,  alternative or add-on
minimum tax,  sales and use tax,  customs duty and any other tax,  charge,  fee,
levy or  other  assessment  including  without  limitation  property,  transfer,
occupation,  service,  license,  payroll,  franchise,  excise,  withholding,  ad
valorem,  severance,  stamp, premium, windfall profit, employment, rent or other
tax,  governmental  fee or like  assessment  or charge  of any kind  whatsoever,
together with any interest, fine or penalty thereon, addition to tax, additional
amount,  deficiency,  assessment or governmental  charge imposed by any federal,
state, local or foreign taxing authority.

     SECTION 2.25 INSURANCE.

     Set  forth on  Schedule  2.25 is a  complete  list and  description  of all
policies of insurance,  together with the premiums  currently  payable  thereon,
covering  (i)  damage to  goods,  held or  otherwise  processed  in the  Banking
Business,  (ii) providing for fire, property,  casualty,  business interruption,
personal  or  product  liability,  workers'  compensation  and  other  forms  of
insurance  coverage  for the Acquired  Assets and the Banking  Business or (iii)
providing for fire, property, casualty and other forms of insurance coverage for
the Leased Property. There was no material inaccuracy in any application for any
such  insurance  coverage.  Except as set forth on  Schedule  2.25,  there is no
claim,  action,  suit or  proceeding  arising  out of or based  upon any of such
policies of  insurance  relating to the Banking  Business,  and no basis for any
such claim, action, suit or proceeding exists. There is no notice of any pending
or, to the knowledge of Old Bank,  threatened  termination  or premium  increase
with respect to any of such  policies,  and Old Bank is in  compliance  with all
conditions contained therein.

     SECTION 2.26 CORPORATE NAME AND INTELLECTUAL PROPERTY.

     (a) Set forth on Schedule 2.26 are all of the  corporate  names used in the
Banking  Business  (collectively,  the  "Tradenames").  Old Bank (as of the date
hereof),  New Bank (as of the Closing) and Services have the full legal right to
use such names in the manner presently being used. There is no actual or, to the
knowledge  of Seller  and Old Bank,  threatened  claim by any third  party  with
respect to the use of such names or of any actual or proposed  use of such names
or any variations thereof by any third party in conflict with the use thereof by
each of Old Bank and Services. To the best knowledge of Seller and Old Bank, the
use by Old Bank and  Services of such names or any  variations  thereof does not
infringe  upon the  rights of any third  party and none of Old Bank or  Services
have  granted  any third  party  any  right to use such  name or any  variations
thereof.

     (b)  Set  forth  on  Schedule  2.26  is a list  and  brief  description  or
identification of all patents,  patent rights, patent applications,  trademarks,
trademark  applications,  service marks, service mark applications,  trade names
and  copyrights  licensed to, used by, owned by or registered in the name of Old
Bank  or  Services  or in  which  Old  Bank or  Services  has  any  rights  (the
"Intellectual Property").  None of Old Bank or Services is a licensor in respect
of any  Intellectual  Property.  Old Bank or  Services  own or possess  adequate
licenses or other rights to use all Intellectual  Property.  No claim is pending
or, to the knowledge of Old Bank,  threatened to the effect that (i) the current
or past  operations  of Old Bank or Services  infringe upon or conflict with the
asserted rights of any other person in respect of any  Intellectual  Property or
(ii) any Intellectual Property is invalid or unenforceable.

     SECTION 2.27 TRANSACTIONS WITH RELATED PARTIES.

     Except as set  forth on  Schedule  2.27,  there  are no  outstanding  notes
payable to, accounts receivable from or advances by New Bank to, and New Bank is
not  otherwise a creditor of or party to any contract with any Insider or S1 or,
to Old Bank's  knowledge,  any relative or affiliate (as such term is defined in
the  Securities  Exchange Act of 1934, as amended (the  "Exchange  Act")) of any
Insider or former  Insider  or S1 other than  deposit  accounts  or credit  card
accounts with the Banking  Business  incurred in the ordinary course of business
consistent with past practice.

                                      C-23

<PAGE>


     SECTION 2.28 PERMITS.

     As of the Closing, New Bank will have, all franchises,  licenses,  permits,
certificates  and other  authorizations  from federal,  state,  local or foreign
governments or governmental  agencies,  departments or bodies that are necessary
for the conduct of the  Banking  Business  and which,  if not  obtained,  would,
individually  or in  the  aggregate,  have  a  material  adverse  effect  on the
business,  financial condition or results of operations of the Banking Business.
Neither Seller or Old Bank has knowledge of any fact, error or omission relevant
to any such franchise,  license, permit, certificate or other authorization that
would permit the  revocation  or  withdrawal,  or the  threatened  revocation or
withdrawal,  thereof. New Bank will continue to have the use and benefit thereof
and the rights granted thereby after the  transactions  contemplated by the Plan
and this Agreement have occurred.

     SECTION 2.29 PROXY STATEMENT AND REGULATORY APPROVALS.

     (a) When the Proxy Statement and Prospectus  referred to in Section 4.4, or
any amendment or supplement thereto, shall be mailed to Old Bank's shareholders,
and at all times subsequent to such mailings up to and including the date of the
meeting of Old Bank's  shareholders  to  approve  the Plan and the  transactions
contemplated  herein, (i) such Proxy Statement and Prospectus and all amendments
or supplements thereto, with respect to all information set forth therein, other
than that relating to Parent or Buyer, will comply in all material respects with
the  provisions (to the extent  applicable) of the Securities  Act, the Exchange
Act and the rules and regulations of the SEC thereunder and 12 C.F.R.  Part 563g
and any other  applicable OTS  regulations and (ii) the information set forth in
the Proxy Statement and Prospectus, other than that relating to Parent or Buyer,
will not  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
contained therein, when taken as a whole, not misleading.

     (b) When the  applications  for the  Regulatory  Approvals  are  filed,  or
amended or  supplemented,  any information  that is provided to Buyer by Seller,
Old Bank or New Bank for inclusion in applications for such Regulatory Approvals
will not  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
therein, when taken as a whole, not misleading.

     SECTION 2.30 DISCLOSURE.

     Without  limiting  any  of the  representations  and  warranties  contained
herein,  no  representation  or warranty of Old Bank or, upon its  organization,
Seller in this Agreement,  no statement  contained in the Financial  Statements,
the  disclosure  schedules,   any  supplements  thereto  and  the  schedules  or
certificates  to be  provided  pursuant  to this  Agreement  furnished  or to be
furnished by Old Bank to Buyer,  Parent or any of their  affiliates  pursuant to
the provisions hereof or in connection with the transactions contemplated by the
Plan or this  Agreement,  contains  or will  contain  any  untrue  statement  of
material  fact or omits or will omit to state any  material  fact  necessary  in
order to make the statements herein or therein taken as a whole, in light of the
circumstances under which they were made, not misleading.

     SECTION 2.31. SITE LOCATIONS.

     Old Bank  conducts  its  business  solely from its offices  located at 3390
Peachtree Road, Atlanta, Georgia.

                                      C-24

<PAGE>


     SECTION 2.32. LOANS.

     (a) Except as set forth in Schedule 2.32, (i) each outstanding  loan, lease
or other  extension of credit or commitment to extend credit that is an Acquired
Asset of the Banking Business is a legal,  valid and binding  obligation,  is in
full force and  effect and is  enforceable  by New Bank in  accordance  with its
terms;  (ii) Old Bank has duly  performed  in all  material  respects all of its
obligations  thereunder  to the extent  that such  obligations  to perform  have
accrued;  (iii) all documents and agreements necessary for Old Bank and New Bank
to enforce such loan,  lease or other extension of credit are in existence;  and
(iv) each such loan,  lease and  extension  of credit has been,  in all material
respects,  originated  and  serviced in  accordance  with Old Bank's  applicable
underwriting guidelines at the time such loans were originated, the terms of the
relevant credit documents and agreements and Applicable Law.

     (b) Schedule 2.3 lists all loan commitments of Old Bank (with single family
loan  commitments  and  consumer  commitments  listed  in  the  aggregate  only)
outstanding  as of the date hereof.  Except as may have been or as may hereafter
be disclosed in writing to Buyer, there are no loans,  leases,  other extensions
of credit or commitments  to extend credit of the Banking  Business set forth on
Schedule  2.3 that have been or should  have been  classified  as "Other  Assets
Especially  Mentioned,"  "Substandard,"  "Doubtful,"  "Loss"  or any  comparable
classification,  or as to which any payment of principal,  interest or any other
amount is 30 days or more past due. Old Bank has provided to Buyer true, correct
and complete information  concerning the loan portfolios of the Banking Business
and no  material  information  with  respect  to the  loan  portfolios  has been
withheld from Buyer.

     SECTION 2.33. ALLOWANCE FOR LOSSES.

     (a)  The  Banking  Business's  loans  are  classified  in  accordance  with
applicable  standards  set by OTS for savings  banks,  as such  standards may be
amended  from  time to time,  GAAP,  and the  Banking  Business's  policies  and
procedures in effect on the date hereof, all consistently applied.

     (b) The specific  valuation reserves for all real estate interests acquired
by the Banking  Business in satisfaction of loans made in the ordinary course of
business  which are properly  classified  on the Banking  Business's  OTS Thrift
Financial Report as repossessed assets are adequate in relation to the assets in
question in accordance  with GAAP, and are in accordance  with the standards set
by the OTS as provided in Applicable  Law, as such standards may be amended from
time to time, and Old Bank's procedures.

     (c) The Banking  Business's  allowance  for  possible  credit  losses is in
accordance with GAAP and Applicable Law.

     SECTION 2.34. DERIVATIVES RISK MANAGEMENT INSTRUMENTS.

     New  Bank  is  not a  party  to any  derivative  agreement  or  arrangement
including  any  interest  rate  swaps,   repossession   security  or  repurchase
agreement, caps, floors, and option agreements or any other derivative security,
or other similar  financial  instrument,  risk  management  agreement or hedging
arrangement.

     SECTION 2.35. TECHNOLOGY.

     (a) Schedule 2.3 includes a true and complete list and  description of each
of the electronic data processing, disaster recovery services and other computer
systems owned by Old Bank which are to be  transferred to New Bank and which are
material to the  operation of the  business of Old Bank in the  ordinary  course
(collectively,  the  "Technology  Systems");  including (i) a 

                                      C-25

<PAGE>



description of any computer hardware and software owned by Old Bank that is used
in the  operation  of its  Technology  Systems and (ii) a list of any  contracts
pursuant to which Old Bank is granted  rights which are used in the operation of
the Technology Systems,  including Software licenses and similar agreements. The
use by Old Bank or Services of all such  Technology  Systems is in compliance in
all material  respects  with the  applicable  license  agreements  covering such
Technology Systems.

     (b) Old Bank's  Technology  Systems  will not cease to  function,  will not
generate incorrect data, and will not produce incorrect results when processing,
providing, and/or receiving (i) date-related data into and between the twentieth
and  twenty-first  centuries and (ii)  date-related  data in connection with any
valid date in the twentieth and twenty-first centuries.

     SECTION 2.36. BROKER'S AND FINDER'S FEES.

     Except as set forth on Schedule 2.36,  Old Bank or, upon its  organization,
Seller  has not paid or become  obligated  to pay any fee or  commission  to any
broker, finder, intermediary, financial advisor or financial consultant or other
person in  connection  with the  transactions  contemplated  by the Plan or this
Agreement  (including,  without  limitation,  any  restructuring of obligations,
refinancings  or other  transactions  that have been entered into as part of the
transactions contemplated by the Plan or this Agreement) and no person or entity
is entitled to receive from any such entities any such fee or  commission.  None
of New Bank, Buyer or Parent is liable for any broker's fees or finders fees set
forth on Schedule 2.36.

                                  ARTICLE THREE

                     REPRESENTATIONS AND WARRANTIES OF BUYER

     Buyer represents and warrants to Old Bank and Seller, as of the date hereof
and as of the Closing Date, that:

     SECTION 3.1. ORGANIZATION; AUTHORITY.

     Buyer is a  corporation  duly  organized  and validly  existing and in good
standing  under  the laws of the  State of  Delaware.  Buyer  has all  requisite
corporate power, and corporate authority, to execute and deliver this Agreement,
to  perform  its  obligations  hereunder  and  to  consummate  the  transactions
contemplated  hereby.  This  Agreement  has been duly  authorized,  executed and
delivered  by  Buyer,  constitutes  the  valid and  binding  agreement  of Buyer
enforceable  against  Buyer in  accordance  with its  terms and  subject  to its
conditions.

     SECTION 3.2. CONFLICTING INSTRUMENTS; CONSENTS.

     The  execution  and  delivery by Buyer of this  Agreement  do not,  and the
consummation  of the  transactions  contemplated  hereby  will not,  violate any
provision of the  articles of  incorporation  or the by-laws (or the  equivalent
thereof) of Buyer, or conflict with or result in a breach of, or create an event
of default (or event  that,  with the giving of notice or lapse of time or both,
would constitute an event of default) under, any agreement,  mortgage,  license,
lease, indenture,  instrument,  order,  arbitration award, judgment or decree to
which Buyer is a party.

     SECTION 3.3. LITIGATION.

     There is no action,  suit,  claim,  proceeding,  inquiry  or  investigation
pending  or, to the  knowledge  of Buyer,  threatened,  at law or in equity,  or
before or by any arbitrator or any federal,  state,  local or other governmental
department,  commission,  board, bureau, agency or 


                                      C-26

<PAGE>


instrumentality,  domestic or foreign, relating to or involving the transactions
contemplated by this Agreement.

     SECTION 3.4. APPROVALS AND CONSENTS.

     The Regulatory  Approvals include the approvals of the Minister of Finance,
FRB,  OTS,  the State of Georgia  and such other  persons or  entities as may be
required  under  Applicable  Law.  Except as required  to obtain the  Regulatory
Approvals, no notices, reports or other filings are required to be made by Buyer
with, nor are any consents, registrations,  approvals, permits or authorizations
required  to  be  obtained  by  Buyer  from,  any   governmental  or  regulatory
authorities  of the United States or the several  States in connection  with the
execution  and  delivery  of  this  Agreement  and  the   consummation   of  the
transactions contemplated hereby.

     SECTION 3.5. INFORMATION.

     Any  information  that is  provided  by  Buyer to Old  Bank  (or,  upon its
organization,  Seller)  in  writing  for  inclusion  in the Proxy  Statement  or
Prospectus  will not 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 contained therein, when taken as a whole, not misleading.

     SECTION 3.6. REGULATORY MATTERS.

     Based on its  knowledge of (i) the U.S. and Canadian  laws and  regulations
that would govern Parent's and Buyer's acquisition of New Bank, (ii) examination
and other supervisory  records and reports of Parent and its subsidiaries  filed
with or  prepared  by  Canadian  or U.S.  governmental  authorities,  (iii)  the
processing  of any previous  applications  and notices  filed by Parent or Buyer
with   Canadian   or  U.S.   governmental   authorities   and  (iv)  any  formal
communications with Canadian or U.S. governmental authorities,  Parent and Buyer
have no reason to believe that, with respect to any aspect of, or issue relating
to, the operations and business of Parent and its subsidiaries,  the approval or
effectiveness  of any of the  Regulatory  Approvals  that  Parent  or  Buyer  is
responsible  for  obtaining  cannot be  obtained  or granted on a timely  basis.
Neither  Parent nor Buyer is aware of any aspect of, or issue  relating  to, the
operations and business of Parent and its subsidiaries  that would reasonably be
expected to result in the  imposition  of any  condition or  requirement  in any
Regulatory  Approval that would be unduly burdensome upon the Buyer, New Bank or
Parent or any affiliate thereof, or the conduct of the business after Closing of
Buyer, New Bank, Parent or any affiliate thereof,  in each case as such business
was  conducted  prior to the Closing or as such  business is  anticipated  to be
conducted  after the  Closing  Date as  described  in the  applications  for the
Regulatory  Approvals (which  applications shall be reasonable in the activities
that are requested to be conducted).  In addition,  neither Parent nor Buyer has
any knowledge of any proposed  condition by a foreign,  federal,  state or local
governmental  authority  that  would  reasonably  be  expected  to result in the
failure to satisfy the  condition  to Buyer's  obligations  contained in Section
6.3, including the disclosures set forth on Schedule 2.21 attached hereto.

                                  ARTICLE FOUR

                     COVENANTS OF SELLER, OLD BANK AND BUYER

     SECTION 4.1. ACCESS.

     (a) From the date hereof  through the Closing  Date,  Old Bank will give to
Buyer and  Parent  and  their  respective  financial  advisors,  legal  counsel,
independent  accountants  and other  representatives,  upon  reasonable  notice,
complete  access  during normal  business  hours to all  properties,  documents,
contracts,  employees  and  records  of Old Bank and New Bank  including  to the

                                      C-27

<PAGE>


extent permitted by Applicable Law all documents, records or correspondence with
the OTS,  FDIC,  the  State of  Georgia  or any  other  federal,  state or local
regulatory  authority  and will  furnish  Buyer or  Parent  with  copies of such
documents  (certified if so requested) and with such information with respect to
Old Bank as Buyer or Parent from time to time  reasonably may request  provided,
however,  that Old Bank shall not be obligated to disclose or provide  copies of
any documents,  records or information which Old Bank, in good faith, determines
to be confidential or entirely unrelated to the Banking Business.

     (b) From the date hereof  through the  Closing  Date,  Old Bank will permit
representatives  of  Buyer to be  present  at each  facility  of Old Bank and to
observe the conduct of the  business of Old Bank in the  ordinary  course at any
time during normal business hours upon  reasonable  advance notice and in such a
manner as will not  unreasonably  interfere  with the conduct of the business of
Old Bank in the ordinary course.

     SECTION 4.2. TRANSFER OF THE SHARES.

     From the date hereof through the Closing Date,  Seller will not (i) sell or
otherwise transfer or agree to sell or otherwise transfer,  any of the Shares or
(ii)  incur or permit to exist any liens,  charges,  encumbrances,  equities  or
claims with respect to the Shares whatsoever.

     SECTION 4.3. CONDUCT OF THE BUSINESS OF OLD BANK.

     (a) From the date hereof  through the Closing Date,  Old Bank shall use its
reasonable efforts to preserve the Banking Business in the ordinary course, keep
available  to  the  Banking  Business  the  services  of  current  officers  and
employees,  and preserve  for New Bank and Buyer the goodwill of the  suppliers,
customers, employees and others having business relations with Old Bank.

     (b) From the date  hereof  through the Closing  Date,  Old Bank,  except as
otherwise  permitted by this Agreement or the Plan or consented to in writing by
Buyer,  will  continue  the  operation  of the Banking  Business in the ordinary
course and will  maintain  its  assets,  properties  and rights in the  ordinary
course,  consistent  with past  practice and subject to ordinary  wear and tear.
Without limiting the generality of the foregoing,  except as otherwise permitted
by this Agreement or the Plan or consented to in writing by Buyer,  or except as
my be unrelated to the Banking Business, Old Bank shall not:

          (i) incur,  discharge  or satisfy any  obligation  or liability or any
     liens,  charges,  encumbrances,  equities or claims, except in the ordinary
     course of business or as contemplated by this Agreement or the Plan;

          (ii) increase or establish any reserve for taxes or other  liabilities
     on its  books or  otherwise  provide  therefor,  except  for taxes or other
     liabilities  relating to the Banking  Business  in the  ordinary  course of
     operations  since the  Balance  Sheet  Date;  write up or down the value of
     assets or  securities  held for its account or  inventory  or  determine as
     collectible   any  notes  or  accounts   receivable  that  were  previously
     considered  to be  uncollectible,  except for write-ups or  write-downs  in
     accordance  with GAAP in the ordinary  course of business  consistent  with
     past  practice;  or  voluntarily  make any change in any of its  methods of
     accounting or in any of its accounting principles or practices;

          (iii) except for the renewal of leases relating to equipment leased by
     Old  Bank  prior to the date  hereof,  purchase,  lease,  sell,  assign  or
     transfer  any asset,  property  or business or waive or permit to lapse any
     right, except in the ordinary course of business;  or make or authorize any
     capital  expenditure  for  additions  to plant and  equipment  in excess of
     $15,000 in the aggregate;

                                      C-28

<PAGE>


          (iv) make any loan to any Insider or any  relative or affiliate of any
     Insider, or declare,  set aside or pay to any Insider any dividend or other
     distribution in respect of its capital stock, transfer any asset or pay any
     money to any Insider or any relative or affiliate of any Insider other than
     the payment of wages or salaries to Insiders who are also  employees of Old
     Bank in the ordinary  course of business and as disclosed on Schedule 2.13;
     or  enter  into or agree to  enter  into  any  transaction  with or for the
     benefit of any  Insider of Old Bank or any  relative  or  affiliate  of any
     Insider other than the transactions  contemplated  pursuant to the Plan and
     this Agreement;

          (v)  reclassify  or change in any  manner  the  outstanding  shares of
     capital  stock of Old Bank or issue  or  agree to  issue,  sell,  transfer,
     pledge, encumber or deliver any stock, bond, debenture or other security of
     Old Bank other than the transactions  contemplated pursuant to the Plan and
     this Agreement or in accordance with the terms of such capital stock;

          (vi) grant any  increase in the  compensation  payable to any officer,
     director, consultant,  employee or agent of Old Bank that is to be employed
     or otherwise  engaged by New Bank, except for increases in the compensation
     payable in the  ordinary  course of business to employees in amounts and at
     times  consistent with past practice;  enter into or amend any contract for
     the  employment  of any  officer,  employee  or  other  person  that is not
     terminable upon 30 days notice or less, except for accrued vacation pay for
     past services;  enter into any contract or collective  bargaining agreement
     with any labor union; enter into or agree to enter into any bonus, pension,
     profit-sharing,   retirement,   stock  purchase,   stock  option,  deferred
     compensation, incentive compensation, hospitalization, insurance or similar
     plan,  contract or understanding  providing for employee benefits;  or make
     any payment or a  contribution  under any ERISA Plan or  Non-ERISA  Plan or
     incur any obligation to make any such payment or  contribution  that is not
     in accordance with the usual past practice of the Banking Business;

          (vii)  enter  into any  contract,  except  in the  ordinary  course of
     business,  or  make  or  permit  to be made  any  amendment,  modification,
     cancellation  or termination of any material  contract,  agreement,  lease,
     license, finance agreement or written evidence of indebtedness;

          (viii) settle any administrative or judicial proceedings;

          (ix) amend the charter or the by-laws of Old Bank;

          (x) open any branch office,  or acquire or sell or agree to acquire or
     sell, any branch or any deposit liabilities;

          (xi) change its interest rate or fee pricing  policies,  or materially
     alter the mix of rate,  terms and account  types,  with respect to deposits
     and services other than in the ordinary  course of business and in response
     to verifiable changes in Old Bank's market;

          (xii)  introduce any new deposit account or loan product or change any
     feature (other than interest rates) of any existing deposit account or loan
     product  other than in the  ordinary  course of business and in response to
     verifiable changes in the local market;

          (xiii)  incur  or  guarantee  any  liability  or  obligation  (direct,
     contingent or otherwise) for borrowings  other than in the ordinary  course
     of business in an  immaterial  amount or incur any  liability or obligation
     for  borrowings of any nature from any Federal Home Loan Bank exceeding the
     amount of Federal Home Loan Bank borrowings outstanding on the date of this
     Agreement  or fail to pay when due or upon  maturity or renew or extend any
     Federal Home Loan Bank borrowings;

                                      C-29

<PAGE>


          (xiv) make or agree or commit to make any loan exceeding $150,000;

          (xv)  foreclose upon or otherwise  acquire any real property  securing
     any loan exceeding $150,000;

          (xvi) directly or indirectly  engage in any line of business  activity
     not engaged in on the date hereof;

          (xvii)  deviate  from  existing OTS and FDIC  policies and  procedures
     existing on the date hereof with respect to (i)  classification  of assets,
     (ii) accrual of interest on assets, and (iii) the calculation of allowances
     for losses on loans and foreclosed  real estate;  provided,  however,  that
     interest  shall not be accrued  with respect to any loan that is sixty (60)
     days or more past due;

          (xviii) change its lending  policies and criteria  including,  but not
     limited to evaluative standards used in assessing prospective borrowers; or

          (xiv) make any material tax election.

     (c) From the date hereof through the Closing Date, Seller, Old Bank and New
Bank shall comply in all material respects with all Applicable Laws.

     SECTION 4.4. PREPARATION OF PROXY STATEMENT.

     Old Bank  will  prepare  a Proxy  Statement  (the  "Proxy  Statement")  and
Prospectus  (the  "Prospectus")  as contemplated by the Plan to be mailed to its
shareholders. Nothing shall be contained in the Proxy Statement or Prospectus or
any proxy soliciting materials with respect to any party unless approved by such
party,  which approval shall not be unreasonably  withheld.  Old Bank shall bear
all  costs of  preparing,  mailing  and  securing  all  necessary  approvals  in
connection with the Proxy Statement or Prospectus.  Promptly upon request of Old
Bank, Parent and Buyer shall provide all necessary  information regarding Parent
or Buyer for  inclusion in the Proxy  Statement  and  Prospectus  as required by
Applicable Law.

     SECTION 4.5. MEETING OF SHAREHOLDERS.

     Old Bank shall duly call a meeting of its shareholders  (the  "Shareholders
Meeting") for the purpose of obtaining the approval of its  shareholders  to the
transactions  contemplated  by the Plan and this  Agreement.  In connection with
such meeting, the Board of Old Bank shall recommend approval of the transactions
contemplated  by the Plan and this Agreement and indicate the  determination  by
the  Board  that  such  transactions  are in the best  interests  of Old  Bank's
shareholders.  Notice of the Shareholders'  Meetings shall be accompanied by the
Proxy Statement.

     SECTION 4.6. PURSUIT OF APPROVALS.

     (a) Parent,  Buyer and Old Bank shall cooperate and use their  commercially
reasonable efforts to obtain all Regulatory Approvals required to consummate the
transactions  contemplated  by the Plan and this Agreement,  including,  without
limitation,  any necessary approvals of the Minister of Finance,  FRB, OTS, FDIC
and the State of Georgia  and such other  persons or entities as may be required
under Applicable Law.

     (b) Each party shall cooperate with the other parties hereto in preparation
of all applications for such Regulatory Approvals and will furnish promptly upon
request all documents,  information,  financial statements or other materials as
may be required in order to complete such applications.  Two business days prior
to the filing of any such  applications  for Regulatory  Approvals,

                                      C-30

<PAGE>


the  parties  hereto  shall  provide  each other  with a proposed  draft of such
applications,  provided, however, that the parties hereto shall not be obligated
to disclose any portion of an application which such party  determines,  in good
faith,  to be  confidential.  Should  the  appearance  of any  of the  officers,
directors,  employees or agents of any of the parties hereto be requested by any
of the parties or by any governmental body or agency at any hearing or otherwise
in  connection  with any such  application,  such party shall  promptly  use its
commercially  reasonable  efforts to arrange for those  appearances.  Each party
shall bear and pay all costs,  fees and  expenses  incurred in  connection  with
obtaining all Regulatory Approvals relating to such party.

     SECTION 4.7. OTHER CONSENTS.

     The parties agree to apply for and  diligently  seek to obtain all waivers,
consents and approvals of other persons or entities  required in connection with
the transactions contemplated by the Plan and this Agreement. Old Bank shall use
its commercially  reasonable  efforts to obtain by the Closing Date any consents
necessary for the agreements set forth on Schedule 2.3 attached hereto.

     SECTION 4.8. ONGOING FINANCIAL DISCLOSURE.

     To the extent permitted by Applicable Law, from the date hereof through the
earlier to occur of the Closing Date or the termination of this  Agreement,  Old
Bank  shall  provide  to Buyer  regular  monthly  financial  statements  and all
financial  statements and other written  information  distributed  internally or
provided to Old Bank's  Board,  and copies of all  reports  required to be filed
with federal or state regulatory  agencies.  Any such material shall be provided
to Buyer no later than two (2)  business  days  following  the date of provision
thereof to the Old  Bank's  Board (and any  committees  thereof)  or the date of
filing thereof with any state or federal  regulatory  agencies,  as the case may
be.

     SECTION 4.9. ACQUISITION PROPOSALS.

     (a) None of Seller,  Old Bank or New Bank shall,  directly  or  indirectly,
through any officer,  director,  employee,  agent or representative  (including,
without  limitation,  any investment banker,  attorney or accountant retained by
it)  or  otherwise,  solicit,  initiate  or  encourage  or  participate  in  any
negotiation in respect of or cooperate with (including,  without limitation,  by
way of furnishing any nonpublic information concerning the business,  properties
or assets of Old Bank, any Acquisition Proposal (as defined herein). Seller, Old
Bank and New Bank and any affiliate  thereof will immediately  notify Parent and
Buyer  of,  and  cease  and  cause to be  terminated  any  existing  activities,
discussions  or  negotiations  with any  parties  (other  than  Buyer or Parent)
conducted heretofore with respect to an Acquisition Proposal. Old Bank shall not
release or permit to be released  any person or entity from any  confidentiality
agreement  entered into in connection with the  consideration  of an Acquisition
Proposal or any proposal  involving  an  acquisition,  merger or other  business
combination  involving  Old Bank.  Old Bank and, upon its  organization,  Seller
shall notify Parent and Buyer  promptly by telephone,  and  thereafter  promptly
confirm such notification in writing, if any such information is requested from,
or any Acquisition  Proposal or inquiry with respect to any Acquisition Proposal
is received by Old Bank or, upon its organization, Seller.

     (b) No  Acquisition  Proposal  shall  be  accepted,  approved,  adopted  or
recommended by the Board of Old Bank or, upon its organization, Seller.

     (c) Except as otherwise  required by any governmental body or agency having
jurisdiction  with respect to a party,  Seller,  Old Bank and New Bank shall not
prepare or assist in the  preparation  of or file or assist in the filing of any
notice or application  to any  Governmental  Authority  pertaining to or seeking
approval of any change in control  incident  to or which  would  result from any
Acquisition Proposal.

                                      C-31

<PAGE>


     (d) "Acquisition  Proposal" shall mean any proposal by any person or entity
(other  than  Buyer  or  Parent)  for  a  merger,  consolidation,   liquidation,
dissolution,  or any  other  business  combination  involving  Old  Bank  or the
Acquired Assets or for the acquisition of a substantial equity interest in, or a
portion of the Acquired Assets of, Old Bank.

     SECTION 4.10. COMPLETION OF THE PLAN.

     Seller,  Old Bank and New Bank shall take all actions necessary to complete
the transactions more particularly described in the Plan.

     SECTION 4.11.  NOTIFICATION  OF PENDING FRB, OTS,  STATE OF GEORGIA OR FDIC
                    EXAMS.

     Within five (5) Business Days of receiving  notification  thereof, Old Bank
or New  Bank,  as the  case  may  be,  shall  notify  Parent  and  Buyer  of any
examination  reviews  with  respect to the  business of Old Bank in the ordinary
course that are to be conducted by FRB,  OTS, the State of Georgia or FDIC or by
any other  governmental  authority under any Applicable Law, and shall report to
Parent  and  Buyer  on a  regular  basis  (subject  to  Applicable  Law)  on the
preliminary and final results of any such  examination  review.  Old Bank or New
Bank,  as the  case may be,  shall  request  the  consent  of each  governmental
authority  conducting  any such  examination  to the release of such  results to
Buyer and Old Bank or New Bank, as the case may be, shall use their best efforts
to secure such release.

     SECTION 4.12. OPERATING LOSSES

     (a) In  consideration of operating losses that the Banking Business expects
to incur in the ordinary  course of business prior to the Closing,  beginning on
the date that is later of (such date referred to as the  "Operating  Loss Date")
(i) 90 days  following  the  execution of this  Agreement or (ii) the receipt of
shareholder   approval  by  Old  Bank  of  the  Plan,  this  Agreement  and  the
transactions  contemplated  hereby Buyer shall pay Seller $1,250 per day to, but
excluding  the Closing  Date,  up to an aggregate  maximum of $300,000.  Neither
Buyer's obligations  hereunder,  nor Old Bank's incurrence of operating or other
losses  shall  reduce the  Seller's  obligations  to  provide  New Bank with the
Transferred Capital as of the Closing.

     (b)  Buyer  shall  pay to  Seller  on the  Closing  Date,  or the date this
Agreement  is  terminated  pursuant  to the  provisions  of  Article  Eight  the
aggregate  amount,  if any, owed to Seller  pursuant to Section 4.12(a) above in
immediately  available funds via wire transfer to an account to be designated in
writing by Seller.

     SECTION 4.13. RETENTION OF EMPLOYEES.

     (a) Buyer  shall pay or cause New Bank to pay any  employee  of New Bank on
the  Closing  Date who is  terminated  without  cause  within 90 days  after the
Closing  Date a  severance  payment  equal to 60 days of the salary paid to such
employee at the time of termination.

     (b) Buyer  shall pay or cause New Bank to pay any  employee of Old Bank who
is retained  after the Closing  Date by New Bank but who is  terminated  without
cause after 90 days after the Closing  Date a  severance  payment in  accordance
with Buyer's or Parent's current U.S.  termination  policies recognizing service
with Old Bank and New Bank in the aggregate.

     (c) Buyer shall  provide or cause New Bank to provide the  employees of New
Bank with  employee  benefits that are no less  favorable in the aggregate  than
those   provided  to  similarly   situated   employees  of  Parent's   operating
subsidiaries  in the U.S.  Subject to the  implementation  of any necessary plan
amendments,  for  purposes  of this  Section  4.13 (c),  time of 

                                      C-32

<PAGE>


service as an employee of Old Bank shall be included in determining  whether any
employee of New Bank meets the  eligibility and vesting  requirements  under any
employee benefit plan to be provided to New Bank's employees,  provided, however
that such time of service shall not be included in determining  accrued benefits
under the terms of such plans and, provided,  further, that such time of service
shall only include continuous employment with Old Bank from the most recent date
of hire and shall apply only to  employees  of Old Bank who are  employed by Old
Bank as of the Closing Date.

     (d) Old Bank shall not  prohibit  Buyer and Parent  from  making  offers of
employment by New Bank to the employees listed on Schedule 2.13.

     (e) Old Bank shall cause all  contribution by Old Bank to Old Bank's 401(k)
plan to fully vest with  respect to each  employee  of Old Bank who is  retained
after the Closing Date by New Bank.

     SECTION 4.14. NOTICE OF DEFAULT.

     (a) The parties  hereto  shall  promptly  give notice to the other  parties
hereto of the  occurrence  of any event,  or the  failure of any event to occur,
known to such party  hereto that  results in a breach of any  representation  or
warranty  by such  party,  or a failure  by any such  party to  comply  with any
covenant,  condition or agreement contained herein. From the date hereof through
the  Closing  Date,  Seller,  Old Bank and New Bank  will  disclose  to Buyer in
writing all information  that comes to their attention that, to their knowledge,
is material to an understanding of the business, assets, condition (financial or
otherwise) of the Banking Business.

     (b) The parties  hereto will (i) take all reasonable  actions  necessary to
render  accurate as of the Closing  Date their  representations  and  warranties
contained herein, (ii) refrain from taking any action that would render any such
representation or warranty inaccurate as of such time and (iii) perform or cause
to be  satisfied  each  covenant or  condition  to be  performed or satisfied as
contemplated by this Agreement.

     SECTION 4.15. SECTION 338(H)(10) ELECTIONS.

     (a) Seller and Buyer will make,  or will cause to be made,  elections  (the
"Elections")   under  Section   338(h)(10)  of  the  Code  and  the  regulations
promulgated  thereunder  in respect of the  purchase of the Shares and under any
corresponding  or  similar  provisions  of state or local law in respect of such
purchase.  On all tax returns,  Seller and Buyer will report the transfers under
this Agreement consistent with the Elections. Neither Seller nor Buyer will take
a position  contrary to the Elections unless required to do so by applicable tax
laws pursuant to a determination  as defined in Section 1313(a) of the Code. For
the purpose of executing the Elections,  on or prior to the Closing Date,  Buyer
and  Seller  shall  jointly  execute  four  copies  (three for Buyer and one for
Seller) of Form 8023-A.

     (b) Buyer will  prepare at its expense and deliver  Form  8023-A,  together
with all required  attachments to Seller for its review,  approval and signature
at least  thirty  (30) days  before the due date  thereof.  After its review and
approval, which will not be unreasonably withheld,  Seller will attach a copy of
Form 8023-A as filed by Buyer to the federal tax return of New Bank for the year
ended on the Closing Date,  and take such other actions as Buyer may  reasonably
request in order to effectuate the Elections. If the parties are unable to agree
on the contents of the Form 8023-A,  the respective  Forms 8023-A signed by both
parties with all required attachments to complete properly the Elections will in
all events be filed.

     (c) The purchase price of the Shares shall be allocated among the assets of
New Bank in  accordance  with the mutual  agreement of the parties to be reached
prior to due date for filing any tax returns to which an  Election is  relevant.
Buyer  shall  propose an  allocation  and provide a copy of such  allocation  to
Seller  prior to the due date of the first such tax  return,  allowing  Seller a


                                      C-33

<PAGE>


reasonable time during which to review such  allocation.  Buyer and Seller agree
to cooperate to resolve any disputes  regarding such allocation prior to the due
date for filing such tax returns.  Subject to the requirements of any applicable
foreign,  state,  local or foreign tax law, all tax returns filed by Buyer,  New
Bank and Seller  shall be prepared  consistently  with such  allocation.  In the
event of any  purchase  price  adjustment  hereunder,  Buyer and Seller agree to
adjust such  allocation to reflect such purchase  price  adjustment  and to file
consistently  any tax  returns  required  as a  result  of such  purchase  price
adjustment.

     (d) Each of  Buyer  and  Seller  agrees  to  cooperate,  and to  cause  its
affiliates to cooperate,  with the other in preparing,  executing and filing any
tax forms and other documents  required under Section 338(h)(10) of the Code and
other  applicable laws so that the Elections will be made in a proper and timely
manner.

     (e) To the extent  permitted by state and local laws,  the  principles  and
procedures  of Section  4.15(a) and (b) hereof  shall also apply with respect to
Section  338(h)(10)  and to forms and  related  documents  to be filed  pursuant
thereto.

     SECTION 4.16. NON-COMPETE

     (a) In  consideration  of,  among other  things,  the payments set forth in
Section  1.2 of this  Agreement,  for the three year  period  commencing  on the
Closing Date, Seller, or any company directly or indirectly controlled by Seller
including S1, will not, directly or indirectly  (including,  without limitation,
as a  shareholder,  partner,  joint  venturer of or through  any  person,  firm,
corporation, partnership, association or other entity):

          (i) engage in business as a depository  institution,  trust company or
     similar entity or engage in the business of providing insurance, securities
     brokerage,  lending or investment products or services directly or as agent
     to consumers (other than providing  financial software and support services
     to such institutions) (the "Competing Business") within the United States;

          (ii) solicit for the  employment of employees,  officers or directors,
     either as of the Closing Date or thereafter,  of New Bank, Buyer, Parent or
     any affiliate of New Bank,  Buyer or Parent or their  successors or assigns
     (other than  through  general  solicitation  for  employment  to which such
     persons may be exposed);

provided,  however,  that the  foregoing  shall not be construed to prohibit the
ownership  of less than 1% of the  outstanding  shares  of any class of  capital
stock of a publicly held corporation.

     (b) Old Bank hereby acknowledges and agrees that in the event of any breach
or threatened  breach of the agreement not to compete in this Section 4.16,  New
Bank,  Buyer  or  Parent  may  have no  adequate  remedy  at law and may  suffer
substantial and irreparable  damage. In the event of the breach by Seller of the
terms and conditions of this Section 4.16 of the Agreement,  New Bank,  Buyer or
Parent shall be entitled to institute and prosecute  proceedings  to enforce the
specific  performance  thereof by Seller,  or any company directly or indirectly
controlled by Seller including S1, or to enjoin Seller,  or any company directly
or  indirectly  controlled  by Seller  including  S1,  as the case may be,  from
breaching the provisions of this Section 4.16. Nothing contained in this Section
4.16 shall be construed  to prevent New Bank,  Buyer or Parent from seeking such
other  remedies,  in case of any  breach of this  Agreement  by  Seller,  or any
company  directly or indirectly  controlled by Seller including S1, as Buyer may
elect.

     (c) New Bank shall own the Tradenames as of the Closing Date.  Seller,  Old
Bank and their  affiliates,  including  S1,  shall not  directly  or  indirectly
through  the  purchase or  acquisition  of a  controlling  interest in any firm,
corporation,  partnership, association or other entity use the Tradenames in any
Competing Business.

                                      C-34

<PAGE>


     SECTION 4.17. ADDITIONAL PARTIES

     Upon the  organization  of Seller,  Old Bank shall cause Seller to become a
party hereto,  including the representations and warranties set forth in Article
Two herein, and as sole shareholder of Seller, shall approve of Seller's actions
in connection therewith.

     SECTION 4.18. UPDATE OF SCHEDULES

     Old Bank and Seller  shall  deliver a revised and updated  Schedule  2.3 to
Buyer 5 days prior to  closing.  Such  Schedule  shall be revised and updated to
reflect any  disposition or acquisition of Acquired  Assets or the assumption or
incurrence of any Assumed Liabilities.

     SECTION 4.19 SUBLEASE

     The parties agree to cooperate and use commercially  reasonable  efforts to
negotiate  in good faith a sublease  for the sublet of certain  premises at 3390
Peachtree Road, Atlanta,  Georgia. Such sublease shall contain substantially the
same terms and conditions as the lease that currently  governs such premises and
shall include a  proportionate  number of parking  spaces for the premises to be
sublet and provided  that any payment  obligations  under the  sublease  will be
reduced pro rata in proportion to the premises to be sublet (the "Sublease").

     SECTION 4.20 DELIVERY OF 401(K) DETERMINATION LETTER

     Within 5 days of receiving the determination  letter issued by the IRS with
respect  to Old  Bank's  401(k)  Plan,  Old Bank  shall  deliver  a copy of such
determination letter to Buyer and Parent.

     SECTION 4.21 INSURANCE

     The parties agree to cooperate and use commercially  reasonable  efforts to
obtain  for New Bank by the  Closing  Date  insurance  of the  type and  quality
currently utilized in the conduct of the Banking Business.

     SECTION 4.22 PERMITS

     Seller  shall  deliver  to the  Buyer  and  Parent a  complete  list of all
registrations,  licenses,  permits  and  franchises  that  are  material  to the
operations of the Banking  Business,  and copies of all such  documents  will be
provided to Buyer or Parent.

                                  ARTICLE FIVE

                                 INDEMNIFICATION

     SECTION 5.1. INDEMNIFICATION OBLIGATION.

     (a) Seller  (for  purposes  of this  Article  Five the "Buyer  Indemnifying
Party") shall  indemnify and hold harmless New Bank,  each of its  subsidiaries,
Buyer,  Parent  and  their  affiliates  (collectively,  the  "Buyer  Indemnified
Parties")  in respect of any and all  liabilities,  claims,  actions,  causes of
action,  arbitrations,  proceedings,  losses,  damages and expenses  (including,
without  limitation,  settlement  costs,  attorneys'  fees  at  such  attorneys'
customary  hourly rates and any other expenses of investigating or defending any
actions or threatened actions),  whether or not due and payable, incurred by the
Indemnified  Parties in connection with each and all of the following, 

                                      C-35

<PAGE>


together  with  interest  on cash  disbursements,  calculated  from  the date of
disbursement  by the Buyer  Indemnified  Parties in connection  therewith  until
payment is made by the Buyer Indemnifying Parties pursuant to this Article Five,
at a  fluctuating  interest  rate  that is at all  times  equal  to the  rate of
interest  from time to time  announced  in the Wall Street  Journal as the prime
commercial lending rate:

          (i) Any and all  liabilities  and  obligations  of  every  nature  and
     description  of New Bank, Old Bank,  Seller or Services,  known or unknown,
     arising  from  or as a  result  of New  Bank's,  Old  Bank's,  Seller's  or
     Service's  operations prior to the Closing Date, or based upon events, acts
     or omissions of New Bank, Old Bank, Seller or Services which occurred prior
     to such date, except for the Assumed Liabilities;

          (ii) Any breach (whether as of the date hereof, the Closing Date or as
     of some other date set forth in any such representation or warranty) of any
     representation or warranty contained herein of Seller or Old Bank (for this
     Section 5, the  representation set forth in Section 2.1 shall be considered
     without the exception taken in the second  sentence of such  representation
     and the  representations  set forth in  Sections  2.18(a)  and (b) shall be
     considered  without any materiality  exceptions or  qualifiers),  or in any
     instrument  delivered  at the  Closing  by  Seller,  Old Bank,  New Bank or
     Services,  including the  representations of Seller and Old Bank in Article
     Two;

          (iii) The breach of any  covenant,  agreement or obligation of Seller,
     Old  Bank  or S1,  contained  in this  Agreement  or any  other  instrument
     contemplated by this Agreement;

          (iv) Any claims arising under Section 5.7 of this Agreement; and

          (v) Any and all claims by any  shareholders  of Old Bank  against  any
     Buyer  Indemnified  Party,  relating to,  arising out of, or in  connection
     with,  the  transactions  contemplated  by  this  Agreement  or  the  Plan,
     including,  without  limitation,  claims  based on (A) breach of  fiduciary
     duties or rights of first  refusal  by Seller or Old Bank,  their  board of
     directors or any of the shareholders of Seller or Old Bank or (b) violation
     of the Securities Act or the Exchange Act.

     (b) Buyer (for purposes of this Section 5 the "Seller  Indemnifying Party")
shall  indemnify and hold harmless Old Bank,  and each of its  subsidiaries  and
affiliates  (the  "Seller  Indemnified  Parties")  in  respect  of any  and  all
liabilities,  claims,  actions,  causes of  action,  arbitrations,  proceedings,
losses, damages and expenses (including,  without limitation,  settlement costs,
attorneys' fees at such attorneys' customary hourly rates and any other expenses
of investigating or defending any actions or threatened actions), whether or not
due and payable,  incurred by the Seller Indemnified  Parties in connection with
each and all of the  following,  together with  interest on cash  disbursements,
calculated from the date of disbursement  by the Seller  Indemnified  Parties in
connection  therewith  until  payment is made by the Seller  Indemnifying  Party
pursuant to this Article  Five,  at a  fluctuating  interest rate that is at all
times  equal to the rate of  interest  from time to time  announced  in the Wall
Street Journal as the prime commercial lending rate:

          (ii) Any breach (whether as of the date hereof, the Closing Date or as
     of some other date set forth in any such representation or warranty) of any
     representation  or warranty  contained herein of Buyer or in any instrument
     delivered at the Closing by Buyer,  including the  representations of Buyer
     in Article Three;

          (iii) The breach of any covenant,  agreement or obligation of Buyer or
     Parent, contained in this Agreement or any other instrument contemplated by
     this Agreement;


                                      C-36

<PAGE>


     SECTION 5.2. LIMITATIONS.

     (a) The Buyer Indemnified Parties or the Seller Indemnified Parties, as the
case may be (the  "Indemnified  Parties")  shall not be permitted to enforce any
claim for  indemnification  pursuant  to this  Agreement,  other than  Unlimited
Claims   (as   defined   below),   until  the   aggregate   of  all  claims  for
indemnification,  other than  Unlimited  Claims,  exceeds the amount of $100,000
(the  "Threshold  Amount").  Once such claims in excess of the Threshold  Amount
have been asserted by the  Indemnified  Parties,  all claims above the Threshold
Amount, may be pursued,  except as otherwise limited by this Agreement.  As used
herein,  "Unlimited  Claims" means all (a) claims based upon a willful,  grossly
negligent,  fraudulent  or  intentional  misrepresentation  of Buyer  or  Seller
contained in this Agreement or any other document,  list,  exhibit or instrument
furnished in connection herewith ("Fraud Claims");  (b) claims made with respect
to the  representations  and warranties in Sections 2.1, 2.2 and 2.6 hereof; (c)
claims for taxes  governed by Section  5.7;  (d) claims for breach of Buyer's or
Seller's obligation to consummate the transaction contemplated hereby and claims
for breach of any covenant,  agreement or obligation to be performed by Buyer or
Seller after the Closing  including  the covenant to make the payment in Section
5.7 hereof.

     (b) Subject to Sections  5.2(a) and 5.7,  claims for  indemnification  made
under this  Agreement  may be made during the period from the Closing Date until
eighteen (18) months following the Closing Date;  provided,  however,  that: (a)
any claims in respect to taxes which shall be governed by Section 5.7; (b) Fraud
Claims,  claims for breach of Old  Bank's,  Seller's  or Buyer's  obligation  to
consummate  the  transactions  contemplated  hereby and claims for breach of any
covenant,  agreement or  obligation to be performed by Buyer or Seller after the
Closing  may be made until  barred by  applicable  statutes of  limitation;  (c)
claims made under  Section  2.1,  2.2 and 2.6 may be made until thirty (30) days
after any claims by a third  party  giving  rise to any such claim are barred by
the applicable  statutes of limitation,  if any.  Notwithstanding the foregoing,
any claim for indemnification  shall survive such termination date if any party,
prior to such termination date, shall have advised the other party in writing of
facts that constitute or may give rise to an alleged claim for  indemnification,
specifying in reasonable detail the basis under this Agreement for such claim.

     SECTION 5.3. CLAIMS.

     Whenever any claim shall arise for indemnification, the Indemnified Parties
shall notify the party who may be liable hereunder pursuant to Section 5.1(a) or
5.1(b)  as the case may be (the  "Indemnifying  Party) in  writing  of the claim
pursuant to Section 5.6 hereunder and, when known,  the facts  constituting  the
basis for such claim and the amount or estimate  of the amount of the  liability
arising from such claim.

     SECTION 5.4. DEFENSE BY THE INDEMNIFYING PARTY.

     In connection with any claim giving rise to indemnity  hereunder  resulting
from or arising out of any claim or legal  proceeding by a person other than the
Indemnified Parties,  the Indemnifying Party at its sole cost and expense,  may,
upon written  notice to the  Indemnified  Parties assume the defense of any such
claim  or  legal  proceeding,   provided  that  the  Indemnifying   Party  first
acknowledges in writing its obligation to indemnify the  Indemnified  Parties in
respect  of the  entire  amount of all of the claims  asserted  therein.  If the
Indemnifying  Party  assumes the defense of any such claim or legal  proceeding,
the  Indemnifying  Party  shall  select  counsel  reasonably  acceptable  to the
Indemnified  Parties to conduct the defense of such claims or legal  proceedings
and, at its sole cost and expense, shall take all steps necessary in the defense
or settlement thereof.  The Indemnifying Party shall not consent to a settlement
of,  or the  entry  of any  judgment  arising  from,  any  such  claim  or legal
proceeding, without the prior written consent of the Indemnified Parties, unless
the  Indemnifying  Party admits in writing its liability to hold the Indemnified
Parties harmless from and against any losses, damages,  expenses and liabilities
arising  out of such  settlement  and  concurrently  with  such  settlement  the
Indemnifying  Party  pays into  court the full 

                                      C-37

<PAGE>


amount  of all  losses,  damages,  expenses  and  liabilities  to be paid by the
Indemnifying  Party in connection with such  settlement.  The Indemnified  Party
shall be entitled to  participate  in (but not  control) the defense of any such
action,  with its own counsel and at its own expense.  If the Indemnifying Party
does not assume the defense of any such claim or litigation  resulting therefrom
in accordance with the terms hereof, the Indemnified  Parties may defend against
such claim or litigation in such manner as they may deem appropriate, including,
but not limited to,  settling  such claim or  litigation,  after giving  written
notice of the same to the  Indemnifying  Party, on such terms as the Indemnified
Parties may deem  appropriate.  The  Indemnifying  Parties  shall be entitled to
participate  in the  defense of any  action by the  Indemnified  Parties,  which
participation  shall be limited to  contributing  information to the defense and
being advised of its status.

     In any action by the Indemnified Parties seeking  indemnification  from the
Indemnifying  Party in accordance  with the  provisions of this Section 5.4, the
Indemnifying  Party shall not be  entitled  to question  the manner in which the
Indemnified Parties defended such claim or litigation or the amount of or nature
of any such settlement.

     SECTION 5.5. MANNER OF INDEMNIFICATION.

     Within thirty days of written receipt of notice by the  Indemnifying  Party
of a claim by the Indemnified Parties, the Indemnifying Party shall satisfy such
claim by the payment of cash to the  Indemnified  Parties for the full amount of
such claim.

     SECTION 5.6. NOTICE.

     The Indemnified Parties agree that in the event of any occurrence which may
give rise to a claim by the Indemnified  Parties against the Indemnifying  Party
hereunder,  the  Indemnified  Parties  will give written  notice  thereof to the
Indemnifying Party;  provided,  however, that failure of the Indemnified Parties
to timely give the notice provided in this Section 5.6 shall not be a defense to
the liability of the  Indemnifying  Party for such claim,  but the  Indemnifying
Parties may recover from or offset any amounts due to, the  Indemnified  Parties
any actual damages  arising from the Indemnified  Parties'  failure to give such
timely notice.

     SECTION 5.7. TAX PROCEDURES AND INDEMNIFICATION.

     (a) Seller shall be responsible for, and shall pay or cause to be paid, and
shall indemnify and hold the Buyer Indemnified Parties harmless from and against
any and all taxes  that may be imposed on or  assessed  against  New Bank or its
assets or for which New Bank would  otherwise  be liable (i) with respect to all
taxable  periods ended on or prior to the Closing Date; (ii) with respect to any
and all taxes of any member  (other than New Bank) of any Tax Group by reason of
the liability of New Bank pursuant to Treasury Regulation Section 1.1502-6(a) or
any analogous or similar state,  local or foreign law or regulation;  (iii) with
respect to any and all taxes  allocated  to Seller  pursuant  to Section  5.7(c)
hereof; (iv) without duplication,  with respect to any taxes arising as a result
of the  Elections  (as such term is  defined in Section  4.15  hereof);  and (v)
arising from any  misrepresentation  or breach of warranty  contained in Section
2.24 hereof. Subject to Section 5.7(f) hereof, Seller shall also pay or cause to
be paid and shall indemnify and hold harmless Buyer Indemnified Parties from and
against  all  losses,  damages and  reasonable  third  party costs and  expenses
(including   reasonable  attorney,   accountant  and  expert  witness  fees  and
disbursements) ("Related Costs") incurred in connection with the taxes for which
Seller indemnifies Buyer Indemnified Parties pursuant to this Section 5.7(a) (or
any asserted  deficiency,  claim demand or assessment,  including the defense or
settlement thereof) or the enforcement of this Section 5.7(a).

     (b) Buyer shall be responsible  for, and shall pay or cause to be paid, and
shall  indemnify and hold Seller  harmless  from and against,  any and all taxes
that may be imposed on or 

                                      C-38

<PAGE>


assessed  against New Bank or its assets with respect to (i) taxable  periods of
New Bank  beginning  on or after  the  Closing  Date and (ii) any and all  taxes
allocated to Buyer pursuant to Section 5.7(c) hereof.  Subject to Section 5.7(f)
hereof,  Buyer shall also pay or cause to be paid and shall  indemnify  and hold
harmless  Seller  from and  against  all  Related  Costs of Seller  incurred  in
connection  with the taxes for which Buyer  indemnifies  Seller pursuant to this
Section  5.7(b)  (or any  asserted  deficiency,  claim,  demand  or  assessment,
including the defense or settlement  thereof) or the enforcement of this Section
5.7(b).

     (c) New Bank and Buyer shall  close the  taxable  period of New Bank on the
Closing  Date,  unless  such  action is  prohibited  by law.  In any case  where
applicable  law  prohibits New Bank from closing its taxable year on the Closing
Date,  then  taxes,  if any,  attributable  to the  taxable  period  of New Bank
beginning  before and ending after the Closing  Date shall be  allocated  (i) to
Seller for the period up to and including  the Closing  Date,  and (ii) to Buyer
for the period  subsequent  to the Closing  Date.  For  purposes of this Section
5.7(c),  taxes for the period up to and  including  the Closing Date  ("Seller's
taxes") shall be  determined on the basis of an interim  closing of the books as
of the end of the Closing Date; provided,  however,  that in the case of any tax
not based on income,  such  Seller's  taxes shall be equal to the amount of such
tax properly  allocable to New Bank or Old Bank for the taxable year  multiplied
by a  fraction,  the  numerator  of which  shall be the  number of days from the
beginning of the taxable year through the Closing Date,  and the  denominator of
which shall be the number of days in the taxable year.

     (d) (i) Except as otherwise  specifically  provided herein, Seller shall be
responsible  for filing or causing to be filed all tax  returns  required  to be
filed by or on behalf of New Bank on or before the Closing Date, and Buyer shall
be responsible for filing or causing to be filed all other tax returns  required
to be filed by or on behalf of New Bank after the Closing Date.

     (ii) Buyer shall cause New Bank to consent to join, for all taxable periods
of New Bank ending on or before the Closing  Date for which New Bank is eligible
to do so, in any  consolidated,  combined or unitary  federal,  state,  local or
foreign  income and franchise tax returns which Seller shall request it to join.
Seller shall cause to be prepared and filed all such  consolidated,  combined or
unitary returns. Buyer agrees to cooperate with Seller in the preparation of the
portions of such returns pertaining to New Bank. Seller shall pay or cause to be
paid all taxes to which  such  returns  relate for all  periods  covered by such
returns.

     (iii)  Seller  shall  cause to be  prepared  and Buyer  shall,  upon timely
receipt from Seller,  cause to be timely  filed all  required  state,  local and
foreign income,  franchise and capital tax returns of New Bank (other than those
to be filed by Seller  pursuant  to Section  5.7(d)(ii)  hereof)  for any period
which ends on or before the Closing Date,  for which returns have not been filed
as of the Closing  Date.  Seller shall pay to Buyer an amount equal to the taxes
shown due on such  returns  not later  than  five days  before  the due date for
payment of taxes with respect to such tax returns.

     (iv) Buyer shall cause to be prepared and timely filed all required  state,
local and  foreign  income,  franchise  and  capital tax returns of New Bank for
taxable periods  beginning on or before and ending after the Closing Date. Buyer
shall pay or cause to be paid all taxes to which  such  returns  relate  for all
periods  covered by such returns;  provided,  however,  that Seller shall pay to
Buyer the amount  determined  pursuant to Section  5.7(c)  hereof not later than
five days  before the due date for  payment  of taxes  with  respect to such tax
returns.  Buyer shall  provide  Seller with copies of such  returns for Seller's
review,  together with a statement  setting forth the amount payable pursuant to
Section 5.7(c) hereof.

     (e)  Seller  and Buyer  shall  cooperate  fully  with  each  other and make
available to each other in a timely fashion such tax data and other  information
and  personnel as may be  reasonably  required for the payment of any  estimated
taxes and the  preparation of any tax returns  required to be prepared and filed
by Buyer and Seller, as the case may be, hereunder.  Seller and Buyer shall make
available to the other, as reasonably  requested,  all  information,  records or
documents in their  possession  relating to tax  liabilities of New Bank for all
taxable  periods of New 

                                      C-39

<PAGE>


Bank ending on,  prior to or including  the Closing Date and shall  preserve all
such  information,  records and documents until the expiration of any applicable
tax statute of limitations or extensions thereof; provided, however, that in the
event the party in possession shall receive written notice that a proceeding has
been  instituted  for which the  information,  records or documents are required
prior  to  the  expiration  of  the  applicable   statute  of  limitations  such
information,  records or  documents  shall be  retained  until  there is a final
determination with respect to such proceeding.

     (f) Buyer and Seller  shall  promptly  notify  each  other in writing  upon
receipt by Buyer,  New Bank, Old Bank,  Seller or any member of a Tax Group,  as
the case may be, of any notice of any tax audits of or  assessments  against New
Bank for taxable  periods of New Bank ending on or prior to, or  including,  the
Closing Date. Seller shall have the sole right to represent New Bank's interests
in any tax audit or  administrative  or court  proceeding  (a "tax  proceeding")
relating to taxable  periods of New Bank ended on or prior to the  Closing  Date
and to employ counsel of its choice at its own expense; provided,  however, that
Buyer shall have the right to consult with Seller  regarding any tax  proceeding
that may affect New Bank for any  periods  after the Closing  Date and  provided
further that any settlement or other  disposition of any such tax proceeding may
only be made with the consent of Buyer,  which consent shall not be unreasonably
withheld.  Buyer and Seller shall jointly have the right to represent New Bank's
interests in any tax proceeding  relating to a taxable period  beginning  before
and ending after the Closing Date, each at its own expense. Buyer shall have the
sole right to represent New Bank' s interests in any tax proceeding  relating to
taxable periods  beginning on or after the Closing Date and to employ counsel of
its choice at its expense.  Buyer and Seller each agrees that it will  cooperate
fully  with each other and its  respective  counsel  in the  defense  against or
compromise of any claim in any tax proceeding.

     (g) Any refunds or credits (except to the extent accrued as a receivable on
the Balance Sheet) of (i) taxes received by or credited to New Bank attributable
to taxable  periods  ending on or prior to the Closing  Date,  or (ii)  Seller's
taxes (collectively,  "Seller's  Refunds"),  shall be for the benefit of Seller,
and Buyer shall cause New Bank to pay over to Seller any  Seller's  Refunds (net
of any tax cost to Buyer attributable to the receipt of such refund, taking into
account the  deductibility  of state and local income taxes for other income tax
purposes), within five days after receipt of such Seller's Refunds. In addition,
all other refunds received by New Bank shall be for the benefit of Buyer.

     (h) Seller and Buyer agree that any payments made  hereunder  (whether made
directly to a party or to another  indemnitee) will be treated by the parties as
an  adjustment  to the  aggregate  purchase  price for the  Shares  and shall be
reflected in the  allocation  of such  purchase  price  pursuant to Section 4.15
hereof.

     (i) All  obligations  under this  Section  5.7 shall  survive  the  Closing
hereunder and continue  until 30 days following the expiration of the statute of
limitations  on assessment of the relevant tax.  Notwithstanding  the foregoing,
any claim for indemnification  hereunder shall survive such termination date if,
prior to the termination date, the party making the claim shall have advised the
other party in writing of facts that may  constitute  or give rise to an alleged
claim for indemnification,  specifying in reasonable detail the basis under this
Agreement for such claim.

     (j) Notwithstanding  anything to the contrary in this Agreement, all claims
for taxes by any party shall be governed  exclusively by Section 5.1(d) and this
Section 5.7, provided,  however, that the payment provisions of Section 5.5 will
apply to claims for indemnification pursuant to this Section 5.7.

                                   ARTICLE SIX

                        CONDITIONS TO BUYER'S OBLIGATIONS

     The obligations of Buyer hereunder shall be subject to the satisfaction, as
of the Closing Date, of the following conditions (any of which may be waived, in
whole or in part, by Buyer):

                                      C-40

<PAGE>


     SECTION 6.1. REPRESENTATIONS, WARRANTIES AND COVENANTS.

     The representations and warranties of Seller and Old Bank contained in this
Agreement (including the Schedules and Exhibits) or any certificate,  instrument
or other  document  delivered to Buyer in connection  herewith shall be true and
correct in all material  respects as of the Closing Date.  Seller,  Old Bank and
New  Bank  shall  have  duly  performed  and  complied  with all  covenants  and
agreements  required by this  Agreement  to be  performed  by such parties at or
prior  to  the  Closing.  Parent  and  Buyer  shall  have  been  furnished  with
certificates  of Seller,  dated the Closing  Date,  certifying in such detail as
Buyer  reasonably  may  reasonably  request to the  fulfillment of the foregoing
conditions.

     SECTION 6.2. CERTAIN DOCUMENTS.

     Seller shall have furnished Buyer with the following documents:

          (a) the federal  stock charter of New Bank  substantially  in the form
     attached hereto as Exhibit B, duly certified by the Assistant  Secretary of
     New Bank as being in full force and effect on the Closing Date;

          (b) the by-laws of New Bank  substantially in the form attached hereto
     as Exhibit C, duly  certified  by the  Assistant  Secretary  of New Bank as
     being in full force and effect on the Closing Date;

          (c) the charter documents of Services and all amendments thereto, duly
     certified by the Secretary of State of the State of Kentucky;

          (d) certificate as to the good standing of Services and payment of all
     applicable  state taxes thereby,  executed by the appropriate  officials of
     the State of Kentucky;

          (e) the  by-laws of  Services,  duly  certified  by the  Secretary  of
     Services as being in full force and effect on the Closing Date;

          (f) the complete and correct  corporate  minute books,  stock ledgers,
     stock transfer records and corporate seals of New Bank and Services;

          (g) a  certification  of  non-foreign  status  executed  by Seller and
     satisfying the requirements of ss.  1.1445-2(b)(2)(i)  of the United States
     Treasury Regulations promulgated under the Code;

          (h)  any and all  instruments  of  transfer  or  conveyance,  properly
     executed, necessary to transfer the Banking Business to New Bank;

          (i) a revised Schedule 2.3 revised in accordance with Sections 4.3 and
     4.18 hereto; and


     SECTION 6.3. GOVERNMENTAL AND REGULATORY ACTIONS.

     (a) All Regulatory Approvals shall have been obtained, and shall be in full
force and effect, and no proceedings shall have been instituted or threatened by
any governmental body or agency with respect thereto; and all applicable waiting
periods with respect to such consents,  approvals and authorizations  shall have
expired or been terminated;  all conditions and  requirements  prescribed by the
Regulatory  Approvals  to be  satisfied  by the  Closing  Date  shall  have been
satisfied,  and no  Regulatory  Approval  shall have  imposed any  condition  or
requirement,   including,   without   limitation,   with   respect   to  capital
requirements, that is or would become applicable to Buyer, New

                                      C-41

<PAGE>


Bank or Parent or any  affiliate  thereof  after the Closing Date which Buyer or
Parent,  in good faith,  determines  would be unduly  burdensome upon Buyer, New
Bank,  or Parent or any affiliate  thereof or the conduct of the business  after
Closing of Buyer, New Bank, or Parent or any affiliate thereof,  in each case as
such  business was  conducted  prior to the Closing Date or as such  business is
anticipated  to be  conducted  after  the  Closing  Date  as  described  in  the
applications  for  the  Regulatory   Approvals  (which   applications  shall  be
reasonable  in the  activities  that are requested to be  conducted).  All other
consents, approvals and waivers and other actions required from any other person
or entity  other than Parent or Buyer  (other than those which in the  aggregate
would not be material) shall have been obtained in form and substance reasonably
satisfactory to Buyer.

     (b) No governmental body or agency or any regulatory  authority as a result
of any  examination  or  investigation,  shall have  imposed  any  condition  or
requirement, including, without limitation, with respect to capital requirements
that is or would become applicable to Buyer, New Bank or Parent or any affiliate
thereof after the Closing Date which Buyer or Parent, in good faith,  determines
would be unduly  burdensome  upon Buyer,  New Bank,  or Parent or any  affiliate
thereof or the conduct of the business after Closing of Buyer, New Bank,  Parent
or any affiliate  thereof,  in each case as such business was conducted prior to
the Closing Date.

     (c) No  governmental  body or agency  shall have deemed  Buyer or Parent to
have a controlling influence over S1.

     (d) No  action,  suit,  proceeding  or  investigation  shall be  pending or
threatened  before  or by any  court  or  governmental  body  or  agency  or any
temporary  restraining  order,  preliminary or permanent  injunction,  cease and
desist order or other order issued by any court or  governmental  body or agency
or any other legal restraint or prohibition  preventing the  consummation of any
of the  transactions  contemplated  by the Plan or this  Agreement,  or imposing
damages,  fines or penalties in respect thereto,  shall be in effect,  and there
shall be no pending or threatened actions or proceedings by any person or entity
or governmental  body, agency or authority (or  determinations by any such body,
agency or  authority)  challenging  or in any  manner  seeking  to  restrict  or
prohibit the transactions  contemplated by the Plan or this Agreement or seeking
to  obtain  any  losses  against  any  person  or  entity  as a  result  of  the
transactions contemplated by the Plan or this Agreement.

     SECTION 6.4. BOARD AND SHAREHOLDER APPROVAL.

     (a) The requisite number of outstanding shares of capital stock of Old Bank
(including 2/3 of the Series A Preferred  Stock)  entitled to vote thereon shall
have  approved  the Plan,  this  Agreement,  and the  transactions  contemplated
thereby and hereby; and

     (b) Old Bank shall have furnished Buyer with:

          (i) a certified copy of the  resolutions  duly adopted by the Board of
     Old  Bank  approving  the  Plan,   this  Agreement  and  the   transactions
     contemplated  thereby and hereby and directing the submission  thereof to a
     vote of the Old Bank's shareholders;

          (ii) a certified  copy of  resolutions  duly adopted by the  requisite
     number of outstanding shares of capital stock of Old Bank (including 2/3 of
     the Series A Preferred Stock) entitled to vote thereon  approving the Plan,
     this Agreement and the transactions contemplated thereby and hereby.

                                      C-42

<PAGE>


     SECTION 6.5. OPINION OF SELLER'S COUNSEL.

     Hogan & Hartson shall have delivered to Buyer an opinion, dated the Closing
Date, in a form reasonably satisfactory to Buyer's counsel.

     SECTION 6.6. LEGAL MATTERS.

     All  legal  matters,  and the form and  substance  of all  documents  to be
delivered  by Seller or Old Bank to Buyer at the  Closing,  shall be  reasonably
satisfactory to counsel for Buyer.

     SECTION 6.7. DELIVERY OF THE SHARES.

     Seller shall have delivered to Buyer  certificates for the Shares in proper
form for  transfer by  delivery  or with duly  executed  stock  powers  attached
thereto.

     SECTION 6.8. MATERIAL ADVERSE CHANGE.

     There  shall not have been any  material  adverse  change in the  business,
financial  condition or results of operations of the Banking Business,  Old Bank
or S1 at the Closing Date from the Balance  Sheet Date and Buyer shall have been
furnished  with a  certificate  to that effect  executed by the Chief  Executive
Officer and the Chief Financial Officer of Seller.

     SECTION 6.9. RELATED PARTY ADVANCES.

     On the Closing Date,  except for those items described on Schedule 6.9, all
notes payable,  accounts receivable,  advances, loans and other amounts owing to
New Bank by Seller, Old Bank or S1 or any officer, employee, director or Insider
of  Seller,  Old Bank,  S1 or New Bank or,  other than in the  ordinary  course,
consistent  with past  practice  and on terms  available to third  parties,  any
former officers, employees, directors or Insiders of Seller, Old Bank, S1 or New
Bank shall have been repaid in full to New Bank.

     SECTION 6.10. THIRD PARTY CONSENTS.

     Seller,  Old Bank and New Bank shall have obtained all  consents,  waivers,
approvals,  amendments and  authorizations  that are necessary under  applicable
law,  agreement,  or otherwise to be obtained by any one or more of such parties
in connection  with the sale of the Shares to Buyer and the  consummation of the
transactions  contemplated by the Plan or this Agreement,  or to enable New Bank
to continue the Banking  Business after the Closing in all material  respects in
the same  manner as such  business  is being  conducted  by Old Bank on the date
hereof,  including  any  consents  necessary  for the  agreements  set  forth on
Schedule 2.3 attached hereto,  and shall have delivered to Buyer evidence of the
receipt of such consents in a form reasonably satisfactory to Buyer's counsel.

     SECTION 6.11. BANKING CRISIS.

     There  shall  not have  occurred  and be  continuing  any  general  banking
moratorium  or general  suspension of payments in respect of banks in the United
States or Canada.

     SECTION 6.12. TRANSFER ACTIONS TAKEN.

     All actions necessary to consummate the transfer to New Bank of each of the
assets set forth on  Schedule  2.3 as  provided  in the Plan and this  Agreement
shall have been taken and 

                                      C-43

<PAGE>


completed,  and all documents  necessary to consummate such transfer to New Bank
shall have been  executed,  delivered  and,  to the extent  necessary,  filed or
recorded.

     SECTION 6.13. SELLER AS PARTY

     Seller  shall  have  been  duly  organized  and  shall  be a party  to this
Agreement.

     SECTION 6.14 SUBLEASE

     Old Bank shall have executed and delivered to Buyer the Sublease.

     SECTION 6.15 INSURANCE

     New Bank shall have obtained or be reasonably  able to obtain all insurance
of the type  and  quality  currently  utilized  in the  conduct  of the  Banking
Business.

     SECTION 6.16 PERMITS

     Seller shall have  delivered to the Buyer and Parent a complete list of all
registrations,  licenses,  permits  and  franchises  that  are  material  to the
operations of the Banking Business, and provided copies of all such documents to
Buyer or Parent.

                                  ARTICLE SEVEN

                       CONDITIONS TO SELLER'S OBLIGATIONS

     The obligation of Seller hereunder shall be subject to the satisfaction, as
of the Closing Date, of the following conditions (any of which may be waived, in
whole or in part, by Seller):

     SECTION 7.1. REPRESENTATIONS AND WARRANTIES.

     The  representations  and warranties of Parent and Buyer  contained in this
Agreement (including the Schedules and Exhibits), or any certificate, instrument
or other document delivered to Seller in connection herewith,  shall be true and
correct in all respects as of the Closing  Date, as if made on the Closing Date.
Buyer shall have duly  performed and complied with all covenants and  agreements
required by this  Agreement  to be performed by Buyer at or prior to the Closing
Date. Seller shall have been furnished with certificates of appropriate officers
of Buyer, dated the Closing Date, certifying in such detail as Seller reasonably
may request to the fulfillment of the foregoing conditions.

     SECTION 7.2. OPINION OF BUYER'S COUNSEL.

     Gibson,  Dunn & Crutcher  LLP shall have  delivered  to Seller an  opinion,
dated the Closing Date, in a form reasonably  satisfactory to Seller's  counsel.
To the extent  that such  opinion  relates to or is  governed by the laws of any
jurisdiction  other than the United  States or New York,  such  counsel may rely
upon or  deliver  the  opinions  of  local or  in-house  counsel,  who  shall be
reasonably acceptable to Seller.

                                      C-44

<PAGE>


     SECTION 7.3. LEGAL MATTERS.

     All  legal  matters,  and the form and  substance  of all  documents  to be
delivered by Buyer to Seller at the Closing, shall be reasonably satisfactory to
counsel for Seller.

     SECTION 7.4. PAYMENT FOR THE SHARES.

     Buyer shall have paid to Seller, by wire transfer the amount required to be
paid to Seller pursuant to Section 1.2.

     SECTION 7.5. LEGAL PROCEEDINGS.

     No action, suit, proceeding or investigation shall be pending or threatened
before  or  by  any  court  or  governmental  body  or  agency  challenging  the
transactions  contemplated  by this  Agreement or otherwise  seeking  damages or
seeking to restrain or prevent the carrying out of the transactions contemplated
by this Agreement.

                                  ARTICLE EIGHT

                                   TERMINATION

     SECTION 8.1. TERMINATION.

     In addition  to any rights or  remedies  for default or breach that a party
may have under  applicable  law,  this  Agreement  may be terminated at any time
prior to the Closing:

          (a)  By  the  mutual  written  consent  of  Old  Bank  and,  upon  its
     organization,  Seller on the one hand and Buyer  and  Parent,  on the other
     hand,  at any  time  whether  or not  theretofore  approved  by Old  Bank's
     shareholders;

          (b) By Old Bank, Seller, Buyer or Parent in the event that the Closing
     has not occurred by September 30, 1998;

          (c) By Old Bank and  Seller  on one hand or Buyer  and  Parent  on the
     other  hand upon  written  notice to the other of any  Applicable  Law that
     shall hereafter be enacted or become applicable that makes  consummation of
     the  transactions  contemplated  by the Plan or this  Agreement  illegal or
     otherwise  prohibited,  or if any  judgment,  injunction,  order or  decree
     enjoining any party hereto from  consummating  such transactions is entered
     and such  judgment,  injunction,  order or decree  shall  become  final and
     nonappealable;

          (d) By Old Bank and  Seller  on one hand or Buyer  and  Parent  on the
     other hand upon the  expiration  of fifteen  (15)  calendar  days after any
     governmental   body  or  agency  having   jurisdiction   over  any  of  the
     transactions  set forth herein,  in writing  denies or refuses to grant any
     Regulatory  Approval,  and no  Regulatory  Approval  shall have imposed any
     condition or requirement,  including,  without limitation,  with respect to
     capital requirements, that is or would become applicable to Buyer, New Bank
     or Parent or any  affiliate  thereof  after the Closing Date which Buyer or
     Parent,  in good faith,  determines would be unduly  burdensome upon Buyer,
     New Bank, or Parent or any affiliate thereof or the conduct of the business
     after Closing of Buyer,  New Bank, or Parent or any affiliate  thereof,  in
     each case as such  business was  conducted  prior to the Closing Date or as
     such  business is  anticipated  to be  conducted  after the Closing Date as
     described  in  the  applications   for  the  Regulatory   Approvals  (which
     applications shall be reasonable in the activities that are requested to be

                                      C-45

<PAGE>


     conducted),  or indicates to Old Bank,  Seller,  Buyer or New Bank that any
     application  for  Regulatory  Approval  should  be  withdrawn  or  will  be
     returned;

          (e) By Parent  and Buyer,  if there has been a material  breach of, or
     inaccuracy in, a  representation  or warranty by Seller of Old Bank in this
     Agreement  (including  the  Schedules  and  Exhibits)  or any  certificate,
     instrument  or other  document  delivered  pursuant  hereto  by Old Bank or
     Seller,  or a breach by Old Bank or Seller of any covenant set forth herein
     or a  failure  of any  condition  to which  the  obligations  of Buyer  are
     subject; or

          (f) By Old Bank and Seller, if there has been a material breach of, or
     inaccuracy in, a  representation  or warranty in this Agreement  (including
     the  Schedules  and  Exhibits)  or any  certificate,  instrument  or  other
     document delivered pursuant hereto by Buyer or Parent, or a breach by Buyer
     of any covenant set forth herein or a failure of any condition to which the
     obligations of Old Bank and Seller are subject.

     Termination  of this Agreement in accordance  with the foregoing  shall not
deprive  any party of any  remedies it may  otherwise  be entitled to under this
contract or applicable law.

                                  ARTICLE NINE

                                  MISCELLANEOUS

     SECTION 9.1. SURVIVAL OF REPRESENTATIONS, WARRANTIES AND COVENANTS.

     The  representations  and warranties made in this Agreement  (including the
Schedules  and  Exhibits)  or any  certificate,  instrument  or  other  document
delivered in connection  herewith shall survive the Closing Date for a period of
eighteen (18) months,  except for the  representations  and  warranties  (i) set
forth in Section  2.1, 2.2 and 2.6 and in any related  Schedule or  certificate,
which  shall  survive  indefinitely,  (ii) set forth in Section  2.24 and in any
related  Schedule or certificate,  which shall survive for 30 days following the
expiration  of the statute of  limitations  on  assessment  of the relevant tax.
Notwithstanding the foregoing, any such representation or warranty shall survive
a given date (i) if any party,  prior to such given date, shall have advised the
other party in writing of an alleged  breach  thereof,  specifying in reasonable
detail the  representation  or warranty that is alleged to be inaccurate or that
is alleged to have been  breached and the basis for such  allegation  or (ii) if
Parent, Buyer, Seller or Old Bank made a willful, fraudulent,  grossly negligent
or  intentional   misrepresentation  in  connection  with  a  representation  or
warranty.  The covenants of Seller, Old Bank, Parent and Buyer shall continue in
full force and effect in accordance with their terms.

     SECTION 9.2. GOVERNING LAW.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance with the internal, substantive laws of the State of New York, without
giving effect to the conflict of laws rules thereof.

     SECTION 9.3. NOTICES.

     All  notices,  consents,  requests,   instructions,   approvals  and  other
communications provided for herein shall be deemed validly given, made or served
if in writing  and  delivered  personally  or sent by  certified  mail,  postage
prepaid,  or by overnight  courier,  or by telex,  telecopier or telegraph (with
receipt confirmed by telephone), charges prepaid:

                                      C-46

<PAGE>


                  (a)      if to Buyer or Parent, addressed to:

                           Royal Bank of Canada
                           16th Floor, South Tower, Royal Bank Plaza
                           200 Bay Street
                           Toronto, Ontario  M5J2J2
                           Attention:  Vice-President, Business Development
                           Telephone:  (416) 974-9878
                           Telecopier:  (416) 974-9344

                  with copies to:

                           Gibson, Dunn & Crutcher LLP
                           200 Park Avenue
                           New York, New York  10166
                           Attention:  Steven R, Shoemate
                           Telephone:  (212) 351-4000
                           Telecopier:  (212) 351-4035

                  (b)      if to Seller, addressed to:

                           Security First Technologies Corporation
                           3390 Peachtree Road, Suite 1700
                           Atlanta, GA  30326-1108
                           Attention: President
                           Telephone:       (404) 812-6710
                           Telecopier:      (404) 812-6707

                  with a copy to:

                           Hogan & Hartson L.L.P.
                           Columbia Square
                           Washington, D.C. 20002-1109
                           Attention:  Stuart Stein
                           Telephone:       (202) 637-8575
                           Telecopier:      (202) 637-5910

or such  other  address  as shall be  furnished  in  writing by any party to the
others.

     SECTION 9.4. JURISDICTION; AGENT FOR SERVICE.

     Legal proceedings  commenced by Seller, Old Bank, New Bank, Parent or Buyer
arising  out of any of the  transactions  or  obligations  contemplated  by this
Agreement shall be brought  exclusively in the federal courts, or in the absence
of federal  jurisdiction  in state  courts,  in either  case in the State of New
York. Buyer, Old Bank, Parent and Seller irrevocably and unconditionally  submit
to the  jurisdiction  of such courts and agree to take any and all future action
necessary to submit to the jurisdiction of such courts.  Parent, Buyer, Old Bank
and Seller  irrevocably  waive any objection that they now have or hereafter may
have to the  laying of venue of any suit,  action or  proceeding  brought in any
such court and further irrevocably waive any claim that any such suit, action or
proceeding brought in any such court has been brought in an inconvenient  forum.
Final judgment against Seller,  Old Bank, Parent or Buyer in any such suit shall
be  conclusive  and  may be  enforced  in  other  jurisdictions  by  suit on the
judgment,  a certified or true copy of which shall be conclusive evidence of the
fact and the amount of any indebtedness or liability of Seller, Old Bank, Parent
or Buyer therein described,  or by appropriate  proceedings under any applicable
treaty or otherwise.

                                      C-47

<PAGE>


     SECTION 9.5. ENTIRE AGREEMENT.

     This  Agreement  represents  the entire  agreement  among the  parties  and
supersedes and cancels any prior oral or written agreement,  letter of intent or
understanding   related   to  the   subject   matter   hereof   except  for  the
Confidentiality  Agreement,  as amended, dated as of January 12, 1998, among Old
Bank, S1 and Parent.

     SECTION 9.6. BINDING EFFECT.

     This Agreement  shall be binding upon and shall inure to the benefit of the
parties hereto and their respective  successors and assigns, and no other person
shall acquire or have any right under or by virtue of this Agreement. Seller and
Old Bank may not  assign or  transfer  any  right  hereunder  without  the prior
written  consent  of  Buyer.  Buyer or  Parent  may  assign  or  transfer  their
respective   rights  hereunder  to  another  direct  or  indirect   wholly-owned
subsidiary of Parent.

     SECTION 9.7. THIRD PARTY BENEFICIARIES.

     This  Agreement  shall not confer any rights or remedies upon any person or
entity  other  than the  parties  hereto  and their  respective  successors  and
permitted assigns.

     SECTION 9.8. AMENDMENTS; WAIVERS.

     No provision of this  Agreement may be terminated,  amended,  supplemented,
waived or modified  other than by an instrument  in writing  signed by the party
against whom the enforcement of the termination,  amendment,  supplement, waiver
or modification is sought.

     SECTION 9.9. COUNTERPARTS.

     This Agreement may be executed in one or more  counterparts,  each of which
shall be deemed to be an original and all of which  together  shall be deemed to
be one and the same  instrument,  and shall  become  effective  when one or more
counterparts have been signed by each of the parties.

     SECTION 9.10. SEVERABILITY.

     In the event any provision,  or portion thereof,  of this Agreement is held
by a court having proper  jurisdiction to be unenforceable in any  jurisdiction,
then such  portion  or  provision  shall be deemed  to be  severable  as to such
jurisdiction  (but, to the extent permitted by law, not elsewhere) and shall not
affect the remainder of this  Agreement,  which shall continue in full force and
effect.  If any  provision  of this  Agreement  is held to be so  broad as to be
unenforceable,  such  provision  shall be  interpreted to be only so broad as is
necessary for it to be enforceable.

         (The remainder of this page has been left blank intentionally.)



                                      C-48

<PAGE>



     IN WITNESS  WHEREOF,  this  Agreement has been duly executed by the parties
hereto as of the day and year first above written.

                                  ROYAL BANK OF CANADA


                                  By:  /s/ Jim Rager
                                        ------------------------------------
                                           Name:  JIM RAGER
                                           Title:  EXECUTIVE VICE PRESIDENT



                                  By:  /s/ Robert Horton
                                       -------------------------------------
                                           Name:  Robert Horton
                                           Title:  Vice President



                                  RBC HOLDINGS (DELAWARE) INC.


                                  By:  /s/ Charles F. Seitz
                                       -------------------------------------
                                           Name:  Charles F. Seitz
                                           Title: Treasurer + Secretary



                                  SECURITY FIRST NETWORK BANK


                                  By:  /s/ Robert F. Stockwell
                                       -------------------------------------
                                           Name:  ROBERT F. STOCKWELL
                                           Title: TREASURER, ACTING PRESIDENT
                                                   AND CHIEF FINANCIAL OFFICER



                                  SECURITY FIRST TECHNOLOGIES CORPORATION


                                  By:  /s/ James S. Mahan, III
                                       -------------------------------------
                                           Executed as of June 5, 1998


                                           Name:  James S. Mahan, III
                                           Title: Chief Executive Officer


                                      C-49

<PAGE>



                                                                      APPENDIX D


                AMENDED AND RESTATED CERTIFICATE OF INCORPORATION

                                       OF

                     SECURITY FIRST TECHNOLOGIES CORPORATION


1.   NAME

     The name of this  corporation  is Security First  Technologies  Corporation
(the "Corporation").

2.   REGISTERED OFFICE AND AGENT

     The registered  office of the  Corporation  shall be located at 1013 Centre
Road,  Wilmington,  Delaware  19805 in the County of New Castle.  The registered
agent of the Corporation at such address shall be Corporation Service Company.

3.   PURPOSE AND POWERS

     The purpose of the  Corporation  is to engage in any lawful act or activity
for which corporations may be organized under the General Corporation Law of the
State of Delaware (the "Delaware  General  Corporation  Law").  The  Corporation
shall have all power necessary or helpful to engage in such acts and activities.

4.   CAPITAL STOCK

     4.1. AUTHORIZED SHARES

     The total  number of shares of all  classes of stock  that the  Corporation
shall have the authority to issue is twenty-seven million, five hundred thousand
(27,500,000),  of which twenty-five million  (25,000,000) shares shall be common
stock, par value $0.01 per share ("Common Stock"), and two million, five hundred
thousand (2,500,000) shares shall be serial preferred stock, par value $0.01 per
share ("Preferred Stock").

     4.2. COMMON STOCK

          4.2.1. RELATIVE RIGHTS

          The Common  Stock shall be subject to all of the  rights,  privileges,
preferences  and priorities of the Preferred Stock as set forth herein or in the
certificate  of  designations  filed  to  establish  the  respective  series  of
Preferred Stock.  Each share of Common Stock shall have the same relative rights
as and be identical in all respects to all the other shares of Common Stock.

          4.2.2. DIVIDENDS

          Whenever  there shall have been paid,  or  declared  and set aside for
payment,  to the holders of shares of any class of stock having  preference over
the Common  Stock as to the payment of  dividends,  the full amount of dividends
and of sinking fund or  retirement  payments,  if any, to which such holders are
respectively  entitled in preference to the Common Stock,  then dividends may be
paid on the  Common  Stock  and on any  class or  series  of stock  entitled  to
participate  therewith as to dividends,  out of any assets legally available for
the payment of dividends thereon,  but only when and as declared by the Board of
Directors of the Corporation.


                                      D-1

<PAGE>



          4.2.3. DISSOLUTION, LIQUIDATION, WINDING UP

          In the event of any  dissolution,  liquidation,  or  winding up of the
Corporation,  whether voluntary or involuntary,  the holders of the Common Stock
shall become  entitled to participate in the  distribution  of any assets of the
Corporation  remaining after the  Corporation  shall have paid, or set aside for
payment,  to the holders of any class of stock having preference over the Common
Stock  in  the  event  of  dissolution,  liquidation  or  winding  up  the  full
preferential amounts (if any) to which they are entitled.

          4.2.4. VOTING RIGHTS

          Each holder of shares of Common  Stock shall be entitled to attend all
special and annual meetings of the  shareholders  of the Corporation  and, share
for share and without  regard to class,  together  with the holders of all other
classes of stock  entitled to attend such meetings and to vote (except any class
or series of stock  having  special  voting  rights),  to cast one vote for each
outstanding  share of Common Stock so held upon any matter or thing  (including,
without  limitation,  the election of one or more directors) properly considered
and acted upon by the  shareholders.  There shall be no cumulative voting rights
in the election of directors.

     4.3. PREFERRED STOCK

          The  Board  of  Directors  is   authorized,   subject  to  limitations
prescribed by the Delaware  General  Corporation  Law and the provisions of this
Certificate  of  Incorporation,  to  provide,  by  resolution  and by  filing  a
certificate of designations  pursuant to the Delaware  General  Corporation Law,
for the issuance of the shares of Preferred  Stock in series,  to establish from
time to time the number of shares to be included in each such series, and to fix
the designation, powers, preferences and other rights of the shares of each such
series and to fix the qualifications, limitations and restrictions thereon.

          4.3.1. SERIES A PREFERRED STOCK

          The Corporation is hereby  authorized to issue up to one million,  six
hundred thirty seven thousand,  eight hundred and thirty two (1,637,832)  shares
of the  Preferred  Stock  authorized  pursuant  to  Section  4.3 as a series  of
Preferred  Stock,  which  series  shall  be  designated  "Series  A  Convertible
Preferred Stock" (hereinafter referred to as the "Series A Preferred Stock") and
shall have the following rights and preferences:

               4.3.1.1. DIVIDENDS

               The holders of shares of the Series A  Preferred  Stock shall not
have any  preference  with respect to  dividends  over the holders of the Common
Stock, but shall participate fully and equally, on a share for share basis, with
the Common Stock,  with respect to the payment of any and all dividends or other
distributions,  whenever  declared  and  whether  paid or payable  in cash,  the
capital stock of the Corporation,  the capital stock of any other entity, or any
other property.

               4.3.1.2. VOTING

               Except as  otherwise  provided  by law and except as  hereinafter
provided,  the  holders of the  Series A  Preferred  Stock  shall have no voting
rights and shall not be entitled to notice of meetings of shareholders,  and the
exclusive voting power of the Corporation  shall be vested in the holders of the
Common  Stock.  Notwithstanding  the  foregoing,  the  holders  of the  Series A
Preferred  Stock shall be  entitled to the  following  specific  limited  voting
rights:

               (a) The holders of the Series A Preferred Stock shall be entitled
to vote, as a separate class, with respect to (i) any amendment or repeal of any
of the  provisions of the  Certificate of  Incorporation  which would change the
specific  terms of the Series A Preferred  Stock as


                                      D-2

<PAGE>



set forth in this Section 4 (or in any  supplementary  sections hereto) so as to
have an adverse effect on the rights of the Series A Preferred Stock,  including
any amendment which would create or enlarge any class or series ranking prior to
the Series A Preferred Stock in rights and preferences (provided,  however, that
an amendment  which  increases the number of  authorized  shares of any class or
series of capital stock, or substitutes the surviving association in a merger or
consolidation for the Corporation, shall not be considered to be such an adverse
effect),  and (ii) the approval of a merger or  consolidation of the Corporation
with  another  corporation  or the sale,  lease,  or  conveyance  (other than by
mortgage or pledge) of the properties or business of the Corporation in exchange
for  securities  of a  corporation  other than the  Corporation  if the Series A
Preferred Stock is to be exchanged for securities of such other  corporation and
if the terms of such securities are less favorable in any respect to the holders
thereof than the specific terms of the Series A Preferred  Stock as set forth in
Section 4.3.1 (or any supplementary section hereto), provided,  however, that no
such approval for transactions undertaken with the assistance or pursuant to the
direction of the Office of Thrift  Supervision or the Federal Deposit  Insurance
Corporation,   shall  be   required.   No  such   amendment,   repeal,   merger,
consolidation,  sale,  lease, or conveyance shall be approved or adopted without
the affirmative  vote, at a meeting duly called for that purpose and upon notice
duly given to the  holders  of the  Series A  Preferred  Stock,  or the  written
consent with or without a meeting,  of the holders of at least two-thirds of the
shares of the Series A Preferred Stock then outstanding, together with any other
vote or consent  of the  holders of other  classes of the  capital  stock of the
Corporation as may be required; and

               (b) The holders of the Series A Preferred Stock shall be entitled
to one vote per share,  voting with the holders of the shares of Common Stock as
if  a  single  class,  on  any  voluntary  dissolution  or  liquidation  of  the
Corporation.

               4.3.1.3. CONVERSION

               Each holder of record of shares of the Series A  Preferred  Stock
(a  "Holder")  shall have the  option to  convert  all or fewer than all of such
shares into shares of Common  Stock of the  Corporation,  on a one share for one
share basis upon the following terms and conditions:

               (a) Shares of Series A Preferred Stock shall be convertible  only
upon the occurrence of one or another of the events or  circumstances  described
in   subparagraphs   (i)  or  (ii)  below,  to  the  extent  described  in  such
subparagraphs:

                    (i) upon a reduction of an original  Holder's (the "Original
     Holder")  ownership of shares of the Common Stock of the Corporation  below
     4.999% of the total  number of shares of Common  Stock  outstanding  at any
     given time, that is attributable  only to the issuance of additional shares
     of Common Stock and not because of any action taken by the Original  Holder
     that would reduce the Original Holder's  percentage  ownership  interest in
     the total  number of shares of  Common  Stock  then  outstanding  provided,
     however,  that the  Original  Holder's  ownership  of such shares of Common
     Stock  following the conversion of shares of Series A Preferred Stock shall
     not  exceed  the  lesser of 4.999% of the total  number of shares of Common
     Stock  then  outstanding  or such  lesser  percentage  attributable  to the
     Original Holder as a result of actions taken by the Original Holder; and

                    (ii) at any time  following  a  transfer  of the  shares  of
     Series A  Preferred  Stock  held by the  Original  Holder to any  person or
     entity not an  "affiliate"  of such  Holder;  provided,  however,  that the
     Original Holder shall not be permitted to transfer such shares to any party
     (other than an affiliate of the Original  Holder)  except in a transfer (A)
     to the Corporation,  (B) to any party who has acquired more than 50% of the
     outstanding  Common Stock of the Corporation,  or (C) in a widely dispersed
     distribution or private placement of shares of the Series A Preferred Stock
     to  non-affiliated  parties  in which no  party or its  affiliate  acquires
     shares that are  convertible  into more than 2% of the  outstanding  Common
     Stock of the  Corporation;  or (D) to a single  party  (e.g.,  a broker  or
     investment  banker) for the purpose of conducting a widely dispersed public
     distribution  on


                                      D-3

<PAGE>



     behalf  of  the  Original  Holder  pursuant  to an  effective  registration
     statement  under the  Securities  Act of 1933, as amended (the  "Securities
     Act").  (For the  purposes  hereof,  "affiliate"  shall  have  the  meaning
     specified in Rule 405 promulgated by the Securities and Exchange Commission
     under the Securities Act.)

               (b) The option to convert shares of the Series A Preferred  Stock
into  shares  of  Common  Stock  of the  Corporation  shall  be  exercisable  by
delivering  the  certificate  or  certificates  for the shares to be  converted,
properly endorsed to the Corporation or in blank, together with a written notice
specifying  the  number of  shares  to be  converted,  to the  Secretary  of the
Corporation at the home office of the Corporation.  The conversion of the shares
of  Series A  Preferred  Stock  shall be  effective  as of the date on which the
Corporation  receives  such  certificate  or  certificates  and such  notice  of
conversion.

               (c) All shares of Common Stock issued upon the  conversion of any
shares of Series A Preferred Stock shall be fully paid and non-assessable.

               (d) The number of shares of Common Stock of the Corporation  into
which the shares of Series A Preferred  Stock can be converted  shall be subject
to adjustment from time to time as follows:

                    (i) If, at any time  after  the  issuance  of any  shares of
     Series A Preferred Stock, the Corporation pays or makes a dividend or other
     distribution  on any class of capital  stock of the  Corporation  in Common
     Stock of the  Corporation,  then the number of shares of Common  Stock into
     which  each share of Series A  Preferred  Stock may be  converted  shall be
     increased by  multiplying  such number by a fraction,  the  denominator  of
     which is the number of shares of such Common Stock outstanding at the close
     of business on the day immediately  preceding the date of such distribution
     and the  numerator  of which is the sum of such  number of  shares  and the
     total number of shares  constituting  such dividend or other  distribution,
     such increase to become effective immediately after the opening of business
     on the day following such distribution.

                    (ii) If, at any time  after the  issuance  of any  shares of
     Series A Preferred  Stock,  the  outstanding  shares of Common Stock of the
     Corporation are subdivided  into a greater number of such shares,  then the
     number  of  shares  of  Common  Stock  into  which  each  share of Series A
     Preferred Stock may be converted shall be proportionately  increased,  and,
     conversely,  if, at any time after the  issuance  of any shares of Series A
     Preferred Stock, the outstanding  shares of Common Stock of the Corporation
     are  combined  into a smaller  number of such  shares,  then the  number of
     shares of Common  Stock into which each share of Series A  Preferred  Stock
     may be  converted  shall be  proportionately  decreased,  such  increase or
     decrease,  as the case may be, to become  effective  immediately  after the
     opening  of  business  on  the  day  following  the  day  upon  which  such
     subdivision or combination becomes effective.

                    (iii) The  reclassification  (including any reclassification
     upon a merger in which the  Corporation is the continuing  corporation)  of
     the Common Stock of the Corporation into  securities,  including other than
     shares of such Common Stock,  shall be deemed to involve a  subdivision  or
     combination,  as the case may be, of the  number  of  shares of the  Common
     Stock   of  the   Corporation   outstanding   immediately   prior  to  such
     reclassification into the number of shares of such Common Stock outstanding
     immediately  thereafter  and the  effective  date of such  reclassification
     shall be deemed to be the day upon which such  subdivision  or  combination
     becomes effective, within the meaning of subparagraph (ii) above.


                                      D-4

<PAGE>



               4.3.1.4. LIQUIDATION

               In the event of the  liquidation,  dissolution,  or winding up of
the Corporation,  whether voluntary or involuntary, the holders of the shares of
Series A Preferred Stock shall be entitled to share ratably, without distinction
as to class, in all of the assets of the Corporation  available for distribution
to shareholders.

               4.3.1.5. RESERVATION OF COMMON STOCK

               So  long  as  any  shares  of  Series  A   Preferred   Stock  are
outstanding,  the Corporation  shall maintain a sufficient  number of authorized
but  unissued  shares of  Common  Stock to  provide  for the  conversion  of all
outstanding shares of Series A Preferred Stock into shares of Common Stock.

     4.4. PREEMPTIVE RIGHTS

          Holders of the capital stock of the Corporation  shall not be entitled
to  preemptive  rights  with  respect to any shares or other  securities  of the
Corporation which may be issued.

5.   INCORPORATOR; DIRECTORS

     5.1. INCORPORATOR

          The name and mailing address of the incorporator (the  "Incorporator")
is Security First Network Bank,  3390 Peachtree  Road, NE, Suite 1700,  Atlanta,
Georgia 30326. The powers of the Incorporator shall terminate upon the filing of
this Certificate of Incorporation.

     5.2. DIRECTORS

          The number of  directors  of the  Corporation  shall be such number as
from time to time shall be fixed by, or in the manner provided in, the bylaws of
the Corporation.

          The  classification  shall be such  that the term of one  class  shall
expire  each  succeeding  year.  The  Corporation's  board  of  directors  shall
initially be divided into three  classes  named Class I, Class II and Class III,
with Class I and II each  initially  consisting  of one  director  and Class III
initially   consisting   of   two   directors.   The   terms,   classifications,
qualifications  and  election  of the  board of  directors  and the  filling  of
vacancies  thereon  shall  be as  provided  herein  and  in  the  bylaws  of the
Corporation.  The names and business addresses of those persons of each class to
serve on the initial board of directors shall be as follows:

Class I: Term of office expires at the first annual meeting of shareholders:

Name                                         Address
- ----                                         -------
Robert W. Copelan                            3390 Peachtree Road, NE, Suite 1700
                                             Atlanta, Georgia 30326

Class II: Term of office expires at the second annual meeting of shareholders:

Name                                         Address
- ----                                         -------
Howard J. Runnion, Jr.                       3390 Peachtree Road, NE, Suite 1700
                                             Atlanta, Georgia 30326


                                      D-5

<PAGE>

Class III: Terms of office expire at the third annual meeting of shareholders:

Name                                         Address
- ----                                         -------
Michael C. McChesney                         3390 Peachtree Road, NE, Suite 1700
                                             Atlanta, Georgia 30326

James S. Mahan, III                          3390 Peachtree Road, NE, Suite 1700
                                             Atlanta, Georgia 30326


          Subject to the foregoing,  at each annual meeting of shareholders  the
successors  to the class of  directors  whose term shall  then  expire  shall be
elected  to hold  office  for a term  expiring  at the third  succeeding  annual
meeting and until their successors shall be elected and qualified.

          Any vacancy occurring in the board of directors, including any vacancy
created by reason of an increase in the number of directors, shall be filled for
the unexpired term in the manner provided in the Corporation's  bylaws,  and any
director so chosen  shall hold office for the  remainder of the full term of the
class of  directors  in which the new  directorship  was  created or the vacancy
occurred  and until  such  director's  successor  shall  have been  elected  and
qualified, or until the director's earlier resignation or removal.

          No  director  may be  removed  except  for  cause  and then only by an
affirmative  vote of at least two-thirds of the total votes eligible to be voted
by shareholders at a duly  constituted  meeting of shareholders  called for such
purpose. At least 30 days prior to such meeting of shareholders,  written notice
shall be sent to the director or directors  whose  removal will be considered at
such meeting.

6.   INDEMNIFICATION

     To the extent  permitted by law, the Corporation  shall fully indemnify any
person  who  was or is a  party  or is  threatened  to be  made a  party  to any
threatened,  pending or completed  action,  suit or proceeding  (whether  civil,
criminal,  administrative  or  investigative)  by  reason  of the fact that such
person is or was a director or officer of the Corporation,  or is or was serving
at  the  request  of  the  Corporation  as a  director  or  officer  of  another
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise,  against expenses (including attorneys' fees), judgments,  fines and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection with such action, suit or proceeding.

     To the extent  permitted by law, the  Corporation  may fully  indemnify any
person  who  was or is a  party  or is  threatened  to be  made a  party  to any
threatened,  pending or completed  action,  suit or proceeding  (whether  civil,
criminal,  administrative  or  investigative)  by  reason  of the fact that such
person is or was an employee or agent of the  Corporation,  or is or was serving
at  the  request  of  the  Corporation  as  an  employee  or  agent  of  another
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise,  against expenses (including attorneys' fees), judgments,  fines and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection with such action, suit or proceeding.

     The Corporation may advance expenses  (including  attorneys' fees) incurred
by a director  or officer in advance of the final  disposition  of such  action,
suit or  proceeding  upon the receipt of an  undertaking  by or on behalf of the
director or officer to repay such amount if it shall  ultimately  be  determined
that  such  director  or  officer  is  not  entitled  to  indemnification.   The
Corporation  may advance  expenses  (including  attorneys'  fees) incurred by an
employee or agent in advance of the final  disposition  of such action,  suit or
proceeding  upon such terms and  conditions,  if any, as the Board of  Directors
deems appropriate.


                                      D-6

<PAGE>



   
7.   CALL OF SPECIAL MEETINGS

     Special  meetings  of  shareholders  relating  to changes in control of the
Corporation or amendments to its  Certificate of  Incorporation  shall be called
only upon direction of the Board of Directors.
    

8.   AMENDMENT OF BYLAWS

     The Board of Directors or the  shareholders may from time to time amend the
bylaws of the  Corporation  as provided under the Delaware  General  Corporation
Law.

   
9.   AMENDMENT OF CERTIFICATE OF INCORPORATION

     The  Certificate  of  Incorporation  of the  Corporation  may be amended in
accordance with the provisions of the Delaware General Corporation Law.
    





                                      D-7

<PAGE>



                                                                      APPENDIX E



                        CONTINGENT CERTIFICATE PROVISIONS

4.   CAPITAL STOCK

     4.1. AUTHORIZED SHARES

   
          The  total  number  of  shares  of  all  classes  of  stock  that  the
Corporation   shall  have  the   authority  to  issue  is   sixty-five   million
(65,000,000),  of which sixty million (60,000,000) shares shall be common stock,
par value $0.01 per share ("Common Stock"),  and five million (5,000,000) shares
shall be serial preferred stock, par value $0.01 per share ("Preferred Stock").
    

5.   INCORPORATOR; DIRECTORS

     5.3. LIMITATION OF LIABILITY

          No director of the  Corporation  shall be liable to the Corporation or
its  shareholders  for  monetary  damages  for  breach  of  fiduciary  duty as a
director,  provided  that  this  provision  shall  not  eliminate  or limit  the
liability of a director (a) for any breach of the director's  duty of loyalty to
the Corporation or its shareholders; (b) for acts or omissions not in good faith
or which involve  intentional  misconduct or a knowing violation of law; (c) for
the  types  of  liability  set  forth in  Section  174 of the  Delaware  General
Corporation Law; or (d) for any transaction from which the director received any
improper personal benefit. Any repeal or modification of this Section 5.3 by the
shareholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection of a director for acts or omissions  occurring prior to the effective
date of such repeal or modification.
       






                                      E-1

<PAGE>



                                                                      APPENDIX F


                                     BYLAWS

                                       OF

                     SECURITY FIRST TECHNOLOGIES CORPORATION

1.   OFFICES

     1.1. REGISTERED OFFICE

          The  initial   registered  office  of  the  Corporation  shall  be  in
Wilmington,  Delaware,  and the initial registered agent in charge thereof shall
be Corporation Service Company.

     1.2. OTHER OFFICES

          The  Corporation  may also have  offices  at such other  places,  both
within and without the State of  Delaware,  as the Board of  Directors  may from
time to time  determine or as may be necessary or useful in connection  with the
business of the Corporation.

2.   MEETINGS OF SHAREHOLDERS

     2.1. PLACE OF MEETINGS

          All meetings of the shareholders shall be held at such place as may be
fixed from time to time by or upon the authority of the Board of Directors.

     2.2. ANNUAL MEETINGS

          The Corporation shall hold annual meetings of shareholders, commencing
with the year 1999,  on such date and at such time as shall be  designated  from
time to time by the Board of  Directors,  at which  shareholders  shall  elect a
Board of  Directors  and  transact  only such other  business as may properly be
brought before the meeting.  To be properly  brought  before an annual  meeting,
business  must be (a)  specified  in the  notice of meeting  (or any  supplement
thereto)  given by or at the direction of the Board of Directors,  (b) otherwise
properly  brought  before  the  meeting by or at the  direction  of the Board of
Directors,   or  (c)  otherwise   properly  brought  before  the  meeting  by  a
shareholder.

          For  business to be  properly  brought  before an annual  meeting by a
shareholder, the shareholder must have given timely notice thereof in writing to
the Secretary of the Corporation.  To be timely, a shareholder's  notice must be
delivered to or mailed and received at the  principal  executive  offices of the
Corporation  not less than 30 days nor more than 90 days  prior to the  meeting;
provided,  however,  that in the event  that less than 45 days'  notice or prior
public  disclosure of the date of the meeting is given or made to  shareholders,
notice by the  shareholder  to be timely must be so received  not later than the
close of business on the 15th day  following the day on which such notice of the
date of the annual  meeting was mailed or such  public  disclosure  was made.  A
shareholder's  notice to the  Secretary  shall set forth as to each  matter  the
shareholder  proposes to bring before the annual meeting (a) a brief description
of the business  desired to be brought before the annual meeting and the reasons
for conducting such business at the annual meeting, (b) the name and address, as
they  appear on the  Corporation's  books,  of the  shareholder  proposing  such
business,  (c) the class and  number  of  shares  of the  Corporation  which are
beneficially  owned by the  shareholder,  and (d) any  material  interest of the
shareholder  in such business.  Notwithstanding  anything in these Bylaws to the
contrary,  no  business  shall be  conducted  at an  annual  meeting  except  in
accordance with the procedures set forth in this Section 2.2. The chairman of an
annual


                                      F-1

<PAGE>



meeting shall, if the facts warrant, determine and declare to the annual meeting
that a matter of  business  was not  properly  brought  before  the  meeting  in
accordance  with  the  provisions  of this  Section  2.2,  and if he  should  so
determine, he shall so declare to the meeting and any such business not properly
brought before the meeting shall not be transacted.

     2.3. SPECIAL MEETINGS

   
          Special  meetings of the  shareholders  for any  purpose or  purposes,
unless otherwise prescribed by statute may be called at any time by the Chairman
of the  Board  of  Directors,  the  President,  or a  majority  of the  Board of
Directors,  and shall be called by the Chairman of the Board of  Directors,  the
President,  or the Secretary upon the written request of the holders of not less
than  one  tenth of all of the  outstanding  capital  stock  of the  Corporation
entitled to vote at the meeting. Such written request shall state the purpose or
purposes of the meeting and shall be  delivered to the  principal  office of the
Corporation  addressed  to the  Chairman  of the Board,  the  President,  or the
Secretary.
    

     2.4. NOTICE OF MEETINGS

          Notice of any meeting of  shareholders,  stating  the place,  date and
hour of the  meeting,  and (if it is a special  meeting) the purpose or purposes
for which the meeting is called,  shall be given to each shareholder entitled to
vote at such  meeting not less than ten nor more than sixty days before the date
of the  meeting  (except  to the  extent  that  such  notice is waived or is not
required as provided  in the  General  Corporation  Law of the State of Delaware
(the "Delaware General Corporation Law") or these Bylaws).  Such notice shall be
given in accordance with, and shall be deemed effective as set forth in, Section
222 (or any successor section) of the Delaware General Corporation Law.

     2.5. WAIVERS OF NOTICE

          Whenever  the  giving  of any  notice  is  required  by  statute,  the
Certificate of Incorporation  or these Bylaws, a waiver thereof,  in writing and
delivered to the  Corporation,  signed by the person or persons entitled to said
notice,  whether  before or after the event as to which such notice is required,
shall be deemed  equivalent to notice.  Attendance of a shareholder at a meeting
shall  constitute  a waiver  of  notice  (1) of such  meeting,  except  when the
shareholder  at the  beginning of the meeting  objects to holding the meeting or
transacting  business at the  meeting,  and (2) (if it is a special  meeting) of
consideration  of a  particular  matter at the  meeting  that is not  within the
purpose or purposes  described  in the meeting  notice,  unless the  shareholder
objects to considering the matter at the beginning of the meeting.

     2.6. BUSINESS AT SPECIAL MEETINGS

          Business  transacted at any special meeting of  shareholders  shall be
limited to the  purposes  stated in the notice  (except to the extent  that such
notice  is  waived  or is not  required  as  provided  in the  Delaware  General
Corporation Law or these Bylaws).

     2.7. LIST OF SHAREHOLDERS

          After the record date for a meeting of shareholders has been fixed, at
least ten days  before  such  meeting,  the  officer who has charge of the stock
ledger of the Corporation shall make a list of all shareholders entitled to vote
at the meeting,  arranged in alphabetical  order and showing the address of each
shareholder and the number of shares registered in the name of each shareholder.
Such list shall be open to the  examination of any  shareholder  for any purpose
germane to the meeting, during ordinary business hours, for a period of at least
ten days prior to the  meeting,  either at a place in the city where the meeting
is to be held,  which place is to be specified in the notice of the meeting,  or
at the place  where the  meeting is to be held.  Such list shall  also,  for the


                                      F-2

<PAGE>



duration of the  meeting,  be produced and kept open to the  examination  of any
shareholder who is present at the time and place of the meeting.

     2.8. QUORUM AT MEETINGS

          Shareholders may take action on a matter at a meeting only if a quorum
exists with respect to that matter.  Except as otherwise  provided by statute or
by the  Certificate  of  Incorporation,  the holders of  one-third of the shares
issued and outstanding and entitled to vote at the meeting,  and who are present
in person or represented by proxy,  shall constitute a quorum at all meetings of
the  shareholders  for the transaction of business.  Once a share is represented
for any  purpose at a meeting  (other  than  solely to object (1) to holding the
meeting  or  transacting  business  at the  meeting,  or (2) (if it is a special
meeting) to  consideration  of a  particular  matter at the meeting  that is not
within the purpose or purposes  described in the meeting  notice),  it is deemed
present  for  quorum  purposes  for the  remainder  of the  meeting  and for any
adjournment  of that meeting  unless a new record date is or must be set for the
adjourned meeting. The holders of a majority of the voting shares represented at
a meeting,  whether or not a quorum is present,  may adjourn  such  meeting from
time to time.

     2.9. VOTING AND PROXIES

          Unless otherwise  provided in the Delaware General  Corporation Law or
in the  Corporation's  Certificate  of  Incorporation,  and subject to the other
provisions of these Bylaws,  each  shareholder  shall be entitled to one vote on
each matter, in person or by proxy, for each share of the Corporation's  capital
stock that has voting power and that is held by such shareholder. No proxy shall
be voted or acted  upon  after  three  years  from its  date,  unless  the proxy
provides for a longer  period.  A duly  executed  appointment  of proxy shall be
irrevocable if the  appointment  form states that it is irrevocable  and if, and
only as long as, it is coupled with an interest  sufficient in law to support an
irrevocable power.

     2.10. REQUIRED VOTE

          If a quorum  exists,  action on a matter  (other than the  election of
directors)  is approved if the votes cast  favoring the action  exceed the votes
cast  opposing  the  action,  unless the  Certificate  of  Incorporation  or the
Delaware General  Corporation Law requires a greater number of affirmative votes
(in which case such  different  requirement  shall  apply).  Directors  shall be
elected by a plurality  of the votes cast by the shares  entitled to vote in the
election  (provided a quorum exists),  and the election of directors need not be
by written ballot.

     2.11. ACTION WITHOUT A MEETING

          Any  action  required  or  permitted  to be taken  at a  shareholders'
meeting  may be taken  without a meeting if the  action is taken by persons  who
would be entitled to vote at a meeting and who hold shares  having  voting power
to cast not less than the  minimum  number of votes that would be  necessary  to
authorize or take the action at a meeting at which all shareholders  entitled to
vote were present and voted. The action must be evidenced by one or more written
consents  describing the action taken,  signed by the  shareholders  entitled to
take action without a meeting, and delivered to the Corporation for inclusion in
the minute book.  No consent  shall be effective  to take the  corporate  action
specified  unless  the  number of  consents  required  to take such  action  are
delivered  to  the  Corporation  within  sixty  days  of  the  delivery  of  the
earliest-dated  consent. All shareholders entitled to vote on the record date of
such written  consent who do not participate in taking the action shall be given
written notice thereof in accordance with the Delaware General Corporation Law.



                                      F-3

<PAGE>



3.   DIRECTORS

     3.1. POWERS

          The  business  and affairs of the  Corporation  shall be managed by or
under the  direction  of the Board of  Directors,  which may  exercise  all such
powers of the Corporation and do all such lawful acts and things, subject to any
limitation  set forth in the  Certificate  of  Incorporation,  these Bylaws,  or
agreements among shareholders which are otherwise lawful.

     3.2. NUMBER AND ELECTION

          The number of directors  which shall  constitute the whole Board shall
not be fewer than four nor more than  fifteen.  The first Board shall consist of
four.  Thereafter,  within the limits above  specified,  the number of directors
shall be determined by resolution of the Board of Directors.

     3.3. NOMINATION OF DIRECTORS

          (a) The Board of  Directors  shall  nominate  candidates  to stand for
election  as  directors;  and  other  candidates  also may be  nominated  by any
Corporation shareholder as provided in Section 3.3(b) below. The directors shall
be elected at the annual  meeting of the  shareholders,  except as  provided  in
Section 3.4  hereof,  and each  director  elected  shall hold office  until such
director's  successor is elected and qualified or until the  director's  earlier
resignation or removal. Directors need not be shareholders.

          (b) Only persons who are nominated in accordance  with the  procedures
set forth in this  Section 3.3 shall be  eligible  for  election  as  directors.
Nominations of persons for election to the Board of Directors of the Corporation
may be made at a meeting of  shareholders by or at the direction of the Board of
Directors  or by any  shareholder  of the  Corporation  entitled to vote for the
election of directors at the meeting who complies with the notice procedures set
forth in this Section 3.3(b).  Such nominations,  other than those made by or at
the direction of the Board of Directors, shall be made pursuant to timely notice
in writing to the Secretary of the  Corporation.  To be timely,  a shareholder's
notice shall be delivered to or mailed and received at the  principal  executive
offices of the  Corporation not less than 30 days nor more than 90 days prior to
the meeting; provided,  however, that in the event that less than 45 days notice
or  prior  public  disclosure  of the  date of the  meeting  is given or made to
shareholders,  notice by the  shareholder  to be timely must be so received  not
later than the close of business on the 15th day following the day on which such
notice of the date of the meeting was mailed or such public disclosure was made.
Such  shareholder's  notice  shall  set  forth  (a) as to each  person  whom the
shareholder proposes to nominate for election or re-election as a director,  (i)
the name, age, business address and residence  address of such person,  (ii) the
principal occupation or employment of such person, (iii) the class and number of
shares of the Corporation which are beneficially  owned by such person, and (iv)
any other  information  relating to such person that is required to be disclosed
in solicitations of proxies for election of directors, or is otherwise required,
in each case pursuant to  Regulation  14A under the  Securities  Exchange Act of
1934, as amended  (including without limitation such person's written consent to
being named in the proxy  statement as a nominee and to serving as a director if
elected);  and (b) as to the shareholder giving notice (i) the name and address,
as they appear in the  Corporation's  books,  of such  shareholder  and (ii) the
class and number of shares of the Corporation  which are  beneficially  owned by
such shareholder. At the request of the Board of Directors, any person nominated
by the Board of  Directors  for  election  as a  director  shall  furnish to the
Secretary  of the  Corporation  that  information  required to be set forth in a
shareholder's  notice of  nomination  which  pertains to the nominee.  No person
shall be eligible for election as a director of the Corporation unless nominated
in accordance with the procedures set forth in this Section 3.3. The chairman of
the meeting shall,  if the facts  warrant,  determine and declare to the meeting
that a nomination was not made in accordance with  procedures  prescribed by the
Bylaws,  and if he should so  determine,  he shall so declare to the meeting and
the defective nomination shall be disregarded.


                                      F-4

<PAGE>



     3.4. VACANCIES

          Vacancies and newly created directorships  resulting from any increase
in the authorized  number of directors may be filled by the shareholders or by a
majority of the directors then in office,  although fewer than a quorum, or by a
sole  remaining  director.  Each  director  so chosen  shall hold office for the
remainder  of the  full  term  of the  class  of  directors  in  which  the  new
directorship  was  created or the  vacancy  occurred  and until such  director's
successor is elected and qualified,  or until the director's earlier resignation
or  removal.  In the event that one or more  directors  resigns  from the Board,
effective  at a  future  date,  a  majority  of the  directors  then in  office,
including  those who have so resigned,  shall have power to fill such vacancy or
vacancies, the vote thereon to take effect when such resignation or resignations
shall become effective,  and each director so chosen shall hold office until the
next election of directors,  and until such director's  successor is elected and
qualified, or until the director's earlier resignation or removal.

     3.5. MEETINGS

          3.5.1. REGULAR MEETINGS

          Regular  meetings of the Board of Directors may be held without notice
at such time and at such place as shall from time to time be  determined  by the
Board of Directors.

          3.5.2. SPECIAL MEETINGS

          Special meetings of the Board may be called by a majority of the Board
of Directors  on one day's  notice to each  director,  either  personally  or by
telephone,  express delivery service (so that the scheduled delivery date of the
notice is at least one day in advance of the  meeting),  telegram  or  facsimile
transmission,  and on five days' notice by mail  (effective upon deposit of such
notice in the  mail).  The notice  need not  describe  the  purpose of a special
meeting.

          3.5.3. TELEPHONE MEETINGS

          Members of the Board of Directors may  participate in a meeting of the
Board by any  communication  by means of which all  participating  directors can
simultaneously hear each other during the meeting. A director participating in a
meeting by this means is deemed to be present in person at the meeting.

          3.5.4. ACTION WITHOUT MEETING

          Any action  required  or  permitted  to be taken at any meeting of the
Board of Directors  may be taken without a meeting if the action is taken by all
members  of the Board.  The  action  must be  evidenced  by one or more  written
consents describing the action taken, signed by each director,  and delivered to
the Corporation for inclusion in the minute book.

          3.5.5. WAIVER OF NOTICE OF MEETING

          A director may waive any notice  required by statute,  the Certificate
of Incorporation or these Bylaws before or after the date and time stated in the
notice. Except as set forth below, the waiver must be in writing,  signed by the
director entitled to the notice,  and delivered to the Corporation for inclusion
in the minute book. Notwithstanding the foregoing, a director's attendance at or
participation  in a meeting  waives any  required  notice to the director of the
meeting  unless the director at the beginning of the meeting  objects to holding
the meeting or transacting  business at the meeting and does not thereafter vote
for or assent to action taken at the meeting.


                                      F-5

<PAGE>



     3.6. QUORUM AND VOTE AT MEETINGS

          At all  meetings  of the  Board,  a quorum of the  Board of  Directors
consists of a majority of the total number of directors  prescribed  pursuant to
Section  3.2 of these  Bylaws  (or,  if no number is  prescribed,  the number in
office  immediately  before the meeting  begins).  The vote of a majority of the
directors  present at any meeting at which there is a quorum shall be the act of
the Board of  Directors,  except as may be  otherwise  specifically  provided by
statute or by the Certificate of Incorporation or by these Bylaws.

     3.7. COMMITTEES OF DIRECTORS

          The Board of Directors may by resolution create one or more committees
and appoint  members of the Board of Directors to serve on the committees at the
pleasure of the Board of  Directors.  To the extent  specified  in a  resolution
adopted  by the  Board  of  Directors,  each  committee  may  exercise  the full
authority  of the Board of  Directors,  except as limited by Section 141 (or any
successor  section) of the Delaware  General  Corporation Law. All provisions of
the Delaware  General  Corporation  Law and these  Bylaws  relating to meetings,
action  without  meetings,  notice (and waiver  thereof),  and quorum and voting
requirements  of the Board of Directors  apply,  as well, to such committees and
their members.

     3.8. COMPENSATION OF DIRECTORS

          The  Board  of  Directors   shall  have  the   authority  to  fix  the
compensation  of  directors.  No such payment  shall  preclude any director from
serving  the  Corporation  in any  other  capacity  and  receiving  compensation
therefor.

4.   OFFICERS

     4.1. POSITIONS

          The officers of the Corporation shall be a Chairman, a Chief Executive
Officer,  a President,  a Secretary and a Treasurer,  and such other officers as
the Board of Directors (or an officer authorized by the Board of Directors) from
time to time may appoint,  including one or more Vice  Chairmen,  Executive Vice
Presidents,  Vice Presidents,  Assistant  Secretaries and Assistant  Treasurers.
Each such officer shall exercise such powers and perform such duties as shall be
set forth  below and such  other  powers  and duties as from time to time may be
specified by the Board of Directors or by any officer(s) authorized by the Board
of  Directors  to  prescribe  the duties of such other  officers.  Any number of
offices  may be held by the  same  person,  except  that in no event  shall  the
President and the Secretary be the same person. Each of the Chairman,  the Chief
Executive  Officer,  the President,  the Chief Financial Officer and/or any Vice
President may execute bonds, mortgages and other documents under the seal of the
Corporation,  except where required or permitted by law to be otherwise executed
and except where the execution thereof shall be expressly delegated by the Board
of Directors to some other officer or agent of the Corporation.

     4.2. CHAIRMAN

          The Chairman shall (when present) preside at all meetings of the Board
of Directors and shareholders,  and shall ensure that all orders and resolutions
of the Board of Directors and shareholders are carried into effect. The Chairman
may be the Chief Executive Officer of the Corporation.

     4.3. CHIEF EXECUTIVE OFFICER

          The Chief  Executive  Officer  shall have overall  responsibility  and
authority for  management of the operations of the  Corporation  (subject to the
authority  of the Board of  Directors),  shall (in the absence of the  Chairman)
preside at all meetings of the Board of Directors  and


                                      F-6

<PAGE>



shareholders,  and shall ensure that all orders and  resolutions of the Board of
Directors and shareholders are carried into effect.

     4.4. PRESIDENT

          The President may be the chief  operating  officer of the  Corporation
and  shall  have  full  responsibility  and  authority  for  management  of  the
day-to-day operations of the Corporation,  subject to the authority of the Board
of Directors and the Chairman.

     4.5. VICE PRESIDENT

          In the  absence of the  President  or in the event of the  President's
inability or refusal to act, the Vice  President  (or in the event there be more
than one Vice President, the Vice Presidents in the order designated,  or in the
absence of any  designation,  then in the order of their election) shall perform
the duties of the  President,  and when so acting  shall have all the powers of,
and be subject to all the restrictions upon, the President.

     4.6. SECRETARY

          The Secretary shall have  responsibility for preparation of minutes of
meetings  of  the  Board  of  Directors   and  of  the   shareholders   and  for
authenticating records of the Corporation. The Secretary shall give, or cause to
be given, notice of all meetings of the shareholders and special meetings of the
Board of Directors.  The Secretary or an Assistant Secretary may also attest all
instruments signed by any other officer of the Corporation.

     4.7. ASSISTANT SECRETARY

          The Assistant  Secretary,  or if there be more than one, the Assistant
Secretaries in the order determined by the Board of Directors (or if there shall
have been no such determination, then in the order of their election), shall, in
the absence of the  Secretary  or in the event of the  Secretary's  inability or
refusal to act, perform the duties and exercise the powers of the Secretary.

     4.8. TREASURER

          The Treasurer may be the chief  financial  officer of the  Corporation
and  shall  have  responsibility  for the  custody  of the  corporate  funds and
securities  and shall see to it that full and accurate  accounts of receipts and
disbursements  are kept in books  belonging to the  Corporation.  The  Treasurer
shall render to the Chairman,  the Chief Executive Officer,  the President,  and
the Board of Directors,  upon request, an account of all financial  transactions
and of the financial condition of the Corporation.

     4.9. ASSISTANT TREASURER

          The  Assistant  Treasurer,  or if there  shall be more than  one,  the
Assistant  Treasurers  in the order  determined by the Board of Directors (or if
there  shall  have  been  no such  determination,  then in the  order  of  their
election),  shall,  in the  absence  of the  Treasurer  or in the  event  of the
Treasurer's  inability  or refusal to act,  perform the duties and  exercise the
powers of the Treasurer.

     4.10. TERM OF OFFICE

          The  officers  of  the  Corporation  shall  hold  office  until  their
successors are chosen and qualify or until their earlier resignation or removal.
Any officer may resign at any time upon written notice to the  Corporation.  Any
officer  elected or appointed  by the Board of  Directors  may be removed at any
time, with or without cause, by the affirmative  vote of a majority of the Board
of Directors.


                                      F-7

<PAGE>



     4.11. COMPENSATION

          The compensation of officers of the Corporation  shall be fixed by the
Board of Directors or by any officer(s)  authorized by the Board of Directors to
prescribe the compensation of such other officers.

     4.12. FIDELITY BONDS

          The  Corporation may secure the fidelity of any or all of its officers
or agents by bond or otherwise.

5.   CAPITAL STOCK

     5.1. CERTIFICATES OF STOCK; UNCERTIFICATED SHARES

          The shares of the  Corporation  shall be represented by  certificates,
provided that the Board of Directors may provide by resolution  that some or all
of  any  or  all  classes  or  series  of  the  Corporation's   stock  shall  be
uncertificated shares. Any such resolution shall not apply to shares represented
by a certificate  until such  certificate  is  surrendered  to the  Corporation.
Notwithstanding  the  adoption of such a resolution  by the Board of  Directors,
every holder of stock represented by certificates, and upon request every holder
of uncertificated shares, shall be entitled to have a certificate  (representing
the number of shares  registered in certificate  form) signed in the name of the
Corporation  by the  Chairman,  President  or  any  Vice  President,  and by the
Treasurer,  Secretary or any Assistant  Treasurer or Assistant  Secretary of the
Corporation.  Any or all the signatures on the certificate may be facsimile.  In
case any  officer,  transfer  agent or  registrar  whose  signature or facsimile
signature  appears  on a  certificate  shall  have  ceased  to be such  officer,
transfer agent or registrar before such certificate is issued,  it may be issued
by the  Corporation  with the same effect as if such  person were such  officer,
transfer agent or registrar at the date of issue.

     5.2. LOST CERTIFICATES

          The Board of Directors,  Chairman, President or Secretary may direct a
new  certificate of stock to be issued in place of any  certificate  theretofore
issued by the  Corporation  and alleged to have been lost,  stolen or destroyed,
upon the making of an  affidavit  of that fact by the person  claiming  that the
certificate of stock has been lost,  stolen or destroyed.  When authorizing such
issuance of a new certificate, the Board or any such officer may, as a condition
precedent to the  issuance  thereof,  require the owner of such lost,  stolen or
destroyed certificate or certificates, or such owner's legal representative,  to
advertise  the same in such manner as the Board or such  officer  shall  require
and/or to give the  Corporation a bond, in such sum as the Board or such officer
may  direct,  as  indemnity  against  any  claim  that may be made  against  the
Corporation on account of the certificate  alleged to have been lost,  stolen or
destroyed   or  on  account  of  the  issuance  of  such  new   certificate   or
uncertificated shares.

     5.3. RECORD DATE

          5.3.1. ACTIONS BY SHAREHOLDERS

          In order that the Corporation may determine the shareholders  entitled
to notice of or to vote at any  meeting  of  shareholders  (or to take any other
action),  the Board of Directors may fix a record date,  which record date shall
not precede the date upon which the resolution fixing the record date is adopted
by the  Board of  Directors  and shall not be less than 10 nor more than 60 days
before the meeting or action requiring a determination of shareholders.

          In order that the Corporation may determine the shareholders  entitled
to consent to corporate action without a meeting, the Board of Directors may fix
a record  date,  which  record  date shall not  precede  the date upon which the
resolution fixing the record date is adopted by the Board of


                                      F-8

<PAGE>



Directors  and  shall not be more  than ten days  after the date upon  which the
resolution fixing the record date is adopted by the Board of Directors.

          A determination  of shareholders of record entitled to notice of or to
vote at a meeting of shareholders shall apply to any adjournment of the meeting,
unless the Board of Directors fixes a new record date.

          If no record date is fixed by the Board of Directors,  the record date
shall be at the close of  business  on the day next  preceding  the day on which
notice is given,  or if notice is not  required  or is  waived,  at the close of
business on the day next  preceding the day on which the meeting is held or such
other  action is taken,  except  that (if no record date is  established  by the
Board of Directors)  the record date for  determining  shareholders  entitled to
consent  to  corporate  action  without a meeting  is the first  date on which a
shareholder  delivers a signed written  consent to the Corporation for inclusion
in the minute book.

          5.3.2. PAYMENTS

          In order that the Corporation may determine the shareholders  entitled
to receive  payment of any  dividend or other  distribution  or allotment of any
rights or the  shareholders  entitled to  exercise  any rights in respect of any
change,  conversion or exchange of stock, or for the purpose of any other lawful
action,  the Board of Directors  may fix a record date,  which record date shall
not  precede  the date upon  which the  resolution  fixing  the  record  date is
adopted,  and which  record date shall be not more than sixty days prior to such
action. If no record date is fixed, the record date for determining shareholders
for any such  purpose  shall be at the close of business on the day on which the
Board of Directors adopts the resolution relating thereto.

     5.4. SHAREHOLDERS OF RECORD

          The Corporation  shall be entitled to recognize the exclusive right of
a person registered on its books as the owner of shares to receive dividends, to
receive notifications, to vote as such owner, and to exercise all the rights and
powers  of an  owner.  The  Corporation  shall  not be  bound to  recognize  any
equitable  or other  claim to or interest in such share or shares on the part of
any other person,  whether or not it shall have express or other notice thereof,
except as otherwise may be provided by the Delaware General Corporation Law.

6.   INSURANCE

          The Corporation  may purchase and maintain  insurance on behalf of any
person who is or was a director,  officer,  employee or agent of the Corporation
(or is or was serving at the request of the Corporation as a director,  officer,
partner, trustee, employee or agent of another corporation,  partnership,  joint
venture,  trust,  employee benefit plan or other  enterprise)  against liability
asserted  against or incurred by such  person in such  capacity or arising  from
such  person's  status as such  (whether or not the  Corporation  would have the
power to indemnify such person against the same liability).

7.   GENERAL PROVISIONS

     7.1. INSPECTION OF BOOKS AND RECORDS

          Any shareholder,  in person or by attorney or other agent, shall, upon
written demand under oath stating the purpose thereof, have the right during the
usual hours for  business to inspect  for any proper  purpose the  Corporation's
stock ledger, a list of its shareholders,  and its other books and records,  and
to make  copies or extracts  therefrom.  A proper  purpose  shall mean a purpose
reasonably related to such person's interest as a shareholder. In every instance
where an  attorney  or other  agent  shall be the  person who seeks the right to
inspection, the demand under oath shall be accompanied by a power of attorney or
such other  writing  which  authorizes  the attorney or other


                                      F-9

<PAGE>



agent to so act on behalf of the  shareholder.  The  demand  under oath shall be
directed to the  Corporation at its registered  office or at its principal place
of business.

     7.2. DIVIDENDS

          The Board of Directors may declare dividends upon the capital stock of
the  Corporation,  subject to the provisions of the Certificate of Incorporation
and the laws of the State of Delaware.

     7.3. RESERVES

          The directors of the  Corporation  may set apart,  out of the funds of
the  Corporation  available for dividends,  a reserve or reserves for any proper
purpose and may abolish any such reserve.

     7.4. EXECUTION OF INSTRUMENTS

          All  checks,  drafts or other  orders for the  payment  of money,  and
promissory notes of the Corporation  shall be signed by such officer or officers
or such other person or persons as the Board of Directors  may from time to time
designate.

     7.5. FISCAL YEAR

          The fiscal year of the Corporation shall be December 31 of each year.

     7.6. SEAL

          The  corporate  seal  shall be in such form as the Board of  Directors
shall approve.  The seal may be used by causing it or a facsimile  thereof to be
impressed or affixed or otherwise reproduced.



                                      F-10

<PAGE>



   
                                                                      APPENDIX G


                          INDEX TO FINANCIAL STATEMENTS


SECURITY FIRST NETWORK BANK AND SUBSIDIARIES

Interim Financial Statements

Consolidated Balance Sheets as of June 30, 1998 and
     December 31, 1997 (Unaudited)......................................... G-3

Consolidated Statements of Operations for the six months ended
     June 30, 1998 and 1997 (Unaudited).................................... G-4

Consolidated Statement of Stockholders' Equity for the six months
     ended June 30, 1998  (Unaudited)...................................... G-5

Consolidated Statements of Cash Flows for the six months ended
     June 30, 1998 and 1997 (Unaudited).................................... G-6

Notes to Consolidated Financial Statements for the six months ended
     June 30, 1998 (Unaudited)............................................. G-7

Annual Financial Statements

Independent Auditors' Report............................................... G-11

Consolidated Balance Sheets as of December 31, 1997 and 1996............... G-12

Consolidated Statements of Operations for the years ended
     December 31, 1997, 1996 and 1995...................................... G-13

Consolidated Statements of Stockholders' Equity for the years ended
     December 31, 1997, 1996 and 1995...................................... G-14

Consolidated Statements of Cash Flows for the years ended
     December 31, 1997, 1996 and 1995...................................... G-15

Notes to Consolidated Financial Statements for the years ended
     December 31, 1997, 1996 and 1995...................................... G-16


FIVE PACES, INC.

Statements of Operations for the period ended May 23, 1996
     and the year ended December 31, 1995 (Unaudited)...................... G-34
    


                                      G-1

<PAGE>


   
Note to Statements of Operations for the period ended May 23, 1996
     and the year ended December 31, 1995 (Unaudited)...................... G-35



SECUREWARE, INC.

Statements of Operations for the period ended November 4, 1996
     and the year ended December 31, 1995 (Unaudited)...................... G-36

Note to Statements of Operations for the period ended November 4, 1996
     and the year ended December 31, 1995 (Unaudited)...................... G-37
    






                                      G-2

<PAGE>



                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                        (IN THOUSANDS, EXCEPT SHARE DATA)

                                   (UNAUDITED)

   
<TABLE>
<CAPTION>
                                                                                           JUNE 30,     DECEMBER 31,
                                                                                             1998           1997
                                                                                           --------     ------------
                                        ASSETS
<S>                                                                                       <C>             <C>      
Current assets:
  Cash................................................................................    $   2,911       $   3,137
  Investment securities available for sale (amortized cost of $6,017
   at June 30, 1998 and $16,759 at December 31, 1997, respectively)...................        6,060          16,814
  Accounts receivable, net of allowance for doubtful accounts of
   $333 at June 30, 1998 and $257 at December 31, 1997................................        4,447           4,297
  Banking operations held for sale, net...............................................           --              --
  Other current assets................................................................        1,297           1,141
                                                                                          ---------       ---------

    Total current assets..............................................................       14,715          25,389
  Premises and equipment, net.........................................................        6,790           5,797
  Goodwill and purchased technology, net of accumulated amortization
   of $5,539 at June 30, 1998 and $1,368 at December 31, 1997.........................          451           4,622

  Other assets........................................................................          563             384
                                                                                          ---------       ---------

    Total assets......................................................................    $  22,519       $  36,192
                                                                                          =========       =========

                         LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable....................................................................    $   2,103       $     486
  Accrued expenses....................................................................        1,940           1,550
  Accrued stock option compensation expense...........................................        2,972           1,602
  Deferred revenues...................................................................        8,067           9,016
                                                                                          ---------       ---------

    Total current liabilities.........................................................       15,082          12,654
                                                                                          ---------       ---------

Stockholders' equity:
  Class A convertible preferred stock, no par value.  Authorized 2,500,000
   shares.  Issued and outstanding 1,174,110 shares at June 30, 1998
   and 1,251,084 at December 31, 1997.................................................        2,583           2,679

  Common stock, no par value.  Authorized, 25,000,000 shares.  Issued and
   outstanding 10,843,916 and 10,487,245 shares at June 30, 1998 and
   December 31, 1997, respectively....................................................       74,609          72,990

  Accumulated deficit.................................................................      (69,581)        (52,035)
  Accumulated other comprehensive income:

   Net unrealized gains on investment securities available for sale...................           43              55
   Cumulative foreign currency translation adjustment.................................         (217)           (151)
                                                                                          ---------       ----------

    Total stockholders' equity........................................................        7,437          23,538
                                                                                          ---------       ---------

    Total liabilities and stockholders' equity........................................    $  22,519       $  36,192
                                                                                          =========       =========
</TABLE>
    


          See accompanying notes to consolidated financial statements.


                                      G-3

<PAGE>



                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

                                   (UNAUDITED)
   
<TABLE>
<CAPTION>
                                                                          SIX MONTHS ENDED
                                                                              JUNE 30,
                                                                  ---------------------------------
                                                                      1998               1997
                                                                      ----               ----
<S>                                                               <C>                <C>         
Revenues:
     Software license fees                                        $      1,439       $      1,860
     Professional services                                               5,634              2,578
     Data center fees                                                      904                114
                                                                  ------------       ------------
         Total revenues                                                  7,977              4,552
                                                                  ------------       ------------
Direct costs:
     Software license fees                                        $         40       $        974
     Professional services                                               3,800              2,670
     Data center fees                                                    3,648              3,224
                                                                  ------------       ------------
         Total direct costs                                              7,488              6,868
                                                                  ------------       ------------
         Gross margin                                                      489             (2,316)
                                                                  ------------       ------------
Operating expenses:
     Selling and marketing                                        $      2,208       $      2,171
     Product development                                                 6,990              4,899
     General and administrative                                          2,440              2,467
     Depreciation and amortization                                       1,289                680
     Amortization of goodwill and
         acquisition charges                                             4,171                687
                                                                  ------------       ------------
         Total operating expenses                                       17,098             10,904
                                                                  ------------       ------------
         Operating loss                                                (16,609)           (13,220)
Interest Income                                                            390                770
                                                                  ------------       ------------
Loss from continuing operations                                        (16,219)           (12,450)
Income (loss) from discontinued
operations                                                              (1,327)                49
                                                                  ------------       ------------
Net loss                                                          $    (17,546)      $    (12,401)
                                                                  ------------       ------------
Basic and diluted net loss per common share
     from  continuing operations                                  $      (1.52)      $      (1.49)
Basic and diluted net (loss) income per
     common share from discontinued
     operations                                                          (0.13)              0.01
                                                                  ------------       ------------
Basic and diluted net loss per common share
                                                                  $      (1.65)      $      (1.48)
                                                                  ------------       ------------
Weighted average number of shares of
     common stock outstanding                                       10,644,196          8,360,660
                                                                  ============       ============
</TABLE>
    


          See accompanying notes to consolidated financial statements.


                                      G-4

<PAGE>



   
                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                     FOR THE SIX MONTHS ENDED JUNE 30, 1998
                        (IN THOUSANDS, EXCEPT SHARE DATA)
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                NUMBER OF SHARES              AMOUNT
                              CLASS A                                         
                            CONVERTIBLE                                       
                             PREFERRED      COMMON    PREFERRED    COMMON     
                               STOCK          STOCK       STOCK       STOCK   
                            ---------     ---------   ----------  ----------  
<S>                         <C>           <C>         <C>         <C>       
Balance at December 31, 
    1997................    1,251,084     10,487,245  $    2,679  $   72,990
Net loss................           --             --          --          --  
Change in net unrealized
    gains on investment
    securities available
    for sale............           --             --          --          --  
Change in cumulative
    foreign currency
    translation adjustment         --             --          --          --  
Conversion of preferred
    stock to common stock     (76,974)        76,974         (96)         96  
Proceeds from sale of
    common stock, net of
    expenses............           --         92,593          --         970  
Common stock issued upon
    exercise of stock              
    options.............           --        187,104          --         553  
                            ---------     ----------  ----------  ----------
Balance at June 30, 1998    1,174,110     10,843,916  $    2,588  $   74,609
                            ---------     ----------  ----------  ----------
Comprehensive income....                                                      

<CAPTION>

                              RETAINED      ACCUMULATED                              
                              EARNINGS         OTHER         TOTAL                   
                            (ACCUMULATED   COMPREHENSIVE  STOCKHOLDER   COMPREHENSIVE
                             DEFICIT)      INCOME           EQUITY      INCOME       
                            ------------   ------         ------------  ------       
                                                                                     
<S>                         <C>             <C>           <C>           <C>       
Balance at December 31, 
    1997................    $    (52,035)   $    (96)     $    23,538                
Net loss................         (17,546)         --          (17,546)  $    (17,546)
Change in net unrealized                                                             
    gains on investment                                                              
    securities available
    for sale............           --            (12)           (12)             (12)
Change in cumulative                                                                 
    foreign currency                                                                 
    translation adjustment         --            (66)           (66)             (66)
Conversion of preferred                                                              
    stock to common stock          --             --             --                  
Proceeds from sale of                                                                
    common stock, net of
    expenses............           --             --            970                  
Common stock issued upon                                                             
    exercise of stock 
    options.............           --             --            553             
                            -------------  ------------   ------------               
Balance at June 30, 1998    $    (69,581)  $      (174)   $    7,437                 
                            -------------  ------------   ----------                 
                                                                                     
                                                                                     
Comprehensive income....                                                $    (17,624)
                                                                        =============
</TABLE>
    


          See accompanying notes to consolidated financial statements.


                                      G-5

<PAGE>



                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                 (IN THOUSANDS)

   
<TABLE>
<CAPTION>
                                                                                        SIX MONTHS ENDED
                                                                                            JUNE 30,
                                                                             ----------------------------------
                                                                                 1998                      1997
                                                                             -------------           ----------
<S>                                                                          <C>                        <C>        
Cash flows from operating activities:
   Net loss................................................................  $    17,546                $    12,401
   Adjustments to reconcile net loss to net cash used in
    operating activities:
     (Income) loss from discontinued operations............................        1,327                        (49)
     Depreciation and amortization including acquisition charges...........        5,460                      1,851
     Compensation expense for stock options................................        1,354                        264
     Provision for doubtful accounts receivable............................          190                         --
     Increase in accounts receivable.......................................         (459)                    (3,674)
     Increase in other assets..............................................         (335)                      (556)
     Increase (decrease) in accounts payable...............................        1,617                     (1,620)
     Increase in accrued expenses..........................................          390                        379
     (Decrease) increase in deferred revenue...............................         (949)                       340
                                                                             ------------               -----------
         Net cash used in continuing operating activities..................       (8,951)                   (15,466)
   Net cash provided by discounted operations..............................          423                         49
                                                                             -----------                -----------
                                                                                  (8,528)                   (15,417)
                                                                             -----------                ------------
Cash flows from investing activities:
   Sales of investment securities available for sale.......................        1,983                      5,981
   Maturities of investment securities available for sale..................        8,000                     12,004
   Purchases of premises and equipment.....................................       (2,708)                    (2,063)
                                                                             ------------               ------------
     Net cash provided by investing activities.............................        7,275                     15,922
                                                                             -----------                -----------

Cash flows from financing activities:
   Sale of common stock, net of expenses...................................          970                         --
   Proceeds from exercise of common stock options..........................          123                         27
                                                                             -----------                -----------
     Net cash provided by financing activities.............................        1,093                         27
                                                                             -----------                -----------
Effect of exchange rate changes on cash....................................          (66)                        --
                                                                             -----------                -----------
Net (decrease) increase in cash............................................         (226)                       532
Cash at beginning of period................................................        3,137                      4,122
                                                                             -----------                -----------
Cash at end of period......................................................  $     2,911                $     4,654
                                                                             ===========                ===========
</TABLE>
    


          See accompanying notes to consolidated financial statements.


                                      G-6

<PAGE>




                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1.   BASIS OF PRESENTATION

   
     The  consolidated  financial  statements  include the  accounts of Security
First  Network  Bank  ("SFNB" or the  "Bank") and its  wholly-owned  subsidiary,
Security  First  Technologies,   Inc.  ("S1")  (collectively,   the  "Company").
Significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.  The consolidated  financial statements for the six month periods
ended June 30, 1998 and 1997 are  unaudited  and do not include  information  or
footnotes necessary for a complete presentation of financial condition,  results
of  operations  and cash flows.  The interim  financial  statements  include all
adjustments,  consisting  only of  normal  recurring  adjustments,  which in the
opinion of management are necessary to present fairly the Company's consolidated
financial  statements.  The results of operations  for the six months ended June
30, 1998 are not  necessarily  indicative  of the expected  results for the year
ending December 31, 1998.
    

     As more fully discussed in note 2, the Company has adopted a formal plan to
discontinue  its  banking  operations.  As a  result,  the  Company's  financial
statement presentation reflects the continuing operations of S1 with the banking
operations reflected as discontinued operations.

2.   DISCONTINUED   OPERATIONS  AND  SALE  OF  BANKING  OPERATIONS,   TECHNOLOGY
     LICENSING AGREEMENTS, AND SALE OF COMMON STOCK

   
     During  1997,  the  Company  adopted  a  formal  plan to sell  its  banking
operations.  The banking  assets held for sale are  presented net of the related
liabilities in the accompanying  consolidated balance sheets and the losses from
the banking operations are reflected in the accompanying consolidated statements
of operations as discontinued operations. The Company invests available funds in
U.S.  Treasury and agency  securities,  but does not specifically  identify such
investments as banking  operations or continuing  operations as such amounts are
available for funding the  operations of either.  For purposes of presenting the
discontinued operations, the Company has allocated investment securities so that
the assets remain equal to liabilities,  since it is expected that upon the sale
of the  banking  operations,  certain  cash  amounts and  investment  securities
available for sale will be  transferred  to the purchaser to equalize the assets
and liabilities.

     In March 1998, the Company announced that the Royal Bank of Canada, through
one of its U.S. based  subsidiaries  ("Royal  Bank"),  has agreed to acquire the
banking operations of the Company.  Pursuant to the terms of the agreement,  the
Company will receive $3 million in excess of the net assets sold  including $1.5
million  which will be  received  eighteen  months from the  closing  date.  The
banking  operations,  which  will  be  legally  separated  from  the  technology
operations  through a holding  company  formation  and the  contribution  of $10
million in capital,  will include  substantially  all of the Company's loans and
investment  securities  as well as its deposit  relationships.  The agreement is
subject  to  regulatory  approval  in  Canada  and the  United  States,  and the
formation  of the holding  company  subject to SFNB  shareholder  approval.  The
transaction is expected to close in September of 1998.

     In addition to the sale of the banking  operations,  Royal Bank has entered
into technology  licensing and consulting  arrangements  with the Company for $6
million  effective upon closing of the sale.  Also,  Royal Bank purchased 92,593
shares of the Company's common stock for $1 million in cash on March 9, 1998 and
received  an option to  purchase  an  additional  733,818  shares of common  and
preferred  stock for $10  million at prices  ranging  from  $11.88 to $15.81 per
share over a period of 21 months from the date of closing, subject to completion
of the sale of banking  operations to Royal Bank.  The options were valued as of
March 9, 1998,  with the  assistance  of an  investment  banker  using the Black
Scholes  model.  This  value is  considered  a cost of the  sale of the  banking
business  since the options are  exercisable  only upon closing of the sale. The
value of the options,  of $1.5  million,  will be recorded as a reduction in the
gain on sale of the banking operations
    

                                      G-7

<PAGE>



   
     The following  represents  condensed financial  information for the banking
operations as of and for the periods indicated.
    

                                 Balance Sheets
   
<TABLE>
<CAPTION>
                                                                                      June 30,   December 31,
                                                                                        1998         1997
                                                                                      --------   ------------
                                                                                         (in thousands)
                                                                                           (Unaudited)
<S>                                                                                    <C>           <C>    
           Cash and due from banks                                                     $11,024       $ 1,346
           Interest-earning deposit in other banks                                          --         1,000
           U.S. Treasury and U.S. Government agency
               securities available for sale                                             7,001         6,063
           Mortgage-backed securities available for sale                                23,833        27,642
           Federal Home Loan Bank stock, at cost                                           660           652
           Loans, net of allowance for loan losses                                      14,792        14,084
           Premises and equipment, net                                                     776           499
           Purchased technology, net                                                     1,050         1,050
           Other assets                                                                    320           152
                                                                                       -------       -------
               Total assets                                                            $59,456       $52,488
                                                                                       =======       =======

           Deposits                                                                    $57,562       $50,329
           Advances from the Federal Home Loan Bank                                        948         1,019
           Other liabilities                                                               478           703
           Unrealized gains on investment securities and
               mortgage-backed securities available for sale                               468           437
                                                                                       -------       -------
               Total liabilities                                                       $59,456       $52,488
                                                                                       -------       -------
               Divisional equity                                                       $    --       $    --
                                                                                       -------       -------
                 Total divisional equity                                               $    --       $    --
                                                                                       -------       -------
                    Total liabilities and divisional equity                            $59,456       $52,488
                                                                                       =======       =======

<CAPTION>

                            Statements of Operations
                                                                                          Six months ended
                                                                                              June 30,
                                                                                          -----------------
                                                                                          1998         1997
                                                                                          ----         ----
                                                                                           (in thousands)
<S>                                                                                      <C>         <C>    
           Interest income                                                               $ 1,906     $ 1,881
           Interest expense                                                                1,053       1,120
                                                                                         -------     -------
               Net interest income                                                           853         761
           Provision for loan losses                                                          84          33
                                                                                         -------     -------
               Net interest income after provision for loan losses                           769         728

           Noninterest income                                                                291         216
           Gain on sale of branch                                                             --       1,500
           Noninterest expense                                                            (2,387)     (2,395)
                                                                                         -------     -------
               Net income (loss) from discontinued operations                            $(1,327)    $    49
                                                                                         =======     =======
</TABLE>
    


                                      G-8

<PAGE>



   
                         Statement of Divisional Equity

<TABLE>
<CAPTION>
                                                                   SIX MONTHS ENDED JUNE 30, 1998
                                                                   ------------------------------
                                                                           (IN THOUSANDS)
<S>                                                                          <C>      
Balance at December 31, 1997..............................                   $      --
Net loss..................................................                      (1,327)
Capital contribution in the form of investment
   securities available for sale..........................                       1,327
                                                                             ---------
Balance at June 30, 1998..................................                   $      --
                                                                             =========
</TABLE>

                            Statements of Cash Flows

<TABLE>
<CAPTION>
                                                                                           SIX MONTHS ENDED JUNE 30,
                                                                                           -------------------------
                                                                                              1998          1997
                                                                                              ----          ----
                                                                                                 (IN THOUSANDS)
<S>                                                                                         <C>             <C>     
Cash flows from operating activities:
      Net income (loss)                                                                     $ (1,327)     $     49
      Adjustments to reconcile net income (loss) to net cash
         (used in) provided by operating activities:
             Provision for loan losses                                                            84            33
             Depreciation, amortization and accretion, net                                       243           201
             Compensation expense for stock options                                              446            --
             (Increase) decrease in other assets                                                (168)          468
             Decrease in other liabilities                                                      (225)         (276)
                                                                                            --------      --------
                     Net cash (used in) provided by operating activities                        (947)          475

Cash flows from investing activities:
      Decrease in interest-earning deposits with banks                                         1,000            --
      Sale of loans and deposits, net                                                             --       (11,515)
      Purchases of investment securities available for sale                                      (34)       (2,115)
      Proceeds from maturities and principal collections on mortgage backed
             securities available for sale                                                     3,809         2,116
      Net increase in loans                                                                     (792)       (3,195)
      Purchases of premises and equipment                                                       (520)         (286)
                                                                                            --------      --------
             Net cash provided by (used in) investing activities                               3,463       (14,995)

Cash flows from financing activities:
      Net increase in deposits                                                              $  7,233      $ 13,647
      Repayment of advances from Federal Home Loan Bank                                          (71)          (67)
                                                                                            --------      --------
             Net cash provided by financing activities                                         7,162        13,580
             Net increase (decrease) in cash and cash equivalents                              9,678          (940)
Cash and cash equivalents at beginning of year                                                 1,346         1,409
                                                                                            --------      --------
Cash and cash equivalents at end of year                                                    $ 11,024      $    469
                                                                                            --------      --------
</TABLE>


3.   STOCK PURCHASE AGREEMENTS

     On June 29, 1998, the Company  entered into a Stock Purchase  Agreement and
other  technology  and  license  agreements  with State Farm  Mutual  Automobile
Insurance  Company  ("State  Farm").  Pursuant to the Stock Purchase  Agreement,
State Farm agreed to purchase $10.0 million of non-voting, zero coupon preferred
stock at a per share price equal to the average  closing  price per share of the
Company's  common stock for each of the 10 trading days  preceding  the closing.
The preferred  stock is convertible  after two years into shares of common stock
at a 40% premium to the per share price paid for the
    


                                      G-9

<PAGE>



   
preferred  stock.  The  sale  of the  preferred  stock  will  occur  immediately
following the formation of a holding  company by SFNB which is expected to occur
in September 1998.

     On June 30, 1998, the Company entered into a relationship with BroadVision,
Inc.  under a Stock  Purchase  Agreement  and  other  technology  and  licensing
agreements.  Under the Stock Purchase Agreement,  BroadVision  purchased on July
15,  1998,  181,610  shares of SFNB  common  stock by granting to SFNB a license
agreement which grants SFNB the right to use and resell BroadVision's  marketing
suite of software products.  The issuance of 181,610 shares of SFNB Common Stock
on July 15, 1998 for $2 million  (based upon the average  closing  price for ten
business  days prior to July 15, 1998) will be recorded as an increase in common
stock and an addition to purchased technology ($1.5 million) with respect to the
developer  license  acquired  under the license  agreement and as an addition to
prepaid  royalties  ($0.5 million) with respect to prepaid  royalties  under the
reseller agreement.  S1 will amortize the amount for the developer license using
the straight-line method over the estimated useful life (3 years) and the amount
for the prepaid royalties will be charged to cost of software license fees as S1
licenses BroadVisions products to its customers. In addition, the companies will
exchange $3 million of each company's  common stock  amounting to 129,702 shares
of the new holding  company for 123,001  shares of  BroadVision,  based upon the
average of the closing price of the  respective  stock for the ten business days
preceding  July 31, 1998.  The issuance of $3 million of Holding  Company Common
Stock in exchange for $3 million of BroadVision's  common stock will be recorded
at  closing  by an  increase  in common  stock and an  addition  to  non-current
marketable  equity  securities  available  for sale.  The  exchange  will  occur
following the formation of a holding  company by SFNB which is expected to occur
in September 1998.

4.   COMPREHENSIVE INCOME

     In June 1997, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards No. 130, "Reporting  Comprehensive
Income"  ("SFAS 130").  This statement  establishes  standards for reporting and
display  of  comprehensive  income and its  components  in a full set of general
purpose financial  statements.  SFAS 130 requires all items that are required to
be recognized under accounting  standards as components of comprehensive  income
be  reported  in an  annual  financial  statement  that is  displayed  in  equal
prominence  with the other  annual  financial  statements.  For  interim  period
financial  statements,   enterprises  are  required  to  disclose  a  total  for
comprehensive income in those financial statements. Comprehensive income for the
six months ended June 30, 1998 and 1997 was ($17.6) million and ($12.8) million,
respectively.  The term  "comprehensive  income" is used in SFAS 130 to describe
the total of all components of comprehensive income including net income. "Other
comprehensive income" refers to revenues,  expenses,  gains, and losses that are
included in  comprehensive  income but  excluded  from  earnings  under  current
accounting  standards.  Currently,  "other comprehensive income" for the Company
consists  solely of items  previously  recorded as a component of  stockholders'
equity under SFAS 115,  "Accounting  for Certain  Investments in Debt and Equity
Securities" and SFAS 52, "Foreign Currency Translation". The Company has adopted
the interim-period disclosure requirements of SFAS 130 and will adopt the annual
financial statement reporting and disclosure  requirements of SFAS 130 effective
December 31, 1998.

5.   RECENT ACCOUNTING PRONOUNCEMENTS

     In June 1997, the FASB issued SFAS No. 131,  "Disclosure  about Segments of
an  Enterprise  and  Related  Information."  SFAS No.  131  supersedes  SFAS 14,
"Financial  Reporting  in Segments of a Business  Enterprise,"  and  establishes
standards  for the way public  business  enterprises  are to report  information
about  operating  segments in annual  financial  statements  and requires  those
enterprises to report selected financial information about operating segments in
interim financial reports issued to shareholders.  It also establishes standards
for related disclosures about products and services, geographic areas, and major
customers.  The  adoption of this new  standard  would not  require  significant
changes to the Company's  current segment  information  that is presented in the
1997 annual financial statements and did not impact interim financial statements
for the quarter ended June 30, 1998 as the interim  disclosures are not required
in the first year of adoption.

     In October  1997,  the  Accounting  Standards  Executive  Committee  issued
Statement of Position ("SOP") No. 97-2, "Software Revenue  Recognition." SOP No.
97-2,  which  revises the rules for  accounting  for  software  transactions  by
superseding SOP 91-1, "Software Revenue Recognition," is effective for financial
statements for years beginning after December 15, 1997. The adoption of SOP 97-2
did not have a material effect on the interim  financial  statements for the six
months ended June 30, 1998.
    


                                      G-10

<PAGE>




                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Security First Network Bank:

We have audited the accompanying  consolidated  balance sheets of Security First
Network Bank and  subsidiaries as of December 31, 1997 and 1996, and the related
consolidated statements of operations,  stockholders' equity, and cash flows for
each of the years in the  three-year  period  ended  December  31,  1997.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of Security  First
Network Bank and  subsidiaries as of December 31, 1997 and 1996, and the results
of their operations and their cash flows for each of the years in the three-year
period ended December 31, 1997 in conformity with generally accepted  accounting
principles.

                              KPMG PEAT MARWICK LLP

                            /s/ KPMG Peat Marwick LLP

Atlanta, Georgia
January 30, 1998


<PAGE>



                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>
                                                                                                 DECEMBER 31,
                                                                                                 ------------
                                                                                             1997           1996
                                                                                             ----           ----
                                        ASSETS
<S>                                                                                       <C>             <C>      
Current assets:
  Cash................................................................................    $   3,137       $   4,122
  Investment securities available for sale (amortized cost of $16,759
   and $31,904 at December 31, 1997 and 1996 respectively)-(note 4)...................       16,814          32,033
  Accounts receivable, net of allowance for doubtful accounts of
   $257 at December 31, 1997..........................................................        4,297           1,216
  Banking operations held for sale, net (note 2)......................................           --              --
  Other current assets................................................................        1,141             567
                                                                                          ---------       ---------
    Total current assets..............................................................       25,389          37,938

  Premises and equipment, net (note 5)................................................        5,797           5,190
  Goodwill and purchased technology, net of accumulated amortization
   of $1,368 and $254 at December 31, 1997 and 1996 respectively......................        4,622           2,667
  Other assets........................................................................          384             146
                                                                                          ---------       ---------

    Total assets......................................................................    $  36,192       $  45,941
                                                                                          =========       =========

                         LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable....................................................................    $     486       $   2,219
  Accrued expenses....................................................................        1,550           1,256
  Accrued stock option compensation expense...........................................        1,602             946
  Deferred revenues...................................................................        9,016           1,607
                                                                                          ---------       ---------
    Total current liabilities.........................................................       12,654           6,028
                                                                                          ---------       ---------

Stockholders' equity (notes 6 and 9):
  Class A convertible preferred stock, no par value.  Authorized 2,500,000
   shares.  Issued and outstanding 1,251,084 and 1,637,832 shares at
   December 31, 1997 and 1996, respectively...........................................        2,679           2,047

  Common stock, no par value.  Authorized, 25,000,000 shares.  Issued and
   outstanding 10,487,245 and 8,260,023 shares at December 31, 1997 and
   1996, respectively.................................................................       72,990          61,781

  Accumulated deficit.................................................................      (52,035)        (24,044)

  Accumulated other comprehensive income:
    Net unrealized gains on investment securities available for sale..................           55             129
    Cumulative foreign currency translation adjustment................................         (151)             --
                                                                                          ---------       ---------
    Total stockholders' equity........................................................       23,538          39,913
                                                                                          ---------       ---------

Commitments (note 8)
    Total liabilities and stockholders' equity........................................    $  36,192       $  45,941
                                                                                          =========       =========
</TABLE>


          See accompanying notes to consolidated financial statements.


                                      G-12

<PAGE>



                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

   
<TABLE>
<CAPTION>
                                                                                           YEARS ENDED
                                                                                          DECEMBER 31,
                                                                              1997               1996                 1995
                                                                          -----------         -----------         -----------
<S>                                                                       <C>                 <C>                 <C>        
Revenues:
  Software license fees ..........................................        $     4,142         $       512         $        --
  Professional services ..........................................              6,277                 699                  --
  Data center fees ...............................................                411                  56                  --
                                                                          -----------         -----------         -----------

    Total revenues ...............................................             10,830               1,267                  --
                                                                          -----------         -----------         -----------

Direct costs:
  Software license fees ..........................................              1,605                 796                  --
  Professional services ..........................................              5,346                 535                  --
  Data center fees ...............................................              6,947               2,266                  --
                                                                          -----------         -----------         -----------

    Total direct costs ...........................................             13,898               3,597                  --
                                                                          -----------         -----------         -----------

    Gross margin .................................................             (3,068)             (2,330)                 --

Operating expenses:
  Selling and marketing ..........................................              4,305               2,154                  --
  Product development ............................................             10,507               4,048                  --
  General and administrative .....................................              4,637               3,635                  46
  Depreciation and amortization ..................................              1,741                 256                  --
  Amortization of goodwill and acquisition charges ...............              4,525               7,072                  --
                                                                          -----------         -----------         -----------

    Total operating expenses .....................................             25,715              17,165                  46
                                                                          -----------         -----------         -----------

    Operating loss ...............................................            (28,783)            (19,495)                (46)

Interest income ..................................................              1,481               1,672                 101
                                                                          -----------         -----------         -----------

Income (loss) from continuing operations .........................            (27,302)            (17,823)                 55

Loss from discontinued operations (note 2) .......................               (689)             (4,236)             (1,535)
                                                                          -----------         -----------         -----------

Net loss .........................................................        $   (27,991)        $   (22,059)        $    (1,480)
                                                                          ===========         ===========         ===========

Basic and diluted net loss per common share from
  continuing operations ..........................................        $     (3.06)        $     (3.03)        $        --

Basic and diluted net loss per common share from
  discontinued operations ........................................              (0.08)              (0.73)              (0.16)
                                                                          -----------         -----------         -----------

Basic and diluted net loss per common share ......................        $     (3.14)        $     (3.76)        $     (0.16)
                                                                          ===========         ===========         ===========

Weighted average number of shares of common stock
  outstanding ....................................................          8,922,762           5,874,000           9,451,000
                                                                          ===========         ===========         ===========
</TABLE>
    


          See accompanying notes to consolidated financial statements.


                                      G-13

<PAGE>



                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
                        (IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
                                                                                                          
                                         NUMBER OF SHARES                                                  
                                   --------------------------                                             
                                       CLASS A                          AMOUNT                RETAINED    
                                     CONVERTIBLE                ----------------------        EARNINGS    
                                      PREFERRED     COMMON       PREFERRED     COMMON       (ACCUMULATED                  
                                        STOCK        STOCK        STOCK        STOCK          DEFICIT)    
                                        -----        -----        -----        -----          --------    
<S>                                 <C>           <C>          <C>            <C>           <C>           
Balance at December 31,                                                                                   
  1994 ........................            --      2,400,000   $        --    $     2,352   $     2,795   
Net loss ......................            --             --            --             --        (1,480)  
Cash dividend declared ........            --             --            --             --          (300)  
Change in net unrealized
  gains on investment
  securities available for sale            --             --            --             --            --   
                                    ---------     ----------   -----------    -----------   -----------   
Comprehensive income, 1995 ....                                                                           

Balance at December 31,
  1995 ........................            --      2,400,000   $        --    $     2,352   $     1,015   
Net loss ......................            --             --            --             --       (22,059)  
Cash dividend declared
  (note 6(a)) .................            --             --            --             --        (3,000)  
Change in net unrealized
  gains on investment
  securities available for sale            --             --            --             --            --   
Proceeds from preferred and
  common stock offering, net
  of offering expense (note 6)      1,637,832      3,772,792         2,047         56,821            --   
Issuance of common stock in
  acquisition (note 3) ........            --      1,920,000            --          2,400            --   
Common stock issued upon
  exercise of stock options ...            --        167,231            --            208            --   
                                    ---------     ----------   -----------    -----------   -----------   
Comprehensive income, 1996 ....                                                                           

Balance at December 31,
  1996 ........................     1,637,832      8,260,023   $     2,047    $    61,781   $   (24,044)  
Net loss ......................                                         --             --       (27,991)  
Change in net unrealized
  gains on investment
  securities available for sale            --             --            --             --            --   
Conversion of preferred
  stock to common stock .......      (546,700)       546,700          (683)           683            --   
Proceeds from issuance of
  preferred and common
  stock, net of expenses
   (note 6) ...................       159,952        569,978         1,315          4,676            --   
Issuance of common stock
  in acquisition (note 3)  ....            --      1,000,000            --          5,701            --   
Common stock issued upon
  exercise of stock options ...            --        110,544            --            149            --   
Cumulative foreign currency
  translation adjustment ......            --             --            --             --            --   
                                    ---------     ----------   -----------    -----------   -----------   
Comprehensive income, 1997 ....                                                                           

Balance at December 31,
  1997 ........................     1,251,084     10,487,245   $     2,679    $    72,990   $   (52,035)  
                                  ===========   ===========    ===========   ===========    ===========   
<CAPTION>
                                        NET                                                  
                                    UNREALIZED                                               
                                     GAINS ON      CUMULATIVE                                
                                    INVESTMENT       FOREIGN                                 
                                    SECURITIES      CURRENCY         TOTAL        COMPRE-    
                                   AVAILABLE FOR   TRANSLATION    STOCKHOLDERS'   HENSIVE    
                                       SALE        ADJUSTMENT        EQUITY       INCOME     
                                       ----        ----------        ------       -------    
<S>                                <C>            <C>            <C>            <C>          
Balance at December 31,                                                                      
  1994 ........................    $       (72)   $        --    $     5,075                 
Net loss ......................             --             --         (1,480)   $    (1,480) 
Cash dividend declared ........             --             --           (300)                
Change in net unrealized                                                                     
  gains on investment                                                                        
  securities available for sale            102             --            102            102  
                                   -----------    -----------    -----------    -----------  
Comprehensive income, 1995 ....                                                 $    (1,378) 
                                                                                ===========  
Balance at December 31,                                                                      
  1995 ........................    $        30    $        --    $     3,397                 
Net loss ......................             --             --        (22,059)   $   (22,059) 
Cash dividend declared                                                                       
  (note 6(a)) .................             --             --         (3,000)                
Change in net unrealized                                                                     
  gains on investment                                                                        
  securities available for sale             99             --             99             99  
Proceeds from preferred and                                                                  
  common stock offering, net                                                                 
  of offering expense (note 6)              --             --         58,868                 
Issuance of common stock in                                                                  
  acquisition (note 3) ........             --             --          2,400                 
Common stock issued upon                                                                     
  exercise of stock options ...             --             --            208                 
                                   -----------    -----------    -----------    -----------  
Comprehensive income, 1996 ....                                                 $   (21,960) 
                                                                                ===========  
Balance at December 31,                                                                      
  1996 ........................    $       129    $        --    $    39,913                 
Net loss ......................             --             --        (27,991)   $   (27,991) 
Change in net unrealized                                                                     
  gains on investment                                                                        
  securities available for sale            (74)            --            (74)           (74) 
Conversion of preferred                                                                      
  stock to common stock .......             --             --             --                 
Proceeds from issuance of                                                                    
  preferred and common                                                                       
  stock, net of expenses                                                                     
   (note 6) ...................             --             --          5,991                 
Issuance of common stock                                                                     
  in acquisition (note 3)  ....             --             --          5,701                 
Common stock issued upon                                                                     
  exercise of stock options ...             --             --            149                 
Cumulative foreign currency                                                                  
  translation adjustment ......             --           (151)          (151)          (151) 
                                   -----------    -----------    -----------    -----------  
Comprehensive income, 1997 ....                                                 $   (28,216) 
                                                                                ===========  
Balance at December 31,                                                                      
  1997 ........................    $        55    $      (151)   $    23,538                 
                                   ===========    ===========    ===========                 
</TABLE>


          See accompanying notes to consolidated financial statements.


                                      G-14

<PAGE>



                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

   
<TABLE>
<CAPTION>
                                                                                           YEARS ENDED
                                                                                           DECEMBER 31,
                                                                                 1997         1996          1995
                                                                             -----------  -----------   -----------
<S>                                                                          <C>          <C>           <C>         
Cash flows from operating activities:
  Net loss.................................................................  $   (27,991) $   (22,059)  $    (1,480)
  Adjustments to reconcile net loss to net cash (used in)
   provided by operating activities:
   Loss from discontinued operations.......................................          689        4,236         1,535
   Depreciation and amortization including acquisition charges.............        4,996        1,471            --
   Write-down of goodwill and purchased technology.........................        1,400           --            --
   Charge for in-process research and development..........................           --        6,800            --
   Compensation expense for stock options..................................          656          946            --
   Provision for doubtful accounts receivable..............................          257           --            --
   Increase in accounts receivable.........................................       (3,252)      (1,216)           --
   (Increase) decrease in other assets.....................................         (807)         880            29
   Decrease in accounts payable............................................       (1,920)      (2,423)           --
   (Decrease) increase in accrued expenses.................................           (6)         674           111
   Increase in deferred revenue............................................        7,409        1,607            --
                                                                             -----------  -----------   -----------
    Net cash provided by (used in) operating activities of
     continuing operations.................................................      (18,569)      (9,084)          195
  Net cash (used in) provided by discontinued operations...................        3,213       (5,895)        3,311
                                                                             -----------  -----------   -----------
                                                                                 (15,356)     (14,979)        3,506
                                                                             -----------  -----------   -----------
Cash flows from investing activities:
   Purchases of investment securities available for sale...................       (8,736)     (58,330)           --
   Sales of investment securities available for sale.......................       14,979        8,956            --
   Maturities of investment securities available for sale..................        5,000       19,000            --
   Business acquisitions, net of cash and cash equivalents
    acquired...............................................................           --       (4,876)           --
   Purchases of premises and equipment.....................................       (2,861)      (5,435)           --
                                                                             -----------  -----------   -----------
    Net cash provided by (used in) investing activities....................        8,382      (40,685)           --
                                                                             -----------  -----------   -----------
Cash flows from financing activities:
   Sale of preferred stock.................................................        1,315        2,047            --
   Sale of common stock....................................................        4,676       56,821            --
   Proceeds from exercise of common stock options..........................          149          208            --
   Dividends paid..........................................................           --       (3,000)           --
                                                                             -----------  -----------   -----------
    Net cash provided by financing activities..............................        6,140       56,076            --
                                                                             -----------  -----------   -----------
Effect of exchange rate changes on cash....................................         (151)          --            --
                                                                             -----------  -----------   -----------
Net (decrease) increase in cash............................................         (985)         412         3,506
Cash at beginning of year..................................................        4,122        3,710           204
                                                                             -----------  -----------   -----------
Cash at end of year........................................................  $     3,137  $     4,122   $     3,710
                                                                             ===========  ===========   ===========
</TABLE>
    


          See accompanying notes to consolidated financial statements.


                                      G-15

<PAGE>



                  SECURITY FIRST NETWORK BANK AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1997, 1996 and 1995


(1)  Business, Presentation, and Summary of Significant Accounting Policies

     (a)  Business and Presentation

          Security First Network Bank ("SFNB") and subsidiaries  (the "Company")
          is the first FDIC insured financial institution to execute traditional
          banking services on the Internet,  and began offering such services in
          October  1995.   Security  First   Technologies,   Inc.  ("S1")  is  a
          wholly-owned  subsidiary  of SFNB  and  develops  integrated  Internet
          software applications that enable financial service companies to offer
          products,  services  and  transactions  over the  Internet in a secure
          environment.  S1 also offers  product  integration,  training and data
          center processing services.

          As more fully  discussed  in note 2, the  Company has adopted a formal
          plan to discontinue its banking operations. As a result, the Company's
          financial statement presentation reflects the continuing operations of
          S1 with the banking operations reflected as discontinued operations.

          The consolidated financial statements include the accounts of Security
          First  Network  Bank and its wholly  owned  subsidiaries,  S1 and SFNB
          Investment,  Inc. Significant  intercompany  accounts and transactions
          have been eliminated in  consolidation.  In preparing the consolidated
          financial  statements,  management  is required to make  estimates and
          assumptions that affect the reported amounts of assets and liabilities
          and disclosures of contingent assets and liabilities as of the date of
          the  consolidated  balance sheets and revenues and expenses during the
          reporting periods. Actual results could differ from those estimates.

          The  technology  market  for  Internet  related  banking  services  is
          characterized  by  significant  risk as a result  of  rapid,  evolving
          industry standards,  emerging competition and frequent new product and
          service  introductions.  To a great extent,  the Company's  success is
          dependent  on the  evolution  of the  technology  markets for Internet
          related  banking  services  and on its  successful  implementation  of
          technology  for Internet  related  banking  services for certain large
          customers.  Negative  developments  related to technology for Internet
          related  banking  services or problems  in  implementations  for large
          customers  could have an  adverse  impact on the  Company's  financial
          position and results of operations.

    (b)  Revenue Recognition and Deferred Revenues

          The Company derives revenues from licensing its software to customers,
          providing  professional  services to  customers,  and  providing  data
          center processing services to customers.

          The Company recognizes revenue from software licensing agreements on a
          subscription  basis  using the  straight-line  method over a period of
          three  years,  which  is  either  the  term  of the  agreement  or the
          estimated useful life of the Company's software products.  The Company
          recognizes  revenues  from  software  licensing  agreements  using the
          percentage of completion  method of accounting if the software license
          fees are  fixed  price  agreements  and  bundled  with  implementation
          services.

   
          Revenues from  professional  services,  provided on a fixed fee basis,
          are recognized using the percentage of completion method,  measured by
          the percentage of contract  costs incurred to date to estimated  total
          contract costs for each contract.  Provisions for estimated  losses on
    

                                      G-16

<PAGE>



          uncompleted  contracts are made in the period in which such losses are
          determined.  Revenues  derived from contracts to provide services on a
          time and materials  basis are  recognized as the related  services are
          performed.

          Data center  revenues are recognized as the services are performed and
          are  determined  based on the  number of  billable  customer  accounts
          processed during the period.

          Deferred  revenues  represent either billings  rendered to or payments
          received from  customers for software  licenses or services in advance
          of revenue recognition.

     (c)  Investment Securities

          The Company  accounts for  investment  securities in  accordance  with
          Statement  of  Financial   Accounting   Standards  ("SFAS")  No.  115,
          "Accounting  for Certain  Investments in Debt and Equity  Securities".
          Under SFAS No.  115,  investments  in equity and debt  securities  are
          classified as held to maturity, trading or available for sale. Trading
          securities  are  reported  at fair value,  with  changes in fair value
          included in the  statement  of  operations,  while  available-for-sale
          securities are reported at fair value,  with net  unrealized  gains or
          losses  included  as a  component  of  stockholders'  equity.  Held to
          maturity securities are reported at amortized cost.  Unrealized losses
          on all  securities  that are other than  temporary are reported in the
          statement of operations upon determination that the loss is other than
          temporary.  Amortization  of premiums and  accretion of discounts  are
          computed using the effective  interest  method and assumed  prepayment
          speeds.  The  specific  identification  method is used in  determining
          gains and losses on the sale of securities.

          Investment  securities include U.S. Treasury bills and debt securities
          of certain other U.S.  government agencies with original maturities of
          greater than 90 days and ranging up to five years.

     (d)  Premises and Equipment

          Premises  and  equipment  are  carried  at  cost,   less   accumulated
          depreciation  and  amortization.  Depreciation  and  amortization  are
          computed  using   straight-line  and  accelerated   methods  over  the
          estimated  useful  lives of the  related  assets  ranging  from 3 to 5
          years.  Leasehold  improvements are amortized using the  straight-line
          method over the estimated  useful life of the improvement or the lease
          term, whichever is shorter.

     (e)  Product Development

   
          Product development includes all research and development expenses and
          software  development costs. All research and development expenses are
          expensed as incurred.  The Company's policy is to expense all software
          development   costs   associated   with   establishing   technological
          feasibility,  which the Company defines as completion of beta testing.
          Because of the  insignificant  amount of costs incurred by the Company
          between  completion of beta testing and customer release,  the Company
          has not capitalized any software development costs in the accompanying
          consolidated financial statements.

     (f)  Purchased Technology, Intangible Assets and Goodwill

          Goodwill and  intangible  assets relate to the Company's  acquisitions
          and are amortized over their estimated useful life (ranging from eight
          months to three  years)  using  the  straight-line  method.  Purchased
          technology  includes  technology  acquired in and allocated as part of
          the purchase  price of the Company's  acquisitions.  Estimated  useful
          lives for purchase  technology are equal to three years. The purchased
          technology  is  amortized  over the  greater of the useful life of the
          software  or the  ratio  of  current  revenues  to  anticipated  total
          revenues. The Company evaluates the recoverability of these intangible
          assets at the end of each period using the
    


                                      G-17

<PAGE>



          undiscounted  estimated future net operating cash flows expected to be
          derived from such  assets.  If such  evaluation  indicates a potential
          impairment,  the Company uses fair value in determining  the amount of
          these intangible assets that should be written off.

     (g)  Stock Option Plans

          Prior to January 1, 1996,  the Company  accounted for its stock option
          plans in accordance with the provisions of Accounting Principles Board
          ("APB")  Opinion No. 25,  "Accounting  for Stock Issued to Employees,"
          and related  interpretations.  As such,  compensation expense would be
          recorded on the date of grant only if the current  market price of the
          underlying  stock exceeded the exercise price. On January 1, 1996, the
          Company   adopted   SFAS  No.   123,   "Accounting   for   Stock-Based
          Compensation,"  which encourages entities to recognize as expense over
          the  vesting  period the fair value of all  stock-based  awards on the
          date of grant.  Alternatively,  SFAS No. 123 also  allows  entities to
          continue to apply the provisions of APB Opinion No. 25 and provide pro
          forma net income  (loss) and net income  (loss) per share  disclosures
          for employee  stock option  grants made in 1995 and future years as if
          the fair-value-based  method defined in SFAS No. 123 had been applied.
          The Company has  elected to  continue to apply the  provisions  of APB
          Opinion No. 25 and provide the pro forma disclosures  required by SFAS
          No. 123.

     (h)  Net Income (Loss) Per Common Share

          In February 1997, the Financial  Accounting  Standards  Board ("FASB")
          issued  SFAS No.  128,  "Earnings  Per  Share,"  which  specifies  the
          computation,  presentation,  and disclosure  requirements for earnings
          per share ("EPS").  SFAS No. 128 replaces the  presentation of primary
          EPS and fully diluted EPS with a presentation of basic EPS and diluted
          EPS,  respectively.  SFAS No. 128 also requires dual  presentation  of
          basic and diluted EPS on the face of the statement of  operations  for
          all entities  with complex  capital  structures.  The Company has only
          presented basic EPS because the effect of including  potential  common
          stock  resulting  from  outstanding   stock  options  and  convertible
          preferred stock would be  antidilutive.  All prior period EPS data has
          been restated to conform with SFAS No. 128. The number of Common Stock
          Equivalents  excluded  from the  computation  of  earnings  per  share
          because they were  antidilutive was 3,545,516 in 1997 and 4,285,355 in
          1996

     (i)  Income Taxes

   
          The Company accounts for income taxes in accordance with the asset and
          liability  method of accounting for income taxes.  Under the asset and
          liability  method,  deferred  income tax assets  and  liabilities  are
          recognized for the future tax consequences attributable to differences
          between the financial  statement  carrying  amounts of existing assets
          and liabilities and their  respective tax bases and net operating loss
          and  tax  credit   carryforwards.   Deferred  income  tax  assets  and
          liabilities  are measured using enacted tax rates expected to apply to
          taxable income in the years in which those  temporary  differences are
          expected to be recovered or settled. The effect on deferred income tax
          assets  and  liabilities  of a change  in tax rates is  recognized  in
          income in the period that includes the enactment date.
    

     (j)  Fair Values of Financial Instruments

          The Company uses  financial  instruments  in the normal  course of its
          business.  The  carrying  values  of  accounts  receivable,   accounts
          payable,  accrued  expenses,  and deferred  revenues  approximate fair
          value  due  to  the   short-term   maturities   of  these  assets  and
          liabilities.  The fair values of the Company's  investment  securities
          available  for sale are  included  in Note 4 and are  based on  quoted
          market  prices,  if  available.  If  a  quoted  market  price  is  not
          available,  fair value is  estimated  using quoted  market  prices for
          similar securities or dealer quotes.


                                      G-18

<PAGE>



     (k)  Foreign Currency Translation

          Foreign  currency  financial  statements of the  Company's  Australian
          operations are translated into U.S. dollars at current exchange rates,
          except for  revenues,  costs and  expenses,  and net income  which are
          translated at average exchange rates during each reporting period. Net
          exchange gains or losses  resulting from the translation of assets and
          liabilities  are  accumulated in a separate  section of  stockholders'
          equity titled Cumulative Foreign Currency Translation Adjustment.

     (l)  Reclassifications

          Certain  reclassifications  have  been  made to the 1996  consolidated
          financial statements to conform to the presentation adopted in 1997.

     (m)  Recent Accounting Pronouncements

   
          In June 1997, the FASB issued SFAS No. 130,  "Reporting  Comprehensive
          Income".  SFAS No. 130 requires  companies  to display,  with the same
          prominence  as  other   financial   statements,   the   components  of
          comprehensive  income.  SFAS  No.  130  requires  that  an  enterprise
          classify  items of other  comprehensive  income  by their  nature in a
          financial  statement  and  display  the  accumulated  balance of other
          comprehensive  income separately from retained earnings and additional
          paid in capital in the equity  section  of a  statement  of  financial
          position.  SFAS 130 is  effective  for fiscal  years  beginning  after
          December  15,  1997.  Reclassification  of  financial  statements  for
          earlier  periods  provided for comparative  purposes is required.  The
          Company's financial statements include the disclosure of comprehensive
          income in accordance with the provisions of SFAS No. 130.
    

          In June 1997, the FASB issued SFAS No. 131, "Disclosure about Segments
          of an Enterprise and Related  Information".  SFAS No. 131  establishes
          standards  for the  way  public  business  enterprises  are to  report
          information  about operating  segments in annual financial  statements
          and  requires   those   enterprises  to  report   selected   financial
          information  about  operating  segments in interim  financial  reports
          issued to  shareholders.  It also  establishes  standards  for related
          disclosures  about products and services,  geographic areas, and major
          customers.  SFAS No. 131 is effective  for  financial  statements  for
          periods  beginning  after  December  15,  1997.  The  Company  has not
          determined  the impact that SFAS No. 131 will have on its  disclosures
          and plans to implement SFAS No. 131 during the year ended December 31,
          1998.

   
          In October 1997, the Accounting  Standards  Executive Committee issued
          Statement   of  Position   ("SOP")   No.   97-2,   "Software   Revenue
          Recognition".  SOP No. 97-2 is effective for financial  statements for
          fiscal years  beginning  after  December 15, 1997. The Company has not
          determined  the impact that  adoption of SOP No. 97-2 will have on its
          results of operations.
    

(2)  Discontinued Operations

     During  1997,  the  Company  adopted  a  formal  plan to sell  its  banking
     operations.  The  banking  assets  held for sale are  presented  net of the
     related liabilities in the accompanying consolidated balance sheets and the
     losses  from the  banking  operations  are  reflected  in the  accompanying
     consolidated  statements  of  operations as  discontinued  operations.  The
     Company invests available funds in U.S. Treasury and agency securities, but
     does not  specifically  identify such investments as SFNB or S1 investments
     since such amounts are available for funding the operations of either.  For
     purposes of presenting the discontinued operations information, the Company
     has  allocated  investment  securities  to the banking  operations  so that
     assets remain equal to liabilities,  since it is expected that upon sale of
     the banking  operations,  certain  cash amounts and  investment  securities
     available  for sale will be  transferred  to the  purchaser to


                                      G-19

<PAGE>



   
     equalize the assets and  liabilities.  The following  represents  condensed
     financial  statements for the banking  operations as of and for the periods
     indicated:
    

                                 Balance Sheets
   
<TABLE>
<CAPTION>
                                                                                        December 31,
                                                                                  ------------------------
                                                                                     1997          1996
                                                                                  ----------    ----------
                                                                                       (in thousands)
<S>                                                                               <C>           <C>       
         Cash and due from banks, including reserve
           requirements of $25 for 1997 and 1996                                  $    1,346    $    1,409
         Interest-earning deposit in other bank                                        1,000            --
         U.S. Treasury and U.S. Government agency
           securities available for sale                                               6,063         1,877
         Mortgage-backed securities available for sale                                27,642        32,522
         Federal Home Loan Bank stock, at cost                                           652           214
         Loans, net of allowance for loan losses of $163 in
           1997 and $303 in 1996                                                      14,084        23,351
         Premises and equipment, net                                                     499           802
         Purchased technology, net                                                     1,050         1,945
         Other assets                                                                    152           730
                                                                                  ----------    ----------
           Total assets                                                           $   52,488    $   62,850
                                                                                  ==========    ==========
         Deposits:
           Noninterest-bearing demand deposits                                    $   15,380    $    8,690
           NOW accounts                                                                1,517         3,966
           Money market accounts                                                      19,557        10,752
           Savings accounts                                                            1,534         6,102
           Certificates of deposit                                                    12,341        31,353
         Advances from the Federal Home Loan Bank                                      1,019         1,154
         Other liabilities                                                               703           682
         Unrealized gains on investment securities and
           mortgage-backed securities available for sale                                 437           151
                                                                                  ----------    ----------
              Total liabilities                                                   $   52,488    $   62,850
                                                                                  ----------    ----------
                Total divisional equity                                           $       --    $       --
                   Total liabilities and divisional equity                        $   52,488    $   62,850
</TABLE>
    



                                      G-20


<PAGE>



                            Statements of Operations

<TABLE>
<CAPTION>
                                                                            Years ended December 31,
                                                                       -----------------------------------
                                                                         1997         1996         1995
                                                                       ---------    ---------    ---------
                                                                                 (in thousands)
<S>                                                                    <C>          <C>          <C>      
         Interest income                                               $   3,548    $   3,374    $   4,294
         Interest expense                                                  2,020        2,221        2,367
                                                                       ---------    ---------    ---------
           Net interest income                                             1,528        1,153        1,927
         Provision for loan losses                                           133           --           --
                                                                       ---------    ---------    ---------
           Net interest income after provision for loan losses             1,395        1,153        1,927

         Noninterest income                                                  725          238          196
         Gain on sale of branch                                            1,500           --           --
         Noninterest expense                                              (4,309)      (6,003)      (4,161)
                                                                       --- -----    --- -----    ---------
           Loss before income taxes                                          689        4,612        2,038
         Income tax benefit                                                   --          376          503
                                                                       ---------    ---------    ---------
           Net loss from discontinued operations                       $     689    $   4,236    $   1,535
                                                                       =========    =========    =========
</TABLE>


   
                         Statements of Divisional Equity

<TABLE>
<CAPTION>
                                                                      For the years ended
                                                                December 31, 1997, 1996 and 1995
                                                                --------------------------------
                                                                         (in thousands)
<S>                                                                        <C>      
Balance at December 31, 1994..................................             $      --
Net loss......................................................                (1,535)
Capital contribution in the form of investment                          
     securities available for sale............................                 1,535
                                                                           ---------
Balance at December 31, 1995..................................             $      --
Net loss......................................................                (4,236)
Capital contribution in the form of                                     
    investment securities available for sale..................                 4,236
                                                                               -----
Balance at December 31, 1996..................................                    --
Net loss......................................................                  (689)
Capital contribution in the form of                                     
    investment securities available for sale..................                   689
                                                                                 ---
Balance at December 31, 1997..................................             $      --
                                                                           =========
</TABLE>
    




                                      G-21

<PAGE>


   
                            STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                                     YEARS ENDED
                                                                                     DECEMBER 31,
                                                                          --------------------------------
                                                                             1997        1996        1995
                                                                          --------    --------    --------
                                                                                   (in thousands)
<S>                                                                       <C>         <C>         <C>      
Cash flows from operating activities:
      Net loss ........................................................   $   (689)   $ (4,236)   $ (1,535)
      Adjustments to reconcile net loss to net cash
        provided by (used in) operating activities:
           Provision for loan losses ..................................        133          --          --
           Depreciation, amortization and accretion, net ..............        354         711         109
           Investment securities losses, net ..........................         --           8          50
           Decrease (increase) in other assets ........................        578        (129)       (334)
           Increase in other liabilities ..............................         21         303         365
                                                                          --------    --------    --------
                  Net cash provided by (used in) operating activities .        397      (3,343)     (1,345)
                                                                          --------    --------    --------
Cash flows from investing activities:
      (Increase) decrease in interest-earning deposits with banks .....     (1,000)      1,264      (2,918)
      Sale of loans and deposits, net .................................    (11,515)         --      (6,534)
      Purchases of investment securities
           and mortgage-backed securities .............................     (3,028)    (28,760)     (5,516)
      Proceeds from maturities of investment securities and
           principal collections on mortgage-backed securities ........      5,194       8,353       7,097
      Proceeds from sales of investment securities
           and mortgage-backed securities .............................         --          --       1,563
      Net (increase) decrease in loans ................................     (9,386)     (2,535)      5,870
      Purchases of premises and equipment .............................       (454)       (342)     (2,982)
                                                                          --------    --------    --------
                  Net cash used in investing activities ...............    (20,189)    (22,020)     (3,420)
                                                                          --------    --------    --------
Cash flows from financing activities:
      Net increase in deposits ........................................   $ 19,864    $ 26,051    $  4,348
      Repayment of advances from Federal Home Loan Bank ...............       (135)       (128)       (112)
                                                                          --------    --------    --------
           Net cash provided by financing activities ..................     19,729      25,923       4,236
                                                                          --------    --------    --------
           Net increase (decrease) in cash and cash equivalents .......         63         560        (529)
Cash and cash equivalents at beginning of year ........................      1,409         849       1,378
                                                                          --------    --------    --------
Cash and cash equivalents at end of year ..............................   $  1,346    $  1,409    $    849
                                                                          ========    ========    ========
Supplemental cash flow information:
      Cash paid for interest ..........................................   $  1,997    $  1,981    $  2,374
                                                                          ========    ========    ========
      Noncash financing and investing activities:
           Loans transferred to other assets ..........................   $     --    $     --    $     50
                                                                          ========    ========    ========
           Securities transferred from held to maturity to
             available for sale .......................................   $     --    $     --    $  4,877
                                                                          ========    ========    ========
</TABLE>
    


     The loss from  discontinued  operations from the date the Company adopted a
     formal plan to sell the banking  operations  through  December 31, 1997 was
     approximately $521,000.

   
     Investment Securities Available for Sale

     The amortized cost of  mortgage-backed  securities at December 31, 1997 and
     1996 was approximately  $27.2 million and $32.3 million,  respectively.  In
     addition,  these  mortgage-backed  securities had gross unrealized gains of
     $418,000 in 1997 and $330,000 in 1996 and gross unrealized losses of $1,000
     in 1997 and $85,000 in 1996.  See footnote 4 for the amortized  cost,  fair
     value and gross unrealized gains and losses of investment securities
    


                                      G-22

<PAGE>



   
     available  for sale  that  were  allocated  to the  banking  operations  at
     December 31, 1997 and 1996.

     Loans

     The composition of loans at December 31, 1997 and 1996 is as follows:

<TABLE>
<CAPTION>
                                                                      1997          1996
                                                                   ---------    ---------
                                                                         (in thousands)
<S>                                                                <C>          <C>      
           Real estate mortgage loans                              $   7,786    $  18,928
           Consumer loans                                              4,811        2,748
           Commercial business loans                                   1,650        2,004
                                                                   ---------    ---------
                                                                      14,247       23,680
           Less unearned income                                           --           26
                                                                   ---------    ---------
                 Loans, net                                        $  14,247    $  23,654
                                                                   =========    =========
</TABLE>

     A majority  of the loans are  secured by  residential  or  commercial  real
     estate or other personal property. The loans are expected to be repaid from
     cash flow of the  borrowers.  The Company  estimates an allowance  for loan
     losses based on the credit  worthiness  of its customers as well as general
     economic conditions. Consequently, an adverse change in those factors could
     effect the Company's estimate of loss.

     An analysis of the changes in the  allowance  for loan losses for the years
     ended December 31, 1997, 1996, and 1995 is summarized as follows:

<TABLE>
<CAPTION>
                                                                          1997       1996      1995
                                                                        --------   --------   -------
                                                                               (in thousands)
<S>                                                                     <C>        <C>        <C>    
           Balance at January 1                                         $    303   $    293   $   556
           Provision for loan losses                                         133         --        --
                                                                        --------   --------   -------
                                                                             436        293       556
                                                                        --------   --------   -------
           Allowance applicable to loans sold                               (227)        --      (200)
           Loan charge-offs                                                  (47)       (15)      (80
           Recoveries                                                          1         25        17
                                                                        --------   --------   -------
                  Net loan (charge-offs) recoveries                          (46)        10       (63
                                                                        --------   --------   -------
           Balance at December 31                                       $    163   $    303   $   293
                                                                        ========   ========   =======
</TABLE>


     Deposits

     Certificates  of deposit  maturities  at December  31, 1997 are  summarized
     below:

                                                   (In thousands)

           Under 12 months                           $     7,800
           12 months to 24 months                          3,898
           24 months to 36 months                            643
                                                     -----------
                                                     $    12,341
                                                     ===========
    


                                      G-23

<PAGE>



   
     Interest  expense on deposits for the years ended December 31, 1997,  1996,
     and 1995 was as follows:

                                                   1997       1996      1995
                                                         (in thousands)

        NOW accounts                           $     59     $    141     $   107
        Money market deposit accounts               798          215          67
        Savings accounts                             70          185         291
        Certificates of deposit                   1,033        1,612       1,825
                                               --------     --------     -------
                                               $  1,960     $  2,153     $ 2,290
                                               ========     ========     =======


     At December 31, 1997 and 1996,  the  aggregate  amount of  certificates  of
     deposit with balances of $100,000 or more was approximately  $1,031,000 and
     $5,457,000, respectively.

     Advances from the Federal Home Loan Bank

     The Company is a member of the Federal Home Loan Bank of Cincinnati  (FHLB)
     and,  accordingly,  is eligible to borrow from the FHLB. As of December 31,
     1997 and 1996, the Bank had one advance outstanding with the FHLB amounting
     to $1,019,000 and $1,154,000, respectively. The advance matures on February
     1, 2004 and bears interest at a rate of 5.45%.

     Scheduled  principal  repayments as of December 31, 1997 on the advance are
     $143,000,   $151,000,   $159,000,  and  $168,000  for  1998  through  2001,
     respectively, and $398,000 thereafter.

     Financial Instruments
    

     The banking operations use financial  instruments in the ordinary course of
     business. Because of the short maturities and/or the adjustable rate nature
     of the financial instruments, fair value approximates carrying value.

   
     Branch Sale and Purchase and Assumption Transaction
    

     On March 31,  1997,  the  Company  sold all of the assets  and  liabilities
     associated  with its Pineville,  Kentucky  banking  operations to The First
     State Bank of Pineville,  Pineville,  Kentucky. The Company recorded a gain
     of $1.5 million upon the  disposition  of these  operations  which included
     approximately  $29.0  million  in loans,  cash and other  assets  and $30.5
     million in deposits and other liabilities.

   
     On June 12,  1995,  the  Company  entered  into a purchase  and  assumption
     transaction  with  Alliance  Bank  ("Alliance"),  an affiliate of Cardinal,
     whereby Alliance purchased all the assets,  excluding classified loans, and
     assumed all the liabilities of the Company's  branch  offices.  All amounts
     were  sold/transferred  at book  value  on date of  transfer.  Net  amounts
     sold/transferred to Alliance were as follows (in thousands):

           Loans (net of allowance for estimated losses of $200)   $ 32,642
           Deposits                                                 (39,933)
           Premises and equipment                                       981
           Accrued interest receivable                                  164
           Borrowers' taxes and insurance                               (42)
           Accrued interest payable                                    (346)
                                                                   --------
                  Net cash paid                                    $ (6,534)
                                                                   ========
    


                                      G-24

<PAGE>



   
     Summarized  results of  operations  of the branch  offices  included in the
     accompanying 1995 consolidated  statement of operations through the date of
     the sale are as follows (in thousands):

           Total interest income                 $    1,531
           Net interest income                          698
           Net income                                    34
    


(3)  Business Acquisitions

   
     On November 24, 1997, the Company completed the acquisition of Solutions By
     Design,  Inc. ("SBD"), a technology  consulting firm. The Company exchanged
     999,999  shares of  restricted  common stock with a value of  approximately
     $5,700,000 for all of the outstanding  shares of SBD. The recipients of the
     shares issued in the transaction are contractually  restricted from selling
     any of the common stock  received for six months after issuance after which
     time they are able to sell up to 25% of the total shares received  annually
     thereafter.  The value of the common stock issued was discounted to reflect
     such restrictions. Of the $6.2 million total purchase price, which included
     common stock valued at $6.0 million,  and transaction costs and liabilities
     assumed of $200,000,  $4.2 million was assigned to identifiable  intangible
     assets  and  $2.0  million  was  assigned  to  goodwill.  The  identifiable
     intangibles  include  employment  contracts,  which are amortized  over the
     contract life of eight months, exclusivity and non-solicitation  agreements
     which  are  amortized  over the term  of the  contract  of 18  months,  and
     assembled  workforce  which is being  amortized  over  three  years.  S1 is
     amortizing  goodwill  over a period  of two  years  which is the  period S1
     estimates  that it  will  receive  benefit  from  the  projects  that  were
     developed  by the  former  SBD  employees. Additionally,  the  Company  has
     included  $489,000  of  nonrecurring   charges   associated  with  the  SBD
     acquisition  in  amortization  of goodwill and  acquisition  charges in the
     accompanying  1997  consolidated  statement  of  operations.   This  amount
     represents the premium paid to SBD for services  rendered during the fourth
     quarter  of  1997  prior  to  consummation  of  the  SBD  acquisition.  The
     acquisition  was accounted for using the purchase method of accounting and,
     accordingly,  the results of  operations  of SBD have been  included in the
     results  of  operations  of the  Company  since the  effective  date of the
     acquisition.
    

     On November 4, 1996, the Company  completed the  acquisition of SecureWare,
     Inc.  ("SecureWare"),  a computer  software company which develops security
     and encryption  technology allowing users to conduct safe transactions over
     the Internet. SecureWare was merged into Five Paces, Inc. ("FPI") after the
     acquisition.  The Company  exchanged  cash  consideration  in the amount of
     $5,000,000  and stock  options for all of the  outstanding  stock and stock
     options of  SecureWare.  Of the total purchase  price,  which included $5.0
     million in cash and liabilities  assumed of  approximately  $477,000,  $3.3
     million was allocated to in-process research and development and charged to
     the  statement of  operations  at the  acquisition  date;  $1.4 million was
     allocated to purchased technology;  and $777,000 was allocated to goodwill.
     Prior  to  the  acquisition,  SecureWare  was  substantially  owned  by the
     Company's  Chairman.  The  acquisition was accounted for using the purchase
     method of  accounting  and,  accordingly,  the  results  of  operations  of
     SecureWare  have been  included in the results of operations of the Company
     since the effective date of the acquisition.

     On May 23, 1996, the Company  completed the  acquisition of FPI, a computer
     software company which develops  computer banking  technology.  The Company
     exchanged  1,920,000  shares of common stock with a value of $2,400,000 for
     all of the  outstanding  common stock of FPI. Of the total purchase  price,
     which included common stock valued at $2.4 million and liabilities  assumed
     of  approximately  $1.8  million,  $3.5 million was allocated to in-process
     research  and  development  and charged to the  consolidated  statement  of
     operations  at the  acquisition  date;  $420,000 was allocated to purchased
     technology;   and  $234,000  was  allocated  to  goodwill.   Prior  to  the
     acquisition,  FPI  was  substantially  owned  by a  related  party  who was
     affiliated with the Chairman and Chief Executive  Officer of the Company at
     the  time of the  acquisition,  but was not  under  common  control  of the
     Company.  The majority  shareholder  of


                                      G-25

<PAGE>



     FPI was appointed  Chairman of the Company  subsequent to the  acquisition.
     The  acquisition  was accounted for using the purchase method of accounting
     and,  accordingly,  the results of  operations of FPI have been included in
     the results of operations  of the Company  since the effective  date of the
     acquisition.

   
     During 1997, the Company  expensed the unamortized  balance of goodwill and
     purchased  technology  resulting from these  acquisitions of  approximately
     $1.4  million  which has been  included in  amortization  of  goodwill  and
     acquisition  charges in the  accompanying  1997  consolidated  statement of
     operations.  The Company made this assessment after  determining that there
     was  limited  future  cash  flows  associated  with the  intangible  assets
     acquired in the SecureWare and FPI acquisitions.  Fair value was determined
     as the  present  value of the  future  cash  flows.  S1 made the  strategic
     decision  to  refocus  the  resources   which  had  been  involved  in  the
     development and marketing of the network  security  products  acquired from
     SecureWare  towards the VFM suite of products  and  related  services  and,
     therefore,  it did not believe there would be significant  future  revenues
     from the  acquired  products.  As a result,  the  unamortized  balances for
     purchased technology and goodwill related to the SecureWare  acquisition of
     $0.6 million and $0.4 million,  respectively,  were charged off in the 1997
     Statement  of  Operations.  Because  of a  significant  rewrite of S1's VBM
     product, management did not anticipate that there would be any future sales
     of the version of VBM which was acquired from Five Paces. As a result,  the
     Company wrote off the balance of $0.2 million of purchased  technology  and
     $0.2 million of goodwill related to the FPI acquisition.
    

     The  following  unaudited  pro forma  financial  information  presents  the
     combined results of operations of the Company, SBD, SecureWare,  and FPI as
     if the  acquisitions had occurred as of January 1, 1997 with respect to the
     1997  amounts and  January 1, 1996 with  respect to the 1996  amounts.  The
     unaudited  pro  forma  results  do not  necessarily  represent  results  of
     operations  which would have occurred if the  acquisitions  had occurred on
     the dates indicated nor are they  necessarily  indicative of the results of
     future operations.

   
                                                        Year ended December 31,
                                                        -----------------------
                                                          1997          1996
                                                          ----          ----

                                                            (in thousands)

      Revenues                                         $   13,838    $    5,118
      Net loss                                            (28,602)      (25,100)
      Basic and diluted net loss per common share           (2.93)        (3.59)
    

(4)  Investment Securities Available for Sale

     The amortized  cost and fair value of investment  securities  available for
     sale and gross  unrealized  gains and losses at December  31, 1997 and 1996
     are summarized as follows:

<TABLE>
<CAPTION>
                                                                           December 31, 1997
                                                         --------------------------------------------------
                                                         Amortized            Unrealized               Fair
                                                           cost           Gains       Losses           value
                                                           ----           -----       ------           -----
                                                                            (in thousands)
<S>                                                    <C>               <C>          <C>          <C>        
         U.S. Treasury and U.S.
           Government agencies                         $    22,802       $    97      $    22      $    22,877
         Less investment securities
           allocated to banking operations                  (6,043)          (30)         (10)          (6,063)
                                                       -----------       -------      -------      -----------
         U.S. Treasury and U.S.
           government agencies allocated
           to continuing operations                    $    16,759       $    67      $    12      $    16,814
                                                       ===========       =======      =======      ===========
</TABLE>


                                      G-26

<PAGE>



<TABLE>
<CAPTION>
                                                                           December 31, 1996
                                                         --------------------------------------------------
                                                         Amortized            Unrealized               Fair
                                                           cost           Gains       Losses           value
                                                       -----------       -------      -------      -----------
                                                                            (in thousands)
<S>                                                    <C>               <C>          <C>          <C>        
         U.S. Treasury and U.S.
           Government agencies                         $    33,703       $   225      $    18      $    33,910
         Less investment securities
           allocated to banking operations                  (1,799)          (78)          --           (1,877)
                                                       -----------       -------      -------      -----------
         U.S. Treasury and U.S.
           government agencies allocated
           to continuing operations                    $    31,904       $   147      $    18      $    32,033
                                                       ===========       =======      =======      ===========
</TABLE>

     A summary of investment  securities available for sale at December 31, 1997
     based on contractual maturities is presented below. Expected maturities may
     differ from contractual  maturities  because the issuers may have the right
     to call or prepay obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                                 Amortized       Fair
                                                                   cost          value
                                                                ----------    ----------
                                                                     (in thousands)
<S>                                                             <C>           <C>       
         Due within one year                                    $   13,828    $   13,819
         Due after one year through five years                       8,974         9,058
                                                                ----------    ----------
                                                                $   22,802    $   22,877
                                                                ==========    ==========
</TABLE>


     Proceeds  from  the  sales  of  investment   securities  were  $14,979,000,
     $9,617,000 and $1,484,000 in 1997, 1996 and 1995, respectively. Gross gains
     of  approximately  $5,000 in 1997,  $6,000  in 1996 and  $3,000 in 1995 and
     gross losses of approximately  $4,000 in 1997,  $14,000 in 1996 and $53,000
     in 1995 were realized on sales of investment securities.

(5)  Premises and Equipment

     A summary of premises and equipment at December 31, 1997 and 1996 follows:

<TABLE>
<CAPTION>
                                                                       1997          1996
                                                                    ----------    ----------
                                                                         (in thousands)
<S>                                                                 <C>           <C>       
         Leasehold improvements                                     $    1,758    $    1,339
         Furniture and fixtures                                          1,572         1,399
         Computer equipment and software                                 5,363         2,949
                                                                    ----------    ----------
                                                                         8,693         5,687
         Accumulated depreciation and amortization                      (2,896)         (497)
                                                                    ----------    ----------
                                                                    $    5,797    $    5,190
                                                                    ==========    ==========
</TABLE>


(6)  Stockholders' Equity

     (a)  Spin-Off from Cardinal Bancshares, Inc. ("Cardinal")

          A spin-off of the Company from Cardinal  occurred on May 23, 1996. The
          spin-off  was  effected  pursuant  to the  Cardinal  Bancshares,  Inc.
          Amended and Restated Plan of  Distribution  ("Plan of  Distribution").
          Under the Plan of Distribution,  following a payment of a $3.0 million
          cash dividend from the Company to Cardinal,  Cardinal  distributed pro
          rata to  each  Cardinal  stockholder  of  record  on the  record  date
          2,398,908  shares of the Company's  common stock and paid cash in lieu
          of fractional shares.


                                      G-27

<PAGE>



     (b)  Initial Public Offering

          On May 23, 1996, the Company sold 2,806,000 shares of common stock for
          $52.8 million,  net of offering expenses,  in an underwritten  initial
          public offering.

   
     (c)  Sales of Common and Preferred Stock
    

          During  1997,  the Company  sold  569,978  shares of common  stock and
          159,952   shares   of  Class  A   convertible   preferred   stock  for
          approximately $6 million.

          Immediately  following the spin-off and distribution  described in (a)
          above,  the Company sold 967,884  shares of common stock and 1,637,832
          shares of Class A convertible preferred for approximately $6 million.

     (d)  Preferred Stock

          The terms of the  Class A  convertible  preferred  stock  provide  the
          holders with identical rights as common  stockholders  with respect to
          dividends and distributions in the event of liquidation,  dissolution,
          or winding up of the Company.  Subject to certain  limitations related
          to ownership,  each share of preferred  stock is convertible  into one
          share of common stock at the option of the holder. Except as described
          below,  the Class A  convertible  preferred  stock is  nonvoting.  The
          preferred stock shall vote as a single class on the following matters:
          (i) any  amendment  to any charter  provision  which  would  adversely
          affect the terms of the Class A preferred stock and (ii) the merger or
          consolidation  of the Company  with another  corporation  or the sale,
          lease,  or  conveyance  (other  than by  mortgage  or  pledge)  of the
          properties  or business of the Company in exchange for  securities  of
          another  corporation if the Class A preferred stock is to be exchanged
          for  securities  of such  other  corporation  and if the terms of such
          securities  are less  favorable in any respect.  Action  requiring the
          separate  approval of the  preferred  stockholders  shall  require the
          approval of two-thirds  of the shares of Class A preferred  stock then
          outstanding  voting as a  separate  class.  In  addition,  the Class A
          preferred  stock shall be entitled to one vote per share,  voting with
          the holders of common  stock as if a single  class,  on any  voluntary
          dissolution or liquidation of the Company.

     (e)  Capital Requirement

   
          The  Company  has  entered  into  an  agreement  with  the  regulatory
          authorities  which requires  that,  upon the planned  holding  company
          reorganization of the Company, the banking operations will be required
          to have a minimum capital level of $10 million.  This requirement will
          not impact the Company  because of the sale of the banking  operations
          at the same time as the planned holding company  reorganization.  (See
          note 12).
    

(7)  Income Taxes

     The Company was  included in the  consolidated  Federal  income tax returns
     filed by  Cardinal  Bancshares,  Inc.  through  the  effective  date of the
     spin-off  of  May  23,  1996.  The  Company  has  filed  its  own  separate
     consolidated  Federal  income  tax  returns  since  that  time.  Income tax
     benefits  applicable  to the Company  through the date of the spin-off were
     paid to the Company by Cardinal.  The Company has provided for income taxes
     for all periods  included  herein as if it were filing  separate income tax
     returns.

     The Company has not  recorded an income tax expense  (benefit)  relating to
     continuing  operations  for  1997 or 1996  because  operating  losses  were
     incurred and a full valuation  allowance has been recorded against deferred
     income  tax  assets,   primarily   comprised  of  the  net  operating  loss
     carryforwards.


                                      G-28

<PAGE>



   
     The  components  of  income  tax  benefit,  all  of  which  relates  to the
     discontinued operations, are as follows:

<TABLE>
<CAPTION>
                                                               1996          1995
                                                                 (in thousands)
<S>                                                         <C>           <C>        
         Current income tax benefit                         $      (87)   $     (890)
         Deferred income tax benefit                              (289)          387
                                                            ----------    ----------
           Total income tax benefit                         $     (376)   $     (503)
                                                            ==========    ===========
</TABLE>
    


     The income tax effects of the temporary  differences  that give rise to the
     Company's  deferred  income tax assets and  liabilities  as of December 31,
     1997 and 1996 are as follows:

   
<TABLE>
<CAPTION>
                                                                           1997          1996
                                                                        ----------    ----------
                                                                             (in thousands)
<S>                                                                     <C>           <C>       
         Deferred income tax assets:
           Net operating loss carryforwards                             $   13,577    $    4,615
           Deferred compensation                                               742           520
           Intangible assets                                                    --         1,418
           Deferred revenue                                                  3,426           610
           Other                                                                96           187
                                                                        ----------    ----------
              Total gross deferred income tax assets                        17,841         7,350
                                                                        ----------    ----------
         Deferred income tax liabilities - other                               909           273
                                                                        ----------    ----------
              Net deferred income tax assets before valuation
                allowance                                                   16,932         7,077
         Valuation allowance                                               (16,932)       (7,077)
                                                                        ----------    ---- -----
              Net deferred income tax assets                            $       --    $       --
                                                                        ==========    ==========
</TABLE>
    


     The valuation  allowance of $16,932,000 and $7,077,000 at December 31, 1997
     and 1996  offsets  the full amount of the net  deferred  income tax assets.
     Deferred  income tax assets and  liabilities are recognized for differences
     between  the  financial  statement  carrying  amounts  and the tax bases of
     assets and  liabilities  which will result in future  deductible or taxable
     amounts  and  for  net  operating  loss  and tax  credit  carryforwards.  A
     valuation  allowance is then  established to reduce the deferred income tax
     assets  to the  level at which it is "more  likely  than  not" that the tax
     benefits  will be  realized.  Realization  of tax  benefits  of  deductible
     temporary  differences  and  operating  loss and tax  credit  carryforwards
     depends  on having  sufficient  taxable  income  within the  carryback  and
     carryforward  periods.  Sources  of taxable  income  that may allow for the
     realization of tax benefits  include (1) taxable income in the current year
     or prior years that is  available  through  carryback,  (2) future  taxable
     income  that will result from the  reversal of existing  taxable  temporary
     differences,  and (3) future taxable income generated by future operations.
     Because  of the  uncertainties  with  respect to the  Company's  ability to
     sustain  profitable  operations  in the future,  the Company has recorded a
     valuation allowance to offset all of its net deferred income tax assets.

     At December 31, 1997, the Company has net operating loss  carryforwards  of
     approximately  $35  million  which  begin to expire in the year 2012 unless
     utilized.

   
(8)  Commitments
    

     (a)  Lease Commitment

     The Company leases office  facilities under  noncancelable  operating lease
     agreements  which expire in 2001.  Future minimum annual payments under all
     operating  lease  agreements with


                                      G-29

<PAGE>



     remaining  terms  greater  then one year for the next four years and in the
     aggregate as of December 31, 1997 are as follows:


                  1998                                    $   1,006,000
                  1999                                        1,036,000
                  2000                                        1,067,000
                  2001                                          733,000
                                                          -------------
                                                          $   3,842,000
                                                          =============


     Rent expense under all  noncancelable  operating  lease  agreements for the
     years ended  December 31, 1997 and 1996 was  approximately  $1,004,000  and
     $250,000, respectively.

     (b)  Contractual Commitments

     In the normal course of its  business,  the Company  enters into  contracts
     with customers.  These contracts contain  commitments,  including,  but not
     limited to,  minimum  standards and time frames against which the Company's
     performance  is  measured.  In the  event  the  Company  does  not meet its
     contractual commitments with its customers, the Company may incur penalties
     and/or certain  customers may have the right to terminate  their  contracts
     with the  Company.  The Company  does not believe that it will fail to meet
     its  contractual  commitments  to an extent  that will result in a material
     adverse effect on its financial position or results of operations.

(9)  Stock Option Plans

     The Company maintains certain stock option plans providing for the grant of
     stock options to officers,  directors and employees.  The plans provide for
     4,325,889  shares of the Company's common stock to be reserved for issuance
     under the plans.  All stock  options  granted under the plans have ten-year
     terms and  generally  vest and become  exercisable  ratably over four years
     from the date of grant.  At December  31, 1997,  there were 167,033  shares
     available for future grants under the plans.

     Upon the  acquisition of SBD, the Company  granted 275,000 stock options to
     the former SBD employees  which are  exercisable  upon the  achievement  of
     certain  performance and software  development goals. In the event that the
     performance and software  development  goals are not achieved,  the options
     will vest at the end of a five year period.

   
     For stock options granted where the exercise price was less than the market
     price of the  stock on the date of grant,  the per  share  weighted-average
     exercise price was $1.04 and $7.15 and the per share weighted average grant
     date fair value was $6.60 and $13.51 for stock options  granted during 1997
     and 1996, respectively.  For stock options granted where the exercise price
     equaled the market  price of the stock on the date of grant,  the per share
     weighted-average  exercise  price was $6.55  and  $13.58  and the per share
     weighted-average  grant  date fair  value was  $4.33 and  $12.28  for stock
     options  granted during 1997 and 1996,  respectively.  The fair values were
     determined using the Black Scholes  option-pricing model with the following
     weighted-average  assumptions:  expected  dividend  yield  -0-%,  risk-free
     interest rate of 6.5%, expected volatility 79.2% in 1997 and 70.4% in 1996,
     and an expected life of 10 years.
    

     The Company  applies APB Opinion No. 25 in accounting  for its stock option
     plans and,  accordingly,  compensation  cost in the amount of approximately
     $656,000 and $946,000 has been  recognized in 1997 and 1996,  respectively,
     relating to stock options granted with exercise prices less than the market
     price. At December 31, 1997 and December 31, 1996, the remaining  amount of
     deferred compensation expense to be recognized in future periods related to
     the stock options  granted with  exercise  prices less than market price on
     the  date  of  the  grant  is  approximately   $2,165,000  and  $2,506,000,
     respectively.  Had the Company  determined  


                                      G-30

<PAGE>



     compensation  cost  based on the fair value at the grant date for its stock
     options  under  SFAS No.  123,  the  Company's  net loss  would  have  been
     increased to the pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                                                 1997             1996             1995
                                                                 ----             ----             ----
<S>                                                           <C>            <C>                 <C>       
         Net loss:
           As reported                                        $   (27,991)   $   (22,059)        $  (1,480)
           Pro forma                                              (29,749)       (22,366)           (2,480)

         Basic and diluted net loss per common share:
           As reported                                        $     (3.14)   $     (3.76)        $   (0.16)
           Pro forma                                                (3.33)         (3.81)            (0.26)
</TABLE>


   
     A summary of the Company's  stock options as of December 31, 1997, 1996 and
     1995 and changes during the years ended on those dates is presented below:


<TABLE>
<CAPTION>
                                                   1997                       1996                         1995
                                                   ----                       ----                         ----
                                                        Weighted-                    Weighted-                   Weighted-
                                                        average                       average                     average
                                         Shares          exercise     Shares         exercise       Shares       exercise
        Fixed options                     (000)           price        (000)          price          (000)         price
        -------------                    --------       ---------    --------       ----------     ---------     --------
<S>                                       <C>           <C>            <C>           <C>                         <C>  
Outstanding at beginning of year          3,334         $    3.59      2,690         $    0.83         --        $  --
Granted                                   1,203              6.55        816             12.16      2,690            0.83
Exercised                                  (111)             1.27       (167)             1.21         --           --
Forfeited/canceled                         (743)            12.26         (5)             1.25         --           --
                                          -----         ---------      -----         ---------      -----        --------

Outstanding at end of year                3,683         $    2.88      3,334         $    3.59      2,690        $   0.83
                                          =====         =========      =====         =========      =====        ========

Exercisable at end of year                1,444         $    2.18        712         $    0.86         --           --
                                          =====         =========      =====         =========      =====        ========
</TABLE>


     The following table summarizes  information about stock options outstanding
     at December 31, 1997:

<TABLE>
<CAPTION>
                                                   Options outstanding                   
                                                   -------------------                   Options exercisable
                                                         Weighted-                       -------------------
                                                          average      Weighted-                       Weighted-
                                         Number          remaining      average        Number           average
              Range of                 outstanding      contractual    exercise      exercisable       exercise
           exercise prices                (000)            life          price          (000)            price
           ---------------                -----            ----          -----          -----            -----
<S>                                       <C>            <C>            <C>             <C>             <C>  
     $0.625       -1.89                   2,574          7.60           $0.86           1,224           $0.81
       4.46       -7.00                     613          9.35           5.93               83           6.11
       7.50       -12.92                    496          6.66           9.47              137           12.04
       -----------------                -------          ----           ----          -------           -----

     $0.625       -12.92                  3,683          7.77           $2.88           1,444           $2.18
      ==================                =======          ====           =====         =======           =====
</TABLE>
    


(10) Employee Benefit Plan

     The Company  provides a 401(k)  Retirement  Savings  Plan (the  "Plan") for
     substantially all of its full-time employees.  Each participant in the Plan
     may elect to contribute from 1% to 15% of his or her annual compensation to
     the Plan. The Company, at its discretion,  may make matching  contributions
     to the Plan.  The Company is currently  matching up to 4% of the  employees
     compensation  first  to  the  Company's  stock  fund  $1  for  each  dollar
     contributed  by the employee and second to the remaining  investment  funds
     $.25  for  each  dollar   contributed   by  the


                                      G-31

<PAGE>



     employee.  The Company's  contributions  to the Plan charged to expense for
     1997 and 1996 were $171,000 and $83,000, respectively.

(11) Major Customers and International Revenues

     (a)  Major Customers

          For the year ended  December 31, 1997, two customers  represented  18%
          and 10% of total revenues,  respectively.  For the year ended December
          31,  1996,  three  customers  represented  13%,  16%, and 16% of total
          revenues, respectively.

     (b)  International Revenues

          Revenues from international  customers represented 19% and 6% of total
          revenues and are  serviced  primarily  from the United  States for the
          years ended December 31, 1997 and 1996, respectively.

   
(12) Subsequent Events (Unaudited)
    

     (a)  Sale of Banking Operations

   
     In March 1998, the Company announced that the Royal Bank of Canada, through
     one of its U.S. based  subsidiaries  ("Royal Bank"),  has agreed to acquire
     the  banking  operations  of the  Company.  Pursuant  to the  terms  of the
     agreement,  the Company will receive $3 million in excess of the net assets
     sold including $1.5 million which will be received eighteen months from the
     closing date. The banking operations,  which will be legally separated from
     the  technology  operations  through a holding  company  formation  and the
     contribution of $10 million in capital,  will include  substantially all of
     the  Company's  loans  and  investment  securities  as well as its  deposit
     relationships.  The agreement is subject to  regulatory  approval in Canada
     and the United  States,  in  addition  to SFNB  shareholder  approval.  The
     transaction is expected to close in September of 1998.

     In addition to the sale of the banking  operations,  Royal Bank has entered
     into technology licensing and consulting  arrangements with the Company for
     $6 million  effective upon closing of the sale.  Also, Royal Bank purchased
     92,593 shares of the Company's common stock for $1 million in cash on March
     9, 1998 and will receive an option to purchase an additional 733,818 shares
     of common and preferred stock for $10 million at prices ranging from $11.88
     to $15.82 per share over a period of 21 months.

     (b)  Sale of Preferred Stock to State Farm

     On June 29, 1998, the Company  entered into a Stock Purchase  Agreement and
     other technology and license  agreements with State Farm Mutual  Automobile
     Insurance Company ("State Farm"). Pursuant to the Stock Purchase Agreement,
     State Farm  agreed to purchase  $10.0  million of  non-voting,  zero coupon
     preferred stock at a per share price equal to the average closing price per
     share  of the  Company's  common  stock  for  each of the 10  trading  days
     preceding the closing.  The preferred stock is convertible  after two years
     into  shares of common  stock at a 40%  premium to the per share price paid
     for the  preferred  stock.  The  sale of the  preferred  stock  will  occur
     immediately  following the formation of a holding  company by SFNB which is
     expected to occur in September 1998.

     (c)  Sale of Common Stock to BroadVision

     On June 30, 1998, the Company entered into a relationship with BroadVision,
     Inc.  under a Stock Purchase  Agreement and other  technology and licensing
     agreements.
    


                                      G-32

<PAGE>



   
      Under the Stock  Purchase  Agreement,  BroadVision  purchased  on July 15,
      1998,  181,610  shares of SFNB common  stock by granting to SFNB a license
      agreement  which  grants  SFNB the right to use and  resell  BroadVision's
      marketing  suite of software  products.  The issuance of 181,610 shares of
      SFNB Common Stock on July 15, 1998 for $2 million  (based upon the average
      closing  price  for ten  business  days  prior to July 15,  1998)  will be
      recorded  as an  increase  in common  stock and an  addition  to purchased
      technology  ($1.5 million) with respect to the developer  license acquired
      under the license  agreement and as an addition to prepaid royalties ($0.5
      million) with respect to prepaid  royalties under the reseller  agreement.
      S1  will  amortize  the  amount  for  the  developer   license  using  the
      straight-line  method  over the  estimated  useful  life (3 years) and the
      amount for the  prepaid  royalties  will be  charged  to cost of  software
      license fees as S1 licenses  BroadVision's  product to  its  customers. In
      addition,  the companies will exchange $3 million of each company's common
      stock  amounting to 129,702 shares of the new holding  company for 123,001
      shares of BroadVision,  based upon the average of the closing price of the
      respective  stock for the ten business days  preceding  July 31, 1998. The
      issuance of $3 million of Holding  Company Common Stock in exchange for $3
      million of  BroadVision's  common  stock will be recorded at closing by an
      increase in common stock and an addition to non-current  marketable equity
      securities  available  for sale.  The exchange  will occur  following  the
      formation  of a holding  company  by SFNB  which is  expected  to occur in
      September 1998.
    






                                      G-33

<PAGE>



                                FIVE PACES, INC.
                            STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS)
                                   (UNAUDITED)
   
<TABLE>
<CAPTION>
                                                           PERIOD ENDED MAY 23,             YEAR ENDED
                                                                  1996                  DECEMBER 31, 1995
                                                         -----------------------    --------------------------
<S>                                                               <C>                           <C>    
Income:
     Software development and
       consulting fees ...............................            $   848                       $   143
                                                                  -------                       -------
              Total income ...........................                848                           143
Expenses:                                                                      
     Salaries and employee benefits ..................              1,552                           264
     Occupancy and equipment .........................                169                             9
     Professional fees ...............................                 44                            20
     Travel ..........................................                159                            53
     Conventions and tradeshows ......................                 68                            49
     Advertising and marketing .......................                103                             6
     Data processing .................................                136                            --
     Other ...........................................                112                            27
                                                                  -------                       -------
              Total expenses .........................              2,343                           428
                                                                  -------                       -------
              Net loss ...............................            $(1,495)                      $  (285)
                                                                  =======                       =======
</TABLE>


                 See accompanying note to financial statements.
    






                                      G-34

<PAGE>



   
                                FIVE PACES, INC.
                        NOTE TO STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

1.   BASIS OF PRESENTATION

     The unaudited statements of operations for Five Paces, Inc. for the periods
prior to its  acquisition by Security First Network Bank have been presented for
purposes of  understanding  the continuing  operations of Security First Network
Bank as  presented  in another  section of this  Appendix G. The  statements  of
operations  for the period  ended May 23, 1996 and the year ended  December  31,
1995 are unaudited and do not include  information or footnotes  necessary for a
complete  presentation  of financial  position,  results of operations  and cash
flows.  These  unaudited  statements  of  operations  include  all  adjustments,
consisting only of normal recurring accruals, which in the opinion of management
are necessary to present fairly Five Paces, Inc.'s statements of operations.
    








                                      G-35

<PAGE>



   
                                SECUREWARE, INC.
                            STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                             PERIOD ENDED                    YEAR ENDED
                                                           NOVEMBER 4, 1996              DECEMBER 31, 1995
                                                           ----------------              -----------------
<S>                                                             <C>                           <C>     
Income:
     Software development and
           consulting fees ............................         $ 2,362                       $ 1,641
     Interest income ..................................              11                            50
     Gain (loss) on sale of investment securities .....                              
                                                                    (39)                          (29)
     Other income .....................................              15                            --
                                                                -------                       -------
              Total income ............................           2,349                         1,662
                                                                -------                       -------
Expenses:                                                                            
     Salaries and employee benefits ...................           2,748                         1,053
     Occupancy and equipment ..........................             412                           577
     Interest expense .................................               3                            --
     Professional fees ................................             108                             9
     Advertising and marketing ........................             111                            --
     Travel ...........................................              64                            --
     Other ............................................             222                            37
                                                                -------                       -------
              Total expenses ..........................           3,668                         1,676
                                                                -------                       -------
              Net loss ................................         $(1,319)                      $   (14)
                                                                =======                       =======
</TABLE>
    


                 See accompanying note to financial statements.



                                      G-36

<PAGE>



   
                                SECUREWARE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                   (UNAUDITED)


1.   BASIS OF PRESENTATION

     The unaudited statements of operations for SecureWare, Inc. for the periods
prior to its  acquisition by Security First Network Bank have been presented for
purposes of  understanding  the continuing  operations of Security First Network
Bank as  presented  in another  section of this  Appendix G. The  statements  of
operations for the period ended November 4, 1996 and the year ended December 31,
1995 are unaudited and do not include  information or footnotes  necessary for a
complete  presentation  of financial  position,  results of operations  and cash
flows.  These  unaudited  statements  of  operations  include  all  adjustments,
consisting only of normal recurring accruals, which in the opinion of management
are necessary to present fairly SecureWare, Inc.'s statements of operations.
    










                                      G-37

<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.          INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Section 145 of the DGCL sets forth  certain  circumstances  under which
directors,  officers,  employees and agents may be indemnified against liability
that they may incur in their capacity as such.

   
         Section  6  of  the  Holding  Company's  Certificate  of  Incorporation
provides  for  indemnification  of the Holding  Company's  directors,  officers,
employees  and agents  under  certain  circumstances.  Section 6 of the  Holding
Company's  Certificate of Incorporation,  which is attached as Appendix D to the
Proxy  Statement/Prospectus  and  filed  as  Exhibit  3.1 to  this  Registration
Statement, is incorporated herein by reference.
    

         The  Holding  Company  also has the  power  to  purchase  and  maintain
insurance on behalf of its directors, officers, employees and agents and certain
other persons. The Holding Company has in effect a policy of liability insurance
covering its  directors  and  officers,  the effect of which is to reimburse the
directors  and  officers  of the Holding  Company  against  certain  damages and
expenses  resulting  from  certain  claims  made  against  them  caused by their
negligent act, error or omission.

         The foregoing  indemnity and  insurance  provisions  have the effect of
reducing  directors'  and officers'  exposure to personal  liability for actions
taken in connection with their respective positions.

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

                                      II-1
<PAGE>



ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

   
       Exhibit
          No.                                        Exhibit
          ---                                        -------

         2.1      Second Amended and Restated Plan of  Reorganization,  dated as
                  of March 9, 1998,  by and among  Security  First  Network Bank
                  ("SFNB"),   Security  First   Technologies   Corporation  (the
                  "Holding Company") and upon  organization,  New Security First
                  Network Bank, as amended on June 4, 1998, attached as Appendix
                  B to the Proxy Statement/Prospectus.*

         2.2      Stock  Purchase  Agreement,  dated as of March 9, 1998, by and
                  among  Royal  Bank of  Canada  ("Royal  Bank"),  RBC  Holdings
                  (Delaware)  Inc.  ("RBC  Holdings"),   SFNB  and  the  Holding
                  Company, as amended on June 5, 1998, attached as Appendix C to
                  the Proxy Statement/Prospectus.*

         2.3      Common Stock Purchase and Option Agreement,  dated as of March
                  9, 1998,  by and among  SFNB,  RBC  Holdings  and the  Holding
                  Company, as amended on June 5, 1998.*

         3.1      Certificate of Incorporation of the Holding Company,  attached
                  as Appendix D to the Proxy Statement/Prospectus.

         3.2      Bylaws of the Holding Company,  attached as Appendix F to the 
                  Proxy Statement/Prospectus.

         4.1      Specimen certificate for the Holding Company common stock.*

         4.2      Specimen   certificate   for  the  Holding  Company  Series  A
                  Convertible Preferred Stock.*

         5        Opinion of Hogan & Hartson  L.L.P.  as to the  legality of the
                  securities registered hereunder, including the consent of that
                  firm.

         8        Opinion of KPMG Peat Marwick LLP as to certain tax matters.*

         10.1     Security First Network Bank, FSB Employee Stock Option Plan.

         10.2     Security  First  Network Bank Amended and Restated  Directors'
                  Stock Option Plan.

         10.3     Security First Technologies Corporation 1998 Directors' Stock 
                  Option Plan.*

         10.4     Stock  Purchase  Agreement,  dated as of June 29, 1998, by and
                  among Security First Network Bank, Security First Technologies
                  Corporation  and  State  Farm  Mutual   Automobile   Insurance
                  Company.

         21       Subsidiaries of the Holding Company.*

         23.1     Consent of Hogan & Hartson L.L.P. (included as part of Exhibit
                  5).

         23.2     Consent of KPMG Peat Marwick LLP.

         23.3     Consent of Friedman, Billings, Ramsey & Co., Inc.*

         24       Power of Attorney.**

    


                                      II-2

<PAGE>



         99       Form of SFNB proxy card.

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

          **   Filed on signature page of Form S-4, as filed on June 5, 1998.





                                      II-3

<PAGE>



ITEM 22. UNDERTAKINGS.

         (a)      The undersigned Registrant hereby undertakes:

                  (1)      To file,  during any period in which  offers or sales
                           are being made,  a  post-effective  amendment to this
                           Registration Statement:

                          (i)       To  include  any   prospectus   required  by
                                    section 10(a)(3) of the Securities Act;
                                    
                          (ii)      To  reflect in the  prospectus  any facts or
                                    events  arising after the effective  date of
                                    the  Registration  Statement  (or  the  most
                                    recent  post-effective   amendment  thereof)
                                    which,  individually  or in  the  aggregate,
                                    represent  a   fundamental   change  in  the
                                    information  set  forth in the  Registration
                                    Statement.  Notwithstanding  the  foregoing,
                                    any   increase  or  decrease  in  volume  of
                                    securities  offered  (if  the  total  dollar
                                    value of securities offered would not exceed
                                    that which was registered) and any deviation
                                    from  the low or high  end of the  estimated
                                    maximum  offering  range may be reflected in
                                    the form of  prospectus  filed  with the SEC
                                    pursuant to Rule 424(b) (ss.  230.424(b)  of
                                    this  chapter)  if,  in the  aggregate,  the
                                    changes  in volume  and price  represent  no
                                    more  than  a  20%  change  in  the  maximum
                                    aggregate  offering  price  set forth in the
                                    "Calculation of the Registration  Fee" table
                                    in the effective Registration Statement;

                           (iii)    To include  any  material  information  with
                                    respect  to the  plan  of  distribution  not
                                    previously  disclosed  in  the  Registration
                                    Statement  or any  material  change  to such
                                    information in the Registration Statement.

                  (2)      That,  for the purpose of  determining  any liability
                           under the  Securities  Act, 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.

                  (3)      To   remove   from   registration   by   means  of  a
                           post-effective  amendment any of the securities being
                           registered  which remain unsold at the termination of
                           the offering.

         (b)      The  undersigned   Registrant   hereby  undertakes  that,  for
                  purposes of  determining  any liability  under the  Securities
                  Act, each filing of the Registrant's annual report pursuant to
                  section 13(a) or section 15(d) of the Exchange Act (and, where
                  applicable,  each filing of an employee  benefit plan's annual
                  report  pursuant to section 15(d) of the Exchange Act) that is
                  incorporated by reference in the Registration  Statement 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 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

                                      II-4
<PAGE>

                  underwriters, in addition to the information called for by the
                  other Items of the applicable form.

         (d)      The Registrant  undertakes  that every  prospectus (i) that is
                  filed pursuant to paragraph (c) immediately preceding, or (ii)
                  that purports to meet the  requirements of section 10(a)(3) of
                  the Securities Act and is used in connection  with an offering
                  of  securities  subject  to  Rule  415  (ss.  230.415  of this
                  chapter),  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,   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.

        (e)       The undertaking concerning indemnification is included as part
                  of the response to Item 20.

        (f)      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.

                                      II-5
<PAGE>



                                   SIGNATURES

   
         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf by the undersigned,  thereunto duly  authorized,  in the City of Atlanta,
State of Georgia, on the 21st day of August, 1998.
    


                                        SECURITY FIRST TECHNOLOGIES CORPORATION


                                         By:  /s/James S. Mahan, III
                                             -----------------------------------
                                              James S. Mahan, III
                                              Chief Executive Officer


   
         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities indicated on the 21st day of August, 1998.
    

Signature                                      Title
- ---------                                      -----

/s/ James S. Mahan, III         Chief Executive Officer and Director
- ----------------------          (Principal Executive Officer)
James S. Mahan, III             

/s/ Robert F. Stockwell         Chief Financial Officer, Treasurer and Secretary
- ----------------------          (Principal Financial Officer and
Robert F. Stockwell              Principal Accounting Officer) 
                                 

/s/ Robert F. Stockwell*        Director
- ----------------------
Robert W. Copelan

/s/ Robert F. Stockwell*        Chairman of the Board and Director
- ----------------------
Michael C. McChesney

/s/ Robert F. Stockwell*        Director
- ----------------------
Howard J. Runnion, Jr.

                                Director
- ----------------------
Dorsey R. Gardner


- ----------------------
* As power of attorney.


                                      II-6

<PAGE>




                                  EXHIBIT INDEX


                                     Exhibit
                                     -------

   
 Exhibit
   No.
  ---

         2.1      Second Amended and Restated Plan of  Reorganization,  dated as
                  of March 9, 1998,  by and among  Security  First  Network Bank
                  ("SFNB"),   Security  First   Technologies   Corporation  (the
                  "Holding Company") and upon  organization,  New Security First
                  Network Bank, as amended on June 4, 1998, attached as Appendix
                  B to the Proxy Statement/Prospectus.*

         2.2      Stock  Purchase  Agreement,  dated as of March 9, 1998, by and
                  among  Royal  Bank of  Canada  ("Royal  Bank"),  RBC  Holdings
                  (Delaware)  Inc.  ("RBC  Holdings"),   SFNB  and  the  Holding
                  Company, as amended on June 5, 1998, attached as Appendix C to
                  the Proxy Statement/Prospectus.*

         2.3      Common Stock Purchase and Option Agreement,  dated as of March
                  9, 1998,  by and among  SFNB,  RBC  Holdings  and the  Holding
                  Company, as amended on June 5, 1998.*

         3.1      Certificate of Incorporation of the Holding Company,  attached
                  as Appendix D to the Proxy Statement/Prospectus.

         3.2      Bylaws of the Holding  Company,  attached as Appendix F to the
                  Proxy Statement/Prospectus.

         4.1      Specimen certificate for the Holding Company common stock.*

         4.2      Specimen   certificate   for  the  Holding  Company  Series  A
                  Convertible Preferred Stock.*

         5        Opinion of Hogan & Hartson  L.L.P.  as to the  legality of the
                  securities registered hereunder, including the consent of that
                  firm.

         8        Opinion of KPMG Peat Marwick LLP as to certain tax matters.*

         10.1     Security First Network Bank, FSB Employee Stock Option Plan.

         10.2     Security  First  Network Bank Amended and Restated  Directors'
                  Stock Option Plan.

         10.3     Security First Technologies  Corporation 1998 Directors' Stock
                  Option Plan.*

         10.4     Stock  Purchase  Agreement,  dated as of June 29, 1998, by and
                  among Security First Network Bank, Security First Technologies
                  Corporation  and  State  Farm  Mutual   Automobile   Insurance
                  Company.

         21       Subsidiaries of the Holding Company.*

         23.1     Consent of Hogan & Hartson L.L.P. (included as part of Exhibit
                  5).

         23.2     Consent of KPMG Peat Marwick LLP.

         23.3     Consent of Friedman, Billings, Ramsey & Co., Inc.*
    

                                      II-7

<PAGE>


         24       Power of Attorney.**

         99       Form of SFNB proxy card.



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

          **   Filed on signature page of Form S-4, as filed on June 5, 1998.




                                      II-8



   
                                                                       Exhibit 5

                             HOGAN & HARTSON L.L.P.
                           555 THIRTEENTH STREET, N.W.
                           WASHINGTON, D.C. 20004-1109

                                 August 21, 1998

Board of Directors
Security First Technologies Corporation
3390 Peachtree Road, NE
Suite 1700
Atlanta, Georgia  30326

Ladies and Gentlemen:

         We are  acting  as  special  counsel  to  Security  First  Technologies
Corporation,  a Delaware  corporation  (the  "Company"),  in connection with its
registration  statement  on Form S-4 (the  "Registration  Statement")  (File No.
333-56181)  filed with the  Securities  and Exchange  Commission,  as amended by
Pre-Effective Amendments Nos. 1 and 2 thereto, relating to the proposed issuance
of up to 15,289,269  shares of the Company's  common stock,  par value $0.01 per
share,  all of which  shares (the  "Shares")  are to be issued by the Company in
accordance   with  the  terms  of  the  Second  Amended  and  Restated  Plan  of
Reorganization,  dated as of March 9, 1998, by and among  Security First Network
Bank  ("SFNB"),  the Company and upon  organization,  New Security First Network
Bank, as amended by Amendment No. 1 thereto  dated June 4, 1998  (together,  the
"Plan").  This opinion  letter is furnished to you at your request to enable you
to fulfill the  requirements of Item 601(b)(5) of Regulation S-K, 17 C.F.R.  ss.
229.601(b)(5), in connection with the Registration Statement.

         For purposes of this opinion  letter,  we have  examined  copies of the
following documents:

         1.       Executed   copies   of   the   Registration   Statement   and
                  Pre-Effective Amendments Nos. 1 and 2 thereto.

         2.       An executed copy of the Plan.

         3.       The Certificate of Incorporation of the Company,  as certified
                  by the  Secretary  of the  Company on the date  hereof as then
                  being complete, accurate and in effect.

         4.       The Bylaws of the Company,  as  certified by the  Secretary of
                  the  Company  on the  date  hereof  as  then  being  complete,
                  accurate and in effect.

         5.       Resolutions of the Board of Directors of the Company,  adopted
                  at a  meeting  held on  June  3,  1998,  as  certified  by the
                  Secretary  of the  Company  on the date  hereof as then  being
                  complete,  accurate and in effect, relating to the issuance of
                  the Shares and arrangements in connection therewith.
    



<PAGE>


   
Board of Directors
Security First Technologies Corporation
August 21, 1998
Page 2

         6.       Resolutions  of the Board of Directors of SFNB,  the organizer
                  of the Company,  adopted at meetings  held on October 5, 1995,
                  December 22, 1995,  January 10, 1997,  January 28, 1997,  June
                  25, 1997,  September 18, 1997, January 28, 1998, March 9, 1998
                  and  June  3,  1998  and by a  unanimous  written  consent  of
                  directors  dated  as of  July 9,  1998,  as  certified  by the
                  Secretary  of the  Company  on the date  hereof as then  being
                  complete,  accurate and in effect, relating to the issuance of
                  the Shares and arrangements in connection therewith.

         In our  examination  of the  aforesaid  documents,  we have assumed the
genuineness  of all  signatures,  the legal  capacity  of natural  persons,  the
authenticity,  accuracy and  completeness of all documents  submitted to us, and
the conformity with the original  documents of all documents  submitted to us as
certified, telecopied, photostatic, or reproduced copies. This opinion letter is
given, and all statements herein are made, in the context of the foregoing.

         This opinion letter is based as to matters of law solely on the General
Corporation Law of the State of Delaware. We express no opinion herein as to any
other laws, statutes, regulations, or ordinances.

         Based  upon,  subject to and  limited by the  foregoing,  we are of the
opinion that  following (i)  effectiveness  of the  Registration  Statement,  as
amended,  and (ii) issuance of the Shares  pursuant to the terms of the Plan and
the  resolutions  of the Boards of Directors of the Company and SFNB, the Shares
will  be  validly  issued,  fully  paid  and  nonassessable  under  the  General
Corporation Law of the State of Delaware.

         We assume no  obligation  to advise you of any changes in the foregoing
subsequent to the delivery of this opinion letter.  This opinion letter has been
prepared  solely for your use in  connection  with the  filing of  Pre-Effective
Amendment No. 2 to the Registration Statement on the date of this opinion letter
and should not be quoted in whole or in part or  otherwise  be referred  to, nor
filed with or  furnished to any  governmental  agency or other person or entity,
without the prior written consent of this firm.

         We hereby  consent to the filing of this opinion letter as Exhibit 5 to
Pre-Effective Amendment No. 2 to the Registration Statement and to the reference
to this firm under the caption "Legal Matters" in the proxy statement/prospectus
constituting a part of the Registration Statement. In giving this consent, we do
not thereby admit that we are an "expert"  within the meaning of the  Securities
Act of 1933, as amended.

                                                          Very truly yours,


                                                          HOGAN & HARTSON L.L.P.

    





                                                                    Exhibit 10.1

                        SECURITY FIRST NETWORK BANK, FSB
                           EMPLOYEE STOCK OPTION PLAN

                  Security  First  Network  Bank,  FSB (the  "Bank")  sets forth
herein the terms of this Employee Stock Option Plan (the "Plan") as follows:

                  1.       PURPOSE

                  The Plan is intended to advance the  interests  of the Bank by
providing eligible  individuals (as designated pursuant to Section 4 below) with
an opportunity to acquire or increase a proprietary  interest in the Bank, which
thereby will create a stronger incentive to expend maximum effort for the growth
and success of the Bank and its  subsidiaries,  and will encourage such eligible
individuals  to  remain  in the  employ  of the  Bank  or  one  or  more  of its
subsidiaries. Each stock option granted under the Plan (an "Option") is intended
to be an  "incentive  stock  option"  within the  meaning of Section  422 of the
Internal  Revenue  Code  of  1986,  or  the   corresponding   provision  of  any
subsequently-enacted  tax  statute,  as amended  from time to time (the  "Code")
("Incentive Stock Option"),  except (i) to the extent that any such Option would
exceed  the  limitations  set  forth in  Section 7 below;  and (ii) for  Options
specifically  designated  at the  time of grant as not  being  "incentive  stock
options."

                  2.       ADMINISTRATION

                           (a)      Board. The Plan shall be administered by the
Board of  Directors of the Bank (the  "Board"),  which shall have the full power
and authority to take all actions,  and to make all  determinations  required or
provided  for under the Plan or any  Option  granted  or  Option  Agreement  (as
defined in Section 8 below)  entered into  hereunder  and all such other actions
and  determinations  not inconsistent  with the specific terms and provisions of
the  Plan  deemed  by  the  Board  to  be  necessary  or   appropriate   to  the
administration  of the Plan or any Option  granted or Option  Agreement  entered
into hereunder.  All such actions and determinations shall be by the affirmative
vote of a majority of the members of the Board present at a meeting at which any
issue  relating to the Plan is properly  raised for  consideration  or without a
meeting by written  consent of the Board executed in accordance  with the Bank's
Certificate  of  Incorporation  and  By-Laws,   and  with  applicable  law.  The
interpretation  and construction by the Board of any provision of the Plan or of
any Option granted or Option Agreement entered into hereunder shall be final and
conclusive.

                           (b)     Committee.   The  Board may from time to time
appoint a Stock Option Committee (the  "Committee")  consisting of not less than
two  members  of the Board,  none of whom shall be an officer or other  salaried
employee of the

<PAGE>

Bank or any of its subsidiaries,  and each of whom shall qualify in all respects
as a  "disinterested  person" as defined  in Rule  l6b-3 of the  Securities  and
Exchange  Commission under the Securities  Exchange Act of 1934, as amended (the
"Exchange Act"). The Board, in its sole discretion, may provide that the role of
the Committee shall be limited to making recommendations to the Board concerning
any  determinations  to be made and actions to be taken by the Board pursuant to
or with  respect to the Plan,  or the Board may delegate to the  Committee  such
powers and authorities  related to the  administration of the Plan, as set forth
in  Section  2(a)  above,  as the Board  shall  determine,  consistent  with the
Certificate of  Incorporation  and By-Laws of the Bank and  applicable  law. The
Board may remove members,  add members, and fill vacancies on the Committee from
time to time, all in accordance with the Bank's Certificate of Incorporation and
By-Laws,  and with applicable  law. The majority vote of the Committee,  or acts
reduced to or approved in writing by a majority of the members of the Committee,
shall be the valid acts of the Committee.

                           (c)     No  Liability.  No member of the Board or of
the Committee shall be liable for any action or determination made in good faith
with respect to the Plan or any Option granted or Option Agreement  entered into
hereunder.

                           (d)     Delegation  to the  Committee.  In the event
that the Plan or any Option grantedor  Option  Agreement  entered into hereunder
provides for any action to be taken by or determination to be made by the Board,
such action may be taken by or such  determination  may be made by the Committee
if the power and  authority to do so has been  delegated to the Committee by the
Board  as  provided  for in  Section  2(b)  above.  Unless  otherwise  expressly
determined by the Board, any such action or determination by the Committee shall
be final and conclusive.

                           (e)     Action by the Board. The Board may act under
the Plan with respect to any Option granted to or Option Agreement  entered into
with an officer,  director or  shareholder of the Bank who is subject to Section
16 of the Exchange Act other than by, or in accordance with the  recommendations
of, the Committee,  constituted as set forth in Section 2(b) above,  only if all
of the members of the Board are "disinterested persons" as defined in Rule 16b-3
of the Securities and Exchange Commission under the Exchange Act.

                  3.       STOCK

                           The stock  that may  be issued  pursuant  to  Options
granted  under the Plan shall be shares of common stock,  without par value,  of
the Bank (the  "Stock"),  which shares may be treasury  shares or authorized but
unissued  shares.  The number of shares of Stock that may be issued  pursuant to
Options  granted


<PAGE>


under the Plan  shall not  exceed in the  aggregate  2,601,240  */  shares.  The
foregoing  number of shares are subject to  adjustment as provided in Section 17
below. If any Option expires,  terminates,  or is terminated or canceled for any
reason  prior to exercise in full,  the shares of Stock that were subject to the
unexercised portion of such Option shall be available for future Options granted
under the Plan.


                  4.       ELIGIBILITY

                           (a)     Employees. Options may be granted  under  the
Plan  to  any  employee  of  the  Bank  or  any   "subsidiary   corporation"  (a
"Subsidiary")  thereof  within  the  meaning  of  Section  424(f)  of  the  Code
(including  any such  employee  who is an officer or director of the Bank or any
Subsidiary)  as the Board shall  determine and designate from time to time prior
to expiration or  termination of the Plan. The maximum number of shares of Stock
subject to Options that may be granted under the Plan to any  executive  officer
or other employee of the Bank or any Subsidiary is 1,000,000 **/ shares (subject
to adjustment as provided in Section 17 hereof).



                           (b)     Multiple  Grants.  An  individual   may  hold
more than one Option, subject to such restrictions as are provided herein.

                  5.       EFFECTIVE DATE AND TERM OF THE PLAN

                           (a)      Effective Date. The Plan shall be effective
as of the date of adoption by the Board, which date is set forth below,  subject
to  approval  of the Plan  within  one year of such  effective  date by the sole
corporate shareholder of the Bank; provided,  however, that upon approval of the
Plan by the  shareholder  of the Bank as set forth  above,  all Options  granted
under the Plan on or after the effective date shall be fully effective as if the
shareholder  of the Bank had approved  the Plan on the  effective  date.  If the
shareholder  fails to approve the Plan within one year of such  effective  date,
any options granted hereunder shall be null and void and of no effect.

                           (b) Term.  The Plan shall  terminate  on the date ten
years from the effective date.




- --------                                                                        
*/ Restated to reflect  amendments  to the Plan  adopted in October 1995 
         and December 1995 and to reflect the 4 for 1 stock split in May 1996.  

**/     Restated to reflect the 4 for 1 stock split in May 1996.                



<PAGE>


                  6.       GRANT OF OPTIONS

                  Subject  to the terms and  conditions  of the Plan,  the Board
may, at any time and from time to time,  prior to the date of termination of the
Plan,   grant  to  such  eligible   individuals   as  the  Board  may  determine
("Optionees"),  Options to  purchase  such number of shares of the Stock on such
terms  and  conditions  as the  Board  may  determine,  including  any  terms or
conditions  which may be necessary  to qualify  such Options as Incentive  Stock
Options.  The date on which the Board  approves  the grant of an Option (or such
later date as is specified by the Board) shall be  considered  the date on which
such Option is granted.

                  7.       LIMITATION ON INCENTIVE STOCK OPTIONS

                  An Option (other than an Option described in exception (ii) of
Section 1) shall  constitute  an  Incentive  Stock Option to the extent that the
aggregate  fair market value  (determined  at the time the option is granted) of
the stock with respect to which  Incentive Stock Options are exercisable for the
first time by any  Optionee  during any  calendar  year  (under the Plan and all
other plans of the Optionee's employer corporation and its parent and subsidiary
corporations  within the meaning of Section  422(d) of the Code) does not exceed
$100,000. This limitation shall be applied by taking Options into account in the
order in which they were granted.

                  8.       OPTION AGREEMENTS

                  All Options granted pursuant to the Plan shall be evidenced by
written agreements ("Option Agreements"),  to be executed by the Bank and by the
Optionee,  in such form or forms as the Board shall from time to time determine.
Option Agreements covering Options granted from time to time or at the same time
need not contain similar  provisions;  provided,  however,  that all such Option
Agreements shall comply with all terms of the Plan.

                  9.       OPTION PRICE

                  The  purchase  price of each share of the Stock  subject to an
Option  (the  "Option  Price")  shall be fixed by the Board  and  stated in each
Option Agreement, except that the Option Price of a share of Stock subject to an
Option that is intended to  constitute  an  Incentive  Stock Option shall be not
less than 100  percent of the fair  market  value of a share of the Stock on the
date the Option is granted (as determined in good faith by the Board); provided,
however, that in the event the Optionee would otherwise be ineligible to receive
an Incentive Stock Option by reason of the provisions of Sections  422(b)(6) and
424(d) of the Code (relating to stock  ownership of more than ten percent),  the
Option Price of an Option that is intended to be an Incentive Stock Option shall
be not less than 110 percent of the fair market value of a share of Stock at the
time  such  Option  is  granted.  In the  event  that the  Stock is listed on an
established national or regional stock exchange,


<PAGE>

is admitted to quotation  on the  National  Association  of  Securities  Dealers
Automated  Quotation System, or is publicly traded on an established  securities
market,  in determining the fair market value of the Stock,  the Board shall use
the closing price of the Stock on such exchange or System or in such market (the
highest such closing price if there is more that one such exchange or market) on
the trading  date  immediately  before the Option is granted (or, if there is no
such closing  price,  then the Board shall use the mean between the high and low
prices on such date),  or, if no sale of the Stock had been made on such day, on
the next preceding day on which any such sale shall have been made.

                  10.      TERM AND EXERCISE OF OPTIONS

                           (a)      Term.  Each Option  granted  under the Plan
shall  terminate and all rights to purchase shares  thereunder  shall cease upon
the  expiration  of ten years from the date such Option is  granted,  or on such
date  prior  thereto  as may be fixed by the  Board  and  stated  in the  Option
Agreement  relating to such  Option;  provided,  however,  that in the event the
Optionee would  otherwise be ineligible to receive an Incentive  Stock Option by
reason of the provisions of Sections  422(b)(6) and 424(d) of the Code (relating
to stock ownership of more than ten percent), an Option granted to such Optionee
that  is  intended  to be an  Incentive  Stock  Option  shall  in  no  event  be
exercisable after the expiration of five years from the date it is granted.

                           (b)      Option Period and  Limitations  on Exercise.
Each Option shall be exercisable, in whole or in part, at any time and from time
to time, over a period  commencing on or after the date of grant and ending upon
the expiration or termination  of the Option,  as the Board shall  determine and
set forth in the Option Agreement relating to such Option.  Without limiting the
foregoing,  the Board,  subject to the terms and  conditions of the Plan, may in
its sole  discretion  provide that an Option may not be exercised in whole or in
part for any period or periods of time during which such Option is  outstanding;
provided,  however,  that any  such  limitation  on the  exercise  of an  Option
contained in any Option  Agreement may be  rescinded,  modified or waived by the
Board, in its sole discretion,  at any time and from time to time after the date
of grant of such Option, so as to accelerate the time at which the Option may be
exercised.  Each Option shall be  exercisable,  in whole or in part, at any time
and from time to time, over a period  commencing on the date of grant and ending
upon the expiration of the Option.  Notwithstanding  any other  provision of the
Plan, no Option  granted to an Optionee  under the Plan shall be  exercisable in
whole or in part prior to the date the Plan is approved by the  shareholders  of
the Bank as provided in Section 5 above.

                           (c)      Method  of  Exercise.  An  Option  that  is
exercisable  here-under may be exercised by delivery to the Bank on any business
day, at its principal  office,  addressed to the attention of the Committee,  of
written notice of exercise, which notice shall specify the number of shares with
respect to which the Option is being exercised.  The minimum number of shares of
Stock with respect to which an Option may be exercised,  in whole or in part, at
any time  shall be the  lesser  of 100  shares or the  maximum  number of shares
available  for  purchase  under the  Option at the time of  exercise.  Except as
provided below,  payment in full of the Option Price of the shares for which the
Option is


<PAGE>

being exercised shall accompany the written notice of exercise of the Option and
shall be made either (i) in cash or in cash equivalents; (ii) through the tender
to the Bank of shares of Stock,  which shares  shall be valued,  for purposes of
determining the extent to which the Option Price has been paid thereby, at their
fair market value (determined in the manner described in Section 9 above) on the
date of exercise;  or (iii) by a combination of the methods described in (i) and
(ii);  provided,  however,  that the Board may in its discretion  impose and set
forth in the Option  Agreement such  limitations or  prohibitions  on the use of
shares of Stock to exercise Options as it deems appropriate.  If shares of Stock
that are  acquired by the  Optionee  through  exercise of an Option or an option
issued under another stock option plan maintained by the Bank are surrendered in
payment of the Option Price, the Stock surrendered in payment must have been (i)
held by the Optionee for more than six months at the time of surrender,  or (ii)
acquired  under an Option  granted not less than six months prior to the time of
surrender.  Unless the Board shall  provide  otherwise  in the case of an Option
Agreement,  payment in full of the Option Price need not  accompany  the written
notice of  exercise  provided  the  notice of  exercise  directs  that the Stock
certificate or certificates  for the shares for which the Option is exercised be
delivered  to a  licensed  broker  acceptable  to the Bank as the  agent for the
individual  exercising  the Option  and, at the time such Stock  certificate  or
certificates  are  delivered,  the  broker  tenders  to the  Bank  cash (or cash
equivalents  acceptable to the Bank) equal to the Option Price for the shares of
Stock purchased  pursuant to the exercise of the Option plus the amount (if any)
of federal and other taxes which the Bank may, in its  judgment,  be required to
withhold with respect to the exercise of the Option.  An attempt to exercise any
Option granted  hereunder  other than as set forth above shall be invalid and of
no force and effect. Promptly after the exercise of an Option and the payment in
full of the Option Price of the shares of Stock covered thereby,  the individual
exercising  the Option shall be entitled to the issuance of a Stock  certificate
or  certificates  evidencing  his  ownership  of such shares.  A separate  Stock
certificate or certificates shall be issued for any shares purchased pursuant to
the exercise of an Option which is an Incentive Stock Option,  which certificate
or  certificates  shall not include any shares which were purchased  pursuant to
the exercise of an Option which is not an Incentive Stock Option.  An individual
holding or  exercising  an Option shall have none of the rights of a shareholder
until the shares of Stock covered  thereby are fully paid and issued to him and,
except  as  provided  in  Section  17  below,  no  adjustment  shall be made for
dividends or other rights for which the record date is prior to the date of such
issuance.

                           (d)      Restrictions  on Transfer  of Stock.  If  an
Option is  exercised  prior to the date that is six months from the later of (i)
the date of grant of


<PAGE>

the  Option  or (ii)  the  date of  shareholder  approval  of the  Plan  and the
individual  exercising  the Option is a reporting  person under Section 16(a) of
the Exchange  Act, then such  certificate  or  certificates  shall bear a legend
restricting  the transfer of the Stock covered  thereby until the  expiration of
six months from the later of the date  specified in clause (i) above or the date
specified in clause (ii) above.

                  11.      TRANSFERABILITY OF OPTIONS

                  During  the  lifetime  of an  Optionee  to whom an  Option  is
granted,   only  such  Optionee  (or,  in  the  event  of  legal  incapacity  or
incompetence,  the Optionee's guardian or legal representative) may exercise the
Option. No Option shall be assignable or transferable by the Optionee to whom it
is granted, other than by will or the laws of descent and distribution.

                  12.      TERMINATION OF EMPLOYMENT

                            Upon  the   termination  of  the  employment  of  an
Optionee  with the Bank or a  Subsidiary,  other  than by reason of the death or
"permanent and total disability"  (within the meaning of Section 22(e)(3) of the
Code) of such Optionee,  any Option granted to an Optionee  pursuant to the Plan
shall terminate  three months after the date of such  termination of employment,
unless  earlier  terminated  pursuant to Section 10(a) above,  and such Optionee
shall have no further right to purchase shares of Stock pursuant to such Option;
provided,  however,  that the Board may provide,  by  inclusion  of  appropriate
language in any Option Agreement,  that the Optionee may (subject to the general
limitations  on  exercise  set forth in Section  10(b)  above),  in the event of
termination  of  employment  of the  Optionee  with  the  Bank or a  Subsidiary,
exercise  an  Option,  in  whole  or in part,  at any  time  subsequent  to such
termination of employment  and prior to  termination  of the Option  pursuant to
Section  10(a) above,  either  subject to or without  regard to any  installment
limitation on exercise imposed pursuant to Section 10(b) above.  Whether a leave
of absence  or leave on  military  or  government  service  shall  constitute  a
termination  of  employment  for purposes of the Plan shall be determined by the
Board, which  determination  shall be final and conclusive.  For purposes of the
Plan, a  termination  of employment  with the Bank or a Subsidiary  shall not be
deemed to occur if the Optionee is immediately  thereafter  employed by the Bank
or any Subsidiary.

                  13.      RIGHTS IN THE EVENT OF DEATH OR DISABILITY

                           (a)      Death of an Employee.  If an Optionee  dies
while in the employ of the Bank or a Subsidiary  or within the period  following
the  termination  of  employment  during which the Option is  exercisable  under
Section 12 above or Section  13(b) below,  the  executors or  administrators  or
legatees or distributees of such Optionee's estate shall have the right (subject
to the general limitations on exercise set forth in Section 10(b) above), at any
time  within  one year  after  the date of such  Optionee's  death  and prior to
termination  of the Option  pursuant to


<PAGE>

Section 10(a) above, to exercise any Option held by such Optionee at the date of
such Optionee's  death,  whether or not such Option was exercisable  immediately
prior to such Optionee's death; provided, however, that the Board may provide by
inclusion of appropriate  language in any Option Agreement that, in the event of
the death of the  Optionee,  the  executors  or  administrators  or  legatees or
distributees  of such  Optionee's  estate may exercise an Option (subject to the
general  limitations on exercise set forth in Section 10(b) above),  in whole or
in  part,  at any  time  subsequent  to  such  Optionee's  death  and  prior  to
termination of the Option pursuant to Section 10(a) above,  either subject to or
without regard to any  installment  limitation on exercise  imposed  pursuant to
Section 10(b) above.

                           (b)      Disability  of an Employee.  If  an Optionee
terminates  employment with the Bank or a Subsidiary by reason of the "permanent
and total  disability"  (within the meaning of Section  22(e)(3) of the Code) of
such  Optionee,  then such Optionee shall have the right (subject to the general
limitations  on exercise set forth in Section 10(b)  above),  at any time within
one year after such  termination  of employment  and prior to termination of the
Option  pursuant to Section 10(a) above,  to exercise,  in whole or in part, any
Option held by such  Optionee  at the date of such  termination  of  employment,
whether or not such Option was exercisable immediately prior to such termination
of employment;  provided,  however,  that the Board may provide, by inclusion of
appropriate language in any Option Agreement,  that the Optionee may (subject to
the general  limitations  on exercise set forth in Section 10(b) above),  in the
event  of the  termination  of  employment  of the  Optionee  with the Bank or a
Subsidiary by reason of the "permanent and total disability" (within the meaning
of Section  22(e)(3) of the Code) of such Optionee,  exercise an Option in whole
or in part, at any time  subsequent to such  termination of employment and prior
to termination of the Option pursuant to Section 10(a) above,  either subject to
or without regard to any installment  limitation on exercise imposed pursuant to
Section 10(b) above.  Whether a termination of employment is to be considered by
reason of "permanent  and total  disability"  for purposes of this Plan shall be
determined by the Board, which determination shall be final and conclusive.

                  14.      USE OF PROCEEDS

                  The  proceeds  received  by the  Bank  from  the sale of Stock
pursuant to Options granted under the Plan shall constitute general funds of the
Bank.

                  15.      REQUIREMENTS OF LAW

                           (a)      Violations  of Law.  The  Bank  shall not be
required  to sell or issue any  shares of Stock  under any Option if the sale or
issuance  of  such  shares  would  constitute  a  violation  by  the  individual
exercising  the Option or the Bank of any provisions of any law or regulation of
any governmental  authority,  including without  limitation any federal or state
securities  laws or  regulations.  Any


<PAGE>

determination  in this  connection  by the Board  shall be final,  binding,  and
conclusive.  The Bank shall not be obligated to take any  affirmative  action in
order to cause the  exercise  of an Option or the  issuance  of shares  pursuant
thereto to comply with any law or regulation of any governmental  authority.  As
to any jurisdiction  that expressly imposes the requirement that an Option shall
not be  exercisable  unless and until the shares of Stock covered by such Option
are registered or are subject to an available  exemption from registration,  the
exercise  of  such  Option  (under  circumstances  in  which  the  laws  of such
jurisdiction  apply) shall be deemed  conditioned upon the effectiveness of such
registration or the availability of such an exemption.

                           (b)      Compliance  with Rule 16b-3.  The intent of
this Plan is to qualify  for the  exemption  provided  by Rule  16b-3  under the
Exchange  Act. To the extent any  provision of the Plan does not comply with the
requirements  of Rule  16b-3,  it  shall be  deemed  inoperative  to the  extent
permitted  by law and  deemed  advisable  by the Board and shall not  affect the
validity of the Plan. In the event Rule 16b-3 is revised or replaced, the Board,
or the  Committee  acting on behalf of the Board,  may  exercise  discretion  to
modify this Plan in any respect  necessary  to satisfy the  requirements  of the
revised exemption or its replacement.

                  16.      AMENDMENT AND TERMINATION OF THE PLAN

                  The  Board  may,  at any time and  from  time to time,  amend,
suspend or terminate the Plan as to any shares of Stock as to which Options have
not been  granted;  provided,  however,  that no  amendment  by the Board shall,
without  approval by a majority of the votes  present and  entitled to vote at a
duly held meeting of the shareholders of the Bank at which a quorum representing
a majority of all  outstanding  voting  stock is,  either in person or by proxy,
present and voting on the amendment,  or by written  consent in accordance  with
applicable  state law and the  Certificate of  Incorporation  and By-Laws of the
Bank,  materially increase the benefits accruing to participants under the Plan,
change the  requirements  as to eligibility  to receive  Options or increase the
maximum  number of shares of Stock in the aggregate that may be sold pursuant to
Options  granted  under the Plan (except as permitted  under Section 17 hereof).
Except as  permitted  under  Section  17 hereof,  no  amendment,  suspension  or
termination of the Plan shall,  without the consent of the holder of the Option,
alter or impair rights or obligations under any Option theretofore granted under
the Plan.

                  17.      EFFECT OF CHANGES IN CAPITALIZATION

                           (a)      Changes in  Stock. If the outstanding shares
of Stock are increased or decreased or changed into or exchanged for a different
number  or kind of  shares  or other  securities  of the Bank by  reason  of any
recapitalization,  reclassification,  stock split, reverse split, combination of
shares,  exchange of shares,  stock  dividend or other  distribution  payable in
capital  stock,  or other increase or


<PAGE>

decrease in such shares effected  without receipt of  consideration by the Bank,
occurring  after the effective  date of the Plan, the number and kinds of shares
for the  purchase  of which  Options  may be  granted  under  the Plan  shall be
adjusted  proportionately  and accordingly by the Bank. In addition,  the number
and  kind of  shares  for  which  Options  are  outstanding  shall  be  adjusted
proportionately and accordingly so that the proportionate interest of the holder
of the Option immediately following such event shall, to the extent practicable,
be the  same as  immediately  prior  to  such  event.  Any  such  adjustment  in
outstanding  Options  shall not change the  aggregate  Option Price payable with
respect to shares subject to the unexercised  portion of the Option  outstanding
but shall include a corresponding  proportionate  adjustment in the Option Price
per  share.  If  there  is a  distribution  payable  in the  capital  stock of a
subsidiary corporation of the Bank ("Spin-off Shares"), to the extent consistent
with Treasury Regulation Section 1.425-1(a)(6) or the corresponding provision of
any subsequent regulation, each outstanding Option shall thereafter additionally
pertain to the number of Spin-off  Shares that would have been  received in such
distribution by a shareholder of the Bank who owned a number of shares of Common
Stock  equal to the number of shares  that are subject to the Option at the time
of such  distribution,  and the  aggregate  Option  Price of the Option shall be
allocated  between the Spin-off Shares and the Common Stock in proportion to the
relative  fair  market  values of a Spin-off  Share and a share of Common  Stock
immediately after the distribution of Spin-off Shares.

                           (b)      Reorganization  in  Which  the  Bank Is  the
Surviving  Bank.  Subject to  Subsection  (c)  hereof,  if the Bank shall be the
surviving bank in any reorganization,  merger, or consolidation of the Bank with
one or more other banks,  any Option  theretofore  granted  pursuant to the Plan
shall pertain to and apply to the  securities to which a holder of the number of
shares of Stock  subject to such  Option  would have been  entitled  immediately
following such  reorganization,  merger, or consolidation,  with a corresponding
proportionate  adjustment  of the Option  Price per share so that the  aggregate
Option Price  thereafter  shall be the same as the aggregate Option Price of the
shares remaining subject to the Option immediately prior to such reorganization,
merger, or consolidation.

                           (c)      Reorganization in  Which the Bank Is Not the
Surviving Bank or Sale of Assets or Stock.  Upon the  dissolution or liquidation
of the Bank, or upon a merger,  consolidation,  reorganization or other business
combination of the Bank with one or more other entities in which the Bank is not
the surviving  entity,  or upon a sale of all or substantially all of the assets
of the Bank to  another  entity,  or upon any  transaction  (including,  without
limitation,  a merger or reorganization in which the Bank is the surviving bank)
approved  by the Board  which  results in any  person or entity  (or  persons or
entities acting as a group or otherwise in concert) owning 80 percent or more of
the combined  voting power of all classes of stock of the Bank, the Plan and all
Options outstanding hereunder shall terminate, except to the extent provision is
made in writing in connection with such  transaction for the continuation of the
Plan  and/or the  assumption  of the  Options


<PAGE>

theretofore  granted,  or for the  substitution  for such Options of new options
covering the stock of a successor  entity,  or a parent or  subsidiary  thereof,
with  appropriate  adjustments as to the number and kinds of shares and exercise
prices, in which event the Plan and Options  theretofore  granted shall continue
in the  manner  and  under  the  terms  so  provided.  In the  event of any such
termination of the Plan, each individual  holding an Option shall have the right
(subject to the general limitations on exercise set forth in Section 10(b) above
and except as otherwise  specifically  provided in the Option Agreement relating
to such Option),  immediately  prior to the occurrence of such  termination  and
during such period  occurring prior to such termination as the Board in its sole
discretion shall determine and designate, to exercise such Option in whole or in
part,  whether or not such  Option was  otherwise  exercisable  at the time such
termination occurs and without regard to any installment  limitation on exercise
imposed  pursuant to Section 10(b) above. The Board shall send written notice of
an event that will  result in such a  termination  to all  individuals  who hold
Options  not later than the time at which the Bank gives  notice  thereof to its
shareholders.

                           (d)      Adjustments.  Adjustments under this Section
17 related to stock or securities of the Bank shall be made by the Board,  whose
determination  in that  respect  shall be final,  binding,  and  conclusive.  No
fractional shares of Stock or units of other securities shall be issued pursuant
to any such  adjustment,  and any fractions  resulting from any such  adjustment
shall be eliminated in each case by rounding downward to the nearest whole share
or unit.

                           (e)      No  Limitations  on  Bank.  The  grant of an
Option  pursuant  to the Plan  shall not affect or limit in any way the right or
power of the Bank to make  adjustments,  reclassifications,  reorganizations  or
changes of its capital or business structure or to merge, consolidate,  dissolve
or liquidate, or to sell or transfer all or any part of its  business or assets.

                  18.      DISCLAIMER OF RIGHTS

                  No  provision  in the Plan or in any Option  granted or Option
Agreement  entered  into  pursuant to the Plan shall be construed to confer upon
any individual the right to remain in the employ of the Bank or any  Subsidiary,
or to  interfere  in any way with the  right  and  authority  of the Bank or any
Subsidiary  either to increase or decrease the compensation of any individual at
any time,  or to terminate  any  employment  or other  relationship  between any
individual and the Bank or any Subsidiary.

                  19.      NONEXCLUSIVITY OF THE PLAN

                  Neither  the  adoption of the Plan nor the  submission  of the
Plan to the shareholders of the Bank for approval shall be construed as creating
any  limitations  upon the right and  authority of the Board to adopt such other
incentive compensation arrangements (which arrangements may be applicable either

<PAGE>

generally to a class or classes of individuals or  specifically  to a particular
individual or individuals) as the Board in its discretion  determines desirable,
including,   without  limitation,   the  granting  of  stock  options  or  stock
appreciation rights otherwise than under the Plan.






                                                                    Exhibit 10.2


                           SECURITY FIRST NETWORK BANK
                              AMENDED AND RESTATED
                          DIRECTORS' STOCK OPTION PLAN

         1.       NAME AND PURPOSE.

                  1.1 This plan is the SECURITY  FIRST  NETWORK BANK AMENDED AND
RESTATED DIRECTORS' STOCK OPTION PLAN (the "Plan").

                  1.2 The purposes of the Plan are to enhance the Bank's ability
to attract and retain highly  qualified  individuals  to serve as members of the
Bank's Board of Directors and to provide  additional  incentives to Directors to
promote  the success of the Bank.  The Plan  provides  Directors  of the Bank an
opportunity  to  purchase  shares of the Stock of the Bank  pursuant to Options.
Options  granted under the Plan shall not constitute  "incentive  stock options"
within the  meaning of Section  422 of the  Internal  Revenue  Code of 1986,  as
amended.

                  1.3 This Plan is intended to  constitute a "formula  plan" and
the Directors are intended to be "disinterested  administrators"  of Other Plans
for purposes of Rule 16b-3 under the Securities Exchange Act of 1934, as amended
(the "Exchange Act").

         2.       DEFINITIONS.

         For purposes of interpreting the Plan and related documents  (including
Stock Option Agreements), the following definitions shall apply:

                  2.1      "Bank" means  Security First Network Bank, a federal
savings bank.

                  2.2      "Board" means the Board of Directors of the Bank.

                  2.3      "Director" means a member of the Bank's Board who is
not an  officer  or  employee  of the  Bank  or any of its  subsidiaries,  or of
Cardinal Bancshares, Inc. or any of its subsidiaries.

                  2.4      "Effective Date" means the date the Plan was adopted
by the Board.

                  2.5      "Exercise  Price" means the Option Price  multiplied
by the number of shares of Stock purchased pursuant to exercise of an Option.

<PAGE>

                  2.6      "Expiration  Date"  means the 10th anniversary of the
day following the date on which the Plan is approved by stockholders pursuant to
Section 17.1 below.  Notwithstanding  the foregoing,  the Expiration  Date shall
also mean the date on which the Option is terminated  pursuant to Section 4.2(c)
below.

                  2.7      "Fair Market Value" means the value of each share of
Stock subject to this Plan determined by the Board in good faith.

                  2.8      "Grant Date" means the date on which an Option takes
effect  pursuant  to  Section  7 of this  Plan,  which  shall be the date of the
Spin-off.

                  2.9      "Option"  means any option to  purchase  one or more
shares of Stock pursuant to this Plan.

                  2.10     "Optionee"  means a person who holds an Option under
this Plan.

                  2.11     "Option   Period"  means  the  period  during  which
Options may be exercised as defined in Section 9.

                  2.12     "Option  Price"  means the  purchase  price for each
share of Stock subject to an Option.

                  2.13     "Other Plan" means the Security  First Network Bank,
Employee  Stock  Option Plan and any other stock option plan adopted by the Bank
or any of its subsidiaries.

                  2.14     "Spin-off"   means  the  spin-off  of  the  Bank  by
Cardinal  Bancshares,  Inc.  pursuant  to  the  Amended  and  Restated  Plan  of
Distribution of Cardinal Bancshares, Inc.

                  2.15     "Stock" means the Common  Stock,  without par value,
of the Bank.

                  2.16     "Stock Option Agreement" means the written agreement
evidencing the grant of an Option hereunder.

         3.       ADMINISTRATION OF THE PLAN.

         The  Plan   shall  be   administered   by  the   Board.   The   Board's
responsibilities  under the Plan shall be  limited  to taking all legal  actions
necessary  to document  the Options  provided  herein,  to maintain  appropriate
records and reports regarding those Options,  and to take all acts authorized by
this Plan.

<PAGE>

         4.       STOCK SUBJECT TO THE PLAN.


                  4.1 Subject to  adjustments  made pursuant to Section 4.2, the
maximum number of shares of Stock which may be issued pursuant to the Plan shall
not exceed 278,760. */ If any Option expires,  terminates or is canceled for any
reason before it is exercised in full,  the shares of Stock that were subject to
the unexercised  portion of the Option shall not be available for future Options
granted under the Plan.


                  4.2 (a) If the  outstanding  shares of Stock are  increased or
decreased or changed into or exchanged for a different  number or kind of shares
or  other   securities   of  the  Bank  by  reason   of  any   recapitalization,
reclassification,  stock  split-up,  combination of shares,  exchange of shares,
stock dividend or other distribution payable on capital stock, or other increase
or decrease in such shares  effected  without  receipt of  consideration  by the
Bank,  occurring  after the effective  date of the Plan, the number and kinds of
shares for the purchase of which  Options may be granted under the Plan shall be
adjusted  proportionately  and accordingly by the Bank. In addition,  the number
and  kind of  shares  for  which  Options  are  outstanding  shall  be  adjusted
proportionately and accordingly so that the proportionate interest of the holder
of the Option immediately following such event shall, to the extent practicable,
be the  same as  immediately  prior  to  such  event.  Any  such  adjustment  in
outstanding  Options  shall not change the  aggregate  Option Price payable with
respect to shares subject to the unexercised  portion of the Option  outstanding
but shall include a corresponding  proportionate  adjustment in the Option Price
per  share.  If  there  is a  distribution  payable  in the  capital  stock of a
subsidiary corporation of the Bank ("Spin-off Shares"), to the extent consistent
with Treasury Regulation Section 1.425-1(a)(6) or the corresponding provision of
any subsequent regulation, each outstanding Option shall thereafter additionally
pertain to the number of Spin-off  Shares that would have been  received in such
distribution by a shareholder of the Bank who owned a number of shares of Common
Stock  equal to the number of shares  that are subject to the Option at the time
of such  distribution,  and the  aggregate  Option  Price of the Option shall be
allocated  between the Spin-off Shares and the Common Stock in proportion to the
relative  fair  market  values of a Spin-off  Share and a share of Common  Stock
immediately after the distribution of Spin-off Shares.

                           (b)      Subject to  Subsection  (c) hereof,  if the
Bank shall be the surviving bank in any reorganization,  merger or consolidation
of the  Bank  with one or more  other  banks,  any  Option  theretofore  granted
pursuant  to the Plan shall  pertain to and apply to the  securities  to which a
holder of the number of shares of Stock  subject to such Option  would have been
entitled  immediately  following such


- ----------
*/   Restated to reflect the 4 for 1 stock split as of the Spin-off in May 1996.


<PAGE>

reorganization,  merger or  consolidation,  with a  corresponding  proportionate
adjustment  of the Option  Price per share so that the  aggregate  Option  Price
thereafter  shall  be the  same as the  aggregate  Option  Price  of the  shares
remaining subject to the Option immediately prior to such reorganization, merger
or consolidation.

                           (c)      Upon the  dissolution or liquidation of the
Bank, or upon a merger,  consolidation or reorganization of the Bank with one or
more other banks in which the Bank is not the surviving  bank, or upon a sale of
all or substantially  all of the assets of the Bank to another bank, or upon any
transaction (including,  without limitation, a merger or reorganization in which
the Bank is the  surviving  bank)  approved  by the Board  which  results in any
person or entity  owning 80 percent or more of the combined  voting power of all
classes of stock of the Bank,  the Plan and all  Options  outstanding  hereunder
shall terminate, except to the extent provision is made in writing in connection
with such  transaction  for the  continuation of the Plan, the assumption of the
Options  theretofore  granted,  or for the  substitution for such Options of new
options  covering  the stock of a  successor  bank,  or a parent  or  subsidiary
thereof,  with appropriate  adjustments as to the number and kinds of shares and
exercise prices, in which event the Plan (if applicable) and Options theretofore
granted  shall  continue in the manner and under the terms so  provided.  In the
event of any such termination of the Plan and Options,  each individual  holding
an Option  shall  have the right  immediately  prior to the  occurrence  of such
termination and during such period  occurring  prior to such  termination as the
Board in its sole  discretion  shall  determine and designate,  to exercise such
Option to the extent that such Option was otherwise exercisable at the time such
termination  occurs.  The Board shall send written  notice of an event that will
result in such a termination to all  individuals who hold Options not later than
the time at which the Bank gives notice thereof to its shareholder.

                           (d)      Adjustments  under this Section 4.2 related
to  stock  or  securities  of  the  Bank  shall  be  made  by the  Board,  whose
determination  in that  respect  shall be final,  binding,  and  conclusive.  No
fractional shares of Stock or units of other securities shall be issued pursuant
to any such  adjustment,  and any fractions  resulting from any such  adjustment
shall be eliminated in each case by rounding downward to the nearest whole share
or unit.

                           (e)      The grant of an Option pursuant to the Plan
shall  not  affect  or limit  in any way the  right or power of the Bank to make
adjustments,  reclassifications,  reorganizations  or changes of its  capital or
business structure or to merge,  consolidate,  dissolve or liquidate, or to sell
or transfer all of any part of its business or assets.

         5.       ELIGIBILITY.

         Eligibility under this Plan is limited to Directors of the Bank.


<PAGE>



         6.       THE OPTION PRICE.

         The Option Price of the Stock covered by each Option granted under this
Plan  shall be  $1.25 */ per  share.  The  Option  Price  shall  be  subject  to
adjustment as provided in Section 4.2 hereof.


         7.       NUMBER OF SHARES AND GRANT DATE.

         On the date of the Spin-off,  each of the following  Directors shall be
granted an Option to purchase 92,920 */ shares of Stock:

                           Carol M. Gatton,
                           Howard J. Runnion, Jr., and
                           Robert W. Copelan.

         8.       VESTING OF OPTIONS.

         Subject to the  provisions  of Section 9, the  Options  shall be vested
upon the Grant Date (but shall not be exercisable before approval of the Plan by
stockholders).

         9.       OPTION PERIOD.

         An Option  shall be  exercisable  only  during the Option  Period.  The
Option  Period  shall  commence on the date on which the Plan is approved by the
stockholders  of the  Bank  and  shall  end  at the  close  of  business  on the
Expiration  Date.  Termination  of the  Optionee's  status as a Director for any
reason shall not cause an Option to terminate.

         10.      TIMING AND METHOD OF EXERCISE.

         Subject to the limitations of Sections 8 and 9, an Optionee may, at any
time,  exercise an Option with respect to all or any part of the shares of Stock
then  subject to such  Option by giving  the Bank  written  notice of  exercise,
specifying the number of shares as to which the Option is being exercised.  Such
notice shall be addressed to the Secretary of the Bank at its principal  office,
and shall be effective  when  actually  received (by personal  delivery,  fax or
other  delivery) by the Secretary of the Bank.  Such notice shall be accompanied
by an amount equal to the Exercise Price of such shares,  in the form of any one
or combination of the following:  cash or cash  equivalents,  or shares of Stock
valued at Fair Market Value in accordance with the Plan. If shares of Stock that
are acquired by the Optionee  through  exercise of an Option or an option issued
under an Other Plan are surrendered in payment of the

- ----------
*/   Restated to reflect the 4 for 1 stock split as of the Spin-off in May 1996.


<PAGE>



Exercise Price of Options,  the Stock  surrendered in payment must have been (i)
held by the Optionee for more than six months at the time of surrender,  or (ii)
acquired  under an Option  granted not less than six months prior to the time of
surrender. However, payment in full of the Exercise Price need not accompany the
written  notice of exercise  provided  the notice of exercise  directs  that the
Stock  certificate  or  certificates  for the  shares  for which  the  Option is
exercised be delivered to a licensed broker  acceptable to the Bank as the agent
for the individual exercising the Option and, at the time such Stock certificate
or  certificates  are  delivered,  the broker  tenders to the Bank cash (or cash
equivalents acceptable to the Bank) equal to the Exercise Price. If an Option is
exercised prior to the date that is six months from the later of (i) the date of
grant of the Option or (ii) the date of shareholder approval of the Plan and the
individual  exercising  the Option is a reporting  person under Section 16(a) of
the Exchange  Act, then such  certificate  or  certificates  shall bear a legend
restricting  the transfer of the Stock covered  thereby until the  expiration of
six months from the later of the date  specified in clause (i) above or the date
specified in clause (ii) above.

         11.      NO SHAREHOLDER RIGHTS UNDER OPTION.

         No Optionee shall have any of the rights of a shareholder  with respect
to  the  shares  of  Stock  subject  to an  Option  except  to  the  extent  the
certificates  for such shares  shall have been  issued upon the  exercise of the
Option.

         12.      CONTINUATION OF SERVICE.

         Nothing in the Plan shall  confer upon any person any right to continue
to serve as a Director.

         13.      STOCK OPTION AGREEMENT.

         Each  Option  granted  pursuant  to the Plan  shall be  evidenced  by a
written  Stock  Option  Agreement  notifying  the  Optionee  of  the  grant  and
incorporating  the terms of this  Plan.  The  Stock  Option  Agreement  shall be
executed by the Bank and the Optionee.

         14.      WITHHOLDING.

         The Bank shall have the right to  withhold,  or require an  Optionee to
remit to the Bank,  an amount  sufficient  to satisfy  any  applicable  federal,
state,  local or foreign  withholding tax  requirements  imposed with respect to
exercise of Options. To the extent permissible under applicable tax, securities,
and other laws,  the  Optionee  may  satisfy a tax  withholding  requirement  by
directing the Bank to apply shares of Stock to which the Optionee is entitled as
a result of the exercise of an Option to satisfy withholding  requirements under
this Section 14.


<PAGE>



         15.      NONTRANSFERABILITY OF OPTIONS.

         Each Option  granted  pursuant to this Plan  shall,  during  Optionee's
lifetime, be exercisable only by Optionee,  and neither the Option nor any right
thereunder  shall  be  transferable  by  the  Optionee  by  operation  of law or
otherwise  other  than by  will or the  laws of  descent  and  distribution,  or
pursuant  to  a  qualified  domestic  relations  order  as  defined  in  Section
414(p)(1)(B)  of the Internal  Revenue Code of 1986, as amended and shall not be
pledged  or  hypothecated  (by  operation  of law or  otherwise)  or  subject to
execution, attachment or similar processes.

         16.      USE OF PROCEEDS.

         Cash  proceeds  realized  from the sale of Stock  pursuant  to  Options
granted under the Plan shall constitute general funds of the Bank.

         17.      ADOPTION, AMENDMENT, SUSPENSION AND TERMINATION
                  OF THE PLAN.

                  17.1 The Plan shall be effective as of the date of adoption by
the Board,  subject to approval  of the Plan within one year of its  adoption by
the Board by the affirmative  votes of the holders of a majority of the Stock of
the Bank present, or represented, and entitled to vote at a meeting duly held in
accordance with applicable law, provided,  that upon approval of the Plan by the
stockholders  of the Bank,  all Options  granted  under the Plan on or after the
Effective Date shall be fully effective as if the  stockholders had approved the
Plan on the Effective Date.

                  17.2 Subject to the  limitation of Section 17.4, the Board may
at any time suspend or terminate the Plan, and may amend it from time to time in
such  respects as the Board may deem  advisable;  provided,  however,  the Board
shall not amend the Plan in the  following  respects  without  the  approval  of
stockholders then sufficient to approve the Plan in the first instance:

                           (a)      To   materially   increase   the   benefits
accruing to participants under the Plan (for example,  to increase the number of
Options that may be granted to any Director).

                           (b)      To materially  increase the maximum  number
of shares of Stock that may be issued under the Plan;

                           (c)      To materially modify the requirements as to
eligibility for participation in the Plan.

                  17.3 No Option may be granted  during any  suspension or after
the termination of the Plan, and no amendment,  suspension or termination of the
Plan


<PAGE>



shall, without the Optionee's consent, alter or impair any rights or obligations
under any Stock Option  Agreement  previously  entered into under the Plan. This
Plan shall  terminate  upon the earlier of the  expiration or exercise of all of
the  Options  granted  hereunder  or  the  Expiration  Date,  unless  previously
terminated pursuant to Section 4.2 or by the Board pursuant to this Section 17.

                  17.4  Notwithstanding  the  provisions  of Section  17.2,  the
formula  provisions  of this  Plan  shall not be  amended  more than once in any
six-month period.

         18.      REQUIREMENTS OF LAW.

                  18.1 The  Bank  shall  not be  required  to sell or issue  any
shares of Stock under any Option if the sale or  issuance  of such shares  would
constitute a violation by the  individual  exercising  the Option or the Bank of
any provisions of any law or regulation of any governmental authority, including
without  limitation any federal or state  securities  laws or  regulations.  Any
determination  in this  connection  by the Board  shall be final,  binding,  and
conclusive.  The Bank shall not be obligated to take any  affirmative  action in
order to cause the  exercise  of an Option or the  issuance  of shares  pursuant
thereto to comply with any law or regulation of any governmental  authority.  As
to any jurisdiction  that expressly imposes the requirement that an Option shall
not be  exercisable  unless and until the shares of Stock covered by such Option
are registered or are subject to an available  exemption from registration,  the
exercise  of  such  Option  (under  circumstances  in  which  the  laws  of such
jurisdiction  apply) shall be deemed  conditioned upon the effectiveness of such
registration or the availability of such an exemption.

                  18.2 The intent of this Plan is to qualify  for the  exemption
provided by Rule 16b-3 under the  Exchange  Act and to qualify the  Directors as
disinterested administrators of the Other Plan for purposes of such Rule. To the
extent any provision of the Plan or action by the Plan  administrators  does not
comply with the requirements of Rule 16b-3, it shall be deemed  inoperative,  to
the extent permitted by law and deemed advisable by the Plan administrators, and
shall not affect the validity of the Plan. In the event Rule 16b-3 is revised or
replaced,  the Board may exercise  discretion to modify this Plan in any respect
necessary  to  satisfy  the  requirements  of  the  revised   exemption  or  its
replacement.

         19.      GOVERNING LAW.

         The validity, interpretation and effect of this Plan, and the rights of
all persons  hereunder,  shall be governed by and determined in accordance  with
the laws of Kentucky, other than the choice of law rules thereof.






                                                                    Exhibit 10.4

                            STOCK PURCHASE AGREEMENT

                  This Stock Purchase Agreement  ("Agreement"),  dated as of the
29th day of June,  1998,  is entered into by and among  Security  First  Network
Bank, a federal savings bank ("SFNB"),  Security First Technologies Corporation,
a Delaware  corporation  (the  "Corporation")  and State Farm Mutual  Automobile
Insurance Company, an Illinois corporation (the "Purchaser").

                   WHEREAS,  SFNB  is  the  parent  company  of  Security  First
Technologies, Inc. ("S1") and the Corporation;

                  WHEREAS,  at a special  meeting (the "Special  Meeting"),  the
stockholders of SFNB will vote upon a proposed holding company reorganization of
SFNB (the "Reorganization"), pursuant to the Second Amended and Restated Plan of
Reorganization,  dated as of March 9, 1998, by and among SFNB,  the  Corporation
and New Security First Network Bank ("New Bank"), as amended (the "Plan");

                  WHEREAS,  subject to stockholder  approval of the Plan and the
other terms and  conditions  of the Plan,  the  Reorganization  will be effected
pursuant to the  following  steps:  (1) New Bank will be  organized  as a wholly
owned  subsidiary of SFNB, (2) SFNB will contribute its banking  business to New
Bank,  (3) the  Corporation  will purchase and assume all of SFNB's other assets
and liabilities in exchange for the issuance to SFNB of the Corporation's common
stock, par value $0.01 per share (the "Common  Stock"),  (4) SFNB will declare a
distribution to its  shareholders of the Common Stock of the Corporation that it
owns, and (5) SFNB will dissolve voluntarily;

                  WHEREAS,   after  the   Reorganization  is  consummated,   the
Corporation  will wholly own New Bank and S1, and the holders of each issued and
outstanding  share of SFNB common  stock,  no par value per share ("SFNB  Common
Stock")  and SFNB  preferred  stock,  no par value per  share  ("SFNB  Preferred
Stock"),  will  own,  respectively,  the  Corporation's  Common  Stock  and  the
Corporation's Series A preferred stock, par value $0.01 per share (the "Series A
Preferred Stock") to the same extent they owned such securities of SFNB prior to
the Reorganization;



<PAGE>



                  WHEREAS,  the stockholders of SFNB will also consider and vote
upon the proposed  sale of SFNB's  banking  business to RBC Holdings  (Delaware)
Inc. immediately following the Reorganization;

                  WHEREAS,  Purchaser desires to subscribe for, and acquire from
the  Corporation,  shares of the  Corporation's  Series B  preferred  stock (the
"Preferred Shares"),  having the specific terms, relative rights and preferences
set forth in the  Certificate of Designation  attached  hereto as Exhibit I (the
"Series B Preferred  Stock"),  on the terms and under the  conditions  specified
herein;

                  WHEREAS,   the  Corporation  desires  to  sell  and  issue  to
Purchaser  Preferred  Shares on the terms  and  under the  conditions  specified
herein;

                  WHEREAS,  the number of Preferred Shares to be sold and issued
by the  Corporation  and  subscribed  for  by  the  Purchaser  shall  equal  (i)
10,000,000,  divided by (ii) the average  closing asking price per share of SFNB
Common Stock (or the Corporation's Common Stock if SFNB is then dissolved,  or a
combination of both), as quoted on the Nasdaq Stock Market National Market Tier,
for each of the 10 trading days  preceding the business day  immediately  before
the Closing Date under this Agreement; and

                  WHEREAS,  SFNB, the Corporation and the Purchaser  desire that
the transactions  contemplated hereby be consummated  immediately  following the
Reorganization.

                  NOW,  THEREFORE,  in  consideration  of the  mutual  promises,
representations,   warranties,  covenants  and  conditions  set  forth  in  this
Agreement, the sufficiency of which is hereby acknowledged, the parties mutually
agree as follows:

SECTION 1.          PURCHASE AND SALE OF THE PREFERRED SHARES.

         1.1      SALE AND ISSUANCE OF THE PREFERRED SHARES.

                  At the  Closing  (as  defined  below in  section  1.2(a))  and
subject to the terms and  conditions of this  Agreement,  Purchaser  does hereby
subscribe for, and agree to purchase,  that number of Preferred  Shares equal to
(i)  10,000,000,  divided by (ii) the average  closing asking price per share of
SFNB Common Stock (or the Corporation's  Common Stock if SFNB is then dissolved,
or a combination of both),  as quoted on the Nasdaq Stock Market National Market
Tier,  for each of the 10 trading days  preceding  the business day  immediately
before the Closing  Date under



<PAGE>


this  Agreement,  for a total  purchase  price  of  $10,000,000  (the  "Purchase
Price"),  and the  Corporation  agrees  to sell and  issue to  Purchaser  at the
Closing for the Purchase Price, such Preferred Shares (the "Transaction").

         1.2      CLOSING.

                  1.2(a).  The closing (the "Closing") of the Transaction  shall
take place within three business days after the Reorganization.

                  1.2(b).   The   Closing   shall  take  place  at  10:00  a.m.,
Washington,  D.C.  time,  at the  offices  of Hogan & Hartson  L.L.P.,  555 13th
Street,  N.W.,  Washington,  D.C.  20004, or at such other time and place as the
parties shall mutually agree (the "Closing Date").

SECTION 2.        REGISTRATION RIGHTS.

         2.1      PIGGYBACK REGISTRATION RIGHTS.

                  2.1(a).  Except as provided at Section 2.1(b) below, if at any
time or times  beginning  two years after the Closing  Date  through  four years
following the Closing Date the Corporation proposes to make a public offering of
its  Common  Stock,  which  requires  registration  under  applicable  rules and
regulations of the Securities and Exchange  Commission ("SEC") (or any successor
regulator  thereto as to federal  securities  laws),  other than an offering not
suitable  for  inclusion  of shares  of  selling  stockholders  for offer to the
public,  such as shares being offered in connection  with an employment  benefit
plan or in connection with a merger,  the Corporation  shall give written notice
of the proposed  registration  to Purchaser not less than 14 business days prior
to the proposed  filing date of the  registration  form with the SEC, and at the
written request of Purchaser  delivered to the Corporation  within 10 days after
the receipt of such notice,  the Corporation  shall include in such registration
and offering,  and in any  underwriting of such offering,  the Converted  Common
Shares  (as  defined  below)  that  have been  designated  for  registration  in
Purchaser's  request.  The  Corporation  may withdraw any proposed  registration
statement or offering of securities under this Section 2 at any time without any
liability  to Purchaser  hereunder.  For  purposes of this  Agreement,  the term
"Converted  Common  Shares"  shall mean the shares of the  Corporation's  Common
Stock into which the Preferred  Shares are convertible  pursuant to the terms of
the Preferred Shares.

                  2.1(b).  If a registration in which Purchaser has the right to
participate  pursuant to this Section 2 is an  underwritten  public offering



<PAGE>

and the  managing  underwriter  advises the  Corporation  in writing that in its
opinion the number of securities  requested to be included in such  registration
exceeds the number that can be sold in such offering consistent with the pricing
expectations of the  Corporation,  then the  Corporation  first shall include in
such  offering  the  Common  Stock  proposed  to be sold by the  Corporation  if
consistent  with the  aforementioned  opinion of the managing  underwriter,  and
second shall  include the Converted  Common  Shares  requested to be included in
such  registration  by  Purchaser  and any other  Common  Stock  requested to be
included by other selling  stockholders who hold registration rights pursuant to
pre-existing  written  agreements with the  Corporation,  if any, pro rata based
upon the number of shares of Common Stock  requested by Purchaser  and each such
selling  stockholder  to be  included  in such  registration,  or in such  other
amounts upon which the Corporation, Purchaser and the other selling stockholders
may agree.  The two year limitation on registration  rights set forth in Section
2.1(a)  shall not apply to any shares of  Purchaser's  Converted  Common  Shares
excluded from registration by virtue of this Section 2.1(b).

         2.2      DEMAND REGISTRATION RIGHTS.

                  2.2(a).  At  any  time  two  years  after  the  Closing  Date,
Purchaser may request registration for sale under the Securities Act of 1933, as
amended (the "Securities Act") of any Converted Common Shares owned by Purchaser
(a "Demand  Registration"),  provided,  however,  that (i) the Corporation shall
only be  obligated to effect one Demand  Registration  for  Purchaser,  (ii) the
Corporation  shall  not be  obligated  to  effect a Demand  Registration  unless
Purchaser  requests  registration  for  sale of  Converted  Common  Shares  that
represent at least 50% of the aggregate  amount of Converted  Common Shares then
owned by Purchaser,  and (iii) the Corporation  shall not be required to conduct
an underwritten  offering.  A Demand  Registration shall specify the approximate
number of Converted Common Shares requested to be registered and the anticipated
per share price range for such offering.

                  2.2(b).  A Demand  Registration  shall be deemed to occur when
such  registration  becomes  effective under the Securities Act, except that if,
after it becomes effective,  such Demand  Registration is interfered with by any
stop  order,  injunction  or  other  order  or  requirement  of the  SEC (or any
successor  regulator  thereto  as to  federal  securities  laws)  or  any  other
governmental  authority,  such  registration  shall  not be  deemed to have been
effected  unless  such stop  order,  injunction  or other  order shall have been
subsequently vacated or removed.





<PAGE>


         2.3      REGISTRATION PROCEDURES.



                  2.3(a).  The  Corporation  shall have no obligation to include
Converted Common Shares owned by Purchaser in a registration  statement pursuant
to Section 2.1 or Section 2.2 hereof  unless and until  Purchaser  has furnished
the  Corporation  with all  information  and  statements  about or pertaining to
Purchaser in such  reasonable  detail and on such timely basis as is  reasonably
deemed by the  Corporation to be necessary or appropriate for the preparation of
the registration statement.

                  2.3(b).  Whenever  Purchaser has requested  that its Converted
Common Shares be registered  pursuant to Section 2.1 or Section 2.2 hereof,  the
Corporation  shall,  subject to its rights under Section  2.1(a) to withdraw the
registration statement and the other provisions of Section 2.1 and Section 2.2:

                           (1)      prepare   and   file   with   the   SEC   a
registration  statement with respect to such Converted Common Shares and use its
reasonable  efforts to cause such registration  statement to become effective as
soon as  practicable  after the filing  thereof  (provided  that before filing a
registration  statement or prospectus or any amendments or supplements  thereto,
the  Corporation  shall furnish  counsel for  Purchaser  with copies of all such
documents proposed to be filed);

                           (2)      prepare   and   file   with  the  SEC  such
amendments  and  supplements  to  such  registration  statement  and  prospectus
contained  therein  as may be  necessary  to keep  such  registration  statement
effective  for a period of not less than  three  months or until  Purchaser  has
completed the distribution described in such registration  statement,  whichever
occurs first;

                           (3)      furnish to  Purchaser  the number of copies
of such  registration  statement,  each  amendment and supplement  thereto,  the
prospectus contained in such registration  statement (including each preliminary
prospectus), and such other documents as Purchaser may reasonably request;

                           (4)      use  reasonable   efforts  to  register  or
qualify  such  shares  under the state blue sky or  securities  or banking  laws
("Blue Sky Laws") of such jurisdictions as Purchaser reasonably requests (and to
keep  such  registrations  and  qualifications  effective  for a period of three
months,  or until  Purchaser  has  completed  the  distribution  of such shares,
whichever occurs first), and to do any and all other acts and things that may be
reasonably  necessary  or  advisable  to  enable  Purchaser  to  consummate  the
disposition of such shares in such jurisdictions;  provided,  however,  that the
Corporation  will  not be  required  to do any of  the



<PAGE>


following:  (i) qualify  generally to do business in any  jurisdiction  where it
would not be  required  but for this  Section  2.3(b),  (ii)  subject  itself to
taxation in any such jurisdiction,  or (iii) file any general consent to service
of process in any such jurisdiction;

                           (5)      promptly notify  Purchaser at any time when
a  prospectus  relating  thereto is required to be  delivered  under  applicable
federal  securities  laws during the period that the  Corporation is required to
keep the registration  statement effective,  of the occurrence of any event as a
result of which the prospectus included in such registration  statement contains
an untrue  statement of a material fact or omits any fact  necessary to make the
statements  therein,  in the light of the  circumstances  under  which they were
made, not misleading, and prepare a supplement or amendment to the prospectus so
that, as thereafter  delivered to the purchasers of such shares,  the prospectus
will not  contain an untrue  statement  of a material  fact or omit to state any
fact necessary to make the statements therein, in the light of the circumstances
under which they were made, not misleading;

                           (6)      use  reasonable  efforts  to cause all such
Converted  Common  Shares to be listed on a  securities  exchange  or the Nasdaq
Stock Market, if the  Corporation's  Common Stock is then listed on a securities
exchange or the Nasdaq Stock Market; and

                           (7)      provide a transfer  agent and registrar (if
the  Corporation  does not  already  have such an agent) for all such  Converted
Common Shares not later than the effective date of such registration statement.

         2.4      REGISTRATION EXPENSES.

                  2.4(a).  If,  pursuant  to Section  2.1 or Section 2.2 hereof,
Converted  Common  Shares  owned by  Purchaser  are  included in a  registration
statement,  then Purchaser shall pay all transfer taxes, if any, relating to the
sale of its Converted  Common Shares,  the fees and expenses of its own counsel,
and its pro rata portion of any  underwriting  discounts or  commissions  or the
equivalent thereof.

                  2.4(b).  Except for the fees and expenses specified in Section
2.4(a)  hereof  and  except  as  provided  below  in this  Section  2.4(b),  the
Corporation  shall pay all  expenses  incident  to the  registration  and to the
Corporation's  performance  of or  compliance  with this  Agreement,  including,
without  limitation,  all  registration  and filing  fees,  fees and expenses of
compliance,  with Blue Sky Laws,  underwriting  discounts,  fees,  and  expenses
(other  than  Purchaser's  pro rata  portion of any



<PAGE>


underwriting  discounts or  commissions  or the  equivalent  thereof),  printing
expenses,  messenger and delivery expenses, and fees and expenses of counsel for
the  Corporation  and all  independent  certified  public  accountants and other
persons retained by the Corporation.  With respect to any registration  pursuant
to  Section  2.4  hereof,  the  Corporation  shall  pay  its  internal  expenses
(including,  without  limitation,  all salaries and expenses of its officers and
employees  performing legal or accounting  duties) and the expenses and fees for
listing the  securities  to be  registered on an exchange or on the Nasdaq Stock
Market, if applicable.

         2.5      INDEMNITY AND CONTRIBUTION.

                  2.5(a). In the event that any Converted Common Shares owned by
Purchaser are sold by means of a registration  statement pursuant to Section 2.1
or Section 2.2 hereof, Purchaser (for the purposes of this paragraph 2.5(a), the
"Indemnifying  Person")  agrees to indemnify and hold harmless the  Corporation,
each of the Corporation's  officers and directors,  and each person, if any, who
controls or may control the Corporation within the meaning of the Securities Act
(for the purposes of this paragraph  2.5(a),  the Corporation,  its officers and
directors, and any such other persons being hereinafter referred to individually
as an "Indemnified  Person" and collectively as "Indemnified  Persons") from and
against all demands, claims, actions or causes of action,  assessments,  losses,
damages,  liabilities,  costs,  and  expenses,  including,  without  limitation,
interest, penalties, and reasonable attorneys' fees and disbursements,  asserted
against,  resulting to,  imposed upon, or incurred by such  Indemnified  Person,
directly or indirectly (collectively, hereinafter referred to in the singular as
a "Claim"  and in the  plural  as  "Claims"),  based  upon,  arising  out of, or
resulting  from  any  untrue  statement  of a  material  fact  contained  in the
registration  statement  or any  omission  to  state  therein  a  material  fact
necessary  in order to make the  statements  made  therein,  in the light of the
circumstances  under which they were made,  not  misleading,  to the extent that
such Claim is based upon, arises out of or results from information furnished to
the Corporation by Purchaser in a written document provided by Purchaser for use
in connection with the registration statement.

                  2.5(b).  The  Corporation  (for the purposes of this paragraph
2.5(b),  the  "Indemnifying  Person")  agrees  to  indemnify  and hold  harmless
Purchaser, its officers and directors,  each person, if any, who controls or may
control  Purchaser within the meaning of the Securities Act and any underwriters
participating  in the  distribution  of Converted  Common  Shares  pursuant to a
registration  statement (for the purposes of this paragraph  2.5(b),  Purchaser,
its officers and  directors,  and any such other persons also being  hereinafter
referred  to  individually  as  an  "Indemnified  Person"  and  collectively  as
"Indemnified




<PAGE>



Persons")  from and against all Claims based upon,  arising out of, or resulting
from any untrue  statement  of a material  fact  contained  in the  registration
statement or any omission to state therein a material fact necessary in order to
make the statement made therein,  in the light of the circumstances  under which
they were made,  not  misleading,  to the extent  that such Claim is based upon,
arises out of or results  from  information  furnished by the  Corporation  in a
written  document  provided by the  Corporation  for use in connection  with the
registration statement.

                  2.5(c).  The  indemnification  set  forth  herein  shall be in
addition to any liability  the  Corporation  or Purchaser may otherwise  have in
connection with any  registration of its Common Stock.  Within a reasonable time
after  receiving  definitive  notice  of  any  Claim  in  respect  of  which  an
Indemnified  Person  may seek  indemnification  under  this  Section  2.5,  such
Indemnified  Person shall submit written notice thereof to Indemnifying  Person.
The failure of the Indemnified  Person so to notify the  Indemnifying  Person of
any such Claim shall not relieve the  Indemnifying  Person from any liability it
may have  hereunder  except to the extent that (a) such  liability was caused or
increased by such  omission,  or (b) the ability of the  Indemnifying  Person to
reduce such liability was  materially  adversely  affected by such omission.  In
addition,  the omission of the Indemnified  Person so to notify the Indemnifying
Person of any such Claim  shall not  relieve  the  Indemnifying  Person from any
liability it may have otherwise than hereunder.  The  Indemnifying  Person shall
have the right to undertake,  by counsel or representatives of its own choosing,
the defense,  compromise,  or  settlement  (without  admitting  liability of the
Indemnifying Person) of any such Claim asserted,  such defense,  compromise,  or
settlement to be undertaken at the expense and risk of the Indemnifying  Person,
and the Indemnified  Person shall have the right to engage separate counsel,  at
its own expense,  which counsel for the Indemnifying  Person shall keep informed
and consult with in a reasonable  manner.  In the event the Indemnifying  Person
shall  fail  to  undertake  such  defense  by  its  own   representatives,   the
Indemnifying  Person shall give prompt  written  notice of such  election to the
Indemnified  Person,  and the  Indemnified  Person shall  undertake the defense,
compromise,  or  settlement  (without  admitting  liability  of the  Indemnified
Person)  thereof on behalf of and for the account  and risk of the  Indemnifying
Person by counsel or other representatives designated by the Indemnified Person.
In the event that any Claim shall arise out of a transaction or cover any period
or periods wherein the Corporation and Purchaser shall each be liable  hereunder
for part of the  liability or  obligation  arising  therefrom,  then the parties
shall,  each choosing its own counsel and bearing its own expenses,  defend such
Claim,  and no  settlement  or  compromise of such Claim may be made without the
joint consent or approval of the



<PAGE>



Corporation and Purchaser. Notwithstanding the foregoing, no Indemnifying Person
shall be obligated  hereunder  with respect to amounts paid in settlement of any
Claim if such  settlement is effected  without the consent of such  Indemnifying
Person (which consent shall not be unreasonably withheld).

SECTION 3.        REPRESENTATIONS AND WARRANTIES OF SFNB.

                  SFNB represents and warrants to Purchaser as follows:

         3.1      ORGANIZATION AND STANDING.

                  SFNB is a Federal  savings bank  organized and existing  under
the Home  Owners'  Loan  Act of 1933,  as  amended  ("HOLA").  SFNB has the full
corporate  power and authority to own and operate its properties and assets,  to
carry on its  business as  currently  conducted,  to execute  and  deliver  this
Agreement,  and, subject to the conditions  specified  herein,  to carry out and
perform its obligations under the terms of this Agreement. SFNB has furnished to
Purchaser a true and complete copy of SFNB's federal stock charter, as currently
in effect,  and a true and  complete  copy of SFNB's  bylaws,  as  currently  in
effect, in both cases, certified by its corporate secretary.

         3.2      AUTHORIZATION; BINDING OBLIGATION.

                  SFNB has all requisite  corporate power and authority to enter
into and to deliver this Agreement. Except as contemplated herein, all corporate
action  on the  part  of SFNB  and  its  directors,  officers  and  stockholders
necessary for the  authorization,  execution,  delivery and  performance of this
Agreement by SFNB, and the performance of SFNB's obligations hereunder have been
taken or will be taken prior to the Closing Date. This Agreement,  when executed
and delivered by SFNB, shall  constitute a valid and binding  obligation of SFNB
enforceable in accordance with its terms, except as may be limited by applicable
bankruptcy,  insolvency,  reorganization,   moratorium  or  other  similar  laws
effecting the enforcement of creditor's rights.

         3.3      SUBSIDIARIES.

                  As of the date hereof, SFNB's direct subsidiaries are Security
First Technologies, Inc. and Security First Investments, Inc., and SFNB does not
otherwise  directly own any other  corporation,  association or business entity.
Upon consummation of the Reorganization, SFNB will be dissolved voluntarily.



<PAGE>


         3.4      CAPITALIZATION.

                  3.4(a).  The  authorized  capital  stock of SFNB  consists  of
25,000,000  shares of SFNB  Common  Stock,  of which  10,843,715  are issued and
outstanding as of June 26, 1998, and 2,500,000 shares of preferred stock, no par
value per share ("SFNB  Preferred  Stock"),  of which 1,637,832 shares have been
designated  as Class A and  1,174,110  shares are issued and  outstanding  as of
March 31, 1998.

                  3.4(b).  As of March 31,  1998,  there are options  (the "SFNB
Options")  outstanding to purchase  4,605,907  shares of SFNB Common Stock,  and
except  for the  SFNB  Options  and  the  SFNB  Preferred  Stock,  there  are no
outstanding  securities  convertible  into or exchangeable for SFNB Common Stock
and there are no outstanding  options,  rights  (preemptive  or  otherwise),  or
warrants  to  purchase  or to  subscribe  for any  shares of such stock or other
securities of SFNB.

         3.5      NON-CONTRAVENTION.

                  The  execution,  delivery and  performance  of, and compliance
with,  this  Agreement  will not (a) violate any  provision of the federal stock
charter  or  bylaws of SFNB;  (b)  conflict  with or  result in a breach  of, or
default  under,  or result in the creation of any lien,  claim,  charge or other
encumbrance  upon  any of the  assets  or  properties  of SFNB  pursuant  to the
provisions of any agreement, mortgage, indenture or other document or instrument
to which SFNB is a party or by which SFNB or any of its  properties or assets is
bound,  or (c) violate any existing  statutes,  laws,  ordinances,  regulations,
orders and other rules of law  applicable  to SFNB or any of its  properties  or
assets,  or applicable  to SFNB's power or authority to perform its  obligations
under this Agreement.

         3.6      FINANCIAL STATEMENTS.

                  SFNB has  previously  delivered or made available to Purchaser
accurate and complete copies of its audited consolidated financial statements as
of and for the  years  ended  December  31,  1996 and  1997,  and the  unaudited
consolidated financial statements as of and for the three months ended March 31,
1997 and 1998  (together,  all such financial  statements are referred to as the
"SFNB Financial Statements"). The consolidated statements of financial condition
of SFNB  referred to herein  (including  the related  notes,  where  applicable)
fairly present (subject, in the case of the unaudited  statements,  to recurring
audit adjustments normal in nature and amount),  the results of the consolidated
operations  and  consolidated  financial  condition  of SFNB for the  respective
fiscal  periods or as of the  respective  dates therein set forth;  each of such
statements   (including  the  related  notes,   where  applicable)  comply  with
applicable accounting  requirements and with the published rules and regulations
of the Office of Thrift Supervision (the "OTS") with respect thereto and each of
such



<PAGE>



statements  (including the related notes, where applicable) has been prepared in
accordance with generally accepted accounting  principles ("GAAP")  consistently
applied  during the periods  involved,  except in each case as indicated in such
statements or in the notes thereto or, in the case of unaudited  statements,  as
permitted by Form 10-Q.  SFNB's Annual Report on Form 10-KSB for the fiscal year
ended December 31, 1997 and all reports filed under Sections 13(a), 13(c), 14 or
15(d) of the Securities  Exchange Act of 1934, as amended ("Exchange Act") since
December  31,  1997  comply  in  all  material  respects  with  the  appropriate
requirements  for such reports under the Exchange  Act, and SFNB has  previously
delivered or made available to Purchaser  true,  correct and complete  copies of
such reports.  Since January 1, 1998, SFNB has filled all reports required to be
filed by it under Sections  13(a),  13(c),  14 or 15(d) of the Exchange Act. The
books and records of SFNB have been,  and are being,  maintained in all material
respects in accordance with GAAP and any other  applicable  legal and accounting
requirements.

         3.7      ASSETS.

                  SFNB   (for   purposes   of  this   section,   including   its
subsidiaries)  has good, valid and marketable title to all properties and assets
owned by it, including,  without limitation,  all properties and assets included
in the SFNB Financial Statements and all properties and assets purchased by SFNB
since December 31, 1997 (except for leased or licensed assets and for properties
or assets  reflected in such SFNB Financial  Statements  which have been sold or
otherwise disposed of in the ordinary course of business), free and clear of all
encumbrances.  All personal property of SFNB is in good operating  condition and
repair and is suitable  and adequate for the uses for which it is intended or is
being used.

         3.8      REORGANIZATION.

                  SFNB has approved the Reorganization, subject to the terms and
conditions specified in the Plan.

         3.9      GOVERNMENTAL CONSENT.

                  No consent,  approval  or  authorization  of, or  designation,
declaration  or filing with, any  governmental  authority on the part of SFNB is
required in connection with the valid execution and delivery of this Agreement.



<PAGE>



         3.10     LITIGATION; DISPUTES.


                  There are no actions, suits, claims, arbitrations, proceedings
or  investigations  pending,  or to the knowledge of SFNB,  threatened  against,
affecting or involving SFNB in connection with the transactions  contemplated by
this Agreement,  at law or in equity,  or before or by any court,  arbitrator or
governmental authority, domestic or foreign.

         3.11     ABSENCE OF CERTAIN CHANGES OR EVENTS.

                  Except as disclosed in its reports filed under Sections 13(a),
13(c), 14 or 15(d) of the Exchange Act, since December 31, 1997 neither SFNB nor
any  of  its  subsidiaries  has  incurred  any  material  liability,  except  as
contemplated  hereby or in the ordinary course of their business consistent with
their past  practices.  Since December 31, 1997 SFNB and its  subsidiaries  have
carried  on  their  respective  businesses  in the  ordinary  and  usual  course
consistent with their past practices.

         3.12     COMPLIANCE WITH APPLICABLE LAWS.

                  Each of SFNB and it subsidiaries have complied in all material
respects  with all laws  applicable  to it or to the  operation of its business.
Neither SFNB nor any subsidiary  thereof has received any notice of any material
alleged or threatened  claim,  violation,  or liability under any such laws that
has not heretofore been cured and for which there is no remaining liability.

         3.13     NO MISREPRESENTATION.

                  None of the  representations  and warranties of SFNB set forth
in this Section 3 contains any untrue  statement of a material  fact or omits to
state a material fact necessary to make the  statements  contained  therein,  in
light of the circumstances in which they were made, not misleading.

SECTION 4.        REPRESENTATIONS AND WARRANTIES OF THE CORPORATION.

                  The  Corporation  represents  and  warrants  to  Purchaser  as
follows:



<PAGE>


         4.1      ORGANIZATION AND STANDING.

                  The Corporation is a Delaware  corporation in good standing in
the State of Delaware, and has the full corporate power and authority to own and
operate  its  properties  and  assets,  to carry on its  business  as  currently
conducted,  to  execute  and  deliver  this  Agreement,  to sell and  issue  the
Preferred Shares hereunder,  and, subject to the conditions specified herein, to
carry out and perform its  obligations  under the terms of this  Agreement.  The
Corporation  has  furnished  to  Purchaser  a  true  and  complete  copy  of the
Corporation's  certificate of incorporation,  as currently in effect, and a true
and complete copy of the  Corporation's  bylaws, as currently in effect, in both
cases, certified by its corporate secretary.

         4.2      AUTHORIZATION; BINDING OBLIGATION.

                  The  Corporation   has  all  requisite   corporate  power  and
authority to enter into and to deliver this  Agreement.  Except as  contemplated
herein,  all corporate  action on the part of the Corporation and its directors,
officers and stockholders necessary for the authorization,  execution,  delivery
and performance of this Agreement by the Corporation,  the authorization,  sale,
issuance  and  delivery of the  Preferred  Shares,  and the  performance  of the
Corporation's  obligations  hereunder  have been taken or will be taken prior to
the  Closing  Date.  This   Agreement,   when  executed  and  delivered  by  the
Corporation,  shall constitute a valid and binding obligation of the Corporation
enforceable in accordance with its terms, except as may be limited by applicable
bankruptcy,  insolvency,  reorganization,   moratorium  or  other  similar  laws
effecting the enforcement of creditor's rights.

         4.3      CAPITALIZATION.

                  The authorized  capital stock of the  Corporation  consists of
40,000,000  shares of Common Stock, of which 1,000 are issued and outstanding as
of the date hereof,  and 5,000,000  shares of preferred  stock, of which none of
the  1,637,832  shares  designated  Series A  Preferred  Stock  are  issued  and
outstanding as of the date hereof.

         4.4      VALIDITY OF SHARES; ISSUANCE.

                  The  Preferred  Shares,  when  issued in  compliance  with the
provisions  of this  Agreement,  and the  Common  Stock,  if and when  issued to
Purchaser  upon  conversion of the Preferred  Shares into Common Stock,  will be
validly  issued,  fully  paid  and  nonassessable,  and  free  of any



<PAGE>



liens or  encumbrances,  and will be issued in  compliance  with all  applicable
federal banking laws.

         4.5      REORGANIZATION.

                  The  Board  of  Directors  of  the  Corporation  approved  the
Reorganization, subject to the terms and conditions specified in the Plan.

         4.6      NO MISREPRESENTATION.

                  None of the  representations and warranties of the Corporation
set forth in this Section 4 contains any untrue  statement of a material fact or
omits to state a  material  fact  necessary  to make  the  statements  contained
therein, in light of the circumstances in which they were made, not misleading.

         4.7      NON-CONTRAVENTION.

                  The  execution,  delivery and  performance  of, and compliance
with,  this  Agreement  will not (a) violate any  provision  of the  articles of
incorporation  or bylaws of the  Corporation;  (b) conflict  with or result in a
breach of, or  default  under,  or result in the  creation  of any lien,  claim,
charge  or  other  encumbrance  upon  any of the  assets  or  properties  of the
Corporation pursuant to the provisions of any agreement,  mortgage, indenture or
other document or instrument to which the Corporation is a party or by which the
Corporation  or any of its  properties  or assets is bound,  or (c)  violate any
existing statutes, laws, ordinances,  regulations, orders and other rules of law
applicable to the Corporation or any of its properties or assets,  or applicable
to the  Corporation's  power or authority to perform its obligations  under this
Agreement.

SECTION 5.        REPRESENTATIONS AND WARRANTIES OF PURCHASER.

                  Purchaser  represents and warrants to SFNB and the Corporation
as follows:

         5.1      ORGANIZATION AND STANDING.

                  Purchaser is a corporation  duly organized,  validly  existing
and in good standing under the laws of the State of Illinois.  Purchaser has the
full corporate power and authority to own and operate its properties and assets,
to carry on its  business as  currently  conducted,  to execute and deliver this
Agreement and,  subject to the  conditions  specified  herein,  to carry out and
perform its obligations under the terms of this Agreement.



<PAGE>



         5.2      AUTHORIZATION.

                  Purchaser has all requisite  corporate  power and authority to
enter into and to deliver this  Agreement.  All corporate  action on the part of
Purchaser  and its  directors  and  members  necessary  for  the  authorization,
execution,  delivery and  performance  of this  Agreement  by Purchaser  and the
performance  of  Purchaser's   obligations   hereunder  have  been  taken.  This
Agreement,  when executed and delivered by Purchaser,  shall  constitute a valid
and binding  obligation of Purchaser  enforceable in accordance  with its terms,
except as may be limited by applicable bankruptcy,  insolvency,  reorganization,
moratorium or other similar laws effecting the enforcement of creditor's rights.

         5.3      NON-CONTRAVENTION.

                  The  execution,  delivery and  performance  of, and compliance
with,  this  Agreement  will not (a) violate any  provision  of the  articles of
incorporation  or bylaws of  Purchaser;  (b) conflict with or result in a breach
of, or default under,  or result in the creation of any lien,  claim,  charge or
other encumbrance upon any of the assets or properties of Purchaser  pursuant to
the  provisions  of any  agreement,  mortgage,  indenture  or other  document or
instrument  to which  Purchaser  is a party or by which  Purchaser or any of its
properties  or assets is bound,  or (c) violate  any  existing  statutes,  laws,
ordinances,  regulations,  orders and other rules of law applicable to Purchaser
or any of its  properties  or assets,  or  applicable  to  Purchaser's  power or
authority to perform its obligations under this Agreement.

         5.4      GOVERNMENTAL CONSENT.

                  No consent,  approval  or  authorization  of, or  designation,
declaration or filing with, any governmental  authority on the part of Purchaser
is  required  in  connection  with the  valid  execution  and  delivery  of this
Agreement.

         5.5      ADEQUATE RESOURCES.

                  Purchaser has sufficient  cash and other  resources to perform
its obligations hereunder.

         5.6      INVESTMENT REPRESENTATIONS.

                  5.6(a).  Purchaser  has  had an  opportunity  to  discuss  the
Corporation's business,  management and financial affairs with the




<PAGE>


Corporation's  management.  Purchaser  is capable of  evaluating  the merits and
risks of its investment in the  Corporation  and has the capacity to protect its
own interests.

                  5.6(b).  Purchaser  is  acquiring  the  Preferred  Shares  for
investment  for its own  account  and  not  with a view  to,  or for  resale  in
connection  with, any  distribution.  Purchaser  understands  that the Preferred
Shares have not been registered under the Securities Act by reason of a specific
exemption from the  registration  provisions  thereof which depends upon,  among
other things, the bona fide nature of the investment intent as expressed herein.

                  5.6(c).  Purchaser acknowledges that the Preferred Shares must
be held  indefinitely  unless they are subsequently  registered under applicable
rules and regulations of the SEC or an exemption from registration is available.

                  5.6(d). Purchaser understands that no public market now exists
for the  Preferred  Shares  and that a public  market  may  never  exist for the
Preferred Shares.

         5.7      LITIGATION; DISPUTES.

                  There are no actions, suits, claims, arbitrations, proceedings
or investigations pending, or to the knowledge of Purchaser, threatened against,
affecting  or  involving   Purchaser  in   connection   with  the   transactions
contemplated by this Agreement,  at law or in equity, or before or by any court,
arbitrator or governmental authority, domestic or foreign.

         5.8      NO MISREPRESENTATION.

                  None of the  representations  and  warranties of Purchaser set
forth in this  Section 5 contains  any untrue  statement  of a material  fact or
omits to state a  material  fact  necessary  to make  the  statements  contained
therein, in light of the circumstances in which they were made, not misleading.

SECTION 6.        COVENANTS.

         6.1      REGULATORY APPLICATIONS; THIRD PARTY CONSENTS.

                  If  applicable,  upon  the  execution  and  delivery  of  this
Agreement,  Purchaser  shall  cause  to be  prepared  and  filed,  as soon as is





<PAGE>



reasonably  practical,  all  required  applications  and  notices  and any other
filings with  governmental  authorities  which are necessary or contemplated for
consummation of the purchase of the Preferred Shares  contemplated  hereby. Such
applications  and  filings  shall be in such forms as may be  prescribed  by the
respective  governmental  authorities and shall contain such information as they
may require.


         6.2      DESIGNATION  OF  PREFERRED   STOCK  AND  MATTERS  AS  TO  THE
CORPORATION.

                  The Corporation agrees to take all such action required of the
Corporation to consummate the transactions contemplated hereby.

         6.3      REORGANIZATION.

                  6.3(a).  Necessary Actions.

                           (1)      Subject to the terms and  conditions of the
Plan,  SFNB will take such actions  necessary to consummate the  Reorganization,
including  causing  the  Corporation  to take  such  actions  necessary  for the
Corporation to consummate the  Reorganization and obtaining required third party
consents; and

                           (2)      SFNB will also  cause  the  Corporation  to
file the  Certificate of  Designation in the form attached  hereto as Exhibit I,
and, as the sole stockholder of the  Corporation,  will cause the Corporation to
take  other  actions  necessary  to cause  the  Corporation  to  consummate  the
transactions contemplated hereby.

                  6.3(b).  Necessary Actions.

                           (1)      Subject to the terms and  conditions of the
Plan,  the  Corporation  will take such  actions  necessary  to  consummate  the
Reorganization, including obtaining required third party consents; and

                           (2)      The  Corporation  will file the Certificate
of Designation  with the Secretary of State of the State of Delaware in the form
attached hereto as Exhibit I.

         6.4      OTHER APPROVALS.

                  The  parties  shall  cooperate  and use their best  efforts to
obtain all written  consents and approvals of other  persons in connection  with
the purchase of the Preferred Shares contemplated hereby.



<PAGE>


SECTION 7.        CONDITIONS TO CLOSING.

         7.1      CONDITIONS TO OBLIGATIONS OF ALL PARTIES.

                  The  obligations of each party to consummate the  transactions
contemplated by this Agreement are subject to the satisfaction, on or before the
Closing Date, of each of the following conditions precedent:

                  7.1(a).  Termination.  This  Agreement  shall  not have  been
terminated in accordance with its terms.

                  7.1(b).  Regulatory Approvals. All regulatory approvals sought
shall  have  been  obtained  and all  notice  periods  shall  have  expired;  no
regulatory  approval shall contain any condition that would require any material
modification or  nonperformance  of the terms of this Agreement;  all regulatory
approvals  shall  remain  in  full  force  and  effect  and all  conditions  and
requirements  set forth in any  regulatory  approvals  that are  required  to be
satisfied on or before the Closing Date, including the expiration of any waiting
periods, shall have been satisfied or properly waived.

                  7.1(c). No Governmental  Action. No action or proceeding by or
before any governmental  authority shall have been instituted or threatened (and
not subsequently dismissed, settled or otherwise terminated) which is reasonably
expected to restrain,  prohibit or invalidate the  transactions  contemplated by
this  Agreement or to affect  adversely  the  financial  condition  and business
prospects of the Corporation.

                  7.1(d).  Reorganization.     The    consummation    of    the
Reorganization, including the receipt by SFNB and the Corporation of third party
consents necessary to consummate the Reorganization.

                  7.1(e).  Third Party Consents.  Receipt by the parties hereto
of all third party consents required by this Agreement.

         7.2      CONDITIONS TO THE OBLIGATIONS OF PURCHASER.

                  The obligations of Purchaser to purchase the Preferred  Shares
contemplated by this Agreement are subject to the satisfaction, on or before the
Closing Date, of each of the following conditions precedent,  any one or more of
which may be waived by Purchaser, in its sole and absolute discretion:


<PAGE>



                  7.2(a).  Representations  and Warranties.  The representations
and warranties of SFNB and the Corporation  contained in this Agreement shall be
true,  correct and complete in all material respects when made and shall be true
and  correct  on the date of the  Reorganization,  in the case of SFNB,  and the
Closing Date, in the case of the Corporation,  with the same force and effect as
if made on the date of the Reorganization and Closing Date, as the case, may be,
except insofar as such Representations and Warranties are rendered  inapplicable
as a result of the Reorganization.

                  7.2(b). Compliance. SFNB and the Corporation shall have in all
material respects performed all obligations and agreements and complied with all
covenants  contained in this Agreement to be performed and complied with by SFNB
and the Corporation on or prior to the Closing Date.

         7.3      CONDITIONS TO OBLIGATIONS OF SFNB.

                  The  obligations  of  SFNB  to  consummate  the   transactions
contemplated by this Agreement are subject to the satisfaction, on or before the
Closing Date, of each of the following conditions precedent,  any one or more of
which may be waived by SFNB, in its sole and absolute discretion:

                  7.3(a).  Representations  and Warranties.  The representations
and warranties of Purchaser  contained in this Agreement shall be true,  correct
and complete in all material respects when made and shall be true and correct as
of the  Closing  Date with the same force and  effect as if made on the  Closing
Date.

                  7.3(b).  Compliance.  Purchaser  shall  have  in all  material
respects  performed  all  obligations  and  agreements  and  complied  with  all
covenants contained in this Agreement to be performed and complied with by it on
or prior to the Closing Date.

         7.4      CONDITIONS TO OBLIGATIONS OF THE CORPORATION.

                  The   obligations   of  the   Corporation  to  consummate  the
transactions contemplated by this Agreement are subject to the satisfaction,  on
or before the Closing Date, of each of the following conditions  precedent,  any
one or more of which may be waived by the Corporation,  in its sole and absolute
discretion:

                  7.4(a).  Representations  and Warranties.  The representations
and warranties of Purchaser  contained in this Agreement shall be true,  correct
and complete in all material respects when made and shall be true



<PAGE>

and correct as of the Closing  Date with the same force and effect as if made on
the Closing  Date.  7.4(b).  Compliance.  Purchaser  shall have in all  material
respects  performed  all  obligations  and  agreements  and  complied  with  all
covenants contained in this Agreement to be performed and complied with by it on
or prior to the Closing Date.

SECTION 8.        CLOSING.

         8.1      DELIVERIES BY THE SFNB.

                  At the Closing, SFNB shall deliver to Purchaser the following:

                           (1)      A copy of the  resolutions  of the Board of
Directors of SFNB certified by the Secretary of SFNB, as being true, correct and
complete and then in full force and effect, authorizing the execution,  delivery
and  performance  of this  Agreement  by SFNB,  and the  performance  of  SFNB's
obligations hereunder.

                           (2)      A   certificate   of  SFNB  signed  by  the
President of SFNB  certifying  that the  representations  and warranties of SFNB
made herein are true,  complete and correct in all  material  respects as of the
date of this Agreement and are true and correct as of the Closing Date, and SFNB
has in all material  respects  performed  all  obligations  and  agreements  and
complied with all covenants required to be performed or complied with by SFNB on
or prior to the Closing.

                           (3)      Such  other  certificates,  instruments  or
documents as Purchaser  may  reasonably  request in order to effect and document
the transactions contemplated hereby.

         8.2      DELIVERIES BY THE CORPORATION.

                  At the Closing, the Corporation shall deliver to Purchaser the
following:

                           (1)      Certificates   registered  in   Purchaser's
name, representing all of the Preferred Shares.

                           (2)      A copy of the  resolutions  of the Board of
Directors of the Corporation  certified by the Secretary of the Corporation,  as
being true, correct and complete and then in full force and effect,  authorizing
the execution,  delivery and  performance of this Agreement by the  Corporation,
the authorization,  sale, issuance and delivery of the



<PAGE>


Preferred  Shares,   and  the  performance  of  the  Corporation's   obligations
hereunder.

                           (3)      A certificate of the Corporation  signed by
the  President  of the  Corporation  certifying  that  the  representations  and
warranties of the Corporation made herein are true,  complete and correct in all
material  respects as of the date of this  Agreement and are true and correct as
of the Closing Date, and the Corporation has in all material respects  performed
all  obligations  and agreements and complied with all covenants  required to be
performed or complied with by the Corporation on or prior to the Closing.

                           (4)      Such  other  certificates,  instruments  or
documents as Purchaser  may  reasonably  request in order to effect and document
the transactions contemplated hereby.

         8.3      DELIVERIES BY PURCHASER.

                  At the Closing, Purchaser shall deliver to the Corporation the
following:

                           (1)      The  Purchase  Price,  in  cash  or by wire
transfer  or  certified  or bank  cashier's  check,  payable to the order of the
Corporation.

                           (2)      A  certificate  of Purchaser  signed by the
President of Purchaser,  or such other officer  satisfactory to the Corporation,
certifying that the  representations and warranties of Purchaser made herein are
true,  complete  and  correct in all  material  respects  as of the date of this
Agreement and are true and correct as of the Closing Date,  and Purchaser has in
all material respects performed all obligations and agreements and complied with
all covenants required to be performed or complied with by Purchaser on or prior
to the Closing.

                           (3)      Such  other  certificates,  instruments  or
documents  as the  Corporation  and/or SFNB may  reasonably  request in order to
effect and document the transaction contemplated hereby.

SECTION 9.        LEGEND.

         9.1      ENDORSEMENT.

                  Each  certificate  representing  the  Preferred  Shares or the
Converted  Common  Shares,  as the  case  may be,  shall  be  endorsed  with the
following  legend  (in  addition  to any legend  required  by  applicable  state
securities laws):


<PAGE>



                  THE SECURITIES  REPRESENTED BY THIS  CERTIFICATE HAVE NOT BEEN
           REGISTERED  UNDER THE  SECURITIES ACT OF 1933, AS AMENDED (THE "ACT")
           OR ANY OTHER FEDERAL OR STATE  SECURITIES  LAWS, AND MAY NOT BE SOLD,
           TRANSFERRED,  ASSIGNED OR  HYPOTHECATED  UNLESS THERE IS AN EFFECTIVE
           REGISTRATION  STATEMENT  UNDER  APPLICABLE  FEDERAL  SECURITIES  LAWS
           COVERING SUCH  SECURITIES OR THE  CORPORATION  RECEIVES AN OPINION OF
           COUNSEL  SATISFACTORY TO THE CORPORATION  THAT AN EXEMPTION FROM SUCH
           REGISTRATION IS AVAILABLE.

         9.2      REMOVAL OF LEGEND.

                  The legend endorsed on a stock certificate pursuant to Section
9.1 of this  Agreement  shall  be  removed  and the  Corporation  shall  issue a
certificate  without  such  legend  to the  holder of such  Preferred  Shares or
Converted  Common  Shares,  as the  case may be,  if such  Preferred  Shares  or
Converted Common Shares, are registered under applicable federal securities laws
and a prospectus  meeting the  requirements  of the rules and regulations of the
SEC is available  or if such holder  provides to the  Corporation  an opinion of
counsel for such  holder of the  Preferred  Shares or  Converted  Common  Shares
reasonably  satisfactory to the  Corporation,  to the effect that a public sale,
transfer or assignment of such Preferred  Shares or Converted  Common Shares may
be made without registration and without compliance with any restrictions.

SECTION 10.       TERMINATION.

         10.1     MUTUAL CONSENT.

                  The parties may terminate this Agreement at any time by mutual
written agreement.

         10.2     OTHER TERMINATION.

                  SFNB,  the  Corporation  or the Purchaser  may terminate  this
Agreement by giving notice (a "Termination  Notice") to the other parties at the
time designated in this Section or, in the absence of such  designation,  at any
time up to and  including  the Closing Date, if any one or more of the following
shall have occurred and be continuing:



<PAGE>


         10.2(a).           Termination  By Any Party.  Any party may terminate
this Agreement under any one or more of the following circumstances:

                           (1)      at any time after December 31, 1998, if the
Closing  shall  not  have  occurred  for any  reason  other  than a  default  or
non-performance of its obligations hereunder by the party giving such notice;

                           (2)      any application for regulatory  approval or
notice with any regulatory agency or authority (in each case, in connection with
this Agreement) is denied or withdrawn;

                           (3)      a court or other governmental  authority of
competent jurisdiction shall have issued an order, writ, injunction or decree or
shall  have  taken  any  other  action  permanently   restraining  or  otherwise
prohibiting the purchase of Preferred Shares contemplated hereby and such order,
writ,   injunction,   decree  or  other  action  shall  have  become  final  and
nonappealable;

                           (4)      the  Reorganization  is not approved by the
stockholders of SFNB at the Special Meeting.

                  10.2(b).  Termination  By  Purchaser.  Purchaser may terminate
this  Agreement on the Closing  Date,  if any  condition  precedent set forth in
Sections 7.1 or 7.2 shall not have been satisfied.

                  10.2(c).   Termination  By  SFNB.   SFNB  may  terminate  this
Agreement on the Closing Date, if any condition  precedent set forth in Sections
7.1 or 7.3 shall not have been satisfied.

                  10.2(d).  Termination By the Corporation.  The Corporation may
terminate  this  Agreement on the Closing Date,  if any condition  precedent set
forth in Sections 7.1 or 7.4 shall not have been satisfied.

         10.3     EFFECT OF TERMINATION.

                  Termination of this  Agreement  pursuant to this Section shall
not relieve any party of any liability for a default or other breach, default or
nonperformance  under this Agreement.  Notwithstanding  the foregoing,  no party
hereto shall be liable for  consequential or punitive damages in connection with
such termination.



<PAGE>



SECTION 11.       MISCELLANEOUS.

         11.1     ADDITIONAL ACTIONS AND DOCUMENTS.

                  Each of the parties  hereto  agrees that it will, at any time,
prior  to,  at or after  the  Closing,  take or cause to be taken  such  further
actions,  and execute,  deliver and file or cause to be executed,  delivered and
filed  such  further   documents  and  instruments   (including  export  license
applications) as may be necessary or reasonably requested in connection with the
consummation of the purchase and sale contemplated by this Agreement or in order
to fully effectuate the purposes, terms and conditions of this Agreement.

         11.2     EXPENSES.

                  Each  party  hereto  shall pay its own  expenses  incurred  in
connection with this Agreement and in the  preparation  for and  consummation of
the transactions contemplated hereby.

         11.3     NOTICES.

                  All notices, demands,  requests, or other communications which
may be or are  required  to be given or made by any  party  to any  other  party
pursuant  to this  Agreement  shall be in writing  and shall be hand  delivered,
mailed by first-class  registered or certified mail,  return receipt  requested,
postage prepaid, or delivered by overnight air courier, addressed as follows:

                  (i) if to SFNB or the Corporation:

                   Security  First  Network   Bank/Security  First  Technologies
                   Corporation 3390 Peachtree Road, NE, Suite 1700

                  Atlanta, Georgia  30326
                  Attn.:  President

                  with a copy (which shall not constitute notice) to:

                  Hogan & Hartson L.L.P.
                  555 Thirteenth Street, N.W.
                  Washington, D.C.  20004
                  Attn.:  Stuart G. Stein, Esq.



<PAGE>


                  (iii)    if to Purchaser:

                  State Farm Mutual Automobile Insurance Company
                  One State Farm Plaza

                  Corporate Law -- E7
                  Bloomington, Illinois  61710
                  Attn.:  J. Scott Shaffer, Esq.

or such other  address as the  addressee  may indicate by written  notice to the
other parties.  Each notice,  demand,  request,  or communication which shall be
given or made in the manner described above shall be deemed  sufficiently  given
or made for all purposes at such time as it is delivered to the addressee  (with
the return receipt,  the delivery  receipt,  or the affidavit of messenger being
deemed  conclusive but not exclusive  evidence of such delivery) or at such time
as delivery is refused by the addressee upon presentation.

         11.4.    WAIVER.

                  No waiver by any party of any  failure or refusal of any other
party to comply  with its  obligations  under this  Agreement  shall be deemed a
waiver of any other or subsequent  failure or refusal to so comply by such other
party.  No waiver  shall be valid  unless in  writing  signed by the party to be
charged and only to the extent therein set forth.

         11.5     BINDING EFFECT.

                  This  Agreement  shall be binding  upon and shall inure to the
benefit of the parties hereto and their respective successors and assigns.

         11.6     ENTIRE AGREEMENT; AMENDMENT.

                  This Agreement,  including the other instruments and documents
referred to herein or delivered  pursuant hereto,  contains the entire agreement
among the parties with respect to the subject  matter hereof and  supersedes all
prior oral or written agreements,  commitments or understandings with respect to
such matters. No amendment, modification or discharge of this Agreement shall be
valid or  binding  unless set forth in writing  and duly  executed  by the party
against whom enforcement of the amendment, modification or discharge is sought.

         11.7     SEVERABILITY.




<PAGE>


                  If any  part of any  provision  of  this  Agreement  shall  be
invalid or unenforceable under applicable law, such part shall be ineffective to
the  extent of such  invalidity  or  unenforceability  only,  without in any way
affecting the remaining parts of such provisions or the remaining  provisions of
said Agreement.

         11.8     HEADINGS.

                  The headings of the sections and subsections contained in this
Agreement are inserted for convenience only and do not form a part or affect the
meaning, construction or scope thereof.

         11.9     GOVERNING LAW.

                  This  Agreement,  the rights and  obligations  of the  parties
hereto,  and any claims or disputes relating  thereto,  shall be governed by and
construed  under  and in  accordance  with  the laws of the  State  of  Georgia,
excluding the choice of law rules thereof.

         11.10    SIGNATURE IN COUNTERPARTS.

                  This Agreement may be executed in separate counterparts,  none
of which need  contain the  signatures  of all  parties,  each of which shall be
deemed to be an original, and all of which taken together constitute one and the
same instrument.  It shall not be necessary in making proof of this Agreement to
produce  or  account  for more than the number of  counterparts  containing  the
respective signatures of, or on behalf of, all of the parties hereto.

         11.11    NO THIRD PARTY BENEFICIARIES.

                  Except as expressly  provided  herein,  this Agreement is made
and entered into for the sole protection and benefit of the parties hereto,  and
no other person or entity shall have any right of action hereon,  right to claim
any right or benefit from the terms contained  herein or be deemed a third party
beneficiary hereunder.

         11.12    ASSIGNABILITY.

                  All terms and  provisions of this  Agreement  shall be binding
upon and inure to the  benefit  of the  parties  hereto,  and  their  respective
transferees,  successors  and  assigns;  provided,  however,  that  neither this
Agreement  nor any rights,  privileges,  duties and  obligations  of the parties
hereto may be  assigned  or  delegated  by any party  hereto  without  the prior




<PAGE>


written  consent of all the parties to this  Agreement and any such purported or
attempted  assignment shall be null and void ab initio and of no force or effect
provided,  further that Purchaser may assign this Agreement,  including  rights,
privileges, duties and obligations hereunder to any affiliate of Purchaser which
is wholly or substantially  owned directly or indirectly by Purchaser so long as
such  assignment  does not in any way materially  delay or otherwise  materially
adversely  impact the ability of the parties  hereto to effect the  transactions
contemplated hereby.


         11.13    PARTIES NOT PARTNERS.

                  Nothing contained in this Agreement shall constitute any party
as a  partner  with,  agent  for or  principal  of any one or more of the  other
parties or their successors and assigns

                  [SIGNATURE PAGE FOLLOWS].




<PAGE>




                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be duly executed and delivered as of the date first above written.

                                      SECURITY FIRST NETWORK BANK

                                      By:   /s/ Robert F. Stockwell
                                            Name: Robert F. Stockwell
                                            Title:    Treasurer

                     SECURITY FIRST TECHNOLOGIES CORPORATION

                                      By:   /s/ Robert F. Stockwell
                                            Name: Robert F. Stockwell
                                            Title:    Treasurer

                     STATE FARM MUTUAL AUTOMOBILE INSURANCE

                                      COMPANY

                                      By:   /s/ Darrell Kehl
                                            Darrell Kehl
                                            Title: Systems Vice President
                    
                                    And

                                      By:  /s/ Richard Shellito
                                           Richard Shellito
                                           Title: Vice President - Systems



<PAGE>



                                                                       Exhibit I

                                     FORM OF

                           CERTIFICATE OF DESIGNATION

                                       OF

                     SECURITY FIRST TECHNOLOGIES CORPORATION

                  The  undersigned   DOES  HEREBY  CERTIFY  that  the  following
resolution was duly adopted on ___________, 1998, by the Board of Directors (the
"Board") of SECURITY FIRST TECHNOLOGIES CORPORATION, a Delaware corporation (the
"Corporation")  acting  pursuant  to  the  authority  granted  to the  Board  in
accordance with the provisions of Section 151(g) of the General  Corporation Law
of the State of Delaware:

                  RESOLVED, that pursuant to authority expressly granted to, and
vested in, the Board by the provisions of the  certificate of  incorporation  of
the Corporation (the "Certificate of Incorporation"),  there is hereby created a
Series B Preferred Stock, as set forth below in this Certificate of Designation.

                  SERIES B REDEEMABLE, CONVERTIBLE PREFERRED STOCK

                  The  Corporation  is hereby  authorized to issue up to _______
shares  of  preferred  stock,   authorized   pursuant  to  Section  4.3  of  the
Corporation's  Certificate  of  Incorporation,  as a series of preferred  stock,
which series shall be  designated  "Series B Redeemable,  Convertible  Preferred
Stock"  (hereinafter  referred to as the  "Series B Preferred  Stock") and shall
have the following rights and preferences:

                  1.       Dividends

                  The holders of record of shares (the  "Holders") of the Series
B Preferred  Stock shall not have any preference  with respect to dividends over
the holders of the Common Stock, but shall participate  fully and equally,  on a
share for share basis, with the Common Stock, with respect to the payment of any
and all dividends or other distributions,  whenever declared and whether paid or
payable in cash, the capital stock of the Corporation,  the capital stock of any
other entity, or any other property.

                  2.       Voting


<PAGE>



                  Except as otherwise  provided by law and except as hereinafter
provided,  the  Holders of the  Series B  Preferred  Stock  shall have no voting
rights and shall not be entitled to notice of meetings of shareholders,  and the
exclusive voting power of the Corporation  shall be vested in the holders of the
Common  Stock.  Notwithstanding  the  foregoing,  the  Holders  of the  Series B
Preferred  Stock shall be  entitled to the  following  specific  limited  voting
rights:

                             (a)    The Holders of the Series B Preferred Stock
shall  be  entitled  to vote,  as a  separate  class,  with  respect  to (i) any
amendment or repeal of any of the provisions of the Certificate of Incorporation
or this Certificate of Designation, which would change the specific terms of the
Series B Preferred Stock, as set forth in this Certificate of Designation (or in
any supplementary sections hereto) so as to have an adverse effect on the rights
of the Series B Preferred  Stock,  including any amendment which would create or
enlarge any class or series  ranking  prior to the Series B  Preferred  Stock in
rights and preferences (provided, however, that an amendment which increases the
number  of  authorized  shares  of any class or  series  of  capital  stock,  or
substitutes  the  surviving  entity  in  a  merger  or  consolidation   for  the
Corporation, shall not be considered to be such an adverse effect), and (ii) the
approval  of  a  merger  or   consolidation  of  the  Corporation  with  another
corporation or the sale, lease, or conveyance (other than by mortgage or pledge)
of the properties or business of the Corporation in exchange for securities of a
corporation  other than the Corporation if the Series B Preferred Stock is to be
exchanged  for  securities  of such other  corporation  and if the terms of such
securities  are less  favorable  in any respect to the holders  thereof than the
specific terms of the Series B Preferred Stock as set forth in this  Certificate
of Designation (or any supplementary section hereto). No such amendment, repeal,
merger,  consolidation,  sale, lease, or conveyance shall be approved or adopted
without the affirmative vote, at a meeting duly called for that purpose and upon
notice duly given to the Holders of the Series B Preferred Stock, or the written
consent with or without a meeting,  of the Holders of at least two-thirds of the
shares of the Series B Preferred Stock then outstanding, together with any other
vote or consent  of the  holders of other  classes of the  capital  stock of the
Corporation as may be required; and

                             (b)    The Holders of the Series B Preferred Stock
shall be entitled to vote, along with the holders of the shares of Common Stock,
on the basis as if the Series B Preferred  Stock had been converted to shares of
Common  Stock  pursuant  to Section 4 hereof,  on (i) any  merger,  acquisition,
consolidation  or other  business  combination  involving  the  Corporation  and
another  business  entity,  (ii) the sale,  lease or  conveyance  (other than by
mortgage or pledge) of all or  substantially  all of the assets



<PAGE>

or  properties  of the  Corporation  and  (iii)  any  voluntary  dissolution  or
liquidation of the Corporation;  it being understood,  however, that the Holders
of Series B Preferred  Stock  shall be entitled to vote under the  circumstances
described  in (i) and (ii)  above  only if the  holders  of Common  Stock are so
entitled.


                  3.       Redemption.

                           (a)      At any time  before the second  anniversary
of the Closing Date (as defined in the Stock  Purchase  Agreement,  by and among
Security First Network Bank ("SFNB"),  Security First  Technologies  Corporation
and State Farm Mutual Life  Insurance  Company,  dated as of June 29,  1998)(the
"Agreement),  the  Corporation  shall  have the option to redeem  this  Series B
Preferred Stock by (a) providing the Holder with written notice of its intention
to redeem this Series B Preferred Stock, which notice shall state the redemption
date (the  "Redemption  Date")  and which  shall be  delivered  to the Holder 10
business days prior to the Redemption  Date, and (b) delivering to the Holder on
the  Redemption  Date by wire transfer of  immediately  available U.S. funds the
amount  of  cash  (the  "Redemption  Price")  equal  to (i) the  product  of (x)
$10,000,000,  multiplied  by (y) the Two-Year  Interest  Rate  (defined  below),
multiplied  by  (z)  the  Annualization   Factor  (defined  below),   plus  (ii)
$10,000,000.  For purposes of this section  3(a),  the term  "Two-Year  Interest
Rate" means the percentage rate for the two-year U.S. Treasury Bill set forth in
the Wall Street Journal at the Closing Date, and the term "Annualization Factor"
means a  fraction,  the  numerator  of which is the number of days  between  the
Closing Date and the Redemption Date and the denominator of which is 365.

                  (b) Upon the mailing of the notice pursuant to section 3(a) of
this  Certificate of Designation  and after the Redemption  Date (unless default
shall be made by the  Corporation  in  providing  money for the  payment  of the
Redemption   Price  and  subject  to  the  provisions  of  this  Certificate  of
Designation)  such shares shall no longer be deemed to be  outstanding,  and all
rights of the Holders thereof as  shareholders  of the  Corporation  (except the
right to receive from the Corporation the Redemption Price) shall cease.

                  4.       Conversion

                  At any time after the second  anniversary of the Closing Date,
the Holders of the Series B Preferred Stock shall have the option to convert all
(but not  fewer  than all) of such  shares  into  shares of Common  Stock of the
Corporation, pursuant to the following terms and conditions:




<PAGE>


                           (a)      The  shares  of  Series B  Preferred  Stock
shall be  convertible  into that  number of shares of the  Corporation's  Common
Stock equal to (x) 10,000,000,  divided by (y) the "Conversion  Price," which is
the product of (i) 1.4 and (ii) $_______________ which amount equals the average
closing  asking  price per share of SFNB's  common  stock (or the  Corporation's
Common Stock if SFNB is then dissolved,  or a combination of both), as quoted on
the Nasdaq Stock Market  National  Market Tier,  for each of the 10 trading days
preceding  the  business  day  immediately  before  the  Closing  Date under the
Agreement.

                             (b)    The option to convert  shares of the Series
B  Preferred  Stock  into  shares of Common  Stock of the  Corporation  shall be
exercisable by delivering the certificate or  certificates  for the shares to be
converted,  properly  endorsed  to the  Corporation  or in blank,  along  with a
written notice of its intention to convert such shares,  to the Secretary of the
Corporation at the home office of the Corporation.  The conversion of the shares
of  Series B  Preferred  Stock  shall be  effective  as of the date on which the
Corporation  receives such both  certificate or certificates  and such notice of
conversion.

                             (c)    All shares of Common  Stock issued upon the
conversion  of any shares of Series B  Preferred  Stock  shall be fully paid and
non-assessable.

                             (d)    The number of shares of Common Stock of the
Corporation  into which the shares of Series B Preferred  Stock can be converted
shall be subject to adjustment from time to time as follows:

                                    (i)     If, at any time after the  issuance
of any  shares of Series B  Preferred  Stock,  the  Corporation  pays or makes a
dividend or other  distribution on any class of capital stock of the Corporation
in Common  Stock of the  Corporation,  then the number of shares of Common Stock
into which  each share of Series B  Preferred  Stock may be  converted  shall be
increased by multiplying such number by a fraction,  the denominator of which is
the number of shares of such Common Stock  outstanding  at the close of business
on the day immediately preceding the date of such distribution and the numerator
of which is the sum of such  number  of shares  and the  total  number of shares
constituting  such  dividend  or other  distribution,  such  increase  to become
effective  immediately  after the opening of business on the day following  such
distribution.

                                    (ii)    If, at any time after the  issuance
of any shares of Series B  Preferred  Stock,  the  outstanding  shares of Common
Stock of the  Corporation  are subdivided  into a greater number of




<PAGE>


such shares,  then the number of shares of Common Stock into which each share of
Series B Preferred  Stock may be converted shall be  proportionately  increased,
and,  conversely,  if, at any time after the  issuance of any shares of Series B
Preferred Stock,  the outstanding  shares of Common Stock of the Corporation are
combined  into a smaller  number of such  shares,  then the  number of shares of
Common Stock into which each share of Series B Preferred  Stock may be converted
shall be proportionately  decreased,  such increase or decrease, as the case may
be, to become  effective  immediately  after the  opening of business on the day
following the day upon which such subdivision or combination becomes effective.

                                    (iii)   The reclassification (including any
reclassification  upon a  merger  in which  the  Corporation  is the  continuing
corporation) of the Common Stock of the Corporation into  securities,  including
other than shares of such Common Stock, shall be deemed to involve a subdivision
or combination,  as the case may be, of the number of shares of the Common Stock
of the Corporation  outstanding  immediately prior to such reclassification into
the number of shares of such Common Stock outstanding immediately thereafter and
the effective date of such  reclassification  shall be deemed to be the day upon
which such subdivision or combination  becomes effective,  within the meaning of
subparagraph (ii) above.

                  5.       Liquidation

                  In the event of the liquidation, dissolution, or winding up of
the Corporation,  whether voluntary or involuntary, the Holders of the shares of
Series B Preferred Stock shall be entitled to share ratably, without distinction
as to class, in all of the assets of the Corporation  available for distribution
to shareholders.

                  6.       Reservation of Common Stock

                  So  long  as any  shares  of  Series  B  Preferred  Stock  are
outstanding,  the Corporation  shall maintain a sufficient  number of authorized
but  unissued  shares of  Common  Stock to  provide  for the  conversion  of all
outstanding shares of Series B Preferred Stock into shares of Common Stock.

                  IN WITNESS WHEREOF,  SECURITY FIRST  TECHNOLOGIES  CORPORATION
has caused  this  Certificate  of  Designation  to be made under the seal of the
Corporation  and signed by  _________________,  its



<PAGE>


President,  and  attested  by  _____________,  its  Secretary,  this ____ day of
________, 1998.

                                   SECURITY FIRST TECHNOLOGIES CORPORATION


                                    By:_________________________________________
                                            President

[SEAL]

Attest:

_________________________
Secretary








                                                                    Exhibit 23.2

The Board of Directors
Security First Network Bank:

We consent to the use of our reports included herein and to the reference to our
firm under the headings  "Experts" and "Certain Federal Income Tax Consequences"
in the Proxy Statement/Prospectus.


                              KPMG Peat Marwick LLP
           
                              /s/  KPMG Peat Marwick LLP


Atlanta, Georgia
August 21, 1998






                                                                      Exhibit 99

REVOCABLE PROXY

                           SECURITY FIRST NETWORK BANK

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS



                  The  undersigned  shareholder  of Security  First Network Bank
("SFNB") hereby appoints James S. Mahan, III and Robert F. Stockwell,  or any of
them,  with full  power of  substitution  in each,  as proxies to cast all votes
which the undersigned  shareholder is entitled to cast at the special meeting of
shareholders  (the  "Special  Meeting") to be held at 9:00 a.m. on September 25,
1998, at SFNB's Atlanta City Office,  3390 Peachtree Road, NE, Atlanta,  Georgia
30326,  and at  any  adjournments  thereof,  upon  the  following  matters.  The
undersigned shareholder hereby revokes any proxy or proxies heretofore given.




                  This  proxy  will be  voted  as  directed  by the  undersigned
shareholder.  UNLESS CONTRARY  DIRECTION IS GIVEN, THIS PROXY WILL BE VOTED: (1)
TO APPROVE THE  PROPOSED  HOLDING  COMPANY  REORGANIZATION  OF SFNB AND SECURITY
FIRST  TECHNOLOGIES,  INC. BY APPROVING THE SECOND  AMENDED AND RESTATED PLAN OF
REORGANIZATION,  DATED AS OF MARCH 9, 1998,  BY AND AMONG SFNB,  SECURITY  FIRST
TECHNOLOGIES  CORPORATION  (THE "HOLDING  COMPANY") AND UPON  ORGANIZATION,  NEW
SECURITY  FIRST  NETWORK  BANK, AS AMENDED,  AND THE  TRANSACTIONS  CONTEMPLATED
THEREBY;  (2) TO  APPROVE  THE  PROPOSED  SALE OF  SFNB'S  BANKING  BUSINESS  BY
APPROVING THE STOCK PURCHASE AGREEMENT,  DATED AS OF MARCH 9, 1998, BY AND AMONG
ROYAL  BANK OF  CANADA,  RBC  HOLDINGS  (DELAWARE)  INC.,  SFNB AND THE  HOLDING
COMPANY, AS AMENDED, AND THE TRANSACTIONS  CONTEMPLATED  THEREBY; (3) TO APPROVE
THE  PROPOSED  INCREASE IN THE NUMBER OF  AUTHORIZED  SHARES OF COMMON STOCK AND
SERIAL  PREFERRED  STOCK OF THE HOLDING  COMPANY;  (4) TO APPROVE  THE  PROPOSED
ELIMINATION OF MONETARY  LIABILITIES  EXCEPT IN SPECIFIED  CIRCUMSTANCES FOR THE
HOLDING  COMPANY  DIRECTORS  UNDER  DELAWARE  LAW,  (5) IN  ACCORDANCE  WITH THE
DETERMINATION  OF A  MAJORITY  OF THE  BOARD  OF  DIRECTORS  OF SFNB AS TO OTHER
MATTERS. The undersigned shareholder may revoke this proxy at any time before it
is voted by (i) filing with the Assistant  Secretary of SFNB a written notice of
revocation  prior to the Special  Meeting,  (ii) delivering to SFNB prior to the
Special  Meeting a duly executed proxy bearing a later date, or (iii)  attending
the Special  Meeting and voting in person.  The undersigned  shareholder  hereby
acknowledges  receipt  of  SFNB's  Notice  of  Special  Meeting  and  the  Proxy
Statement/Prospectus.


                  If you  receive  more than one  proxy  card,  please  sign and
return all cards in the accompanying envelope.

             (continued and to be signed and dated on reverse side)

                                                        ------------------------
                                                                  SEE
                                                              REVERSE SIDE
                                                        ------------------------




<PAGE>
                                                                     X
                                                             Please mark your
                                                               votes as this.

                                  ------------
                                     COMMON

Proposal 1:                 To   approve   the    proposed    holding    company
                            reorganization  of Security  First  Network Bank and
                            Security First  Technologies,  Inc. by approving the
                            Second Amended and Restated Plan of  Reorganization,
                            as  amended,   and  the  transactions   contemplated
                            thereby.

                            FOR                   AGAINST                ABSTAIN
                            |_|                     |_|                     |_|

Proposal 2:                 To  approve  the  proposed  sale  of the  banking
                            business  of  Security  First  Network  Bank  to RBC
                            Holdings  (Delaware)  Inc.  by  approving  the Stock
                            Purchase Agreement, as amended, and the transactions
                            contemplated thereby.

                            FOR                     AGAINST              ABSTAIN
                            |_|                       |_|                  |_|



Proposal 3:                 To approve  the  proposed  increase in the number of
                            shares of  Holding  Company  common  stock  that the
                            Holding   Company  is   authorized   to  issue  from
                            25,000,000 to  60,000,000  shares and to approve the
                            proposed increase in the number of authorized shares
                            of Holding  Company serial  preferred stock that the
                            Holding   Company  is   authorized   to  issue  from
                            2,500,000 to 5,000,000 shares.



                            FOR                      AGAINST             ABSTAIN
                            |_|                        |_|                  |_|

Proposal 4:                 To approve  the  proposed  elimination  of  monetary
                            liabilities  except in specified  circumstances  for
                            the Holding Company directors under Delaware law.


                            FOR                       AGAINST            ABSTAIN
                            |_|                         |_|                 |_|


<PAGE>




Other Matters:              The proxies are  authorized  to vote upon such other
                            business  as may  properly  come  before the Special
                            Meeting,  or any  adjournments  thereof,  including,
                            without limitation,  a motion to adjourn the Special
                            Meeting to another time and/or place for the purpose
                            of soliciting additional proxies in order to approve
                            the  proposed  holding  company   reorganization  of
                            Security  First  Network  Bank  and  Security  First
                            Technologies,  Inc. by approving the Second  Amended
                            and Restated Plan of Reorganization, as amended, the
                            sale  of the  banking  business  of  Security  First
                            Network  Bank  by  approving   the  Stock   Purchase
                            Agreement,  as amended, or otherwise,  in accordance
                            with the determination of a majority of SFNB's Board
                            of Directors.

Date:___________________________
     ___________________________
     ___________________________
     Signature of Shareholder or
     Authorized Representative

Please  date  and  sign  exactly  as  name  appears   hereon.   Each   executor,
administrator,  trustee,  guardian,  attorney-in-fact and other fiduciary should
sign and indicate his or her full title.  When stock has been issued in the name
of two or more persons, all should sign.








© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission