FIRST M&F CORP/MS
10-K, 1995-04-12
STATE COMMERCIAL BANKS
Previous: SEARS ROEBUCK & CO, 424B2, 1995-04-12
Next: CORPORATE PROPERTY ASSOCIATES 3, 10-K405/A, 1995-04-12



<PAGE>   1





                            FIRST M & F CORPORATION
                            Washington, D.C.  20549

                                   FORM 10-K

              Annual Report Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

   For the fiscal year ended December 31, 1994  Commission File Number 0-9424

                                 FIRST M & F CORPORATION            
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

<TABLE>
         <S>                                     <C>
                     Mississippi                      64-0636653    
         -------------------------------         -------------------
         (State or other jurisdiction of          (I.R.S. Employer
          incorporation of organization          Identification No.)
</TABLE>

                  Registrant's telephone number:  601-289-5121

       Securities registered pursuant to section 12(b) of the Act:  None

       Securities registered pursuant to section 12(g) of the Act:  None

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                        Yes   X         No 
                            -----          -----
Indicate the number of shares outstanding of each of the registrant's classes
of common stock, as of the latest practicable date.

<TABLE>
<CAPTION>
         Class                          Outstanding at February 10, 1995
         -----                          --------------------------------
<S>                                             <C>
Common stock ($5.00 par value)                  1,335,450 shares
</TABLE>

State the aggregate market value of voting stock held by non-affiliates of the
registrant.

$22,509,000 at February 10, 1995, based on bid price for shares of $26.00 on
February 10, 1995.

                      DOCUMENTS INCORPORATED BY REFERENCE:

                                      None





                               Page 1 of 70 Pages
<PAGE>   2


                            FIRST M & F CORPORATION

                                   FORM 10-K

                  For the Fiscal Year Ended December 31, 1994

                                    CONTENTS


<TABLE>
<CAPTION>
                                                                                                  Page
                                                                                                  ----
<S>                                                                                               <C>
PART I
  Item  1 - Business                                                                               3
  Item  2 - Properties                                                                            12
  Item  3 - Legal Proceedings                                                                     12
  Item  4 - Submission of Matters to a Vote of Security
            Holders                                                                               12
                    
PART II
  Item  5 - Market for Registrants Common Stock and Related
            Stockholder Matters                                                                   13
  Item  6 - Selected Financial Data                                                               14
  Item  7 - Management's Discussion and Analysis of
            Financial Condition and Results of Operations                                         15
  Item  8 - Financial Statements                                                                  32
  Item  9 - Changes in and Disagreements With Accountants
            on Accounting and Financial Disclosure                                                60
                                                    
PART III
  Item 10 - Directors and Officers                                                                60
  Item 11 - Executive Compensation                                                                62
  Item 12 - Equity Ownership of Management and Principal
            Stockholders                                                                          64
  Item 13 - Certain Relationships and Related Transactions                                        67
                                                            
PART IV
  Item 14 - Exhibits, Financial Statement Schedules and
            Reports on Form 8-K                                                                   68
                                

</TABLE>



                                     -2-
<PAGE>   3


                                     PART I


ITEM 1 - BUSINESS

General

The Company is a bank holding company under the Bank Holding Company Act.  It
engages exclusively in the banking business through its subsidiary, Merchants
and Farmers Bank (the Bank).  The principal executive offices of the Company
and the Bank are located at 221 East Washington Street, Kosciusko, Mississippi.

The Company was incorporated in 1979 by management of the Bank and became the
parent of the Bank through an exchange offer pursuant to which the Company
issued shares of common stock and debentures in exchange for the then
out-standing shares of the Bank.  The Company presently owns 100% of the
outstanding stock of the Bank.

The Bank was chartered and organized under the laws of the State of Mississippi
in 1890.  The Bank offers a complete range of commercial and consumer banking
services through its main office and two branch offices in Kosciusko and its
branch offices in Ackerman, Brandon, Canton, Durant, Lena, Madison, Oxford,
Pearl, Philadelphia, Puckett, Ridgeland, Starkville and Weir, Mississippi.  The
Bank makes commercial, real estate, consumer and agricultural loans and offers
a variety of trust services.

The Bank has three wholly-owned finance company subsidiaries - State Financial
Services, Inc., M & F Financial Services, Inc. and Family Budget Service of
Carthage, Inc. - which have offices in Kosciusko, Jackson, Pearl and Carthage,
Mississippi.  The Bank also has a wholly-owned credit insurance subsidiary,
First M & F Insurance Company, Inc., based in Kosciusko.  The Bank also has a
wholly-owned real estate property management subsidiary, Merchants and Farmers
Bank Securities Corp., Inc., based in Kosciusko.

As of December 31, 1994, the Bank had approximately 193 full-time equivalent
employees.

On February 12, 1992, the Board of Directors approved a four to one stock split
effected in the form of a dividend.  The financial information disclosed in
this report has been restated to reflect the stock split.

Recent Acquisition Activities

On June 15, 1990, the Bank acquired the Kosciusko and Philadelphia, Mississippi
branches of Unifirst Bank for Savings, F.S.B. from the Resolution Trust
Corporation (RTC).  This transaction increased the Bank's total assets by
approximately $21,100,000 and its total deposit liabilities by approximately
$21,200,000.  On December 27, 1991, the Bank assumed approximately $14,397,000
of deposits and acquired certain assets of OmniBank's Rankin County operations.
This Rankin County acquisition was made to complement the Bank's opening of a
Rankin County branch in 1990.  In April, 1994, the Bank acquired approximately
$5,100,000 in deposit liabilities of Security Federal Savings Association from
the RTC.





                                     -3-
<PAGE>   4


Competition

The deregulation of the financial services industry, the elimination of many
previous distinctions between commercial banks and other types of financial
institutions and the enactment in Mississippi and other states of legislation
permitting state-wide branching or multi-bank holding companies as well as
regional interstate banking, has created a highly competitive environment for
commercial banking in the Company's market area.  The principal competitive
factors in the markets for deposits and loans are interest rates paid and
charged.  The Company also competes through the efficiency, quality, range of
services and products it provides, convenience of the Bank's offices and ATM
locations and office hours.

In attracting deposits and in its lending activities, the Company competes
generally with other commercial banks, savings associations, credit unions,
mortgage banking firms, consumer finance companies, securities brokerage firms,
mutual funds, insurance companies and other financial institutions, many of
which have greater resources than those available to the Company.

Supervision and Regulation

Bank Holding Company Regulation

General:  As a bank holding company, the Company is subject to extensive
regulation by the Board of Governors of the Federal Reserve System (the
"Federal Reserve") pursuant to the Bank Holding Company Act of 1956, as amended
(the "Bank Holding Company Act").  The Company also is required to file certain
reports with, and otherwise comply with the rules and regulations of, the
Securities and Exchange Commission ("the Commission") under Federal securities
laws.

Federal Regulation:  The Bank Holding Company Act generally prohibits the
Company from engaging in activities other than banking or managing or
controlling banks or other permissible subsidiaries or from acquiring or
obtaining direct or indirect control of any company engaged in any activities
other than those activities determined by the Federal Reserve to be so closely
related to banking or managing or controlling banks as to be a proper incident
thereto.  In determining whether a particular activity is permissible, the
Federal Reserve must consider whether the performance of such an activity can
reasonably be expected to produce benefits to the public, such as greater
convenience, increased competition or gains in efficiency, that outweigh
possible adverse effects, such as undue concentration of resources, decreased
or unfair competition, conflicts of interest or unsound banking practices.  For
example, making, acquiring or servicing loans, leasing personal property,
providing certain investment or financial advice, performing certain data
processing services, acting as agent or broker in selling credit life insurance
and certain other types of insurance in connection with credit transactions and
certain insurance underwriting activities have all been determined by
regulations of the Federal Reserve to be permissible activities.  The Bank
Holding Company Act does not place territorial limitations on permissible
bank-related activities of bank holding companies.  However, despite prior
approval, the Federal Reserve has the power to order a holding company or its
subsidiaries to terminate any activity, or terminate its ownership or control
of any subsidiary, when it has reasonable cause to believe that continuation of
such activity or ownership of such subsidiary or control constitutes a serious
risk to the financial safety, soundness or stability of any bank subsidiary of
that holding company.





                                     -4-
<PAGE>   5


The Bank Holding Company Act requires every bank holding company to obtain the
prior approval of the Federal Reserve:  (1) before it may acquire direct or
indirect ownership or control of any voting shares of any bank if, after such
acquisition, such bank holding company will directly or indirectly own or
control more than 5% of the voting shares of such bank, (2) before it or  any
of its subsidiaries other than a bank may acquire all or substantially all of
the assets of a bank, or (3) before it may merge or consolidate with any other
bank holding company.  In reviewing a proposed acquisition, the Federal Reserve
considers financial, managerial and competitive aspects, and must take into
consideration the future prospects of the companies and banks concerned and the
convenience and needs of the community to be served.  As part of its review,
the Federal Reserve reviews the indebtedness to be incurred by a bank holding
company in connection with the proposed acquisition to ensure that the bank
holding company can service such indebtedness in a manner that does not
adversely affect the capital requirements of the holding company or its
subsidiaries.  The Bank Holding Company Act further requires that consummation
of approved acquisitions or mergers be delayed for a period of not less than 30
days following the date of such approval.  During such 30-day period,
complaining parties may obtain a review of the Federal Reserve's order granting
its approval by filing a petition in the appropriate United States Court of
Appeals petitioning that the order be set aside.

The Federal Reserve has adopted capital adequacy guidelines for use in its
examination and regulation of bank holding companies.  The regulatory capital
of a bank holding company under applicable Federal capital adequacy guidelines
is particularly important in the Federal Reserve's evaluation of a bank holding
company and any applications by the bank holding company to the Federal
Reserve.  If regulatory capital falls below minimum guideline levels, a bank
holding company or bank may be denied approval to acquire or establish
additional banks or non-bank businesses or to open additional facilities.  In
addition, a financial institution's failure to meet minimum regulatory capital
standards can lead to other penalties, including termination of deposit
insurance or appointment of a conservator or receiver for the financial
institution.  There are two measures of regulatory capital presently applicable
to bank holding companies, (1) risk-based capital and (2) leverage capital
ratios.

The Federal Reserve rates bank holding companies by a component and composite
1-5 rating system ("BOPEC").  The leverage ratio recently adopted by the
Federal Reserve requires all but the most highly rated bank holding companies
to maintain Tier 1 Capital at 4% to 5% of total assets.  Certain bank holding
companies having a composite 1 BOPEC rating and not experiencing or
anticipating significant growth may satisfy the Federal Reserve guidelines by
maintaining Tier 1 Capital of at least 3% of total assets.  Tier 1 Capital for
bank holding companies includes:  equity; minority interest in equity accounts
of consolidated subsidiaries; and qualifying perpetual preferred stock.  In
addition, Tier 1 Capital excludes goodwill.

The risk-based capital guidelines are designed to make regulatory capital
requirements more sensitive to differences in risk profile among banks and bank
holding companies, to account for off-balance sheet exposure and to minimize
disincentives for holding liquid assets.  Under the risk-based  capital
guidelines, assets are assigned to one of four risk categories; these are 0%,
20%, 50% and 100%.  As an example, U.S. Treasury securities are assigned to the
0% risk category while most categories of loans are assigned to the 100% risk
category.  The risk weight of off-balance sheet  items such as standby letters
of credit is determined by a two-step process. First, the amount of the
off-balance sheet item is multiplied by a credit  conversion factor of either
0%, 20%, 50% or 100%.  Then, the result is assigned to one of the four risks
categories.


                                     -5-
<PAGE>   6


The primary component of risk-based capital is defined as Tier 1 Capital, which
is essentially equal to common stockholders' equity, plus a certain  portion of
perpetual preferred stock.  Tier 2 Capital, which consists primarily of the
excess of any perpetual preferred stock, mandatory convertible securities,
subordinated debt and general reserves for loan losses, is a secondary
component of risk-based capital.  The risk-weighted asset base is equal to the
sum of the aggregate dollar values of assets and off-balance sheet items in
each risk category, multiplied by the weight assigned to that category.  Under
these guidelines, at the end of 1992, bank holding companies will be required
to maintain a ratio of Tier 1 Capital to risk-weighted assets of at least 4%
and a ratio of Total Capital (Tier 1 and Tier 2) to risk-weighted assets of at
least 8%; lower phase-in requirements were effective at the end of 1990.

The Company, as a bank holding company within the meaning of the Bank Holding
Company Act, is required to obtain the prior approval of the Federal Reserve
before it may acquire substantially all the assets of any bank, or ownership or
control of any voting shares of any bank, if, after such acquisition it would
own or control, directly or indirectly, more than 5% of the voting shares  of
such bank.  In no case, however, may the Federal Reserve approve the
acquisition by the Company of the voting shares, or substantially all the
assets, of any bank located outside Mississippi unless such acquisition is
specifically authorized by the laws of the state in which the bank to be
acquired is located.  The banking laws of Mississippi presently permit
out-of-state banking organizations, provided the out-of-state banking
organization's home state grants similar privileges to banking organizations in
Mississippi.  This reciprocity privilege is restricted to banking organizations
in a specified geographic region which encompasses the states of Alabama,
Arkansas, Florida, Georgia, Kentucky, Louisiana, Mississippi, Missouri, North
Carolina, South Carolina, Tennessee, Texas, Virginia and West Virginia.  In
addition, Mississippi banking organizations are permitted to acquire certain
out-of-state financial institutions.  A bank holding company is additionally
prohibited from itself engaging in, or acquiring direct or indirect control of
more than 5% of the voting shares of any company engaged in, non-banking
activities.

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

In November 1985, the Federal Reserve adopted its Policy Statement on Cash
Dividends Not Fully Covered by Earnings (the "Policy Statement").  The Policy
Statement sets forth various guidelines that the Federal Reserve believes that
a bank holding company should follow in establishing its dividend policy.  In
general, the Federal Reserve stated that bank holding companies should not pay
dividends except out of current earnings and unless the prospective rate of
earnings retention by the holding company appears consistent with its capital
needs, asset quality and overall financial condition.





                                     -6-
<PAGE>   7


The activities of the Company are also restricted by the provisions of the
Glass-Stegall Act of 1933 (the "Act").  The Act prohibits the Company from
owning subsidiaries engaged principally in the issue, flotation, underwriting,
public sale or distribution of securities.  The interpretation, scope and
application of the provisions of the Act currently are being reviewed by
regulators and legislators.  The outcome of the current examination and
appraisal of the provisions in the Act and the effect of such outcome on the
ability of bank holding companies to engage in securities-related activities
cannot be predicted.

The Company is legal entity separate and distinct from the Bank.  There are
various restrictions which limit the ability of the Bank to finance, pay
dividends or otherwise supply funds to the Company or other affiliates.  In
addition, subsidiary banks of holding companies are subject to certain
restrictions imposed by the Federal Reserve Act on any extensions of credit to
the bank holding company or any of its subsidiaries, on investments in the
stock or other securities thereof and on the taking of such stock or securities
as collateral for loans to any borrower.  Further, a bank holding company and
its subsidiaries are prohibited from engaging in certain tie-in arrangements in
connection with extensions of credit, or leases or sales of property or
furnishing of services.

Bank Regulation

The operations of the Bank are subject to state and Federal statues applicable
to state banks and the regulations of the Federal Reserve and of the Federal
Deposit Insurance Corporation (FDIC).  Such statues and regulations relate to,
among other things, required reserves,investments, loans, mergers and
consolidations, issuance of securities, payment of dividends, establishment of
branches and other aspects of the Bank's operations.

Merchants & Farmers Bank is subject to regulation and periodic examination by
the FDIC and the State of Mississippi Department of Banking and Consumer
Finance.  These regulatory authorities examine such areas as reserves, loan and
investment quality, management policies, procedures and practices and other
aspects of operations.  These examinations are designed for the protection of
the Bank's depositors, rather than its stockholder.  In addition to these
regular examinations, the Company and the Bank must furnish periodic reports to
their respective regulatory authorities containing a full and accurate
statement of their affairs.

The Bank is a member of the FDIC, and their deposits are insured as provided by
law by the Bank Insurance Fund ("BIF").  As of December 31, 1994, the annual
BIF premium was 0.23% of the Bank's deposits.  The Company expects BIF
insurance costs to continue to remain at current levels or to possibly decrease
based on the current level of the BIF fund.  The Company's assessments are
currently determined by the level of its risk-based capital and the latest
examination grading by the FDIC.

The Bank is subject to capital regulations promulgated by the FDIC for insured
state banks.  The FDIC's minimum capital requirements for an insured state
nonmember bank establishes a minimum leverage standard of 3%.  Tier I Capital
to total assets for the most highly rated banks under the Uniform Interagency
Bank rating system.  All other state nonmember banks are required to meet a
minimum leverage ratio of at least 4% to 5%.





                                     -7-
<PAGE>   8


In addition, to regulating capital, the FDIC has broad authority to prevent the
development or continuance of unsafe or unsound banking practices.  Pursuant to
this authority, the FDIC has adopted regulations which, among other things,
restrict preferential loans and loan amounts by banks to "affiliates" and
"insiders" of banks, require banks to keep information on loans to major
stockholders and executive officers and bar certain director and officer
interlocks between financial institutions.  The FDIC also is authorized to
approve mergers, consolidations and assumption of deposit liability
transactions between insured banks and between insured banks and uninsured
banks or institutions to prevent capital or surplus depletion in such
transactions where the resulting, continuing or assumed bank is an insured
nonmember state bank, like the Bank.

Although, the Bank is not a member of the Federal Reserve System, it is subject
to Federal Reserve regulations that require the Bank to maintain reserves
against transaction accounts (primarily checking accounts), money market
deposit accounts and nonpersonal time deposits.  Because reserves generally
must be maintained in cash or in noninterest-bearing accounts, the effect of
the reserve requirements is to increase the cost of funds for the Bank.
Subject to an exemption from reserve requirements on a limited amount of an
institution's transaction accounts, the Federal Reserve regulations currently
require that reserves be maintained against net transaction accounts in the
amount of 3% of the aggregate of such accounts up to $38.6 million, or, if the
aggregate of such accounts exceeds $38.6 million, $1.158 million plus 10% of
the total in excess of $38.6 million.

The foregoing is a brief summary of certain statutes, rules and regulations
affecting the Company and the Bank and is not intended to be an exhaustive
discussion of all the statutes and regulations having an impact on the
operations of such entities.

Recent Legislation

On August 9, 1989, the Financial Institutions Reform, Recovery and Enforcement
Act of 1989 ("FIRREA") was enacted, substantially reorganizing Federal
regulation of financial institutions.  Although adopted primarily to address
problems in the savings and loan industry, FIRREA made significant changes in
the regulation of financial institutions generally, including a substantial
increase in deposit insurance premiums, significant strengthening in regulatory
authority and penalties (including the imposition of liability on an
FDIC-insured institution for any losses the FDIC incurs in connection with the
default or imminent default of any FDIC-insured institutions under common
control with such institution) and new authority for bank holding companies and
banks to acquire thrifts.  Deposit insurance was reorganized into two funds,
the Savings Association Insurance Fund and the Bank Insurance Fund, both of
which were made subject to management by the FDIC.

On October 22, 1990, the Comprehensive Thrift and Bank Fraud Prosecution and
Taxpayer Recovery Act of 1990 ("TPRA") was adopted.  The most significant
provisions of this legislation imposed higher penalties for bank and thrift
fraud and broadly authorized the FDIC to increase deposit insurance premiums.

In December, 1991, the Federal Deposit Insurance Corporation Improvement Act of
1991 ("FDICIA") became law.  FDICIA substantially revised the depository
institution regulatory and funding provisions of the Federal Deposit Insurance
Act and made revisions to several other Federal banking statutes.





                                     -8-
<PAGE>   9


Among other things, FDICIA requires the Federal banking regulators to take
prompt corrective action in respect of depository institutions that do not meet
minimum capital requirements.  FDICIA establishes five capital tiers: "Well
capitalized," "adequately capitalized," "undercapitalized," "significantly
undercapitalized" and "critically undercapitalized."  A depository institution
is well capitalized if it exceeds the minimum level required by regulation for
each relevant capital measure, adequately capitalized if it meets each such
measure, undercapitalized if it fails to meet any such measure, significantly
undercapitalized if it is significantly below such measure and critically
undercapitalized if it fails to meet any critical capital level set forth in
regulations.  The critically undercapitalized level occurs where tangible
equity is less than 2% of total tangible assets or less than 65% of the minimum
leverage ratio to be prescribed by regulation (except to the extent that 2%
would be higher than such 65% level).  A depository institution may be deemed
to be in a capitalization category that is lower than is indicated by its
actual capital position if it receives an unsatisfactory examination rating.

FDICIA general prohibits a depository institution from making any capital
distribution (including payment of a dividend) or paying any management fee to
its holding company if the depository institution would thereafter be
undercapitalized.  Effective December 19, 1993, undercapitalized depository
institutions also became subject to restrictions on borrowing from the Federal
Reserve System.  In addition, undercapitalized depository institutions are
subject to growth limitations and are required to submit capital restoration
plans.  A depository institution's holding company must guarantee the capital
plan, up to an amount equal to the lesser of 5% of the depository institution's
assets at the time it becomes undercapitalized or the amount of the capital
deficiency when the institution fails to comply with the plan.  The Federal
banking agencies may not accept a capital plan without determining, among other
things, that the plan is based on realistic assumptions and is likely to
succeed in restoring the depository institution's capital.  If a depository
institution fails to submit an acceptable plan, it is treated as if is
significantly undercapitalized.

Significantly undercapitalized depository institutions may be subject to a
number of requirements and restrictions, including orders to sell sufficient
voting stock to become adequately capitalized, requirements to reduce total
assets and cessation of receipt of deposits from correspondent banks.
Critically undercapitalized depository institutions are subject to appointment
of a receiver or conservator.

FDICIA required the Federal banking agencies to develop, within one year of the
date of enactment, uniform accounting standards and requirements that are
consistent with, or no less stringent than, generally accepted accounting
principles.  The Federal banking agencies also were required by FDICIA to
develop a method for insured depository institutions to provide supplemental
disclosure of contingent liabilities and the estimated fair market value of
assets and liabilities, to the extent feasible and practicable, for any balance
sheet, financial statement, report or condition or other report required to be
filed with a Federal banking agency.  FDICIA required that the Federal banking
agencies prescribe new safety and soundness standards.

FDICIA provides authority for special assessments against insured deposits and
for the development of a general risk-based deposit insurance assessment
system.  The risk-based insurance assessment system would be used to calculate
a depository institution's semiannual deposit insurance assessment based on the
probability (as defined in the statute) that the deposit insurance fund will
incur a loss with respect to the institution.  In accordance with FDICIA the
FDIC approved a transitional risk-based insurance premium system and an
increase in the deposit insurance premium for commercial banks and thrifts to
an average of 25.4 basis points which became effective January 1, 1993.




                                     -9-
<PAGE>   10


Effective with fiscal years beginning after December 31, 1992, each insured
institution having over $500 million in total assets is required to submit to
the FDIC and make available to the public an annual report on the institution's
financial condition and management's responsibility and assessment of the
internal controls over financial reporting.  The institution's independent
public accountant will be required to audit and attest to certain of the
statements made in that annual report.

FDICIA amended prior law with respect to the acceptance of brokered deposits by
insured depository institutions to permit only a "well capitalized" (as defined
in the statute as significantly exceeding each relevant minimum capital level)
depository institution to accept brokered deposits without prior regulatory
approval.  A depository institution which has a capital level category of
"undercapitalized" may not accept brokered deposits without prior regulatory
approval.  A depository institution which has a capital level category of
"undercapitalized" may not accept brokered deposits without prior regulatory
approval.  FDICIA also established new uniform disclosure requirements for the
interest rates and terms of deposit accounts.

FDICIA also contains various provisions related to an institution's interest
rate risk.  Under certain circumstances, an institution may be required to
provide additional capital or maintain higher capital levels to address
interest rate risks.

The foregoing necessarily is a general description of certain provisions of
FDICIA and does not purport to be complete.  Several of the provisions of
FDICIA are being implemented through the adoption of regulations by various
Federal banking agencies.  FDICIA is not expected to have a material effect on
the results of operations of the Company.

The Riegle Community Development and Regulatory Improvement Act of 1994 (the
"Riegle Act") was signed by the President on September 23, 1994.  The Riegle
Act contains community development provisions which are designed to enhance
lending to underdeveloped areas through matching grants.  The Riegle Act
attempts to streamline regulations of financial institutions through
coordinated examinations and elimination of certain publication requirements
and includes provisions on money laundering reform and national flood insurance
reform.  The Riegle Act will permit bank holding companies domiciled in any
state to acquire banks and bank holding companies located in any other state
one year after the effective date of the Act.  Further, unless state
legislatures elect otherwise, under the new law banks will be allowed to
establish interstate branches beginning June 1, 1997.  Finally additional bills
may be introduced in the future in the United States Congress and state
legislatures to alter the structure, regulation and competitive relationships
of financial institutions.  It cannot be predicted whether and what form any of
these proposals will be adopted or the extent to which the business of the
Company and the Bank may be affected thereby.

Effect of Governmental Policies

In general, the difference between the interest rate paid by a bank on its
deposits and its other borrowings, and the interest rate received by a bank on
loans extended to its customers and securities held in its investment
portfolio, will comprise a major portion of the bank's earnings.  However, due
to recent deregulation of the industry, the banking business is becoming
increasingly dependent on the generation of fees and service charges.




                                     -10-
<PAGE>   11


The earnings and growth of a bank will be affected not only by general economic
conditions, both domestic and foreign, but also by the monetary and fiscal
policy of the United States Government and its agencies, particularly the
Federal Reserve.  The Federal Reserve can and does implement national monetary
policy, such as seeking to curb inflation and combat recession by its
open-market operations in United States Government securities, adjustments in
the amount of reserves that banks and other financial institutions are required
to maintain and adjustments to the discount rates applicable to borrowings by
banks which are members of the Federal Reserve System and target rates for
Federal funds transactions.  The actions of the Federal Reserve in these areas
influence the growth of bank loans, investments and deposits, and also affect
interest rates charged on loans and paid on deposits.  The nature and timing of
any future changes in monetary policies and their potential impact on the
Company cannot be predicted.

Impact of New Accounting Standards

In May, 1993, the Financial Accounting Standards Board (FASB) issued Statement
of Financial Accounting Standards No. 115 (SFAS 115), "Accounting For Certain
Investments in Debt and Equity Securities".  SFAS 115 is effective for fiscal
years beginning after December 15, 1993, and requires that debt and equity
securities be classified into one of three categories; held-to-maturity,
available-for- sale, or trading.  Investments classified as available-for-sale
or trading are to be recorded at their fair value.  Unrealized gains and losses
for trading investments shall be included in current earnings, net of
applicable income taxes.  Unrealized gains and losses for available-for-sale
investments shall be excluded from earnings and reported as a separate
component of stockholders' equity, net of applicable income taxes.  As
discussed in the notes to the consolidated financial statements, the Company
adopted SFAS 115 effective January 1, 1994.

In May, 1993, the FASB issued SFAS No. 114, "Accounting by Creditors for
Impairment of a Loan."  SFAS 114 requires a creditor to measure impaired and
restructured loans at the present value of expected future cash flows,
discounted at the loan's effective interest rate or, as a practical expedient,
at the loan's observable market price or the fair value of the collateral if
the loan is collateral dependent.  For purposes of this Statement, a loan is
considered impaired when it is probable that a creditor will be unable to
collect all amounts due according to the contractual terms of the loan
agreement.  SFAS 114 is effective for fiscal years beginning after December 15,
1994.  In October 1994, the FASB issued SFAS No. 118, "Accounting by Creditors
for Impairment of a Loan - Income Recognition and Disclosures."  This Statement
amends SFAS 114 by eliminating the income recognition provisions outlined in
SFAS 114 and allowing creditors to use existing methods for recognizing
interest income on impaired loans.  SFAS 118 is effective concurrent with the
effective date of SFAS 114.  The adoption of these Statements will not have a
material impact on the consolidated financial statements.

In June, 1993, the FASB issued SFAS No. 116, "Accounting for Contributions
Received and Contributions Made."  SFAS 116 requires that contributions made by
the Company, including unconditional promises to give, be recognized as
expenses at their fair values in the period made.  Conditional promises to give
are recognized when the conditions are substantially met.  SFAS 116 is
effective for fiscal years beginning after December 15, 1994 and for interim
periods within those fiscal years.  Adoption of this Statement will not have a
material impact on the consolidated financial statements.





                                     -11-
<PAGE>   12


Internal Revenue Service Audit

As discussed in note 11 to the consolidated financial statements, as a result
of an examination of consolidated income tax returns and resulting litigation,
on September 23, 1991, the United States District Court for the Northern
District of Mississippi ruled in favor of the Company in a suit filed against
the Internal Revenue Service seeking refunds of taxes assessed and paid for
1982-1984 as a result of the disallowance, as a deductible expense of interest
payments on the Company's debentures (which have been retired).  The Internal
Revenue Service appeal was dismissed by the Fifth Circuit Court on December 5,
1991.  As a result of this ruling, in 1992, the Company received a refund of
taxes paid for 1982-1984 amounting to $683,952, plus interest of $841,391.  In
addition, in 1992, the Company reversed of approximately $291,900 in potential
taxes that had been accrued for 1985-1990.

ITEM 2 - PROPERTIES

The Bank's main office, located at 221 East Washington Street, Kosciusko,
Mississippi, is a two-story, brick building with drive-up facilities.  The Bank
owns its main office building and seventeen of its branch bank facilities.  The
remaining seven branch facilities (four of which are finance company offices)
are occupied under leases, two of which are month-to-month leases, and the
remainder of which have terms expiring through 2000.  It is anticipated that
all leases will be renewed.

ITEM 3 - LEGAL PROCEEDINGS

The Bank is periodically involved in routine litigation arising in the normal
course of business.  In the opinion of management, there is no proceeding
pending, or to the knowledge of management, any proceeding threatened, in which
an adverse decision could result in material adverse change in the business or
financial condition of the Company or the Bank.

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.





                                     -12-
<PAGE>   13


                                    PART II

ITEM 5 - MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

At December 31, 1994, there were 360 holders of record of the Company's common
stock.  The Company's common stock is traded "over the counter".  In 1987, a
Mississippi brokerage firm acted as a market maker for the stock.  However, the
Company's common stock has traded on a limited basis and no firm is presently
acting as a market maker for the Company's common stock.

To the best of management's knowledge, the prevailing trading ranges for the
Company's common stock were as follows (as restated to reflect a four for one
stock split effected in the form of a dividend on February 12, 1992):

<TABLE>
<CAPTION>
                                               Low Bid         High Bid
                                               or Last         or Last
                                              Sale Price      Sale Price
                                              ----------      ----------
  <S>                                         <C>                <C>         
      1992:                                                                  
                                                                             
                                                                             
  First quarter                               $  9.97            $ 10.00     
  Second quarter                                10.00              15.00     
  Third quarter                                 13.00              15.00     
  Fourth quarter                                15.00              20.00     
                                                                             
      1993:                                                                  
                                                                             
  First quarter                               $ 18.00            $ 21.00     
  Second quarter                                18.00              22.00     
  Third quarter                                 18.00              22.00     
  Fourth quarter                                20.00              22.00     
                                                                             
      1994:                                                                  
                                                                             
  First quarter                               $ 25.50            $ 25.50     
  Second quarter                                25.50              26.00     
  Third quarter                                 25.50              26.00     
  Fourth quarter                                26.00              26.00     
                                                  
</TABLE>

The following is a summary of cash dividends per share (as restated to reflect
a four for one stock split effected in the form of a dividend on February 12,
1992):

<TABLE>
<CAPTION>
                                                 1992                   1993              1994
                                                 ----                   ----              ----
  <S>                                           <C>                   <C>               <C>
  First quarter                                 $ .20                 $  .25            $  .25
  Second quarter                                  .20                    .25               .25
  Third quarter                                   .22                    .25               .25
  Fourth quarter                                  .25                    .25               .25
                                                  ---                   ----              ----

                                                $ .87                 $ 1.00            $ 1.00
                                                  ===                   ====              ====
</TABLE>


The ability of the Company to pay dividends is dependent upon dividends and
income tax benefits paid to the Company by the Bank.  The Bank is also subject
to capital maintenance requirements imposed by regulatory authorities.


                                     -13-
<PAGE>   14


ITEM 6 - SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                               Years Ended December 31,
Statement of Income              1994       1993        1992        1991        1990  
- -------------------          ---------------------------------------------------------
                                (In thousands of dollars, except per share amounts)
<S>                         <C>         <C>         <C>         <C>         <C>
Total investment income      $  27,969   $  25,624   $  27,029   $  27,735   $  27,562
Total interest expense          11,594      10,309      11,740      15,177      16,653
                               -------     -------     -------     -------     -------
Net investment income           16,375      15,315      15,289      12,558      10,909
Provision for possible
  loan losses                      808       1,015       1,209       1,253       1,377
                               -------     -------     -------     -------     -------
Net investment income
  after provision for
  possible loan losses          15,567      14,300      14,080      11,305       9,532
Other operating income           3,195       2,977       3,686       2,413       2,439
Other operating expense         13,075      12,273      12,370      10,394       9,816
                               -------     -------     -------     -------     -------
Income before income taxes       5,687       5,004       5,396       3,324       2,155
Income taxes                     1,444       1,251         436         848         581
                               -------     -------     -------     -------     -------

Net income                   $   4,243   $   3,753   $   4,960   $   2,476   $   1,574
                               =======     =======     =======     =======     =======


Earnings per share (1)          $ 3.81      $ 2.81      $ 3.73      $ 1.85      $ 1.18
Dividends per share (1)         $ 1.00      $ 1.00      $  .87      $  .56      $  .49
                                  ====        ====        ====        ====        ====


Selected Year-End Balances
- --------------------------

Total assets                 $ 415,913   $ 376,123   $ 355,952   $ 335,128   $ 300,152
Investment securities          133,013     130,905     144,574     141,347     117,196
Net loans                      251,182     198,781     167,994     153,809     146,514
Earning assets                 384,601     346,615     323,373     302,856     272,558
Deposits                       332,701     303,573     322,987     305,858     272,962
Short-term borrowings           44,822      37,804       3,744       7,604       2,607
Debentures                           -           -           -         184         297
Other borrowings                 5,232       3,409           2         552          52
Stockholders' equity         $  30,515   $  29,087   $  26,644   $  22,842   $  21,119
                               =======     =======     =======     =======     =======


Selected Ratios
- ---------------

Return on average assets (2)     1.15%       1.02%       1.43%        .79%        .54%
Return on average equity (2)    15.32%      13.56%      19.44%      11.16%       7.62%
Average capital to
  average assets (2)             7.52%       7.52%       7.35%       7.04%       7.13%
Dividend payout                 31.45%      35.59%      23.32%      30.27%      41.53%
                                =====       =====       =====       =====       ===== 
</TABLE>


(1) As restated to reflect a four for one stock split effected in the form of a
    dividend on February 12, 1992.

(2) Exclusive of valuation allowance for securities available for sale.





                                     -14-
<PAGE>   15


 ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS


The following discussion provides information supplemental to the audited
consolidated financial statements found elsewhere in this annual report.  For a
complete understanding of this discussion, reference should be made to the
consolidated financial statements, the accompanying notes, and other financial
data presented in this report.

Results of Operations

Net income for 1994 was $4,242,939, a 13.1% increase from 1993.  Net income for
1993 was $3,752,462, a decrease from 1992.  However, net income for 1992 was
significantly increased due to the Company's settlement of IRS litigation.
Other income for 1992 included $841,391 in interest income from the IRS, and
income tax expense for 1992 was reduced by $975,852 related to this settlement.
As a result, 1992 net income included $1,531,170 of nonrecurring income, after
giving tax effect to the IRS interest income.  Income from normal recurring
operations was $3,428,724 in 1992.  Net income for 1993 increased by 9.4% over
1992 net income from normal recurring operations.  Other items affecting income
are discussed in the following paragraphs.

Net Investment Income

Net interest income is the largest component of the Company's net income and
represents the income earned on interest-earning assets less the cost of
interest-bearing liabilities.  This major source of income represents the
earnings from the Company's primary business of gathering funds from deposit
sources and investing those funds in loans and securities.  The Company's
long-term objective is to manage those assets and liabilities to provide the
largest possible amount of income, while balancing interest-rate, credit,
liquidity and capital risks.

Net interest income increased by 6.9% in 1994.  Earning assets and interest
bearing liabilities both increased in 1994, and interest income and interest
expense both increased, reflecting primarily the increase in volume and also
the increase in short-term interest rates toward the end of the year.  The
26.3% increase in loans in 1994, and the related pricing of these loans
contributed to the increase in net interest income.

Net interest income remained relatively stable in 1993, with an increase of
approximately $25,000 from 1992.  Although earning assets and interest bearing
liabilities both increased in 1993, interest income and interest expense both
decreased, reflecting a continued decline in short-term interest rates.





                                     -15-
<PAGE>   16


Provision and Reserve for Possible Loan Losses

The estimate of the loan loss reserve and provision for possible loan losses is
determined by management after considering the following factors:  (1)
analytical review of loan loss experience in relation to outstanding loans; (2)
internal reviews of problem loans and overall portfolio quality; (3)
examinations of the loan portfolio conducted by Federal and state supervisory
authorities; (4) management's judgment with respect to current and expected
economic conditions and their impact on the loan portfolio and borrowers
ability to pay; and (5) the relationship of the reserve for possible loan
losses to outstanding loans.  The provision for loan losses was $808,192 in
1994 as compared to $1,015,166 in 1993 and $1,208,969 in 1992.  The Bank has
continued to make significant efforts to strengthen the loan portfolio through
sound lending practices and careful monitoring of existing loans.

A summary of the reserve for possible loan losses follows (in thousands):

<TABLE>
<CAPTION>
                            1994       1993       1992       1991       1990
                            ----       ----       ----       ----       ----
  <S>                    <C>         <C>        <C>        <C>        <C>
  Balance at beginning
    of period             $ 2,700    $ 2,300    $ 2,000    $ 2,000    $ 1,850

  Charge-offs:
    Commercial, financial
      and agricultural         22         79        186         93        743
    Real estate               105        358        535        714         71
    Consumer loans            402        417        412        697        588
                            -----      -----      -----      -----      -----
                              529        854      1,133      1,504      1,402
                            -----      -----      -----      -----      -----

  Recoveries:
    Commercial, financial
      agricultural              7         31         38        112         62
    Real estate                34         44         21         11          -
    Consumer loans            180        164        165        128        113
                            -----      -----      -----      -----      -----
                              221        239        224        251        175
                            -----      -----      -----      -----      -----
  Net charge-offs             308        615        909      1,253      1,227
                            -----      -----      -----      -----      -----

  Provision for possible
    loan losses               808      1,015      1,209      1,253      1,377
                            -----      -----      -----      -----      -----

  Balance at end of
    period                $ 3,200    $ 2,700    $ 2,300    $ 2,000    $ 2,000
                            =====      =====      =====      =====      =====
</TABLE>


A summary of selected ratios follows:

<TABLE>
<CAPTION>
                                  1994      1993      1992      1991      1990
                                  ----      ----      ----      ----      ----
  <S>                             <C>      <C>       <C>       <C>       <C>
  Net charge-offs to average
    net loans                      .12%      .33%      .57%      .84%      .84%

  Net charge-offs to reserve
    for loan losses               9.63%    22.78%    39.52%    62.65%    68.83%

  Reserve for loan losses to
    net year end loans            1.26%     1.34%     1.35%     1.28%     1.35%
</TABLE>



                                     -16-
<PAGE>   17


Non-Interest Income

Other operating income, exclusive of the effect of security transactions and
interest received from the IRS, increased by 15.4% from 1994 to 1993 and by
5.7% from 1992 to 1993.  Other operating income was significantly impacted in
1992 due to the settlement of litigation with the Internal Revenue Service.
The Company received refunds of approximately $684,000 in back taxes and
$841,000 in interest on those taxes.  The IRS interest was credited to
non-interest income and the taxes were credited to income tax expense.

Deposit income has increased due mainly to increased volumes in deposit account
service charges.  Credit insurance income showed increases as volumes of
insurance written significantly improved.

A summary of non-interest income follows (in thousands):

<TABLE>
<CAPTION>
                                             1994          1993          1992
                                             ----          ----          ----
  <S>                                     <C>           <C>           <C>
  Service charges on deposit accounts     $  2,606      $  2,250      $  2,107
  Credit insurance income                      390           323           271
  Other fee income                             260           227           218
  Trust department income                       49            49            61
  Safe deposit income                           71            71            68
  Other                                         60            58            93
                                             -----         -----         -----
                                             3,436         2,978         2,818
  Investment transactions                     (241)           (1)           27
  IRS interest                                   -             -           841
                                             -----         -----         -----

                                          $  3,195      $  2,977      $  3,686
                                             =====         =====         =====

</TABLE>

Non-Interest Expense

Other operating expenses increased by 6.5% in 1994 and decreased by 0.8% in
1993.  Payments in settlement of litigation accounted for 2.4% of the increase
in 1994.  In spite of the costs involved in operating an expanded branch
network, the Company continues to focus its efforts on the control of all areas
of operating expenses.

A summary of non-interest expense follows (in thousands):

<TABLE>
<CAPTION>
                                             1994          1993          1992
                                             ----          ----          ----
  <S>                                     <C>           <C>           <C>
  Salaries and employee benefits          $  5,859      $  5,318      $  5,276
  Net occupancy expenses                       846           879           803
  Equipment and data processing expenses     1,675         1,557         1,455
  Advertising and promotion                    371           286           239
  Postage and other carriers                   387           352           359
  Professional and consulting fees             291           353           465
  Regulatory insurance and fees                784           795           760
  Supplies and printing                        404           370           401
  Telephone                                    433           316           284
  Amortization of intangible assets            225           380           401
  Litigation settlement                        295             -             -
  Other                                      1,505         1,667         1,926
                                            ------        ------        ------

                                          $ 13,075      $ 12,273      $ 12,369
                                            ======        ======        ======
</TABLE>


                                     -17-
<PAGE>   18


Income Taxes

Income tax expense was $1,443,772 in 1994, $1,251,200 in 1993 and $436,495 in
1992.  However, income tax expense for 1993 operations decreased 11.4% from
income tax expense from 1992 operations, reflecting the 7.3% decrease in income
before taxes.  As discussed in note 11 to the consolidated financial
statements, 1992 income tax expense includes the effects of the conclusion the
successful litigation against the Internal Revenue Service as follows:

<TABLE>
  <S>                                                            <C>
  Income tax expense based on 1992 operations                    $ 1,412,347
  Effect of IRS litigation:
    Refund of prior taxes paid                                      (683,952)
    Refund of prior taxes accrued                                   (291,900)
                                                                   --------- 

                                                                 $   436,495
                                                                   =========
</TABLE>


The effective tax rate, based on normal operations, was 25.4% in 1994, 25.0% in
1993, and 26.2% in 1992.  The Company's investment in state and political
subdivision bonds has increased to 26.0% of the investment portfolio in 1994
and from 17.6% in 1992.  The Company does not plan to significantly increase
the proportion of the investment portfolio committed to these investments
solely for income tax considerations.  However, the Company will continue to
evaluate tax-exempt investment opportunities based on the Company's tax
position and some additional investment in tax-exempt securities could be
expected.

Financial Condition

Net loans increased by 26.3% in 1994 and by 18.3% in 1993.  The amortized cost
of the investment portfolio increased by 3.3% in 1994 and decreased by 9.5% in
1993, and has made more liquid as maturing securities were replaced with
shorter term instruments.  These trends reflect the Company's efforts to invest
new and available funds in loans to enhance the yield on earning assets while
meeting the credit needs of its customers.

The funding of earning assets in 1994 and 1993 was made primarily through
increases in interest bearing deposits and short-term borrowings.  The
following table shows the 1994 increases by type of account (in thousands):

<TABLE>
<CAPTION>
                                                                   December 31,                
                                                ---------------------------------------------
                                                   1994               1993            Change
                                                   ----               ----            ------
  <S>                                           <C>                <C>               <C>
  Non-interest bearing deposits                 $  48,301          $  41,769         $   6,532
                                                  -------            -------            ------

  NOW accounts                                     53,036             58,097            (5,061)
  MMDA and savings deposits                        78,758             74,525             4,233
  Certificates of deposits                        152,606            129,181            23,425
                                                  -------            -------            ------
          Total interest bearing
            deposits                              284,400            261,803            22,597
                                                  -------            -------            ------

          Total deposits                        $ 332,701          $ 303,572         $  29,129
                                                  =======            =======            ======


  Short-term borrowings                         $  44,822          $  37,804         $   7,738
                                                   ======             ======             =====

</TABLE>



                                     -18-
<PAGE>   19


A  comparison of  the percentage  composition of the investment portfolio at
December 31, follows:

<TABLE>
<CAPTION>
                                                     1994               1993
                                                     ----               ----
<S>                                                <C>                <C>
U. S. Treasury:
  Available for sale                                17.4%                 -
  Held to maturity                                   9.6%              29.5%
                                                   -----              ----- 
         `                                          27.0%              29.5%
                                                   -----              ----- 

U. S. Government agencies and corporations:
  Available for sale                                 6.5%                 -
  Held to maturity                                   5.3%              10.3%
                                                   -----              ----- 
                                                    11.8%              10.3%
                                                   -----              ----- 

Mortgage-backed investments:
  Available for sale                                14.5%                 -
  Held to maturity                                  19.5%              37.2%
                                                   -----              ----- 
                                                    34.0%              37.2%
                                                   -----              ----- 

States and political subdivisions:
  Available for sale                                10.6%                 -
  Held to maturity                                  15.4%              21.9%
                                                   -----              ----- 
                                                    26.0%              21.9%
                                                   -----              ----- 

Other:
  Available for sale                                 1.2%                 -
  Held to maturity                                     -                1.1%
                                                   -----              ----- 
                                                     1.2%               1.1%
                                                   -----              ----- 

Total available for sale                            50.2%                 -
Total held to maturity                              49.8%             100.0%
                                                   -----              ----- 

                                                   100.0%             100.0%
                                                   =====              ===== 
</TABLE>





                                     -19-
<PAGE>   20
Loans

The Company's primary use of funds in 1994 and 1993 was increased loan volume.
Average loans increased by 19.1% in 1994 and by 17.1% in 1993.

A summary of the loan portfolio, net of unearned income, at December 31,
follows (in thousands):

<TABLE>
<CAPTION>
                            1994        1993        1992        1991        1990
                            ----        ----        ----        ----        ----
<S>                     <C>         <C>         <C>         <C>         <C>
Commercial, financial
  and agricultural      $  86,769   $  72,633   $  67,047   $  61,021   $  55,256

Real estate -
  construction             18,749       8,328       5,996       5,472       5,500

Real estate -
  mortgage                 77,568      67,092      56,246      49,337      47,257

Consumer loans             71,049      52,936      40,434      39,788      40,501

Lease financing               247         492         571         191           -
                          -------     -------     -------     -------     -------

                        $ 254,382   $ 201,481   $ 170,294   $ 155,809   $ 148,514
                          =======     =======     =======     =======     =======

</TABLE>

A schedule of loan maturities at December 31, 1994, follows (in thousands):

<TABLE>
<CAPTION>
                               One Year   After One but      After
                               or Less     Within Five    Five Years       Total
                               --------   -------------   ----------       -----
<S>                           <C>           <C>            <C>          <C>
Commercial and real estate    $  74,850     $  95,192      $ 13,291     $ 183,333
Installment loans to
  individuals                    26,912        43,305           832        71,049
                                -------       -------        ------       -------

                              $ 101,762     $ 138,497      $ 14,123     $ 254,382
                                =======       =======        ======       =======
</TABLE>


A summary of interest rate sensitivity at December 31, 1994, follows (in
thousands):

<TABLE>
<CAPTION>
                            Fixed Rate        Variable Rate          Total
                            ----------        -------------          -----
  <S>                       <C>                 <C>               <C>
  Due after one but
    within five years       $ 100,676           $ 37,821          $ 138,497
  Due after five years          8,186              5,937             14,123
                              -------             ------            -------

                            $ 108,862           $ 43,758          $ 152,620
                              =======             ======            =======


</TABLE>



                                     -20-
<PAGE>   21


A summary of nonaccrual and past due loans at December 31, follows (in
thousands):

<TABLE>
<CAPTION>
                             Past due                      Percentage of Loans,
   Year     Nonaccrual    90 Days or More     Total      Net of Unearned Discount
   ----     ----------    ---------------     -----      ------------------------
   <S>        <C>            <C>             <C>                 <C>
   1990       $ 1,425        $ 1,416         $ 2,841             1.91%
   1991           809            458           1,267              .81%
   1992           730            418           1,148              .72%
   1993           519            723           1,242              .62%
   1994           253            392             645              .25%
                =====          =====           =====             ==== 
</TABLE>


If interest due on all nonaccrual loans had been earned at the stated loan
rates, it is estimated that investment income would have been increased by
approximately $22,000 in 1994, $86,000 in 1993 and $100,000 in 1992.

Investments

A summary  of the  market value  (book value) of securities available for sale
at December 31, 1994, follows (in thousands):

<TABLE>
  <S>                                                <C>
  U. S. Treasury                                     $ 22,583

  U. S. government agencies and corporations            8,359

  Mortgage-backed investments                          18,689

  State and political subdivisions                     14,552

  Other                                                 1,461
                                                       ------

                                                     $ 65,644
                                                       ======

</TABLE>

A summary of the amortized cost (book value) of investment securities at
December 31, follows (in thousands):

<TABLE>
<CAPTION>
                                         1994           1993          1992
                                         ----           ----          ----
<S>                                   <C>           <C>           <C>
U. S. Treasury                        $ 13,010      $  38,553     $  38,595

U. S. government agencies and
  corporations                           7,206         13,543        22,003

Mortgage-backed investments             26,352         48,630        52,311

State and political subdivisions        20,801         28,709        25,424

Other                                        -          1,470         6,241
                                        ------        -------       -------

                                      $ 67,369      $ 130,905     $ 144,574
                                        ======        =======       =======
</TABLE>





                                     -21-
<PAGE>   22


The following table sets forth the market value (book value) of maturities of
securities available for sale at December 31, 1994 (in thousands), and the
weighted average yields of such securities.  Tax equivalent adjustments (using
a 34% rate) have been made in calculating yields on obligations of state and
political subdivisions.

<TABLE>
<CAPTION>
                                             Maturing                              
                    -----------------------------------------------------------------
                                      After One        After Five
                        Within        But Within       But 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>
U.S. Treasury      $  1,495  6.33%  $ 20,082  6.38%  $ 1,005   6.23%  $     -      -%

U.S. govern-
  ment agencies
  and corpor-
  ations              4,176  5.81%     4,183  4.97%        -      -         -      -

Mortgage-backed
  securities            528  4.09%    16,564  5.39%    1,598   5.53%        -      -

State and
  political
  subdivisions        4,336  9.06%     8,955  8.11%      844  11.11%      417  11.40%

Other                     -     -          -     -         -      -     1,461   4.50%
                     ------  ----     ------  ----     -----  -----     -----  ----- 

                   $ 10,535  7.14%  $ 49,784  6.24%  $ 3,447   7.10%  $ 1,878   6.03%
                     ======  ====     ======  ====     =====  =====     =====  ===== 
</TABLE>


The following table sets forth the amortized cost (book value) of maturities of
investment securities at December 31, 1994 (in thousands), and the weighted
average yields of such securities.  Tax equivalent adjustments (using a 34%
rate) have been made in calculating yields on obligations of state and
political subdivisions.

<TABLE>
<CAPTION>
                                             Maturing                              
                    ----------------------------------------------------------------
                                      After One        After Five
                        Within        But Within       But 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>
U.S. Treasury       $     -     -%  $ 13,010  5.42%  $      -     -%  $     -     -%

U.S. govern-
  ment agencies
  and corpor-
  ations                  -     -%     5,513  5.76%     1,694  5.03%        -     -%

Mortgage-backed
  securities            414  7.38%    19,625  5.82%     3,605  6.16%    2,708  6.59%

State and
  political
  subdivisions          998  7.34%     8,680  7.14%     7,302  7.37%    3,820  8.45%
                      -----  ----     ------  ----     ------  ----     -----  ---- 

                    $ 1,412  7.35%  $ 46,828  5.95%  $ 12,601  6.71%  $ 6,528  7.69%
                      =====  ====     ======  ====     ======  ====     =====  ==== 

</TABLE>

                                     -22-
<PAGE>   23


Deposits

As a primary source of funds, average total deposits increased by 9.6% in 1994
and decreased by 0.6% in 1993.  The decrease in 1993 was primarily due to the
transfer of deposits from a public university to securities sold under
agreements to repurchase.  Average interest bearing deposits increased by 1.6%
in 1994 and decreased by 1.3% in 1993.  Management expects deposit growth to
continue to be the primary source of funds.

A summary of the average daily balances of deposits is as follows (in
thousands):

<TABLE>
<CAPTION>
                                                   1994               1993              1992
                                                   ----               ----              ----
<S>                                             <C>                <C>               <C>
Non-interest bearing demand
  deposits                                      $  43,594          $  37,469         $  35,638

Interest bearing demand and
  savings deposits                                135,765            144,481           142,616

Time deposits                                     145,096            131,787           137,266
                                                  -------            -------           -------

                                                $ 324,455          $ 313,737         $ 315,520
                                                  =======            =======           =======
</TABLE>


Time deposits in excess of $100,000 as a percentage of total deposits were 8.4%
and 8.3% at December 31, 1994 and 1993.  Maturities of time deposits of
$100,000 or more at December 31, 1994, are as follows (in thousands):

<TABLE>
<S>                                                                 <C>
Three months or less                                                $ 11,062

Over three through twelve months                                       5,209

Over twelve months                                                    11,796
                                                                      ------

                                                                    $ 28,067
                                                                      ======

</TABLE>




                                     -23-
<PAGE>   24


Short-term Borrowings

Short-term borrowings are used by the Company as a temporary funding source.
Average balances increased significantly by $13,792,563 in 1994 and $19,554,471
in 1993.

The following is a summary of short-term borrowings:

<TABLE>
<CAPTION>
                                         1994            1993           1992
                                         ----            ----           ----
<S>                                  <C>            <C>             <C>
Year end balance                     $ 44,822,025   $ 37,804,095    $ 3,743,570

Average balance                        36,212,900     22,420,337      2,865,866

Maximum month end balance
  during the year                      48,081,856     47,182,872      3,745,570

Interest paid                           1,447,990        688,192        156,281

Average rate                                 4.00%          3.07%          5.45%
</TABLE>


                        Liquidity and Capital Resources

The primary objective of asset/liability management is to provide a balance
between safety, liquidity and impact on net investment income.  Asset/liability
management remained a priority in 1994 and 1993 as management worked toward
decreasing the impact of fluctuating short-term interest rates.  Management
continued to address liquidity, and available funds were used to fund continued
loan growth.





                                     -24-
<PAGE>   25


The GAP position of the Company at December 31, 1994, is set forth in the
following table:

<TABLE>
<CAPTION>
                                       0-3       4-12        1-5        Over
                                     Months     Months      Years      5 Years
                                     ------     ------      -----      -------
<S>                                <C>         <C>        <C>         <C>
Interest-bearing bank balances     $     406   $      -   $       -   $      -
Securities available for sale          5,429      8,309      49,314      2,592
Investment securities                    581      4,702      46,060     16,046
Loans, net of unearned income        100,942     47,791      93,792     11,857
                                     -------     ------     -------     ------
          Total interest-earning
            assets                   107,358     60,802     189,166     30,495
                                     -------     ------     -------     ------

Interest-bearing deposits            152,883     55,800      71,608      4,109
Securities sold under agreements
  to repurchase and other short-term
  borrowings                          44,822          -           -          -
Other borrowings                       1,310        917         959      2,046
                                     -------     ------     -------     ------
          Total interest-bearing
            liabilities              199,015     56,717      72,567      6,155
                                     -------     ------     -------     ------

          Interest sensitivity
            gap                    $ (91,657)  $  4,085   $ 116,599   $ 24,340
                                     =======     ======     =======     ======
</TABLE>


Variable rate instruments are presented based on repricing frequency.
Mortgage-backed investments are included in the schedule by contractual
maturity dates.  Interest earning assets and interest bearing liabilities that
do not have contractual maturity dates are included in the 0-30 day category.

On a long-term basis, the ability of the Company to pay its expenses and retire
its debt is dependent upon dividends and income tax benefits paid to the
Company by the Bank.  The Bank is also subject to capital maintenance
requirements imposed by regulatory authorities.  At December 31, 1994, the Bank
was in compliance with such requirements and management anticipates that such
requirements will continue to be met while funding the Company through the
payment of dividends and income tax benefits.

In January 1989, the Federal Reserve Board released new standards for measuring
capital adequacy for U.S. banking organizations.  These standards require banks
and bank holding companies to maintain capital based on risk-adjusted assets so
that assets with potentially higher credit risk will require more capital
backing than assets with lower risk.  The standards classify capital into two
tiers.  Tier one capital generally consists of common stockholders' equity less
goodwill.  Tier two capital consists generally of the Tier one capital plus the
reserve for loan losses and subordinated debt.  At December 31, 1992, all banks
are required to meet a minimum ratio of 8% of qualifying total capital to
risk-adjusted assets with at least 4% Tier one capital.  In 1993, the capital
to assets ratio increased to 7.73% and decreased to 7.66%, exclusive of the
effect of the valuation allowance for securities available for sale by year end
1994.  The risk-based capital ratios for the Company at December 31, 1994 and
1993, were far in excess of the minimum required regulatory levels.  The Tier
one capital ratio was 10.74% and 12.20% while the total risk-based capital
ratio was 11.93% and 13.46%.  The decreases in 1994 were due to increased loan
volume.  Management expects the capital position to remain strong and to
improve during 1995, through earnings retention and the issuance of common
stock.



                                     -25-
<PAGE>   26


The following table illustrates the Company's regulatory capital ratios at
December 31, under the year-end requirements (in thousands).

<TABLE>
<CAPTION>
                                                   1994               1993             1992
                                                   ----               ----             ----
  <S>                                           <C>                <C>               <C>
  Tier one Capital                              $  28,954          $  26,171         $  23,348
  Tier two Capital adjustment                       3,200              2,700             2,300
                                                   ------             ------            ------

          Total qualifying capital              $  32,154          $  28,871         $  25,648
                                                   ======             ======            ======


  Risk adjusted total assets                    $ 269,434          $ 214,445         $ 200,571
                                                  =======            =======           =======


  Tier one risk-based capital ratio                10.74%             12.20%            11.64%

  Total risk-based capital ratio                   11.93%             13.46%            12.79%

  Leverage ratio                                    7.01%              7.01%             6.62%
                                                   =====              =====             ===== 
</TABLE>


The Company has not been informed by any regulatory agencies that it is to
comply with any other standards than the minimum standards required in the
regulations.





                                     -26-
<PAGE>   27


           1994 Average Balance Sheets and Interest Data (In 1,000's)

<TABLE>
<CAPTION>
                                     Average                       Average
                                     Balance       Interest      Yield or Rate
                                     -------       --------      -------------
<S>                                <C>            <C>                <C>
Interest-bearing bank balances     $   2,276      $     82           3.58%
Taxable investments                  107,804         5,926           5.50%
Non-taxable investments               30,464         1,641           5.39%
Federal funds sold                     6,064           240           3.97%
Loans, net of unearned discount      223,275        20,080           8.99%
                                     -------        ------          ----- 

Total interest earning assets        369,883      $ 27,969           7.56%
                                     -------        ======          ===== 

Cash and due from banks               15,010
Fixed assets                           6,429
Other assets                           9,966
Reserve for loan losses               (2,983)
                                      ------ 

                                   $ 398,305
                                     =======

Interest-bearing demand and
  savings deposits                 $ 135,765         3,528           2.60%
Time deposits                        145,097         6,359           4.38%
Securities sold under agreements
  to repurchase and other
  short-term borrowings               36,213         1,448           4.00%
Other borrowings                       4,871           259           5.32%
                                     -------        ------          ----- 

Total interest-bearing liabilities   321,946      $ 11,594           3.60%
                                     -------        ======          ===== 

Non-interest bearing demand deposits  43,594
Other liabilities                      2,225
                                     -------
                                     367,765
Stockholders' equity                  30,540
                                     -------

                                   $ 398,305
                                     =======


Average yield on earning assets                                      7.56%
Average rate on interest-bearing
  liabilities                                                        3.60%
Interest rate spread                                                 3.96%
Cost of total funds supporting earning assets                        3.13%
Net yield on earning assets                                          4.43%
</TABLE>


Yields and corresponding income amounts for non-taxable investments are not
presented on a tax-equivalent basis.  Average balances are computed on a
monthly basis.  Non-accrual loans, the amount of which is not considered
material, have been included in the average loan amounts outstanding.





                                     -27-
<PAGE>   28


           1993 Average Balance Sheets and Interest Data (In 1,000's)

<TABLE>
<CAPTION>
                                     Average                       Average
                                     Balance       Interest      Yield or Rate
                                     -------       --------      -------------
<S>                                <C>            <C>                <C>
Interest-bearing bank balances     $   3,653      $    116           3.18%
Taxable investment securities        117,136         6,877           5.87%
Non-taxable investment securities     26,020         1,537           5.91%
Federal funds sold                     7,867           238           3.03%
Loans, net of unearned discount      187,521        16,856           8.99%
                                     -------        ------           ---- 

Total interest earning assets        342,197      $ 25,624           7.49%
                                     -------        ======           ==== 

Cash and due from banks               14,321
Fixed assets                           6,419
Other assets                           8,012
Reserve for loan losses               (2,668)
                                     ------- 

                                   $ 368,281
                                     =======

Interest-bearing demand and
  savings deposits                 $ 144,481         3,922           2.71%
Time deposits                        131,787         5,593           4.24%
Securities sold under agreements
  to repurchase and other
  short-term borrowings               22,420           688           3.07%
Other borrowings                       1,810           106           5.86%
                                     -------        ------           ---- 

Total interest-bearing liabilities   300,498      $ 10,309           3.43%
                                     -------        ======          ===== 

Non-interest bearing demand deposits  37,469
Other liabilities                      2,632
                                     -------
                                     340,599
Stockholders' equity                  27,682
                                     -------

                                   $ 368,281
                                     =======


Average yield on earning assets                                      7.49%
Average rate on interest-bearing
  liabilities                                                        3.43%
Interest rate spread                                                 4.06%
Cost of total funds supporting earning assets                        3.01%
Net yield on earning assets                                          4.48%
</TABLE>


Yields and corresponding income amounts for non-taxable investments are not
presented on a tax-equivalent basis.  Average balances are computed on a
monthly basis.  Non-accrual loans, the amount of which is not considered
material, have been included in the average loan amounts outstanding.





                                     -28-
<PAGE>   29


           1992 Average Balance Sheets and Interest Data (In 1,000's)

<TABLE>
<CAPTION>
                                     Average                       Average
                                     Balance       Interest      Yield or Rate
                                     -------       --------      -------------
<S>                                <C>            <C>                <C>
Interest-bearing bank balances     $   2,997      $    105           3.50%
Taxable investment securities        127,349         9,256           7.27%
Non-taxable investment securities     23,254         1,516           6.52%
Federal funds sold                     5,292           183           3.46%
Loans, net of unearned discount      160,120        15,969           9.97%
                                     -------        ------           ---- 

Total interest earning assets        319,012      $ 27,029           8.47%
                                     -------        ======           ==== 

Cash and due from banks               13,023
Fixed assets                           6,798
Other assets                          10,315
Reserve for loan losses               (2,144)
                                     ------- 

                                   $ 347,004
                                     =======

Interest-bearing demand and
  savings deposits                 $ 142,616         4,736           3.32%
Time deposits                        137,266         6,840           4.98%
Securities sold under agreements
  to repurchase and other
  short-term borrowings                2,866           164           5.72%
                                     -------        ------           ---- 

Total interest-bearing liabilities   282,748      $ 11,740           4.15%
                                     -------        ======           ==== 

Non-interest bearing demand deposits  35,638
Other liabilities                      3,107
                                     -------
                                     321,493
Stockholders' equity                  25,511
                                     -------

                                   $ 347,004
                                     =======


Average yield on earning assets                                      8.47%
Average rate on interest-bearing
  liabilities                                                        4.15%
Interest rate spread                                                 4.32%
Cost of total funds supporting earning assets                        3.68%
Net yield on earning assets                                          4.79%
</TABLE>


Yields and corresponding income amounts for non-taxable investments are not
presented on a tax-equivalent basis.  Average balances are computed on a
monthly basis.  Non-accrual loans, the amount of which is not considered
material, have been included in the average loan amounts outstanding.





                                     -29-
<PAGE>   30


                             Rate - Volume Analysis


<TABLE>
<CAPTION>
                                                1994 Compared to 1993
                                              Increase (Decrease) Due to         
                                      -------------------------------------------
                                         Volume          Rate             Net
                                         ------          ----             ---
<S>                                   <C>            <C>            <C>
Investment income:

  Interest bearing bank balances      $   (43,617)   $    9,386     $   (34,231)

  Taxable investments                    (547,886)     (403,138)       (951,024)

  Tax-exempt investments                  262,541      (158,534)        104,007

  Federal funds sold                      (54,627)       56,792           2,165

  Loans, net of unearned discount       3,213,803        10,834       3,224,637
                                        ---------       -------       ---------

        Total investment income         2,830,214      (484,660)      2,345,554
                                        ---------       -------       ---------

Interest expense:

  Interest bearing deposits and
    savings deposits                     (236,601)     (157,341)       (393,942)

  Time deposits                           564,875       200,883         765,758

  Securities sold under agreements
    to repurchase and other short-
    term borrowings                       423,363       336,435         759,798

  Other borrowings                        178,616       (24,911)        153,705
                                        ---------       -------       ---------

        Total interest expense            930,253       355,066       1,285,319
                                        ---------       -------       ---------

        Change in net investment
          income                      $ 1,899,961    $ (839,726)    $ 1,060,235
                                        =========       =======       =========


</TABLE>



                                     -30-
<PAGE>   31


                             Rate - Volume Analysis


<TABLE>
<CAPTION>
                                                1993 Compared to 1992
                                              Increase (Decrease) Due to         
                                      -------------------------------------------
                                         Volume           Rate            Net
                                         ------           ----            ---
<S>                                   <C>           <C>              <C>
Investment income:

  Interest bearing bank balances      $    22,947   $     (11,974)   $    10,973

  Taxable investment securities          (742,378)     (1,637,247)    (2,379,625)

  Tax-exempt investment securities        180,295        (159,111)        21,184

  Federal funds sold                       89,178         (34,092)        55,086

  Loans, net of unearned discount       2,914,682      (2,027,912)       886,770
                                        ---------       ---------      ---------

        Total investment income         2,464,724      (3,870,336)    (1,405,612)
                                        ---------       ---------      --------- 

Interest expense:

  Interest bearing deposits and
    savings deposits                       61,949        (875,628)      (813,679)

  Time deposits                          (273,033)       (973,648)    (1,246,681)

  Securities sold under agreements
    to repurchase and other short-
    term borrowings                     1,066,342        (534,431)       531,911

  Debentures payable                       83,445          14,059         97,504
                                        ---------       ---------      ---------

        Total interest expense            938,703      (2,369,648)    (1,430,945)
                                        ---------       ---------      --------- 

        Change in net investment
          income                      $ 1,526,021    $ (1,500,688)   $    25,333
                                        =========       =========      =========
</TABLE>





                                     -31-
<PAGE>   32


ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


<TABLE>
<CAPTION>
                                                                        Page
                                                                        ----
<S>                                                                    <C>
Report of Independent Certified Public
  Accountants                                                             33

Consolidated Statements of Condition -
  December 31, 1994 and 1993                                              34

Consolidated Statements of Income -
  Years Ended December 31, 1994, 1993, 1992                            35-36

Consolidated Statements of Stockholders' Equity -
  Years Ended December 31, 1994, 1993, 1992                            37-38

Consolidated Statements of Cash Flows -
  Years Ended December 31, 1994, 1993, 1992                            39-40

Note to Consolidated Financial Statements                              41-59

</TABLE>




                                     -32-
<PAGE>   33
                                                                         SHEARER
                                                                          TAYLOR
                                                                           & CO.
                                                      A Professional Association


           Report of Independent Certified Public Accountants





The Board of Directors and Shareholders
First M & F Corporation
Kosciusko, Mississippi


We have audited the accompanying consolidated statements of condition of First
M & F Corporation and subsidiary as of December 31, 1994 and 1993, and the
related consolidated statements of income, stockholders' equity and cash flows
for each of the years in the three-year period ended December 31, 1994.  These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform an 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 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 consolidated financial position of First
M & F Corporation and subsidiary as of December 31, 1994 and 1993, the results
of their consolidated operations and their consolidated cash flows for each of
the years in the three-year period ended December 31, 1994, in conformity with
generally accepted accounting principles.

As discussed in Note 1 to the financial statements, the Company changed its
method of accounting for investment securities in 1994, to adopt the provisions
of Statement of Financial Accounting Standards No. 115, "Accounting For Certain
Investments in Debt and Equity Securities."




/s/ SHEARER, TAYLOR & CO., P.A.

Jackson, Mississippi
February 10, 1995


                                                   Certified Public Accountants

                                                                6360 I-55 North
                                                                      Suite 330
                                                              P.O. Drawer 13157
                                                         Jackson, MS 39236-3157 
                                                         Telephone 601/956-0993


                                     -33-
<PAGE>   34


                     FIRST M & F CORPORATION AND SUBSIDIARY

                      Consolidated Statements of Condition
                           December 31, 1994 and 1993


<TABLE>
<CAPTION>
               Assets                                                             1994                  1993
               ------                                                             ----                  ----
<S>                                                                         <C>                  <C>
Cash and due from banks                                                     $  15,077,808        $  15,203,929
Interest bearing bank balances                                                    406,234            5,028,389
Federal funds sold                                                                      -           11,900,000
Securities available for sale                                                  65,643,738                    -
Investment securities, market value of
  $63,857,485 and $132,724,666                                                 67,369,016          130,905,308

Loans                                                                         266,045,862          210,341,583
  Unearned income                                                             (11,664,079)          (8,860,515)
  Reserve for possible loan losses                                             (3,200,000)          (2,700,000)
                                                                              -----------          ----------- 
          Net loans                                                           251,181,783          198,781,068
                                                                              -----------          -----------

Bank premises and equipment                                                     6,569,984            6,287,735
Accrued interest receivable                                                     3,602,636            2,699,453
Other assets                                                                    6,061,681            5,317,254
                                                                              -----------          -----------

                                                                            $ 415,912,880        $ 376,123,136
                                                                              ===========          ===========

     Liabilities and Stockholders' Equity
     ------------------------------------

Liabilities:
  Deposits                                                                  $ 332,701,288        $ 303,572,567
  Securities sold under agreements to
    repurchase and other short-term
    borrowings                                                                 44,822,025           37,804,095
  Other borrowings                                                              5,231,695            3,408,833
  Accrued interest payable                                                      1,427,416            1,091,473
  Other liabilities                                                             1,215,487            1,159,607
                                                                              -----------          -----------
          Total liabilities                                                   385,397,911          347,036,575
                                                                              -----------          -----------

Stockholders' equity:
  Preferred stock:
    Class A; 500,000 shares authorized                                                  -                    -
    Class B; 500,000 shares authorized                                                  -                    -
  Common stock of $5.00 par value. 5,000,000
    shares authorized; 1,337,328 shares issued                                  6,686,640            6,686,640
  Additional paid-in capital                                                    8,493,316            8,485,804
  Retained earnings                                                            16,862,922           13,955,433
  Valuation allowance for securities available
    for sale, net of income taxes                                              (1,479,081)                   -
                                                                              -----------          -----------
                                                                               30,563,797           29,127,877

  Treasury stock, 1,878 shares, at cost                                           (48,828)             (41,316)
                                                                              -----------          ----------- 
          Net stockholders' equity                                             30,514,969           29,086,561
                                                                              -----------          -----------

                                                                            $ 415,912,880        $ 376,123,136
                                                                              ===========          ===========
</TABLE>


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

                                     -34-
<PAGE>   35


                     FIRST M & F CORPORATION AND SUBSIDIARY

                       Consolidated Statements of Income
                 Years Ended December 31, 1994, 1993, and 1992


<TABLE>
<CAPTION>
                                                                1994                  1993                  1992
                                                                ----                  ----                  ----
<S>                                                        <C>                   <C>                   <C>
Investment income:
  Interest and fees on loans                               $ 20,080,016          $ 16,855,379          $ 15,968,609
  Taxable securities available for sale                       3,570,186                     -                     -
  Tax-exempt securities available for sale                      885,420                     -                     -
  Taxable investment securities                               2,355,615             6,876,825             9,256,450
  Tax-exempt investment securities                              755,910             1,537,323             1,516,139
  Federal funds sold                                            240,516               238,351               183,265
  Interest bearing bank balances                                 81,528               115,759               104,786
                                                             ----------            ----------            ----------
          Total investment income                            27,969,191            25,623,637            27,029,249
                                                             ----------            ----------            ----------

Interest expense:
  Time deposits of $100,000 or more                           1,118,013               972,216               924,008
  Other deposits                                              8,769,254             8,543,235            10,651,803
  Securities sold under agreements to
    repurchase and other short-term
    borrowings                                                1,447,990               688,192               156,281
  Other borrowings                                              259,318               105,613                 8,109
                                                             ----------            ----------            ----------
          Total interest expense                             11,594,575            10,309,256            11,740,201
                                                             ----------            ----------            ----------

          Net investment income                              16,374,616            15,314,381            15,289,048
Provision for possible loan losses                              808,192             1,015,166             1,208,969
                                                             ----------            ----------            ----------
          Net investment income after
            provision for possible loan
            losses                                           15,566,424            14,299,215            14,080,079
                                                             ----------            ----------            ----------

Other operating income:
  Service charges on deposit accounts                         2,606,019             2,250,263             2,106,914
  Gain (loss) on investment securities                                -                  (590)               26,985
  Loss on securities available for sale                        (240,935)                    -                     -
  Credit insurance income                                       390,082               323,176               271,215
  Other income                                                  439,951               404,352             1,280,395
                                                             ----------            ----------            ----------
          Total other operating income                        3,195,117             2,977,201             3,685,509
                                                             ----------            ----------            ----------

Other operating expenses:
  Salaries and employee benefits                              5,859,032             5,317,618             5,276,541
  Net occupancy expenses                                        845,732               878,790               803,120
  Equipment and data processing expenses                      1,675,294             1,557,045             1,454,636
  Advertising and promotion                                     370,962               286,008               238,800
  Postage and other carriers                                    387,175               352,366               358,600
  Professional and consulting fees                              291,301               353,036               465,498
  Regulatory insurance and fees                                 783,441               794,879               760,446
  Supplies and printing                                         404,106               369,871               400,569
  Telephone                                                     433,067               315,948               283,798
  Amortization of intangible assets                             224,906               379,924               400,855
  Other                                                       1,799,814             1,667,269             1,926,336
                                                             ----------            ----------            ----------
          Total other operating expenses                     13,074,830            12,272,754            12,369,199
                                                             ----------            ----------            ----------

          Income before income taxes                          5,686,711             5,003,662             5,396,389
                                                             ----------            ----------            ----------
</TABLE>

                                                                     (Continued)
                                     -35-
<PAGE>   36


                     FIRST M & F CORPORATION AND SUBSIDIARY

                       Consolidated Statements of Income
                 Years Ended December 31, 1994, 1993, and 1992


<TABLE>
<CAPTION>
                                                                1994                  1993                  1992
                                                                ----                  ----                  ----
<S>                                                        <C>                   <C>                   <C>
Income before income taxes                                 $  5,686,711          $  5,003,662          $  5,396,389

Income taxes                                                  1,443,772             1,251,200               436,495
                                                             ----------            ----------            ----------

          Net income                                       $  4,242,939          $  3,752,462          $  4,959,894
                                                             ==========            ==========            ==========

Earnings per share                                               $ 3.18                $ 2.81                $ 3.73
                                                                   ====                  ====                  ====
</TABLE>





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


                                     -36-
<PAGE>   37


                     FIRST M & F CORPORATION AND SUBSIDIARY

                Consolidated Statements of Stockholders' Equity
                 Years Ended December 31, 1994, 1993, and 1992


<TABLE>
<CAPTION>
                               Additional
                     Common     Paid-in      Retained     Valuation      Treasury
                     Stock      Capital      Earnings     Allowance       Stock          Net
                     ------    ----------    --------     ---------      --------        ---
<S>              <C>          <C>          <C>          <C>             <C>         <C>
January 1,
  1992           $ 6,686,640  $ 8,441,016  $  7,733,661  $          -   $ (19,320)  $ 22,841,997

Net income                 -            -     4,959,894             -           -      4,959,894

Cash dividends
  ($.87 per
  share)                   -            -    (1,155,024)            -           -     (1,155,024)

Treasury stock:
  Purchases                -            -             -             -    (290,067)      (290,067)
  Sales                    -            -             -             -     286,929        286,929
                   ---------    ---------    ----------     ---------     -------     ----------

December 31,
  1992             6,686,640    8,441,016    11,538,531             -     (22,458)    26,643,729
                   ---------    ---------    ----------     ---------     -------     ----------

Net income                 -            -     3,752,462             -           -      3,752,462

Cash dividends
  ($1.00 per
  share)                   -            -    (1,335,560)            -           -     (1,335,560)

Treasury stock:
  Purchases                -            -             -             -     (75,812)       (75,812)
  Sales                    -       44,788             -             -      56,954        101,742
                   ---------    ---------    ----------     ---------     -------     ----------

December 31,
  1993             6,686,640    8,485,804    13,955,433             -     (41,316)    29,086,561
                   ---------    ---------    ----------     ---------     -------     ----------
</TABLE>





                                                                     (Continued)


                                     -37-
<PAGE>   38


                     FIRST M & F CORPORATION AND SUBSIDIARY

                Consolidated Statements of Stockholders' Equity
                 Years Ended December 31, 1994, 1993, and 1992


<TABLE>
<CAPTION>
                               Additional
                     Common     Paid-in      Retained     Valuation      Treasury
                     Stock      Capital      Earnings     Allowance       Stock          Net
                     ------    ----------    --------     ---------      --------        ---
<S>              <C>          <C>          <C>          <C>             <C>         <C>
December 31,
  1993           $ 6,686,640  $ 8,485,804  $ 13,955,433  $          -   $ (41,316)  $ 29,086,561

Net adjustment
  to beginning
  balance for
  change in
  accounting
  method                   -            -             -     1,233,553           -      1,233,553

Net income                 -            -     4,242,939             -           -      4,242,939

Cash dividends
  ($1.00 per
  share)                   -            -    (1,335,450)            -           -     (1,335,450)

Treasury stock:
  Purchases                -            -             -             -    (128,702)      (128,702)
  Sales                    -        7,512             -             -     121,190        128,702

Net change in
  valuation
  allowance for
  securities
  available
  for sale                 -            -             -    (1,479,081)          -     (1,479,081)
                   ---------    ---------    ----------     ---------     -------     ---------- 

December 31,
  1994           $ 6,686,640  $ 8,493,316  $ 16,862,922  $ (1,479,081)  $ (48,828)  $ 30,514,969
                   =========    =========    ==========     =========     =======     ==========
</TABLE>





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


                                     -38-
<PAGE>   39


                     FIRST M & F CORPORATION AND SUBSIDIARY

                     Consolidated Statements of Cash Flows
                  Years Ended December 31, 1994, 1993 and 1992


<TABLE>
<CAPTION>
                                                                1994                  1993                  1992
                                                                ----                  ----                  ----
<S>                                                        <C>                   <C>                   <C>
 Cash flows from operating activities:
  Net income                                               $  4,242,939          $  3,752,462          $  4,959,894
  Adjustments to reconcile net income to
    cash provided by operating activities:
    Depreciation and amortization                             1,069,770             1,224,968             1,190,555
    Provision for possible loan losses                          808,192             1,015,166             1,208,969
    Deferred income taxes                                      (184,514)             (166,500)             (190,174)
    (Increase) decrease in interest
      receivable                                               (903,183)              414,090               194,334
    Increase (decrease) in interest payable                     335,943              (391,483)             (466,494)
    Other, net                                                  943,552               432,703               (15,366)
                                                             ----------            ----------            ---------- 

          Net cash provided by operating
            activities                                        6,312,699             6,281,406             6,881,718
                                                             ----------            ----------            ----------

Cash flows from investing activities:
  Purchases of securities available for
    sale                                                    (13,438,900)                    -                     -
  Sales of securities available for sale                      7,864,823                     -                     -
  Maturities of securities available
    for sale                                                 20,994,689                     -                     -
  Purchases of investment securities                        (25,393,501)          (81,180,578)          (46,534,604)
  Sales of investment securities                                      -             9,120,688             9,789,115
  Maturities of investment securities                         4,921,340            85,204,310            33,405,010
  Net (increase) decrease in:
    Interest bearing bank balances                            4,622,155               (23,942)             (854,767)
    Federal funds sold                                       11,900,000            (6,100,000)           (2,250,000)
    Loans                                                   (54,393,417)          (32,746,144)          (14,372,622)
    Bank premises and equipment                              (1,127,113)             (575,464)             (638,074)
  Other, net                                                    977,041               927,816               993,066
                                                             ----------            ----------            ----------

          Net cash used in investing
            activities                                      (43,072,883)          (25,373,314)          (20,462,876)
                                                             ----------            ----------            ---------- 
</TABLE>





                                                                     (Continued)


                                    -39-
<PAGE>   40


                     FIRST M & F CORPORATION AND SUBSIDIARY

                     Consolidated Statements of Cash Flows
                  Years Ended December 31, 1994, 1993 and 1992


<TABLE>
<CAPTION>
                                                                1994                  1993                  1992
                                                                ----                  ----                  ----
<S>                                                        <C>                   <C>                   <C>
Cash flows from financing activities:
  Net increase (decrease) in:
    Non-interest bearing deposits                          $  6,531,946          $  7,360,106          $  4,359,448
    Money market, NOW and savings deposits                     (826,826)          (20,673,972)           18,797,708
    Certificates of deposit                                  23,423,601            (6,100,970)           (6,028,153)
    Securities sold under agreements to
      repurchase and other short-term
      borrowings                                              7,017,930            34,060,525             1,139,321
  Proceeds from other borrowings                              3,500,000             3,500,000                     -
  Repayments of other borrowings                             (1,677,138)              (93,167)             (550,000)
  Cash dividends                                             (1,335,450)           (1,335,560)           (1,155,024)
  Redemptions of debentures                                           -                     -              (183,630)
  Treasury stock transactions                                         -                25,930                (3,138)
                                                             ----------            ----------            ---------- 

          Net cash provided by financing
            activities                                       36,634,063            16,742,892            16,376,532
                                                             ----------            ----------            ----------

          Net increase (decrease) in cash
            and due from banks                                 (126,121)           (2,349,016)            2,795,374

Cash and due from banks at January 1                         15,203,929            17,552,945            14,757,571
                                                             ----------            ----------            ----------

Cash and due from banks at December 31                     $ 15,077,808          $ 15,203,929          $ 17,552,945
                                                             ==========            ==========            ==========

</TABLE>




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

                                    -40-
<PAGE>   41


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 1:  Summary of Significant Accounting and Reporting Policies

     The accounting and reporting policies of First M & F Corporation (the
     Company) which materially affect the determination of financial position
     and results of operations conform to generally accepted accounting
     principles and general practices within the banking industry.  A summary
     of these significant accounting and reporting policies is presented below.

     Organization and Operations

     The Company is a one-bank holding company that owns 100% of the common
     stock of Merchants and Farmers Bank (the Bank) of Kosciusko, Mississippi.
     The Bank is a commercial Bank and provides a full range of banking
     services through its offices in central Mississippi.  As a state chartered
     commercial bank, the Bank is subject to Federal and state regulations and
     undergoes periodic examinations by those regulatory authorities.

     Principles of Consolidation

     The consolidated financial statements of First M & F Corporation include
     the accounts of the Company and its wholly owned subsidiary, Merchants and
     Farmers Bank, and the accounts of the Bank's wholly owned finance
     subsidiaries, credit insurance subsidiary and real estate subsidiary.  All
     significant intercompany balances and transactions have been eliminated in
     consolidation.

     Investments

     In May, 1993, the Financial Accounting Standards Board issued Statement of
     Financial Accounting Standards No. 115, "Accounting For Certain
     Investments in Debt and Equity Securities."  SFAS 115 is effective for
     fiscal years beginning after December 15, 1993, and requires that debt and
     equity securities be classified into one of three categories; held to
     maturity, available for sale, or trading.  The Company adopted SFAS 115
     effective January 1, 1994.

     Securities held, which are available to be sold prior to maturity, are
     classified as securities available for sale.  These securities are carried
     at market value.  Unrealized holding gains and losses, are reported, net
     of tax, as a separate component of stockholders' equity.  Gains and losses
     on the sale of securities available for sale are determined using the
     specific identification method.

     Investment securities are those securities which the Company has the
     ability and intent to hold until maturity.  These securities are carried
     at cost, adjusted for amortization of premiums and accretion of discounts.
     The adjusted cost of the specific security sold is used to compute gain or
     loss on the sale of investment securities.


                                                                     (Continued)


                                     -41-
<PAGE>   42


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 1:  (Continued)

     Loans

     Loans are stated at the principal amount outstanding.  Unearned income on
     installment loans is recognized as income using a method that approximates
     the interest method.  Interest on all other loans is calculated by using
     the simple interest method on daily balances of the principal amount
     outstanding.  The Bank's policy regarding recognition of loan fee income
     and origination costs is materially in compliance with Statement of
     Financial Accounting Standards No. 91, which requires that fees be
     deferred and that costs be capitalized and amortized over the lives of the
     respective loans.

     The Bank discontinues the accrual of interest on loans and recognizes
     income only as received when, in the judgment of management, the
     collection of interest, but not necessarily principal, is doubtful.

     Reserve for Possible Loan Losses

     The Bank provides for possible loan losses on the reserve method.
     Accordingly, all loan losses are charged to the reserve for possible loan
     losses and all recoveries are credited to it.  The reserve for  possible
     loan losses is based on the evaluation of the collectibility of loans,
     past loan loss experience and other factors which, in management's
     judgment, deserve consideration in estimating possible loan losses.  Such
     other factors considered by management include changes in the nature and
     volume of the loan portfolio, current economic conditions that may affect
     a borrower's ability to pay, review of specific problem loans, and the
     relationship of the reserve for possible loan losses to outstanding loans.

     Bank Premises and Equipment

     Bank premises and equipment are stated at cost less accumulated
     depreciation and amortization.  Provisions for depreciation and
     amortization are computed principally using the straight-line method and
     charged to operating expenses over the estimated useful lives of the
     assets.  Costs of major additions and improvements are capitalized.
     Expenditures for maintenance and repairs are charged to expense as
     incurred.

     Other Real Estate

     Other real estate acquired through partial or total satisfaction of loans
     is carried at the lower of market or the recorded loan balance at date of
     acquisition (foreclosure).  Any loss incurred at the date of acquisition
     is charged to the reserve for possible loan losses.  Gains or losses
     incurred subsequent to the date of acquisition are reported in current
     operations.  Related operating income and expenses are reported in current
     operations.



                                                                     (Continued)


                                     -42-
<PAGE>   43


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 1:  (Continued)

     Amortization

     The Bank's costs of asset acquisitions allocated to values associated with
     the future earning potential of deposits assumed in 1983 and 1984 are
     being amortized over a ten year period.  The Company's costs in excess of
     net Bank assets acquired in 1980 are being amortized on a straight-line
     basis over forty years.  The Bank's costs in excess of net assets acquired
     in branch acquisitions are being amortized on a straight-line basis over
     five and ten years.

     Income Taxes

     The Company, the Bank and the Bank's finance and real estate subsidiaries
     file consolidated Federal and state income tax returns.  The Company
     adopted Statement of Financial Accounting Standards No. 109 (SFAS 109),
     "Accounting for Income Taxes," for the year ended December 31, 1992.  The
     adoption of SFAS 109 did not have a material effect on consolidated net
     income.

     Deferred income taxes are computed using the liability method as required
     by SFAS 109.  Deferred tax assets and liabilities are determined based on
     the differences between the financial statement basis and income tax basis
     of assets and liabilities as measured using the enacted rates which are
     expected to be in effect when these differences reverse.  Deferred income
     tax expense (benefit) is the result of changes in deferred tax assets and
     liabilities.

     Stock Split

     On February 12, 1992, the Company effected a four for one stock split in
     the form of a dividend.

     Treasury Stock

     The Company accounts for treasury stock at cost, using the first-in
     first-out basis of accounting.  The excess of sales proceeds on treasury
     stock sales over the cost of the shares sold is recorded as additional
     paid in capital.  The following is a summary of treasury stock share
     transactions for the years ended December 31, 1994, 1993 and 1992:

<TABLE>
<CAPTION>
                                                            Purchases                    Sales
                                                            ---------                    -----
      <S>                                                    <C>                        <C>
      1994                                                    5,004                      5,004
      1993                                                    3,556                      5,003
      1992                                                   18,901                     18,468
                                                             ======                     ======
</TABLE>

     Earnings Per Share

     Earnings per share calculations are based on the weighted average number
     of shares outstanding during the year of 1,335,393 in 1994, 1,335,207 in
     1993, and 1,329,597 in 1992.
                                                                     (Continued)

                                     -43-
<PAGE>   44



                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 1:  (Continued)

     Statements of Cash Flows

     In the accompanying consolidated statements of cash flows, the Company and
     subsidiary have defined cash equivalents as those amounts included in the
     statement of condition caption "Cash and Due from Banks."  The following
     supplemental disclosures are made related to the consolidated statements
     of cash flows:

<TABLE>
<CAPTION>
                                                                 1994                   1993                 1992
                                                                 ----                   ----                 ----
      <S>                                                   <C>                    <C>                   <C>
      Interest paid                                         $ 11,259,000           $ 10,701,000          $ 12,207,000
      Federal income taxes paid                                1,470,000              1,570,000             1,395,000
      Federal income tax refunds                                       -                 19,000               702,000
      Other real estate and
        repossessions acquired in
        noncash foreclosures                                   1,185,000                944,000               898,000
                                                              ==========             ==========            ==========
</TABLE>


Note 2:  Investments

     The following is a summary of the amortized cost and market value (book
     value) of securities available for sale at December 31, 1994:

<TABLE>
<CAPTION>
                                                Gross Unrealized         
                                 Amortized   ----------------------      Market      
                                   Cost         Gain         Loss        Value 
                                 ---------      ----         ----        ------
  <S>                          <C>           <C>        <C>          <C>
  U. S. Treasury securities    $ 23,520,103  $  11,659  $   949,397  $ 22,582,365
  U. S. Government agencies
    and corporations              8,832,771      5,542      479,050     8,359,263
  Mortgage-backed investments    19,625,518     38,673      974,978    18,689,213
  Obligations of states and
    political subdivisions       14,356,184    214,344       18,971    14,551,557
  Other                           1,550,195          -       88,855     1,461,340
                                 ----------    -------    ---------    ----------

                               $ 67,884,771  $ 270,218  $ 2,511,251  $ 65,643,738
                                 ==========    =======    =========    ==========
</TABLE>





                                                                     (Continued)


                                     -44-
<PAGE>   45


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 2:  (Continued)

     The following is a summary of the amortized cost (book value) and market
     value of investment securities:

<TABLE>
<CAPTION>
                                                 Gross Unrealized          
                               Amortized      ----------------------       Market
                                 Cost           Gain          Loss         Value 
                               ---------        ----          ----         ------
<S>                          <C>              <C>           <C>          <C>
December 31, 1994:
  U. S. Treasury securities  $ 13,009,761     $      -   $   698,852   $ 12,310,909
  U. S. Government agencies
    and corporations            7,206,578       38,227       432,396      6,812,409
  Mortgage-backed
    investments                26,351,980        8,125     1,597,359     24,762,746
  Obligations of states
    and political
    subdivisions               20,800,697       46,173       875,449     19,971,421
                               ----------       ------     ---------     ----------

                             $ 67,369,016     $ 92,525   $ 3,604,056   $ 63,857,485
                               ==========       ======     =========     ==========

December 31, 1993:
  U. S. Treasury securities $  38,553,245  $   517,585     $  15,240  $  39,055,590
  U. S. Government agencies
    and corporations           13,542,946      157,134        23,868     13,676,212
  Mortgage-backed
    investments                48,630,378      587,054       170,196     49,047,236
  Obligations of states
    and political
    subdivisions               28,708,544      978,928       151,258     29,536,214
  Other                         1,470,195            -        60,781      1,409,414
                              -----------    ---------       -------    -----------

                            $ 130,905,308  $ 2,240,701     $ 421,343  $ 132,724,666
                              ===========    =========       =======    ===========
</TABLE>


     The amortized cost and market values of securities available for sale and
     investment securities at December 31, 1994, by contractual maturity, are
     shown below.  Actual maturities may differ from contractual maturities
     because borrowers may have the right to call or prepay certain obligations
     with, or without, call or prepayment penalties.

<TABLE>
<CAPTION>
                                Available for Sale         Investment Securities   
                            --------------------------  ---------------------------
                              Amortized       Market      Amortized        Market
                                Cost          Value         Cost           Value 
                              ---------       ------      ---------        ------
  <S>                       <C>           <C>           <C>            <C>
  One year or less          $ 10,559,327  $ 10,534,767  $  1,411,749   $  1,413,116
  Over one through five
    years                     51,152,580    49,783,820    46,828,635     44,663,278
  Over five through ten
    years                      4,245,679     3,446,961    12,600,711     11,632,062
  After ten years              1,927,185     1,878,190     6,527,921      6,149,029
                              ----------    ----------    ----------     ----------

                            $ 67,884,771  $ 65,643,738  $ 67,369,016   $ 63,857,485
                              ==========    ==========    ==========     ==========
</TABLE>

                                                                     (Continued)
                                     -45-
<PAGE>   46



                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 2:  (Continued)

     The following is a summary of the amortized cost and market value of
     securities available for sale and investment securities which were pledged
     to secure public deposits, short-term borrowings and for other purposes
     required or permitted by law.

<TABLE>
<CAPTION>
                              Available for Sale           Investment Securities  
                          --------------------------   ---------------------------
                            Amortized       Market       Amortized        Market
                              Cost          Value          Cost           Value 
                            ---------       ------       ---------        ------
    <S>                   <C>           <C>            <C>            <C>
    December 31, 1994     $ 57,883,179  $ 55,304,807   $ 51,934,075   $ 48,292,577
                            ==========    ==========     ==========     ==========

    December 31, 1993     $          -  $          -   $125,442,582   $126,433,992
                            ==========    ==========    ===========    ===========
</TABLE>


     The following is a summary of gross realized gains and losses on
     investment transactions:

<TABLE>
<CAPTION>
                                                            Available
                                                            for Sale                    Investment Securities  
                                                            ---------                 -------------------------
                                                               1994                   1993                  1992
                                                               ----                   ----                  ----
         <S>                                                <C>                    <C>                  <C>
         Gross realized gains                               $    9,669             $ 14,356             $  85,072
         Gross realized losses                                (250,604)             (14,946)              (58,087)
                                                               -------               ------                ------ 

                                                            $ (240,935)            $   (590)            $  26,985
                                                               =======               ======                ======

</TABLE>

Note 3:  Loans

     The Bank's loan portfolio includes commercial, consumer, agribusiness and
     residential loans throughout the State of Mississippi, but primarily in
     its market area in Central Mississippi.  The composition of the Company's
     loan portfolio at December 31, 1994 and 1993, follows, net of unearned
     income.

<TABLE>
<CAPTION>
                                                   1994                 1993
                                                   ----                 ----
      <S>                                     <C>                <C>
      Commercial, financial and
        agricultural                          $  33,645,306      $  30,882,911
      Residential real estate                    65,815,030         57,459,976
      Non-residential real estate                83,872,888         60,202,620
      Consumer loans                             71,048,559         52,935,561
                                                -----------        -----------

                                              $ 254,381,783      $ 201,481,068
                                                ===========        ===========
</TABLE>




                                                                     (Continued)


                                     -46-
<PAGE>   47


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 3:  (Continued)

        The Bank has made, and expects in the future to continue to make, in
        the ordinary course of business, loans to directors and executive
        officers of the Company and the Bank and to affiliates of these
        directors and officers.  In the opinion of management, these
        transactions were made on substantially the same terms as those
        prevailing at the time for comparable transactions with other persons
        and did not involve more than normal risk of collectibility or contain
        any other unfavorable features.  An analysis of such outstanding loans
        follows:

<TABLE>
<CAPTION>
                                                     1994            1993
                                                     ----            ----
      <S>                                        <C>             <C>
      Loans outstanding at January 1             $ 2,133,804     $ 2,234,355
      New loans                                    2,063,013         911,869
      Repayments and removals                     (1,012,193)     (1,012,420)
                                                   ---------       --------- 

      Loans outstanding at December 31           $ 3,184,624     $ 2,133,804
                                                   =========       =========
</TABLE>


Note 4:  Reserve for Possible Loan Losses

        Transactions in the reserve for possible loan losses are summarized as
        follows:

<TABLE>
<CAPTION>
                                        1994           1993            1992
                                        ----           ----            ----
    <S>                            <C>            <C>            <C>
    Balance at January 1           $ 2,700,000    $ 2,300,000    $  2,000,000

    Loans charged-off                 (528,767)      (854,235)     (1,133,489)
    Recoveries                         220,575        239,069         224,520
                                     ---------      ---------       ---------
          Net charge-offs             (308,192)      (615,166)       (908,969)
                                     ---------      ---------       --------- 

    Provision for possible loan
            losses                     808,192      1,015,166       1,208,969
                                     ---------      ---------       --------- 

    Balance at December 31         $ 3,200,000    $ 2,700,000     $ 2,300,000
                                     =========      =========       =========
</TABLE>





                                     -47-
<PAGE>   48


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 5:  Bank Premises and Equipment

        A summary of bank premises and equipment follows:
<TABLE>
<CAPTION>
                                                     1994             1993
                                                     ----             ----
      <S>                                       <C>             <C>
      Land and buildings                        $  7,607,498    $  7,357,661
      Furniture, fixtures and equipment            5,357,421       4,855,380
      Leasehold improvements                         314,078         311,066
                                                  ----------      ----------
                                                  13,278,997      12,524,107
      Less accumulated depreciation and
        amortization                               7,001,989       6,236,372
                                                  ----------      ----------
                                                   6,277,008       6,287,735
      Construction in progress, estimated
        costs to complete of $139,000                292,976               -
                                                  ----------      ----------

                                                $  6,569,984    $  6,287,735
                                                  ==========      ==========
</TABLE>


        Amounts charged to other operating expenses for depreciation and
        amortization of bank premises and equipment were approximately $845,000
        in 1994, $845,000 in 1993, and $789,700 in 1992.


Note 6:  Other Assets

        A summary of other assets follows:
<TABLE>
<CAPTION>
                                                                         1994              1993
                                                                         ----              ----
     <S>                                                             <C>              <C>
     Company's cost in excess of net Bank
        assets acquired in 1980, less
        accumulated amortization of $1,436,839
        and $1,340,768                                               $ 2,440,229      $ 2,537,290

      Bank's costs of asset acquisitions in
        1983 and 1984 allocated to values
        associated with the future earning
        potential of deposits assumed, less
        accumulated amortization of $2,306,014
               and $2,282,829                                                  -           23,185

      Bank's costs in excess of net assets
        acquired in branch acquisitions, less
        accumulated amortization of $1,050,419
        and $945,759                                                     600,204          354,864

      Other real estate, net                                             868,732        1,061,218

      Deferred income tax                                              1,422,966          476,500

      Other                                                              729,550          864,197
                                                                       ---------        ---------

                                                                     $ 6,061,681      $ 5,317,254
                                                                       =========        =========
</TABLE>

                                                                     (Continued)
                                     -48-
<PAGE>   49


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 6:  (Continued)

  Other expenses include amortization of intangible assets as follows:

<TABLE>
<CAPTION>
                                                      1994                1993             1992
                                                      ----                ----             ----
      <S>                                          <C>                 <C>              <C>
      Company's costs in excess of net
        Bank assets acquired in 1980               $  97,061           $  97,061        $  97,061
      Bank's cost of asset acquisitions
        in 1983 and 1984 allocated to
        values associated with the
        future earning potential of
        deposits assumed                              23,185             139,112          160,043
      Bank's costs in excess of net
        assets acquired in branch
        acquisitions                                 104,660             143,751          143,751
                                                     -------             -------          -------

                                                   $ 224,906           $ 379,924        $ 400,855
                                                     =======             =======          =======
</TABLE>


        Changes in the valuation allowance for other real estate for the years
        ended December 31, 1994, 1993 and 1992, are summarized as follows:

<TABLE>
<CAPTION>
                                                      1994                1993             1992
                                                      ----                ----             ----
      <S>                                           <C>                 <C>             <C>
      Balance at beginning of year                  $ 15,700            $ 20,000        $  19,845
      Provision charged to expense                    19,800              64,568           74,601
      Writedowns                                           -             (68,868)         (74,446)
                                                      ------              ------           ------ 

      Balance at end of year                        $ 35,500            $ 15,700        $  20,000
                                                      ======              ======           ======
</TABLE>


Note 7:  Deposits

        The following is a summary of deposits at December 31, 1994 and 1993:

<TABLE>
<CAPTION>
                                                    1994                1993
                                                    ----                ----
      <S>                                      <C>                 <C>
      Non-interest bearing                     $  48,301,348       $  41,769,402

      Interest bearing:
        Money market accounts                     39,319,107          34,428,805
                                                                                
        NOW accounts                              53,036,673          58,097,222
        Savings accounts                          39,439,093          40,095,672
                                                                                
        Time deposits of $100,000 or more         28,066,923          25,194,512
                                                                                
        Other time deposits                      124,538,144         103,986,954
                                                 -----------         -----------
                Total interest bearing           284,399,940         261,803,165
                                                 -----------         -----------

                Total deposits                 $ 332,701,288       $ 303,572,567
                                                 ===========         ===========

</TABLE>



                                     -49-
<PAGE>   50


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 8:  Short-Term Borrowings

        The following is a summary of information related to securities sold
        under agreements to repurchase and other short-term borrowings for the
        years ended December 31, 1994, 1993 and 1992:

<TABLE>
<CAPTION>
                                                                  Weighted
                            Balance Outstanding                  Average Rate     
                   ---------------------------------------   ---------------------
                       Maximum      Average          At                      At
                      Month End      Daily        Year End   During Year  Year End
                      ---------     -------       --------   -----------  --------
<S>                <C>           <C>           <C>              <C>        <C>
1994:
  Federal funds
    purchased      $  2,650,000  $    360,000  $  1,950,000     4.38%      5.50%
  Securities sold
    under agreements
    to repurchase    43,404,266    33,998,172    41,939,078     3.87%      5.34%
  Other short-term
    borrowings by
    the Company       2,027,590     1,854,728       932,947     6.29%      7.85%
                     ----------    ----------    ----------     ====       ==== 

                   $ 48,081,856  $ 36,212,900  $ 44,822,025
                     ==========    ==========    ==========

1993:
  Federal funds
    purchased      $  1,000,000  $     51,919  $          -     2.51%         -
  Securities sold
    under agreements
    to repurchase    43,106,802    19,918,241    35,726,505     2.88%      3.19%
  Other short-term
    borrowings by
    the Company       3,076,070     2,450,177     2,077,590     4.66%      5.03%
                     ----------    ----------    ----------     ====       ==== 

                   $ 47,182,872  $ 22,420,337  $ 37,804,095
                     ==========    ==========    ==========

1992:
   Other short-term
    borrowings by
    the Company     $ 3,745,570   $ 2,865,866   $ 3,743,570     5.74%      4.77%
                      =========     =========     =========     ====       ==== 
</TABLE>


        Federal funds purchased represent primarily overnight borrowings.
        Securities sold under agreements to repurchase primarily represent a
        relationship with a public university under a contract that expires on
        June 30, 1996.  These borrowings reprice on a monthly basis.  The
        nature of this relationship changed from a deposit relationship in
        1993.  Other short-term borrowings by the Company represent unsecured
        borrowings from various individuals and entities.


                                                                     (Continued)


                                     -50-
<PAGE>   51


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 9:  Other Borrowings

        The following is a summary of other borrowings at December 31, 1993 and
1992:

<TABLE>
<CAPTION>
                                                     1994            1993
                                                     ----            ----
     <S>                                          <C>            <C>

     Line of credit in the original amount of
       $2,500,000; secured by approximately 22%
       of the Bank's common stock; interest
       payable semi-annually at the lender's
       prime rate; maximum allowable borrowing
       is as follows:

          1993                  1,225,000
          1994                    884,350
          1995                    543,700         $   502,000    $     2,000

     Advances from Federal Home Loan Bank of
       Dallas secured by first mortgage loans
       and Federal Home Loan Bank stock:

       5.56% advance in the amount of $1,000,000;
         interest is payable monthly and
         principal is payable on September 23,
         2000                                       1,000,000      1,000,000

       5.90% advance in the amount of $2,500,000;
         principal and interest are payable in
         monthly installments of approximately
         $28,000 through June 1, 2003; future
         maturities are as follows:  1995 -
         $206,571; 1996 - $219,095; 1997 -
         $232,376; 1998 - $246,464; 1999 -
         $261,404; after 1999 - $1,046,158          2,212,068      2,406,833

      4.71% advance in the amount of $3,000,000;
        principal and interest payable in
        monthly installments of approximately
        $256,000 through June 1, 1995               1,517,627              -
                                                    ---------      ---------

                                                  $ 5,231,695    $ 3,408,833
                                                    =========      =========

</TABLE>




                                     -51-
<PAGE>   52


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 10:  Employee Benefit Plans

        The Bank has a defined benefit pension plan covering substantially all
        full time employees of the Bank and subsidiaries.  Benefits under this
        plan are based on years of service and average annual compensation for
        a five year period.  The Bank's funding policy for the plan is to
        contribute annually in an amount not to exceed the amount that can be
        deducted for Federal income tax purposes.  Contributions of $40,000 and
        $74,968 were made to the plan in 1994 and 1993.

        Net pension cost (benefit) included the following components:

<TABLE>
<CAPTION>
                                                               1994                1993             1992
                                                               ----                ----             ----
      <S>                                                   <C>                 <C>              <C>
      Service cost                                          $ 103,993           $  94,404        $  87,507
      Interest cost                                           161,276             147,038          135,004
      Actual return on plan assets                           (195,175)           (186,201)        (171,017)
      Net amortization and deferral                           (34,672)            (34,672)         (31,120)
                                                              -------             -------          ------- 

                                                            $  35,422           $  20,569        $  20,374
                                                              =======             =======          =======
</TABLE>


        The following table sets forth the plan's funded status and amounts
        recorded in the consolidated statements of condition:

<TABLE>
<CAPTION>
                                                     1994            1993
                                                     ----            ----
      <S>                                       <C>              <C>
      Actuarial present value of:
        Vested benefit obligation               $  1,633,446     $  1,444,662
        Non-vested benefit obligation                 19,645           13,625
                                                   ---------        ---------

          Total benefit obligation              $  1,653,091     $  1,458,287
                                                   =========        =========


      Projected benefit obligation              $ (2,173,281)    $ (2,064,282)
      Market value of plan assets                  2,128,251        2,161,194
                                                   ---------        ---------
      Plan assets in excess of (less than)
        projected benefit obligation                 (45,030)          96,912
      Unrecognized net loss during the year          391,302          244,486
      Remaining unrecognized net asset at
        transition date                             (242,700)        (277,372)
      Contributions after measurement date            40,000           74,968
                                                   ---------        ---------

          Net pension asset                     $    143,572     $    138,994
                                                   =========        =========
</TABLE>


        The weighted average discount rate and rate of increase in future
        compensation levels used in determining the actuarial present value of
        the projected benefit obligation were 8% and 6%, respectively.  The
        expected long-term rate  of return  on plan assets was 9%.  Plan assets
        consist primarily of U. S. Government securities and bank certificates
        of deposit.

                                                                     (Continued)

                                     -52-
<PAGE>   53


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 10:  (Continued)

        The Bank has a profit and savings plan covering substantially all full
        time employees of the Bank and subsidiaries.  Effective April 1, 1987,
        the plan was amended to an Employee Stock Option Plan (ESOP).  This
        amended plan provides for employee salary deferrals of not more than
        $2,000 per year. The Bank does not match employee contributions, but
        makes contributions to the plan at the discretion of the Board of
        Directors.  Contributions to this plan were $25,000 in 1994, $40,000 in
        1993, and $75,000 in 1992.

        At December 31, 1994, the ESOP owned 47,269 shares of the Company's
        common stock and the pension plan owned 1,800 shares of the Company'
        common stock.


Note 11:  Income Taxes

        The components of income tax expense (benefit) are as follows:

<TABLE>
<CAPTION>
                                                                1994                1993             1992
                                                                ----                ----             ----
      <S>                                                   <C>                 <C>               <C>
      Current income taxes                                  $ 1,628,286         $ 1,417,700       $ 626,669
      Deferred income taxes                                    (184,514)           (166,500)       (190,174)
                                                              ---------           ---------         ------- 

                                                            $ 1,443,772         $ 1,251,200       $ 436,495
                                                              =========           =========         =======
</TABLE>


        The differences between actual income tax expense and expected income
        tax expense are summarized as follows:

<TABLE>
<CAPTION>
                                                                1994                1993              1992
                                                                ----                ----              ----
      <S>                                                   <C>                 <C>               <C>
      Amount computed using the
        statutory rates on income
        before income taxes                                 $ 1,933,500         $ 1,701,200       $ 1,834,800
      Increase (decrease) resulting
        from:
        Tax exempt income, net of
          disallowed interest
          deduction                                            (547,600)           (515,300)         (523,500)
        Amortization of intangible
          assets                                                 54,600             116,300           136,300
        Small life insurance company
          deduction                                             (51,700)            (57,400)          (48,100)
        Effect of IRS litigation:
                 Refund of prior taxes paid                           -                   -          (683,952)
          Reversal of prior taxes
            accrued                                                   -                   -          (291,900)
        Other, net                                               54,972               6,400            12,847
                                                              ---------           ---------         ---------

                                                            $ 1,443,772         $ 1,251,200      $   436,495
                                                              =========           =========        =========

</TABLE>
                                                                     (Continued)

                                     -53-
<PAGE>   54


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 11:  (Continued)

        The components of deferred income tax expense (benefit) are as follows:

<TABLE>
<CAPTION>
                                                                  1994              1993              1992
                                                                  ----              ----              ----
      <S>                                                     <C>               <C>              <C>
      Financial loan loss provision
        in excess of tax provision                            $ (159,100)       $ (101,100)      $  (80,100)
      Tax depreciation less than
        financial depreciation                                   (26,000)          (28,100)         (33,600)
      Life insurance income                                        3,114            (9,400)         (40,174)
      Fee income                                                  24,800           (10,900)         (10,400)
      Other, net                                                 (27,328)          (17,000)         (25,900)
                                                                 -------           -------          ------- 

                                                              $ (184,514)       $ (166,500)      $ (190,174)
                                                                 =======           =======          ======= 
</TABLE>


        The components of the recorded net deferred tax asset at December 31,
        1994 and 1993, consist of the following:

<TABLE>
<CAPTION>
                                                                                   1994          1993
                                                                                   ----          ----
      <S>                                                                      <C>            <C>
      Reserve for possible loan losses                                         $   766,900    $ 607,800
      Depreciation                                                                (198,900)    (224,900)
      Prepaid pension asset                                                        (48,800)     (47,300)
      Life insurance income                                                         30,214       27,100
      Other real estate                                                             48,500       44,700
      Fee income                                                                    18,900       43,700
      Market valuation for securities available
        for sale                                                                   761,952            -
      Other, net                                                                    44,200       25,400
                                                                                 ---------      -------

                                                                               $ 1,422,966    $ 476,500
                                                                                 =========      =======
</TABLE>


        On September 23, 1991, the United States District Court for the
        Northern District of Mississippi ruled in favor of the Company in a
        suit filed against the Internal Revenue Service seeking refunds of
        taxes assessed and paid for 1982-1984 as a result of the disallowance,
        as a deductible expense, of interest payments on the Company's
        debentures (which have been retired).  The Internal Revenue Service
        appeal was dismissed by the Fifth Circuit Court on December 5, 1991.
        As a result of this ruling, the Company received a refund of taxes paid
        for 1982-1984 amounting to $683,952 in 1992, plus interest of $841,391.
        This interest income from the Internal Revenue Service is included in
        other income on the accompanying 1992 consolidated statement of income.
        In addition, as a result of this ruling, the Company reversed $291,900
        of income taxes in 1992 that had been accrued, for 1985 and later
        years, related to this issue.





                                     -54-
<PAGE>   55


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 12:  Preferred Stock

        The Company is authorized to issue 500,000 shares of cumulative Class A
        voting preferred stock of no par value and 500,000 shares of cumulative
        Class B non-voting preferred stock of no par value.   Dividend rates,
        redemption terms and conversion terms may be set by the Board of
        Directors.


Note 13:  Commitments and Contingencies

        The Company and Bank, in the normal course of business, are defendants
        in certain legal claims.  Management and legal counsel are of the
        opinion that these actions will not have a material effect on the
        Company's consolidated financial position.

        The Bank paid $295,000 in an agreed settlement of a legal action in
        1994.  This payment is included in other expenses in the accompanying
        1994 consolidated statement of income.

        The consolidated financial statements do not reflect various
        commitments and contingent liabilities which arise in the normal course
        of business and which involve elements of credit risk, interest rate
        risk and liquidity risk.  The Bank makes commitments to extend credit
        and issues standby and commercial letters of credit in the normal
        course of business to fulfill the financing needs of its customers.

        Commitments to extend credit are agreements to lend money to customers
        pursuant to certain specified conditions and generally have fixed
        expiration dates or other termination clauses.  Credit card
        arrangements represent the amount that preapproved credit limits exceed
        actual balances.  Since many of these commitments are expected to
        expire without being drawn upon, the total commitment amounts do not
        necessarily represent future cash requirements.  When making these
        commitments, the Bank applies the same credit policies and standards as
        it does in the normal lending process.  Collateral is obtained based
        upon the Bank's assessment of a customer's credit worthiness.

        Standby and commercial letters of credit are conditional commitments
        issued by the Bank to guarantee the performance of a customer to a
        third party.  When issuing letters of credit, the Bank applies the same
        credit policies and standards as it does in the normal lending process.
        Collateral is obtained based upon the Bank's assessment of a customer's
        credit worthiness.

        The maximum credit exposure in the event of nonperformance for loan
        commitments and standby letters of credit and credit card arrangements
        is represented by the contract amount of the instruments.





                                                                     (Continued)


                                     -55-
<PAGE>   56


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 13:  (Continued)

        A summary of commitments and contingent liabilities at December 31,
        1994, is as follows:


<TABLE>
      <S>                                           <C>
      Commitments to extend credit                  $ 20,630,277
      Standby letters of credit                        1,092,476
      Credit card arrangements                         3,066,101
                                                      ----------

                                                    $ 24,788,854
                                                      ==========

</TABLE>

Note 14:  Regulatory Matters

        Federal banking regulations require that the Bank maintain certain cash
        reserves based on a percent of deposits.  This requirement was
        approximately $5,450,000 at December 31, 1994.

        The ability of the Company to pay future dividends is dependent upon
        dividends to be paid to the Company by the Bank.  The Bank is subject
        to dividend restrictions as imposed by Federal and state regulatory
        authorities.  These restrictions are not anticipated to have a material
        effect on the ability of the Bank to pay dividends to the Company.

        The Bank is required to maintain minimum amounts of capital to average
        assets and to average "risk weighted assets", as defined and determined
        by banking regulators.  The Bank's regulatory capital was in excess of
        minimum capital levels required by regulatory authorities at December
        31, 1994.


Note 15:  Fair Value of Financial Instruments

        Statement of Financial Accounting Standards No. 107 (SFAS 107),
        "Disclosures about Fair Value of Financial Instruments" requires that
        the Company disclose estimated fair value for its financial
        instruments.  However, such disclosures may be deemed not to be
        practicable for certain classes of financial instruments.  A summary of
        financial instruments and related disclosures follows:

        Cash and due from banks, interest bearing deposits with banks and
        Federal funds sold - The net book value of these financial instruments
        approximates fair value due to the immediate availability on short
        maturity of these investments.

        Investments - Fair value of these financial instruments is considered
        to be their quoted market value as disclosed in note 2.




                                                                     (Continued)


                                     -56-
<PAGE>   57


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 15:  (Continued)

        Loans - The fair value of loans is estimated by discounting the future
        cash flows using a constructed rate consisting of four factors:  (1) a
        risk-free yield, (2) a credit risk component, (3) an operating expense
        component and (4) a prepayment risk component.  This constructed rate
        should approximate rates at which these loans would currently be made
        to borrowers with similar credit ratings and for similar maturity and
        repricing characteristics.  The carrying value of loans, net of the
        reserve for possible loan losses, is approximately $251,182,000 and
        $198,781,000 and the estimated net fair value of loans is $246,490,000
        and $202,938,000 at December 31, 1994 and 1993.

        Deposits - The fair value of demand deposits, NOW accounts, money
        market accounts and savings deposits is the carrying amount at the
        reporting date.  The fair value of certificates of deposit is estimated
        by discounting the future cash flows using a constructed rate
        consisting of two factors:  (1) a risk-free rate and (2) an operating
        expense component.  This rate should approximate current market rates
        for deposits of similar maturities at the reporting date.  The carrying
        value of deposits is approximately $332,701,000 and $303,573,000 and
        the estimated net fair value of deposits is $327,600,000 and
        $304,389,000 at December 31, 1994 and 1993.

        Short-term and other borrowings - The net book value of these financial
        instruments approximates fair value due to the short term nature of
        these items or their applicable interest rates and repayment terms.

        Commitments to extend credit - As disclosed in note 13, the Bank has
        certain commitments to extend credit at December 31, 1994.  These
        commitments include different types of borrowers, collateral
        requirements, maturity dates, interest rates and repricing schedules.
        Due to the effort and difficulty in implementing a valuation model to
        estimate the fair value of these commitments, the Bank does not
        consider the disclosure to be practicable for these items.  However,
        due to the pricing, terms and conditions for the outstanding
        commitments to extend credit, in the opinion of management, the
        estimated fair value of commitments to extend credit is not materially
        different from the stated amounts as disclosed in note 13.





                                     -57-
<PAGE>   58


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 16:  Summarized Financial Information of First M & F Corporation

  Summarized financial information of First M & F Corporation (parent company
  only) is as follow:

                            STATEMENTS OF CONDITION

<TABLE>
<CAPTION>
                 Assets                                                          1994                 1993
                 ------                                                          ----                 ----
      <S>                                                                   <C>                  <C>
      Cash                                                                  $    154,222         $    613,231
      Investment in subsidiary                                                31,805,210           30,570,152
      Other investments                                                           22,500               22,500
      Land and building                                                           76,395               79,314
                                                                              ----------           ----------

                                                                            $ 32,058,327         $ 31,285,197
                                                                              ==========           ==========

      Liabilities and Stockholders' Equity
      ------------------------------------

      Short-term borrowings                                                 $    932,947         $  2,077,590
      Note payable to bank                                                       502,000                2,000
      Other liabilities                                                          108,411              119,046
      Stockholders' equity                                                    30,514,969           29,086,561
                                                                              ----------           ----------

                                                                            $ 32,058,327         $ 31,285,197
                                                                              ==========           ==========
</TABLE>


                              STATEMENTS OF INCOME
<TABLE>
<CAPTION>

                                                             1994             1993           1992
                                                             ----             ----           ----
      <S>                                                <C>                <C>           <C>
      Income:
        Dividends received from
          subsidiary                                     $ 1,600,000        $ 1,600,000   $ 1,300,000
        Equity in undistributed
          earnings of subsidiary, net
          of amortization                                  2,714,139          2,217,789     2,314,924
        Other income                                          13,410             31,173       854,768
                                                           ---------          ---------     ---------
                Total income                               4,327,549          3,848,962     4,469,692
                                                           ---------          ---------     ---------

      Expenses:
        Interest                                             116,743            114,201       146,943
        Other expenses                                         8,578             23,299       148,255
                                                           ---------          ---------     ---------
                Total expenses                               125,321            137,500       295,198
                                                           ---------          ---------     ---------

                Income before
                  income taxes                             4,202,228          3,711,462     4,174,494

      Income tax benefit                                      40,711             41,000       785,400
                                                           ---------          ---------     ---------

                Net income                               $ 4,242,939        $ 3,752,462   $ 4,959,894
                                                           =========          =========     =========

</TABLE>

                                                                     (Continued)
                                     -58-
<PAGE>   59


                     FIRST M & F CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements


Note 16:  (Continued)

                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                               1994            1993          1992
                                                               ----            ----          ----
<S>                                                       <C>               <C>         <C>               
Cash flows from operating
  activities:
  Net income                                              $ 4,242,939      $  3,752,462  $  4,959,894
  Adjustments to reconcile net
    income to net cash provided
    by operating activities:
    Equity in undistributed
    earnings of subsidiary                                 (2,714,139)       (2,217,789)   (2,314,924)
    Other, net                                                 (7,716)         (220,693)     (241,582)
                                                            ---------         ---------     ---------
          Net cash provided by
            operating activities                            1,521,084         1,313,980     2,403,388
                                                            ---------         ---------     ---------

Cash flows from investing activities -
        (increase) decrease in investments                          -         1,003,000    (1,000,000)
                                                            ---------         ---------     ---------

Cash flows from financing
  activities:
  Increase (decrease) in:
    Short-term borrowings                                  (1,144,643)         (998,480)      421,821
    Note payable to bank                                      500,000                 -             -
  Redemptions of debentures                                         -                 -      (183,630)
  Treasury stock transactions                                       -            25,930        (3,138)
  Cash dividends                                           (1,335,450)       (1,335,560)   (1,155,024)
                                                            ---------         ---------     ---------
          Net cash used in financing
            activities                                     (1,980,093)       (2,308,110)     (919,971)
                                                            ---------         ---------     ---------

          Net increase in cash                               (459,009)            8,870       483,417
                                                        
Cash at January 1                                             613,231           604,361       120,944
                                                            ---------         ---------     ---------

Cash at December 31                                       $   154,222       $   613,231   $   604,361
                                                            =========         =========     =========
</TABLE>





                                     -59-
<PAGE>   60


ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
    AND FINANCIAL DISCLOSURE

None.

                                       
                                   PART III

ITEM 10 - DIRECTORS AND OFFICERS

The following table provides certain information concerning directors and
executive officers of the Company as of January 1, 1995:

<TABLE>
<CAPTION>
                                Position Held in Company                   Term as
                                  Principal Occupation                     Director
   Name and Age                  During Last Five Years                    Expires 
   ------------                 ------------------------                   --------
<S>                          <C>                                            <C>
Fred A. Bell, Jr., 53        Director since 1981;                           1997
                             Manager, Mississippi
                             Materials Corp.
                             (concrete and building
                             materials manufacturer/
                             distributor)

Charles T. England, 58       Director since 1980;                           1997
                             Supervisor of Finance Company
                             subsidiaries of Bank
                             beginning in 1995; Registered
                             Representative Security Financial
                             Network in 1994; Farmer; Formerly
                             Chancery Clerk, Attala County


Toxey Hall, III, 55          Director since 1984;                           1997
                             President, Thomas-Walker-Lacy, Inc.
                             (retail discount store)

*Robert Y. Hammond, 71       Director since 1979;                           1995
                             Member, Audit Committee;
                             Retired; formerly President of Bank

Joe Ivey, 36                 Director since 1994; Chairman and              1997
                             CEO, Ivey Mechanical (plumbing
                             and electrical contractors)

J. Marlin Ivey, 58           Director since 1979; Member, Audit             1997
                             Committee;
                             President, Ivey National Corp.
                             (holding company for various
                             businesses, including an antique
                             store and rental properties)

R. Dale McBride, 55          Director since 1979;                           1996
                             President of the Durant Branch of
                             the Bank
</TABLE>



                                     -60-
<PAGE>   61


<TABLE>
<CAPTION>
                                Position Held in Company                   Term as
                                  Principal Occupation                     Director
   Name and Age                  During Last Five Years                    Expires 
   ------------                 ------------------------                   --------
<S>                          <C>                                            <C>
*Susan P. McCaffery, 55      Director since 1987;                           1997
                             Professor, Wood Junior College

Dr. William M. Myers, 66     Director since 1979;                           1995
                             Dentist

Otho E. Pettit, Jr., 45      Director since 1993;                           1996
                             Attorney

*Hugh S. Potts, Jr., 49      Director since 1979;                           1996
                             Chairman and CEO since 1994,
                             Vice-President 1979-1983,
                             Vice-Chairman of the Bank through
                             1993

*Charles W. Ritter, Jr., 61  Director since 1979;                           1996
                             Chairman, Audit Committee;
                             President, The Attala Company
                             (feed manufacturing company)

*W. C. Shoemaker, 62         Director since 1979;                           1995
                             Consultant, IMC Webb Graphics
                             (printing company)

*Scott M. Wiggers, 49        Director since 1983;                           1995
                             President since 1988; Treasurer
                             since 1979; President of the Bank

Edward G. Woodard, 39        Director since 1989;                           1997
                             Member, Audit Committee;
                             President, K. M. Distributing, Inc.
                             (wholesaler of chainsaws, lawn and
                             garden products)


</TABLE>
*Member of the Executive
  Committee of the Bank

Hugh S. Potts, Jr. and Susan P. McCaffery are brother and sister.  J. Marlin
Ivey is the father of Joe Ivey.





                                     -61-
<PAGE>   62


ITEM 11-EXECUTIVE COMPENSATION

The following tables shows the cash compensation for 1994, 1993 and 1992 for
the chief executive officer of the Company and all executive officers of the
Company and the Bank) whose cash compensation exceeded $100,000.



<TABLE>
<CAPTION>
                                             Annual Compensation                         
     --------------------------------------------------------------------------------------
                                                                  Other            All
           Name and                                               Annual          Other
      Principal Position       Year      Salary       Bonus    Compensation    Compensation
     --------------------------------------------------------------------------------------
      <S>                   <C>        <C>          <C>         <C>              <C>
      Hugh S. Potts, Jr.       1994    $ 149,643    $ 15,000    $ 1,358 (1)      $     -
        Chairman of the     ---------------------------------------------------------------
        Board and CEO          1993      141,173       9,750      1,330 (1)            -
        since 4/15/94;      ---------------------------------------------------------------
        Vice Chairman          1992      130,167      12,903      1,136 (1)            -
        until 4/15/94                                                                      
     --------------------------------------------------------------------------------------
      Scott M. Wiggers         1994      109,823      10,000      1,453 (1)            -   
                            ---------------------------------------------------------------
        President              1993      101,686      12,000        636 (1)            -   
                            ---------------------------------------------------------------
                               1992       93,503       9,274        759 (1)            -   
     --------------------------------------------------------------------------------------
      Hugh S. Potts, Sr.       1994      108,100       3,270      2,481 (1)            -
        Chairman of the                                           6,198 (2)
        Board and CEO       ---------------------------------------------------------------
        through 4/14/94;       1993      148,171      11,000      2,482 (1)            -
        Consultant to       ---------------------------------------------------------------
        Bank since 4/14/94     1992      136,610      13,413      2,472 (1)            -
     --------------------------------------------------------------------------------------
</TABLE>

(1)  Cost of excess life insurance
(2)  Automobile allowance

Hugh S. Potts, Sr. retired as Chairman of the Board and Chief Executive Officer
of the Company effective April 15, 1994.  Mr. Potts' son, Hugh S. Potts, Jr.,
currently serves as the Company's Chief Executive Officer and Chairman of the
Company's Board of Directors.

Included in the salary disclosure for Hugh S. Potts, Sr., for the year 1994 is
$75,000 which was paid to him in his capacity as a consultant to the Bank.
There is no written agreement covering the terms of this consulting arrangement
and there are no current plans to reduce the agreement to writing.  Hugh S.
Potts, Sr. served as Chairman of the Board of Directors and Chief Executive
Officer of the Bank for approximately 24 years, during which time he developed
numerous business relationships on behalf of the Bank and gained knowledge in
the day-to-day management and operations of the Bank.  Pursuant to the terms of
the Mr. Potts' consulting agreement with the Bank, he is regularly (almost
daily) at the Bank where he advises management on a variety of topics,
including business development.  With his years of experience in bank
management, Mr. Potts acts as an adviser on how to solve the various problems
and issues that arise in the Bank's operations, including customer relations,
personnel matters, strategic planning, and regulatory concerns.  The Bank
anticipates that this consulting agreement with Mr. Potts will continue as long
as Mr. Potts is physically able to be present at the Bank and contribute his
experience and knowledge.


                                     -62-
<PAGE>   63


Pension Plan

The following table indicates the estimated annual benefits payable to persons
in specified classifications upon retirement at age 65.


<TABLE>
<CAPTION>
        Average Annual
         Compensation                      Credited Years of Service                   
        --------------                     -------------------------
                            15           20           25           30           35     
                            --           --           --           --           --
        <S>             <C>          <C>          <C>          <C>          <C>
        $  25,000       $  3,000     $  4,000     $  5,000     $  6,000     $  7,000
           50,000          6,000        8,000       10,000       12,000       14,000
           75,000          9,000       12,000       15,000       18,000       21,000
          100,000         12,000       16,000       20,000       24,000       28,000
          160,000         19,200       25,600       32,000       38,400       44,800
          =======         ======       ======       ======       ======       ======


</TABLE>

Credited years of service for the individuals named in the Summary Compensation
Table above are anticipated to be as follows:  Hugh S. Potts, Sr. - 58 years;
Hugh S. Potts, Jr. - 37 years; Scott M. Wiggers - 34 years.

A participant in the Company's Pension Plan whose service is terminated on or
after the date on which he attains his normal retirement age and on or before
his normal retirement date is eligible to retire and receive a normal
retirement benefit.  The amount of the normal benefit under the Plan is equal
to 1/12 of the sum of the amounts described below in (1) and (2) multiplied by
(3) where:

(1)   =  eight-tenths of one percent (0.8%) of the participant's average
         earnings;

(2)   =  twenty-five hundredths percent (0.25%) of the participant's average
         earnings in excess of Twenty-Four Thousand and no/100 dollars
         ($24,000.00); and

(3)   =  the participant's benefit service as of his normal retirement date.

If a participant's annual benefit commences before the participant's social
security retirement age, but on or after age 62, the amount of the benefit is
reduced.  If the annual benefit of a participant commences prior to age 62, the
amount of the benefit shall be the actuarial equivalent of an annual benefit
beginning at age 62 reduced for each month by which benefits commence before
the month in which the participant attains age 62.  If the annual benefit of a
participant commences after the participant's social security retirement age,
the benefit amount is adjusted so that it is the actuarial equivalent of an
annual benefit beginning at the participant's social security retirement age.

Director Compensation

Directors receive compensation in the amount of $570 per Board meeting attended
payable at the end of the year, plus an additional $20 for each committee
meeting attended.





                                     -63-
<PAGE>   64


Item 12 - EQUITY OWNERSHIP OF MANAGEMENT AND PRINCIPAL STOCKHOLDERS

Management of the Company knows of no person who owns of record or
beneficially, directly or indirectly, more than 5% of the outstanding common
stock of the Company except as set forth below:


<TABLE>
<CAPTION>
   Name and Address          Amount and Nature of Beneficial      Percent of
  of Beneficial Owner           Ownership of Common Stock           Class     
- ------------------------------------------------------------------------------
  <S>                                <C>                             <C>
  Hugh S. Potts, Sr.                  75,349 shares                   5.6%
  325 East Jefferson
  Kosciusko, MS 39090                                                         
- ------------------------------------------------------------------------------
  Hugh S. Potts, Jr.                 152,790 shares (1)              11.40%
  1104 Walnut Grove Rd.
  Kosciusko, MS 39090                                                         
- ------------------------------------------------------------------------------
  Charles W. Ritter, Jr.              71,000 shares (2)               5.3%
  Woodbrier Subdivision
  Kosciusko, MS 39090
</TABLE>



(1)   Mr. Potts shares voting and investment power with respect to 19,000 of
      these shares, which are held in two trusts.  

(2)   Mr. Ritter shares investment power with respect to 35,000 of these 
      shares with his wife and two children.

The following table shows the number and percentage of shares of the Company's
common stock beneficially owned by each director and by all directors and
executive officers as a group, as of December 31, 1994.  Except as otherwise
indicated, each director has sole voting and investment power with respect to
the shares shown on the table.

<TABLE>
<CAPTION>
 Name and Address          Amount and Nature of Beneficial      Percent of
of Beneficial Owner           Ownership of Common Stock           Class   
- -------------------        -------------------------------      ----------
<S>                                <C>                             <C>
Fred A. Bell, Jr.                   5,256 shares                   0.39%
603 Hickory Hill Dr.
P. O. Box 694
Kosciusko, MS 39090

Charles T. England                  6,776 shares (1)                0.5%
608 Smythe Street
P. O. Box 414
Kosciusko, MS 39090

Toxey Hall, III                       960 shares                    .07%
1498 Sunset Dr.
Canton, MS 39046

Robert Y. Hammond                  35,000 shares (3)                2.6%
200 Cedar Lane
Kosciusko, MS 39090

</TABLE>


                                     -64-
<PAGE>   65


<TABLE>
<CAPTION>
 Name and Address          Amount and Nature of Beneficial      Percent of
of Beneficial Owner           Ownership of Common Stock           Class   
- -------------------        -------------------------------      ----------
<S>                                <C>                            <C>

J. Marlin Ivey (4)                  15,600 shares (5)              1.2%
309 East Jefferson St.
P. O. Box 610
Kosciusko, MS 39090

Joseph M. Ivey (4)                     831 shares                  .06%
211 S. Madison
P. O. Box 610
Kosciusko, MS 39090

R. Dale McBride                      8,217 shares (6)             0.61%
Route 1, Box 179
Durant, MS 39063

Susan P. McCaffery (7)              55,398 shares (8)              4.1%
327 East Jefferson St.
Kosciusko, MS 39090

William M. Myers, DDS               10,100 shares (9)             0.75%
308 East Jefferson St.
Kosciusko, MS 39090

Otho E. Pettit, Jr.                  4,000 shares (10)            0.29%
212 Oakland
Kosciusko, MS 39090

Hugh S. Potts, Jr. (7)             152,790 shares (11)            11.4%
1104 Walnut Grove Road
Kosciusko, MS 39090

Charles W. Ritter, Jr.              71,000 shares (12)             5.3%
Woodbrier Subdivision
P. O. Box 538
Kosciusko, MS 39090

W. C. Shoemaker                     16,030 shares                  1.2%
P. O. Box 550
Kosciusko, MS 39090

Scott M. Wiggers                     5,746 shares (13)            0.43%
1207 East South St.
Kosciusko, MS 39090

Edward G. Woodard                    2,600 shares (2)             0.19%
P. O. Box 488
Kosciusko, MS 39090

3 Named Executive Officers
  (including Executive Officers
  of the Bank) and Directors
  as a Group                       420,640 shares                 31.5%
                                   =======                        ==== 
</TABLE>




                                     -65-
<PAGE>   66


 (1)  Mr. England shares voting and investment power with respect to these
      shares with his wife.

 (2)  Mr. Woodard shares voting and investment power with respect to 400 of
      these shares with his wife.

 (3)  Mr. Hammond shares voting and investment power with respect to 6,408 of
      these shares with his wife.

 (4)  Director J. Marlin Ivey is the father of director Joseph M. Ivey.

 (5)  Of these shares, 6,000 are registered in the name of Ivey National Corp.,
      of which Mr. Ivey is the President.

 (6)  Mr. McBride shares voting and investment power with respect to 4,900 of
      these shares with his wife and children.

 (7)  Mrs. McCaffery and Hugh S. Potts,Jr. are brother and sister.  Their
      father is the Company's former Chief Executive Officer and Chairman of
      the Board Hugh S. Potts, Sr.

 (8)  Mrs. McCaffery shares voting and investment power with respect to 6,544
      of these shares with her husband and children.

 (9)  Dr. Myers shares voting and investment power with respect to 8,000 of
      these shares with his children.

(10)  Of these shares, 1,000 are registered in the name of Mr. Pettit's wife.

(11)  Mr. Potts shares voting and investment power with respect to 19,000 of
      these shares, which are held in two trusts.

(12)  Mr. Ritter shares investment power with respect to 35,000 of these shares
      with his wife and two children.

(13)  Mr. Wiggers shares voting and investment power with respect to 530 of
      these shares with his wife.





                                     -66-
<PAGE>   67


ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

As discussed in the notes to the consolidated financial statements, through the
Bank, the Company makes loans to its directors and executive officers and their
associates.  All such loans were made in the ordinary course of business, were
made on substantially the same terms, including interest rates and collateral,
as those prevailing at the time for comparable transactions with other persons,
and did not involve more than the normal risk of collectibility or present
other unfavorable features.





                                     -67-
<PAGE>   68


                                    PART IV

ITEM 14 - EXHIBITS, FINANCIAL STATEMENTS SCHEDULES AND REPORTS ON FORM 8-K

Report of Independent Certified Public Accountants

A(1) Financial Statements:

        First M & F Corporation and Subsidiary
          Consolidated Statements of Condition - December 31, 1994 and 1993
          Consolidated Statements of Income - Years Ended December 31, 1994,
            1993 and 1992
          Consolidated Statements of Stockholders' Equity - Years Ended
            December 31, 1994, 1993 and 1992
          Consolidated Statements of Cash Flows - Years Ended December 31, 1994,
            1993, and 1992
          Notes to Consolidated Financial Statements

A(2) Schedules:

        All Schedules are omitted since the required information is either
          not applicable, not deemed material or is shown in the respective
          financial statements or in the notes thereto.

A(3) Exhibits:

        3(A) - Articles of incorporation of the Corporation, as amended (*)

        3(B) - Bylaws of the Corporation (*)

        4    - Instruments defining the rights of security holders including
                 indentures:
                   First M & F Corporation has various instruments outstanding
                     which define the rights of security holders and agrees
                     to furnish a copy of any such instrument to the Securities
                     and Exchange Commission upon request.

       10    - Material contracts:
                 Documents relating to lines of credit(*)

       11    - Statement regarding computation of per share earnings.
                 Computation can be readily determined from the consolidated
                 financial statements, including note 1.

       13(A) - Annual report to security holders;
                 submitted as supplemental material.

       22    - Subsidiaries of the registrant (*)

       27    - Financial Data Schedule

(B)  Reports on For 8-K:
       Not applicable.

       (*) These documents were filed as Exhibits 3(a), 3(b), 10 and 22,
           respectively, on Form S-1 (File No. 33-08751) filed with the
           Commission on September 15, 1986, and are hereby specifically
           incorporated by reference herein.


                                     -68-
<PAGE>   69


                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d), the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                           FIRST M & F CORPORATION
                                                  


                           By: /s/ HUGH S. POTTS, JR.          
                               -------------------------------
                               Hugh S. Potts, Jr., Chairman of
                               the Board and Chief Executive
                               Officer

                           Date: April 12, 1995                             
                                

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following person in the capacities and on
the dates indicated.

<TABLE>
<CAPTION>
         Name                           Title                      Date
         ----                           -----                      ----
<S>                               <C>                       <C>
                                                                              
/s/ HUGH S. POTTS, JR.            Chairman of the Board     April 12, 1995
- -----------------------------     and Director (Principal   
Hugh S. Potts, Jr.                Executive Officer         
                                  
                                                                              
/s/ SCOTT M. WIGGERS              President, Treasurer and  April 12, 1995
- -----------------------------     Director (Principal      
Scott M. Wiggers                  Financial and Accounting 
                                  Officer)                 
                                  
/s/ FRED A. BELL, JR.             Director                  April 12, 1995    
- -----------------------------     
Fred A. Bell, Jr.                          
                                           
/s/ CHARLES T. ENGLAND            Director                  April 12, 1995    
- -----------------------------     
Charles T. England                         
                                           
/s/ TOXEY HALL, III               Director                  April 12, 1995    
- -----------------------------     
Toxey Hall, III                            
                                           
/s/ ROBERT Y. HAMMOND             Director                  April 12, 1995    
- -----------------------------    
Robert Y. Hammond                          
                                           
/s/ JOE IVEY                      Director                  April 12, 1995    
- -----------------------------    
Joe Ivey                                   
                                           
/s/ J. MARLIN IVEY                Director                  April 12, 1995    
- -----------------------------    
J. Marlin Ivey                             
                                           
/s/ R. DALE McBRIDE               Director                  April 12, 1995    
- -----------------------------     
R. Dale McBride                            
                                           
                                                                              
/s/ SUSAN P. McCAFFERY            Director                  April 12, 1995
- -----------------------------                                             
Susan P. McCaffery                


</TABLE>


                                     -69-
<PAGE>   70


<TABLE>
<CAPTION>
         Name                      Title                          Date
         ----                      -----                          ----
<S>                               <C>                       <C>
/s/ DR. WILLIAM M. MYERS          Director                  April 12, 1995    
- -----------------------------     
Dr. William M. Myers                         
                                             
/s/ OTHO E. PETTIT, JR.           Director                  April 12, 1995    
- -----------------------------     
Otho E. Pettit, Jr.                          
                                             
/s/ CHARLES W. RITTER, JR.        Director                  April 12, 1995  
- -----------------------------     
Charles W. Ritter, Jr.                       
                                             
/s/ W. C. SHOEMAKER               Director                  April 12, 1995 
- -----------------------------    
W. C. Shoemaker                              
                                             
/s/ EDWARD G. WOODARD             Director                  April 12, 1995
- -----------------------------   
Edward G. Woodard


</TABLE>



                                     -70-
<PAGE>   71
                              INDEX TO EXHIBITS


<TABLE>
<CAPTION>
     Exhibit
       No.                       Description
     -------                     -----------
        <S>    <C>
        3(A) - Articles of incorporation of the Corporation, as amended (*)

        3(B) - Bylaws of the Corporation (*)

        4    - Instruments defining the rights of security holders including
                 indentures:
                   First M & F Corporation has various instruments outstanding
                     which define the rights of security holders and agrees
                     to furnish a copy of any such instrument to the Securities
                     and Exchange Commission upon request.

       10    - Material contracts:
                 Documents relating to lines of credit(*)

       11    - Statement regarding computation of per share earnings.
                 Computation can be readily determined from the consolidated
                 financial statements, including note 1.

       13(A) - Annual report to security holders;
                 submitted as supplemental material.

       22    - Subsidiaries of the registrant (*)

       27    - Financial Data Schedule

</TABLE>

(B)  Reports on For 8-K:
       Not applicable.

       (*) These documents were filed as Exhibits 3(a), 3(b), 10 and 22,
           respectively, on Form S-1 (File No. 33-08751) filed with the
           Commission on September 15, 1986, and are hereby specifically
           incorporated by reference herein.




<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM (A) 1994
FORM 10-K AND AUDITED FINANCIAL STATEMENTS AS OF AND FOR YEAR ENDED DECEMBER 31,
1994 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH (B) FORM 10-K.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                          15,078
<INT-BEARING-DEPOSITS>                             406
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     65,644
<INVESTMENTS-CARRYING>                          67,369
<INVESTMENTS-MARKET>                            63,857
<LOANS>                                        254,382
<ALLOWANCE>                                    (3,200)
<TOTAL-ASSETS>                                 415,913
<DEPOSITS>                                     332,701
<SHORT-TERM>                                    44,822
<LIABILITIES-OTHER>                              2,643
<LONG-TERM>                                      5,232
<COMMON>                                         6,687
                                0
                                          0
<OTHER-SE>                                      23,828
<TOTAL-LIABILITIES-AND-EQUITY>                 415,913
<INTEREST-LOAN>                                 20,080
<INTEREST-INVEST>                                7,567
<INTEREST-OTHER>                                   322
<INTEREST-TOTAL>                                27,969
<INTEREST-DEPOSIT>                               9,887
<INTEREST-EXPENSE>                              11,594
<INTEREST-INCOME-NET>                           16,375
<LOAN-LOSSES>                                      808
<SECURITIES-GAINS>                               (241)
<EXPENSE-OTHER>                                 13,075
<INCOME-PRETAX>                                  5,687
<INCOME-PRE-EXTRAORDINARY>                       4,243
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,243
<EPS-PRIMARY>                                     3.18
<EPS-DILUTED>                                     3.18
<YIELD-ACTUAL>                                    7.56
<LOANS-NON>                                        253
<LOANS-PAST>                                       392
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 2,700
<CHARGE-OFFS>                                      529
<RECOVERIES>                                       221
<ALLOWANCE-CLOSE>                                3,200
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          3,200
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission