ABC BANCORP
424B3, 1996-06-03
STATE COMMERCIAL BANKS
Previous: THORATEC LABORATORIES CORP, S-3/A, 1996-06-03
Next: TELXON CORP, 8-K, 1996-06-03



<PAGE>
 
                            SOUTHLAND BANCORPORATION
                           3299 ROSS CLARK CIRCLE, NW
                             DOTHAN, ALABAMA 36303

                                  May 23, 1996


To the Shareholders of Southland Bancorporation:

     You are cordially invited to attend a Special Meeting of Shareholders of
Southland Bancorporation (the "Company") to be held at the main office lobby of
Southland Bank, 3299 Ross Clark Circle, NW, Dothan, Alabama on June 21, 1996, at
9:00 a.m. (the "Special Meeting").  At the Special Meeting, you will be asked to
consider and vote upon an Agreement and Plan of Merger dated as of December 18,
1995, as amended by Amendment No. 1 to Agreement and Plan of Merger dated as of
April 16, 1996 (collectively, the "Merger Agreement"), which provides for the
merger (the "Merger") of the Company with and into ABC Bancorp ("ABC").  A copy
of the Merger Agreement is attached to the accompanying Proxy
Statement/Prospectus.

     If the Merger becomes effective, each share of the common stock of the
Company outstanding immediately prior to the consummation of the Merger (the
"Company Shares"), other than shares held by shareholders who dissent from the
Merger, will be converted into the right to receive cash and whole shares of the
common stock, $1.00 par value per share, of ABC ("ABC Common Stock") equal to
(i) 1.8 times the Book Value of the Company (as defined in the Merger Agreement)
as of the close of business on the day immediately preceding the date of
consummation of the Merger, divided by (ii) the aggregate number of the
outstanding shares of the Company's common stock as of the effective time of the
Merger (the "Merger Consideration").  Subject to the terms of the Merger
Agreement, each shareholder who does not dissent from the Merger may elect to
receive (i) cash in the amount equal to the Merger Consideration times the
number of outstanding Company shares held by such shareholder as of the
effective time of the Merger (the "Cash Consideration"); (ii) the number of
shares of ABC Common Stock equal to the Merger Consideration divided by the Base
Period Trading Price of the ABC Common Stock (as defined in the Merger
Agreement), multiplied by the number of outstanding Company Shares held by such
shareholder as of the effective time of the Merger (the "Stock Consideration");
or (iii) a combination of Cash Consideration and Stock Consideration in the
relative proportions selected by such shareholder.

     The number of Company Shares to be converted into the right to receive Cash
Consideration (and cash in lieu of any fractional shares) shall not be less than
35% of the number of outstanding Company Shares and, together with any Company
Shares as to which dissenters' rights have been perfected, shall not be greater
than 49% of the outstanding Company Shares.  The number of Company Shares to be
converted into the right to receive Stock Consideration shall be not less than
51% of the number of the outstanding Company Shares and not greater than 65% of
the number of outstanding Company Shares.

     You will be entitled to elect to receive: (i) all stock; (ii) all cash; or
(iii) a combination of cash and stock.  In the event that Southland shareholders
elect to receive more Cash Consideration or more Stock Consideration than is
available, then such elections will be redesignated as described in the Merger
Agreement.  These redesignations are more fully discussed in the enclosed Proxy
Statement.

     You are strongly encouraged to consult your own tax advisors regarding the
particular income tax consequences of each of your alternatives with respect to
the Merger.
<PAGE>
 
 
     Also accompanying this letter are a Notice of Special Meeting, form of
Proxy for voting your Company Shares and an Election Form.  We ask that you take
the following actions in connection with these materials:

     1.   Please sign, date and return to the Company as soon as possible the
          form of Proxy in the enclosed self-addressed, stamped envelope.  It is
          important that your Company Shares be voted whether or not you attend
          the Special Meeting.  If you attend the Special Meeting, you may vote
          in person if you wish, even though you previously returned your Proxy.

     2.   Please also complete the Election Form in accordance with the
          instructions set forth therein and return it to SunTrust Bank,
          Atlanta, the Exchange Agent.

     Before executing and returning the Proxy, you should carefully read the
accompanying Proxy Statement.  Before executing and returning the Election Form,
you should carefully read the instructions thereon.

     The Company's Board of Directors has fixed the close of business on May 17,
1996 as the record date for the Special Meeting.  Accordingly, only shareholders
of record on that date will be entitled to notice of, and to vote at, the
Special Meeting or any adjournments or postponements thereof.  Approval of the
Merger requires the affirmative vote of holders of two-thirds of the outstanding
Company Shares as of the record date.  In that regard, certain of the Company's
directors who owned an aggregate of 59% of the outstanding Company Shares on the
record date have granted irrevocable proxies in favor of ABC pursuant to which
ABC intends to vote such shares in favor of the Merger and the Merger Agreement.
Accordingly, the affirmative vote, in person or by proxy, of holders of not less
than approximately 37,387 additional Company Shares is needed to approve the
Merger and the Merger Agreement.

     The Board of Directors of the Company believes that the proposed Merger, on
the terms and conditions set forth in the accompanying Proxy Statement, is in
the best interests of the Company and its shareholders and, therefore,
unanimously recommends that you vote in favor of the Merger and the Merger
Agreement.

     We look forward to your attendance at the Special Meeting.

     If you have any questions, please feel free to contact the Company's
President, John E. Meyer, Jr., at (334) 671-4000.

                                    Very truly yours,

                                    /s/ Winn F. Martin
                                    -----------------------------
                                    Winn F. Martin
                                    Chairman
<PAGE>
 
                            SOUTHLAND BANCORPORATION
                           3299 ROSS CLARK CIRCLE, NW
                             DOTHAN, ALABAMA 46970
                           TELEPHONE: (334) 671-4000

                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                            TO BE HELD JUNE 21, 1996

     To the Shareholders of Southland Bancorporation:

     Notice is hereby given that a Special Meeting of Shareholders (the "Special
Meeting") of Southland Bancorporation, Dothan, Alabama (the "Company"), will be
held at the main office lobby of Southland Bank, 3299 Ross Clark Circle, NW,
Dothan, Alabama on June 21, 1996, at 9:00 a.m. local time, for the following
purposes:

     1.   To consider and vote upon the Merger Agreement dated as of December
18, 1995, between the Company and ABC Bancorp ("ABC") in the form set forth in
Appendix A to the accompanying Proxy Statement, and the transactions
contemplated thereby, including the merger of the Company with and into ABC (the
"Merger").

     2.   To transact such other business as may properly come before the
Special Meeting.

     Notice is also given that the Company's shareholders have the right to
dissent and demand an appraisal of the value of their shares in the event that
the Merger is approved and consummated.  The right of any dissenting shareholder
to receive the value of his or her shares through the statutory appraisal
process is contingent upon strict compliance with the procedures set forth in
Article 13 of the Alabama Business Corporation Act, a copy of which is attached
as Appendix B to the accompanying Proxy Statement.

     The Company's Board of Directors has fixed the close of business on May 17,
1996, as the record date for the determination of shareholders entitled to
notice of and to vote at the Special Meeting and at any adjournment or
postponement thereof.

     THE COMPANY'S BOARD OF DIRECTORS HAS UNANIMOUSLY APPROVED THE MERGER AND
THE MERGER AGREEMENT AND UNANIMOUSLY RECOMMENDS THAT SHAREHOLDERS VOTE "FOR"
APPROVAL AND ADOPTION OF THE MERGER AND THE MERGER AGREEMENT.

                              By Order of the Board of Directors

                              /s/ Pam H. Adams
                              ----------------------------------
                              Pam H. Adams, Secretary

May 23, 1996

SHAREHOLDERS ARE URGED TO DATE, SIGN AND RETURN PROMPTLY THE ENCLOSED PROXY IN
THE ACCOMPANYING ENVELOPE, WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED
STATES.  IF A SHAREHOLDER RECEIVES MORE THAN ONE PROXY BECAUSE HE OR SHE OWNS
SHARES REGISTERED IN DIFFERENT NAMES OR ADDRESSES, EACH PROXY SHOULD BE
COMPLETED AND RETURNED.  YOUR COOPERATION WILL BE APPRECIATED.  YOUR PROXY WILL
BE VOTED WITH RESPECT TO THE MATTERS IDENTIFIED THEREON IN ACCORDANCE WITH ANY
SPECIFICATIONS ON THE PROXY AND, IF NO SPECIFICATION IS MADE, YOUR PROXY WILL BE
VOTED FOR APPROVAL OF THE MERGER AND THE MERGER AGREEMENT.
<PAGE>
 
              PROSPECTUS                           PROXY STATEMENT
                  OF                                      OF
             ABC BANCORP                       SOUTHLAND BANCORPORATION
 

                            SOUTHLAND BANCORPORATION
                        SPECIAL MEETING OF SHAREHOLDERS

                                 JUNE 21, 1996


     This Proxy Statement/Prospectus is being furnished to shareholders of
record at May 17, 1996 of Southland Bancorporation (the "Company"), in
connection with the solicitation of proxies by the Company for use at the
Special Meeting of Shareholders of the Company to be held at the main office
lobby of Southland Bank, 3299 Ross Clark Circle, NW, Dothan, Alabama, on June
21, 1996, at 9:00 a.m. local time, and at any postponements or adjournments
thereof (the "Special Meeting").  This Proxy Statement/Prospectus and the form
of proxy are being first mailed on or about May 23, 1996.

     At the Special Meeting, the Company's shareholders will be asked to approve
the Agreement of Merger dated as of December 18, 1995, as amended by Amendment
No. 1 to Agreement and Plan of Merger dated as of April 16, 1996 (collectively,
the "Merger Agreement"), between the Company and ABC Bancorp ("ABC"), and the
transactions contemplated thereby, including the merger of the Company with and
into ABC (the "Merger" or the "Merger Proposal").  A copy of the Merger
Agreement is attached to this Proxy Statement/Prospectus as Appendix A.  Upon
consummation of the Merger, each outstanding share of the Company's common
stock, other than shares held by shareholders who dissent from the Merger (the
"Company Shares"), will be converted into the right to receive cash or whole
shares of ABC's common stock, $1.00 par value per share ("ABC Common Stock"),
upon the terms and subject to the conditions set forth herein.  For a more
complete description of the Merger Agreement and the terms of the Merger, see
"PROPOSED MERGER."

     This Proxy Statement/Prospectus constitutes the Proxy Statement of the
Company and the Prospectus of ABC covering the shares of its Common Stock to be
issued pursuant to the Merger Proposal.  ABC has filed a registration statement
(the "Registration Statement") on Form S-4 under the Securities Act of 1933, as
amended (the "1933 Act"), with the Securities and Exchange Commission covering a
maximum of 618,928 shares of ABC Common Stock to be issued or reserved for
issuance in connection with the Merger.  This Proxy Statement/Prospectus does
not cover any resales of ABC Common Stock to be received by the shareholders of
the Company upon consummation of the Merger, and no person is authorized to make
use of this Proxy Statement/Prospectus in connection with any such resale.

     The outstanding shares of ABC Common Stock are, and the shares offered
hereby will be, approved for quotation on the NASDAQ National Market.  The
closing sale price of ABC Common Stock, as reported on the NASDAQ National
Market on May 22, 1996, was $15.25 per share.

     THE ABOVE MATTERS ARE DISCUSSED IN DETAIL IN THIS PROXY STATEMENT.  THE
PROPOSED MERGER IS A COMPLEX TRANSACTION.  SHAREHOLDERS ARE STRONGLY URGED TO
READ AND CONSIDER CAREFULLY THIS PROXY STATEMENT/PROSPECTUS IN ITS ENTIRETY.

THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS, DEPOSITS OR OTHER
OBLIGATIONS OF ANY BANK OR NON-BANK SUBSIDIARY AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION, THE BANK INSURANCE FUND, THE SAVINGS
ASSOCIATION INSURANCE FUND OR ANY OTHER FEDERAL OR STATE GOVERNMENT AGENCY.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROXY STATEMENT/PROSPECTUS. ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.


          The date of this Proxy Statement/Prospectus is May 23, 1996.

<PAGE>
 
<TABLE>
<CAPTION>
                               TABLE OF CONTENTS
                                                                                  Page
                                                                                  ----
<S>                                                                              <C> 
 
AVAILABLE INFORMATION..........................................................    7
 
DOCUMENTS INCORPORATED BY REFERENCE............................................    7
 
SUMMARY........................................................................    9
 
   The Parties.................................................................    9
   The Special Meeting.........................................................    9
   Financial Terms of the Merger...............................................   10
   Reasons for the Proposed Merger.............................................   12
   Interests of Certain Persons in the Merger..................................   13
   Recommendation of the Board of Directors....................................   13
   Dissenters' Rights..........................................................   13
   Certain Federal Income Tax Consequences.....................................   13
   Conditions; Amendments; Termination.........................................   14
   Comparative Shareholders' Rights............................................   14
   Proposed Transactions.......................................................   14
   Comparison of Certain Unaudited Per Share Data..............................   16
   Selected Consolidated Financial Information.................................   20
   Summary Pro Forma Financial Data............................................   24
   Selected Pro Forma Combined Data for ABC and the Company....................   24
   Selected Pro Forma Combined Data for ABC/Central and the Company............   25
   Selected Pro Forma Combined Data for ABC/First National and the Company.....   26
   Selected Pro Forma Combined Data for ABC/Central/First National and the
    Company....................................................................   27
 
MARKET VALUE OF SECURITIES AND DIVIDENDS.......................................   28
 
   ABC.........................................................................   28
   The Company.................................................................   28
 
SPECIAL MEETING INFORMATION....................................................   29
 
   Purpose of Special Meeting..................................................   29
   Date, Time and Place........................................................   29
   Record Date.................................................................   29
   Vote Required...............................................................   29
   Proxies.....................................................................   29
 
PROPOSED MERGER................................................................   30
                                        
   Background of the Merger....................................................   30
   Reasons for the Merger......................................................   31
   Absence of Fairness Opinion.................................................   32
   Recommendation of Company's Board of Directors..............................   32
 
</TABLE>

                                       3
<PAGE>
<TABLE>
<S>                                                                              <C>        
   Description of Merger.......................................................   32
   Consideration for Shares....................................................   32
   Election Procedure..........................................................   33
   Allocation Procedure........................................................   34
   Payment of Cash in Lieu of Fractional Shares................................   35
   Surrender of Certificates...................................................   35
   Effective Date of Merger....................................................   36
   Interests of Management in the Merger.......................................   36
   Rights of Dissenting Shareholders...........................................   37
   Federal Income Tax Consequences of the Merger...............................   39
   Regulatory Approvals........................................................   42
   Business Pending the Merger.................................................   42
   Other Provisions of the Agreement...........................................   42
   Operations of Southland Bank After the Merger...............................   43
   Accounting Treatment........................................................   44
   Resale of ABC Common Stock..................................................   44
 
DESCRIPTION OF ABC BANCORP.....................................................   44
 
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS......................................................   46
 
   General.....................................................................   46
   Results of Operations for Years Ended December 31, 1995, 1994 and 1993......   46
   Results of Operations for Three Months Ended March 31, 1996 and 1995........   48
   Average Balances and Net Income Analysis....................................   49
   Rate and Volume Analysis....................................................   51
   Noninterest Income..........................................................   52
   Noninterest Expense.........................................................   52
   Asset/Liability Management..................................................   52
   Maturities and Sensitivity of Loans to Changes in Interest Rates............   54
   Loan Portfolio..............................................................   55
   Nonperforming Loans.........................................................   56
   Summary of Loan Loss Experience.............................................   56
   Investment Portfolio........................................................   58
   Types of Investments........................................................   59
   Deposits....................................................................   60
   Return on Assets and Shareholders' Equity...................................   61
   Liquidity and Capital Resources.............................................   61
   Commitments and Lines of Credit.............................................   62
   Impact of Inflation.........................................................   62
 
DESCRIPTION OF ABC COMMON STOCK................................................   63
 
   General.....................................................................   63
   Common Stock................................................................   63
   Preferred Stock.............................................................   63
   Limitations on Directors' Liability.........................................   64
 
</TABLE>

                                       4
<PAGE>
 
<TABLE>
<S>                                                                              <C>
   Certain Antitakeover Provisions of ABC's Articles of Incorporation..........   64
   Transfer Agent..............................................................   64
 
CERTAIN REGULATORY CONSIDERATIONS RELATING TO ABC..............................   65

   General.....................................................................   65
   Payment of Dividends and Other Restrictions.................................   65
   Capital Adequacy............................................................   66
   Support of Subsidiary Banks.................................................   67
   FDIC Insurance Assessments..................................................   68
   Recent Legislative and Regulatory Action....................................   68
   Monetary Policy.............................................................   69
   Future Requirements.........................................................   69
 
COMPARATIVE RIGHTS OF SHAREHOLDERS.............................................   69
 
   Liquidity and Marketability.................................................   70
   Reporting Requirements......................................................   70
   Preemptive, Voting and Liquidation Rights...................................   70
   Mergers, Consolidations and Sales of Assets.................................   70
   Dissenters' Rights..........................................................   71
   Taxation....................................................................   71
   Distributions...............................................................   71
   Liability...................................................................   72
   Assessments.................................................................   72
   Fiduciary Duties............................................................   72
   Indemnification.............................................................   73
   Management..................................................................   73
   Special Meetings............................................................   73
   Right to Compel Dissolution.................................................   73
   Continuity of Existence.....................................................   74
   Certain Legal Rights........................................................   74
   Right to List of Holders and Inspection of Books and Records................   74
 
DESCRIPTION OF SOUTHLAND BANCORPORATION........................................   75
 
   Business....................................................................   75
   Employees...................................................................   76
   Properties..................................................................   77
   Litigation..................................................................   77
   Management..................................................................   79
   Security Ownership of Management and Principal Shareholders.................   79
   Certain Regulatory Considerations Relating to the Company...................   81
 
 
</TABLE>

                                       5
<PAGE>
 
<TABLE>
<S>                                                                              <C>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS......................................................   82
 
   General.....................................................................   82
   Results of Operations For Years Ended December 31, 1995, 1994 and 1993......   82
   Results of Operations for Three Months ended March 31, 1996 and 1995........   83
   Average Balances and Net Income Analysis....................................   85
   Rate and Volume Analysis....................................................   87
   Other Income                                                                   88
   Other Expenses..............................................................   88
   Asset/Liability Management..................................................   89
   Maturities and Sensitivity of Loans to Changes in Interest Rates............   91
   Loan Portfolio..............................................................   92
   Nonperforming Assets........................................................   93
   Summary of Loan Loss Experience.............................................   93
   Allocation of Allowance.....................................................   95
   Investment Portfolio........................................................   96
   Deposits....................................................................   97
   Return on Assets and Stockholders' Equity...................................   98
   Liquidity and Capital Resources.............................................   98
   Commitments and Lines of Credit.............................................   99
   Impact of Inflation.........................................................  100
   Recent Accounting Pronouncements............................................  100
   Company Shares..............................................................  101
 
OTHER MATTERS..................................................................  101
 
EXPERTS........................................................................  101
 
LEGAL OPINIONS.................................................................  102
 
INDEX TO FINANCIAL INFORMATION.................................................  103
 
APPENDICES:
 
  Appendix A:  Agreement and Plan of Merger
  Appendix B:  Dissenters' Rights under Article 13
               of the Alabama Business Corporation Act
</TABLE>

                                       6
<PAGE>
 
     No person has been authorized to give any information or make any
representations not contained herein, and, if given or made, such information or
representations must not be relied upon as having been authorized.  This Proxy
Statement/Prospectus does not constitute an offer to sell any securities other
than the securities to which it relates or an offer to sell any securities
covered by this Proxy Statement/Prospectus in any jurisdiction where, or to any
person to whom, it is unlawful to make such an offer.  Neither the delivery
hereof nor any distribution of securities by ABC made hereunder shall, under any
circumstances, create an implication that there has been no change in the facts
herein set forth since the date hereof.

     All information concerning ABC contained herein has been furnished by ABC,
and all information concerning the Company contained herein has been furnished
by the Company.


                             AVAILABLE INFORMATION

     ABC has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement (the "Registration Statement") on Form S-
4 under the 1933 Act covering the shares of ABC Common Stock to be issued in
connection with the Merger.  This Proxy Statement also constitutes the
Prospectus of ABC filed as part of the Registration Statement.  This Proxy
Statement does not contain all of the information set forth in the Registration
Statement.  The Registration Statement and the exhibits thereto can be inspected
and copied at the Commission's public reference room, Room 1024, 450 Fifth
Street, N.W., Washington, D.C. 20549, as well as the Commission's regional
offices located at: CitiCorp Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60621-2511 and Seven World Trade Center, 13th Floor, New York,
New York  10048.  Copies of such material also can be obtained from the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington, D.C.
20549, at prescribed rates.

     ABC is subject to the informational requirements of the Securities Exchange
Act of 1934, as amended (the "1934 Act").  Accordingly, ABC files proxy
statements, annual and quarterly reports and other information with the
Commission.  Those proxy statements, reports and other information may be
inspected and copied at prescribed rates, at the public reference facilities
maintained by the Commission at the addresses set forth above.


                      DOCUMENTS INCORPORATED BY REFERENCE

     THIS PROXY STATEMENT/PROSPECTUS INCORPORATES DOCUMENTS BY REFERENCE
RELATING TO ABC WHICH ARE NOT PRESENTED HEREIN OR DELIVERED HEREWITH.  THESE
DOCUMENTS (EXCLUDING UNINCORPORATED EXHIBITS) ARE AVAILABLE WITHOUT CHARGE TO
EACH PERSON (INCLUDING ANY BENEFICIAL OWNER) TO WHOM THIS PROXY
STATEMENT/PROSPECTUS IS DELIVERED UPON WRITTEN OR ORAL REQUEST TO SARA R. HALL,
ABC BANCORP, 310 FIRST STREET, S.E., P. O. BOX 1500, MOULTRIE, GEORGIA 31768
(912) 890-1111.  IN ORDER TO INSURE TIMELY DELIVERY OF SUCH DOCUMENTS, ANY
REQUEST SHOULD BE MADE BY JUNE 11, 1996.

     The following documents of ABC (Commission File No. 0-16181) are hereby
incorporated by reference:
 
     1.  ABC's Annual Report on Form 10-K for the year ended December 31, 1995.

     2.   ABC's Quarterly Report on Form 10-Q fourth quarter ended March 31,
          1996.

                                       7
<PAGE>
 

     3.   All documents filed by ABC pursuant to Section 13(a), 13(c), 14 or
          15(d) of the 1934 Act after the date of this Proxy
          Statement/Prospectus but prior to the date of the Special Meeting on
          June 21, 1996.

     The following documents filed by First National Financial Corporation
("First National") (Commission File No. 0-20130) are hereby incorporated by
reference:

     1.   Financial Statements of First National consisting of an Independent
          Auditors' Report; Consolidated Balance Sheets - as of December 31,
          1995 and 1994; Consolidated Statements of Income - for the years ended
          December 31, 1995 and 1994; Consolidated Statement of Changes in
          Shareholders' Equity - for the years ended December 31, 1995 and 1994;
          Consolidated Statements of Cash Flows for the years ended December 31,
          1995 and 1994; and Notes to Consolidated Financial Statements (filed
          as pages 26 through 48 of First National's Annual Report on Form 10-
          KSB filed with the Commission on March 26, 1996).

     2.   Financial Statements of First National, consisting of Consolidated
          Balance Sheets; Consolidated Income Statements; Consolidated
          Statements of Cash Flows for the three months ended March 31, 1996 and
          1995; and Notes to Financial Statements (filed as pages 2 through 7 of
          First National's Quarterly Report on Form 10-QSB filed with the
          Commission on May 15, 1996).

     Any statement contained in a document incorporated by reference herein
shall be deemed to be modified or superseded for purposes of this Proxy
Statement/Prospectus to the extent that a statement contained in this Proxy
Statement/Prospectus, or in any other subsequently filed document which is also
incorporated herein by reference, modifies or supersedes such statement.  Any
such statement so modified or superseded shall not be deemed to constitute a
part of this Proxy Statement/Prospectus except as so modified or superseded.

                                       8
<PAGE>
 
                                    SUMMARY

     This summary is necessarily general and abbreviated and has been prepared
to assist shareholders in their review of this Proxy Statement/Prospectus.  The
summary is not intended to be a complete explanation of the matters covered in
this Proxy Statement/Prospectus and is qualified in all respects by reference to
the more detailed information contained in this Proxy Statement/Prospectus and
the Appendices hereto, which shareholders are urged to read carefully.  Unless
the context clearly suggests otherwise, references in this Proxy
Statement/Prospectus to the "Company" refer to Southland Bancorporation and its
consolidated subsidiary, Southland Bank.

THE PARTIES

     ABC BANCORP.  ABC is a bank holding company organized under the laws of the
State of Georgia and registered with the Board of Governors of the Federal
Reserve System (the "Federal Reserve Board") pursuant to the Bank Holding
Company Act of 1956, as amended (the "BHCA").  ABC, through its subsidiaries, is
engaged in the commercial banking business.  Its primary source of earnings is
derived from income generated by the ownership and operation of its five wholly-
owned subsidiary banks:  American Banking Company located in Moultrie; The Bank
of Quitman; Bank of Thomas County; The Citizens Bank of Tifton; and Cairo
Banking Company.  As of December 31, 1995, ABC, on a consolidated basis, had
total assets of $341.5 million, total loans of $214.3 million, total deposits of
$301.0 million and stockholders' equity of $33.9 million.  ABC's net income for
1995 was $4.3 million, or $1.29 per share.  Based on total assets, ABC is the
second largest financial institution headquartered in south Georgia.  ABC's
principal executive offices are located at 310 First Street, S.E., P.O. Box
1500, Moultrie, Georgia 31768, and its telephone number is (912) 890-1111.

     SOUTHLAND BANCORPORATION.  The Company is a bank holding company organized
under the laws of the State of Alabama and registered with the Federal Reserve
Board pursuant to the BHCA.  The Company owns all of the outstanding common
stock of Southland Bank in Dothan, Alabama ("Southland Bank"), an Alabama state
bank which provides general banking services in southeastern Alabama.  The
Company began operations as a bank holding company in March 1983.  As of
December 31, 1995, the Company, on a consolidated basis, had total assets of
$100.8 million, total loans of $71.4 million, total deposits of $84.8 million
and stockholders' equity of $6.3 million.  The Company's net income for 1995 was
$1.0 million, or $2.05 per share.  The Company's principal executive offices are
located at 3299 Ross Clark Circle, NW, Dothan, Alabama 36303, and its telephone
number is (334) 671-4000.

THE SPECIAL MEETING

     DATE OF MEETING, TIME AND PLACE.  The Special Meeting will be held June 21,
1996, at 9:00 a.m. at the main office lobby of Southland Bank, 3299 Ross Clark
Circle, NW, Dothan, Alabama.

     RECORD DATE.  All shareholders of record of the Company as of the close of
business on May 17, 1996 (the "Record Date") will be entitled to notice of and
to vote at the Special Meeting.

     PURPOSE OF SPECIAL MEETING.  The purpose of the Special Meeting is to
consider and vote upon the Merger Agreement between the Company and ABC and the
transactions contemplated thereby, including the Merger of the Company with and
into ABC on the terms described in this Proxy Statement.  A copy of the Merger
Agreement is attached to this Proxy Statement as Appendix A.

                                       9
<PAGE>
 
     REQUIRED SHAREHOLDER VOTE.  The affirmative vote, in person or by proxy, of
the holders of not less than two-thirds of the issued and outstanding Company
Shares is required to approve the Merger Proposal.  The directors and executive
officers of the Company owned beneficially, directly and indirectly, 340,029
Company Shares constituting 67.65% of such shares outstanding on the Record
Date.  Certain directors of the Company, who owned beneficially, directly and
indirectly, Company Shares constituting approximately 59% of such shares
outstanding on the Record Date, have executed and delivered to ABC irrevocable
proxies pursuant to which ABC intends to vote such shares in favor of the Merger
and the Merger Agreement.  Accordingly, the affirmative vote, in person or by
proxy, of holders of not less than approximately 37,387 additional Company
Shares is needed to approve the Merger Proposal.  See "VOTE REQUIRED" and
"MEETING INFORMATION."

FINANCIAL TERMS OF THE MERGER

     STRUCTURE.  Under the Merger Agreement, the Company will be merged with and
into ABC.  ABC will be the surviving corporation in the Merger.  As a result of
the Merger, the separate corporate existence of the Company will cease, and
Southland Bank will become a wholly-owned subsidiary of ABC.

     CONSIDERATION AMOUNT.  If the Merger becomes effective, each Company Share
outstanding immediately prior to the consummation of the Merger, other than
shares held by shareholders who dissent from the Merger, will be converted into
the right to receive a combination of cash and whole shares of ABC Common Stock
equal to (i) 1.8 times the book value of the Company's Common Stock as
determined in accordance with generally accepted accounting principles ("GAAP")
as of the close of business immediately prior to the consummation of the Merger,
divided by (ii) the aggregate number of outstanding Company Shares (the "Merger
Consideration").  Cash will be paid in lieu of issuing fractional shares of ABC
Common Stock.  Thus, for example, if immediately prior to the consummation of
the merger the number of Company Shares outstanding is 500,000, the book value
of the Company's Common Stock as determined under GAAP is $6,000,000, and there
are no dissenting shareholders, the Merger Consideration for each outstanding
Company Share would be as follows:
<TABLE>
<CAPTION>

<S>                                                  <C>  
   Book Value of the Company's Common Stock
   (determined in accordance with GAAP)          $ 6,000,000
                                                            
   multiple                                              1.8
                                                 -----------
                                                            
   Merger Consideration for all                             
   outstanding shares                            $10,800,000
                                                            
   divided by number of outstanding shares           500,000
                                                 -----------
                                                            
   Merger Consideration for each                            
   outstanding share                             $     21.60
                                                 ===========
</TABLE>

     ABC COMMON STOCK PRICE.  The number of shares of ABC Common Stock into
which a Company Share may be converted will be determined by dividing the Merger
Consideration by the value of a share of the ABC Common Stock determined in
accordance with the Merger Agreement (the "Base Period Trading Price").  Thus, a
Company shareholder would receive, for his or her Company Shares exchangeable
for ABC Common Stock, a number of whole shares of ABC Common Stock equal to the

                                       10
<PAGE>
 
Merger Consideration times the number of Company Shares to be exchanged for ABC
Common Stock, divided by the Base Period Trading Price, with cash being paid in
lieu of fractional shares of ABC Common Stock.  For this purpose, the "Base
Period Trading Price" means (i)(A) $13.88 plus (B) the average of the daily
closing sales price of a share of ABC Common Stock as reported on the NASDAQ
National Market System for the 20 consecutive trading days immediately preceding
the five consecutive calendar days immediately preceding the effective time of
Merger (the "Pre-Closing Base Period Trading Price"), divided by (ii) two;
provided that for purposes of this calculation, the Pre-Closing Base Period
Trading Price is deemed to equal (i) $18.00 in the event the Pre-Closing Base
Period Trading Price is greater than $18.00 or (ii) $10.00 in the event that the
Pre-Closing Base Period Trading Price is less than $10.00.  Thus, for example,
if a shareholder holds 100 Company Shares, and elects to receive shares of ABC
Common Stock for all of his or her 100 Company Shares (and such election is not
redesignated as described below), and the Merger Consideration for each Company
Share is determined to be $21.50 as described in the example above, and if the
Pre-Closing Base Period Trading Price is $14.00, then the shareholder would
receive 154 shares of ABC Common Stock (plus cash in lieu of a fractional share)
determined as follows:
<TABLE>
<CAPTION>
 
<S>                                                               <C>    
   Merger Consideration                                           $ 21.60
                                                                         
   times number of Company Shares                                        
   to be exchanged                                                    100
                                                                  -------
                                                                         
   subtotal                                                       $ 2,160
                                                                         
   divided by the Base Period Trading Price                              
   (($14.00 + 13.88)/2)                                           $ 13.94
                                                                  -------
                                                                         
   number of shares of ABC Common Stock                            154.95
                                                                  ======= 
 
</TABLE>

     STOCK AND CASH ELECTION.  Subject to certain limitations discussed below,
each Company shareholder who does not dissent may elect to receive (i) cash for
all of his or her Company Shares; (ii) shares of ABC Common Stock for all of his
or her Company Shares; or (iii) a combination of cash and ABC Common Stock in
the relative proportions specified by such shareholder for his or her Company
Shares.  The total number of Company Shares to be converted into the right to
receive cash, including cash in lieu of fractional shares, may not be less than
35% of the total number of outstanding Company Shares (the "Minimum Cash
Election Number") and, together with any Company Shares as to which dissenters'
rights have been perfected, may not be greater than 49% of the outstanding
Company Shares (the "Maximum Cash Election Number").  The total number of
Company Shares to be converted into the right to receive ABC Common Stock may
not be less than 51% of the number of outstanding Company Shares (the "Minimum
Stock Election Number") nor greater than 65% of the number of outstanding
Company Shares (the "Maximum Stock Election Number").  If the number of Company
Shares to be converted into shares of ABC Common Stock exceeds the Maximum Stock
Election Number, then all Company Shareholders who have elected to receive
shares of ABC Common Stock (other than any Company Shareholder who has made an
election to receive no more than 65% and no less than 51% of the applicable
Merger Consideration in the form of ABC Common Stock for his or her Company
Shares) shall, on a prorata basis, have their elections redesignated to receive
cash so that the Maximum Stock Election Number and the Minimum Cash Election
Number are achieved.  If the number of Company Shares to be converted into cash
exceeds the Maximum Cash Election Number, then all Company

                                       11
<PAGE>
 
Shareholders who have made an election to receive cash (other than any Company
Shareholder who has made an election to receive no more than 49% and no less
than 35% of the applicable Merger Consideration in the form of cash for his or
her Company Shares) shall, on a prorata basis, have their elections redesignated
so that the Maximum Cash Election Number and Minimum Stock Election Number are
achieved.  See "PROPOSED MERGER - Allocation Procedure."

REASONS FOR THE PROPOSED MERGER

     In May, 1995, the Company engaged T. Stephen Johnson and Associates
("Johnson") an investment banker, as broker, to market the Company to the
banking community.  Johnson circulated bid packages to eleven financial
institutions.  As a result of solicitations for bids to purchase the Company,
the Company received two bids for the purchase of the Company, the highest bid
being submitted by Colonial Bancorporation ("Colonial").  The Colonial bid
represented an all-stock transaction at a fixed price of 1.8 times book value of
the Company, or total consideration of $10,499,996.  Colonial executed a letter
of intent, but the parties failed to reach a final agreement and both parties
approved cessation of negotiations.  In October, 1995, the Company and the other
original bidder, ABC, initiated negotiations for ABC's purchase of the Company.
By the end of October, 1995, ABC and the Company had entered into a formal
letter of intent providing for consideration in the form of both stock and cash
and ABC agreed to a purchase price of 1.8 times book value as of the time of
closing.  See "Financial Terms of the Merger - Consideration Amount."  The
actual purchase price will depend on the book value of the Company as of
closing.  The final agreement between the Company and ABC is attached hereto as
Appendix A.

     The Board of Directors of the Company has determined that the proposed
Merger is in the Company's best interest and the best interests of its
shareholders, customers, employees and community.  In particular, the Board
determined that the proposed Merger will provide Southland Bank with increased
financial resources and the technical expertise available from ABC and its bank
subsidiaries.  In addition, by receiving ABC Common Stock, shareholders of the
Company may benefit from ownership of a larger financial institution whose
common stock is traded on the NASDAQ National Market.  If the proposed Merger is
consummated, shareholders of the Company will receive consideration per Company
Share with a quoted market value higher than has been previously available for
such shares based upon past trading transactions.

     The Company has not sought or received an opinion from an independent third
party regarding the fairness of the Merger to any of the Company's shareholders,
nor was any special committee formed to negotiate or make recommendations on
behalf of the Company shareholders.  However, the terms of the Merger have been
reviewed and unanimously approved by the Company's Board of Directors.

     ABC's Board of Directors has concluded that the Merger would be in the best
interests of ABC's shareholders and the employees, depositors and other
customers of ABC's affiliates, and is consistent with ABC's acquisition strategy
of developing a network of local banks in southern Georgia and Alabama.  ABC's
Board believes that the additional banking and other resources that will be
available to the Company as a result of the Merger will enhance the Company's
service to its customers.  See "PROPOSED MERGER -- Reasons for the Merger."

                                       12
<PAGE>
 
INTERESTS OF CERTAIN PERSONS IN THE MERGER

     ABC has agreed to cause Southland Bank to enter into an employment
agreement with John E. Meyer, Jr., the President of the Company and Southland
Bank, pursuant to which Mr. Meyer would serve as the President of Southland Bank
for at least two years following the Merger.  Winn F. Martin, the Company's
Chairman of the Board and the holder of 234,848 Company Shares, representing
approximately 48% of the outstanding Company Shares, has agreed to elect to
receive cash for all of his Company Shares and ABC has agreed to permit Mr.
Martin to require ABC to register for resale under the 1933 Act the shares of
ABC Common Stock that Mr. Martin may receive as a result of the redesignation
procedures described above.  Mr. Martin's election is, however, subject to the
redesignation procedures described above to the same extent as all Company
shareholders.  ABC has also agreed to cause each officer and employee of
Southland Bank to be eligible to participate in ABC's employee benefit plans.
Furthermore, ABC has agreed to provide generally to employees of Southland Bank
fringe benefits (including health and welfare plans, vacation benefits and
severance benefits) on terms and conditions no less favorable than those
provided to other employees of ABC's other bank subsidiaries.  In addition,
certain directors of the Company, who owned beneficially, directly and
indirectly, Company Shares constituting approximately 58% of such shares
outstanding on the Record Date, have delivered to ABC irrevocable proxies
pursuant to which ABC intends to vote such shares in favor of the Merger and the
Merger Agreement.  See "PROPOSED MERGER -- Interests of Management in the
Merger".

RECOMMENDATION OF THE BOARD OF DIRECTORS

     The Company's Board of Directors has unanimously approved the Merger
Agreement and has agreed to support the Merger and to recommend the Merger to
the Company's shareholders.  The Board of Directors believes that the terms of
the Merger Proposal are in the best interests of the Company's shareholders and
unanimously recommends to the Company shareholders that they vote in favor of
the Merger and the Merger Proposal.  See "PROPOSED MERGER -- Recommendation of
Board of Directors."

DISSENTERS' RIGHTS

     Holders of Company Shares may dissent from the proposed Merger to the
extent, and in strict compliance with the manner, specified in Article 13 of the
Alabama Business Corporation Act.  HOLDERS OF COMPANY SHARES WHO WANT TO
EXERCISE THEIR DISSENTERS' RIGHTS MUST SEND WRITTEN NOTICE OF THEIR INTENT TO
DEMAND PAYMENT FOR THEIR COMPANY SHARES BEFORE THE SHAREHOLDERS OF THE COMPANY
VOTE ON THE MERGER PROPOSAL AT THE SPECIAL MEETING ON JUNE 21, 1996.  Such
written notice should be sent to the attention of John E. Meyer, Jr., President,
Southland Bancorporation, 3299 Ross Clark Circle, NW, Dothan, Alabama 36303.
See "PROPOSED MERGER -- Rights of Dissenting Shareholders" and the text of
Article 13 of the Alabama Business Corporation Act attached as Appendix B to
this Proxy Statement.

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The Merger, if and when consummated in accordance with the Merger
Agreement, will constitute a tax-free reorganization.  Company shareholders
receiving only ABC Common Stock will recognize no gain or loss on the exchange
of Company Shares.  A Company shareholder who receives only cash for his or her
Company Shares will recognize any gain or loss, which may be capital in nature
or (in the case

                                       13
<PAGE>
 
of any gain) may constitute ordinary dividend income, depending upon whether he
or she or any related person or entity owns any ABC Common Stock immediately
after the Merger.  The foregoing summary is based upon an opinion to the Company
provided by Rogers & Hardin, ABC's counsel.  Such opinion is not binding on the
Internal Revenue Service (the "Service"), and no advance ruling has been sought
or obtained from the Service.  In addition, it is possible that Company
shareholders will receive a combination of ABC Common Stock and cash that
results in ordinary income taxation of all or a portion of the cash.  All
Company shareholders should consult their own tax advisors as to the specific
tax consequences to them of the Merger.  See "PROPOSED MERGER -- Federal Income
Tax Consequences of the Merger."

CONDITIONS; AMENDMENTS; TERMINATION

     Consummation of the Merger is contingent upon the approval of the Merger
Proposal by the Company shareholders and certain regulatory authorities,
including the Federal Reserve Board the Alabama State Banking Department and the
Georgia Department of Banking and Finance, and is subject to numerous other
conditions.  See "Other Provisions of the Agreement -- Additional Conditions to
the Merger."

     The Merger Agreement may be amended at any time by mutual agreement of the
Boards of Directors of ABC and the Company; provided, that after the approval of
the Company shareholders has been obtained, the Merger Agreement may not be
amended or supplemented in any manner which will result in a decrease in the
consideration paid for the Company Shares or which will otherwise materially
adversely affect the rights of the Company's shareholders.  The Merger Agreement
may also be terminated, and the Merger abandoned, notwithstanding prior
shareholder approval, by mutual agreement of the Company and ABC or by either of
them in the event of failure to satisfy the conditions to the Merger prior to
August 1, 1996, or if either party shall have breached any material
representation or warranty contained in the Merger Agreement and such breach has
not been cured within 30 days of notice thereof to the breaching party.  See
"PROPOSED MERGER -- Waivers; Amendments; Terminations."

COMPARATIVE SHAREHOLDERS' RIGHTS

     The rights of shareholders of ABC and shareholders of the Company differ in
a number of respects.  For a description of the relative rights of such
shareholders, see "COMPARATIVE RIGHTS OF SHAREHOLDERS."

PROPOSED TRANSACTIONS

     ABC has announced a proposed merger transaction with Central Bankshares,
Inc. ("Central"), a Georgia corporation and the sole shareholder of Central Bank
& Trust, a Georgia chartered state bank located in Cordele, Georgia (the
"Central Merger").  Pursuant to the Agreement and Plan of Merger by and between
ABC and Central dated as of December 29, 1995, Central will be merged with and
into ABC (the "Central Merger Agreement"), with Central Bank & Trust thereupon
becoming a wholly-owned subsidiary of ABC.  In connection with the Central
Merger, the Central shareholders will receive shares of ABC Common Stock having
an aggregate value equal to 2.0 times the lesser of (1) 8.0% of the total assets
of Central or (2) the total equity of Central, plus the amount, if any, by which
the total equity of Central exceeds 8.0% of its total assets, based on the
average of the total assets of Central as of the close of business for each of
the 60 calendar days immediately preceding the consummation of the Central
Merger.  As of December 31, 1995, Central had total assets of approximately $51
million and total equity

                                       14
<PAGE>
 
of approximately $4.0 million.  The description of the Central Merger Agreement
is qualified in its entirety by reference to a copy thereof which has been filed
as an exhibit to the Registration Statement of which this Proxy Statement is a
part.

     The consummation of the Central Merger is subject to the satisfaction of a
number of conditions, including the receipt of the requisite shareholder
approval by the Central shareholders, the approval of the Federal Reserve Board
and the Georgia Department of Banking and Finance, and the registration under
the 1933 Act of the shares of ABC Common Stock to be issued in connection with
the Central Merger.

     ABC also has announced a proposed merger with First National Financial
Corporation ("First National"), a Georgia corporation and the sole shareholder
of First National Bank of South Georgia, a national banking association located
in Albany, Georgia ("First National Bank").  Pursuant to the Agreement and the
Plan of Merger by and between ABC and First National dated as of April 15, 1996
(the "First National Merger Agreement"), First National will be merged with and
into ABC (the "First National Merger"), with First National Bank thereupon
becoming a wholly-owned subsidiary of ABC.  In connection with the First
National Merger, the First National shareholders will receive shares of ABC
Common Stock having a aggregate value equal to 2.265 times the lesser of (1)
8.0% of the total assets of First National or (2) the total equity of First
National, plus the amount, if any, by which the total equity of First National
exceeds 8.0% of its total assets, based on the total assets of First National as
of the close of business for each of the 60 calendar days immediately preceding
the consummation of the First National Merger.  As of March 31, 1996, First
National had total assets of approximately $54 million and total equity of
approximately $5.6 million.  The description of the First National Merger
Agreement is qualified in its entirety by reference to a copy thereof which has
been filed as an exhibit to the Registration Statement of which this Proxy
Statement is a part.

     The consummation of the First National Merger is subject to the
satisfaction of a number of conditions, including the requisite shareholder
approval by the First National shareholders, the approval of the Federal Reserve
Board and the Georgia Department of Banking and Finance, and the registration
under the 1933 Act of the shares of ABC Common Stock to be issued in connection
with the First National Merger.

     It is currently anticipated that the Central Merger and the First National
Merger will not be consummated until after the consummation of the Merger.
However, the actual timing of the consummation of the Merger, the Central Merger
and the First National Merger (collectively, the "ABC Mergers") is dependent on
a number of factors, including the requisite shareholder and regulatory
approvals.  There can be no assurance as to whether or when the Central Merger
or the First National Merger will be consummated.

     The ABC Mergers, if consummated, will result in the issuance of a
substantial number of new shares of ABC Common Stock which could have a dilutive
effect on the earnings per share of ABC, Southland, Central and First National
on a combined basis.  For an explanation of the effect of the ABC Mergers on
ABC, see "Unaudited Pro Forma Condensed Consolidated Financial Data," which data
gives no effect to any currently outstanding options to purchase Company Shares.
At the close of business on the Record Date, there were 27,776 Company Shares
subject to such options.  The Company's Board of Directors expects that options
to purchase approximately 10,800 such shares will be exercised at prices between
$8.33 and $10.00 per share prior to the consummation of the Merger.  See
"Description of Southland Bancorporation -- Security Ownership of Management and
Principal Shareholders."

                                       15
<PAGE>
 
COMPARISON OF CERTAIN UNAUDITED PER SHARE DATA

     The following tables present selected historical, pro forma combined, and
equivalent Company per share data assuming the Maximum Cash Election Number and
Minimum Cash Election Number are achieved, for (i) ABC and the Company; (ii) ABC
on a pro forma basis as if the Central Merger had been effective and the
Company; (iii) ABC on a pro forma basis as if the First National Merger had been
effective and the Company; and (iv) ABC on a pro forma basis as if the Central
Merger and First National Merger had been effective and the Company.  The
information is based on the historical financial statements of ABC, Central,
First National and the Company.  The pro forma data do not purport to be
indicative of the results of future operations or the actual results that would
have occurred had the ABC Mergers been consummated at the beginning of the
periods presented.  The pro forma data give effect to the ABC Mergers and are
based on numerous assumptions and estimates.  On the Record Date there were
27,092 Company Shares subject to options.  The Company's Board of Directors
expects that options to purchase approximately 10,800 such shares will be
exercised at prices between $8.33 and $10.00 per share prior to consummation of
the Merger.  The effect of the Company's options was not included in the
following per share data.  If the Merger is consummated as anticipated, it will
be accounted for as a purchase transaction.  It is anticipated that the Central
Merger and First National Merger will each be accounted for as poolings-of-
interests.  The information presented below should be read in conjunction with,
and is qualified in its entirety by, the separate consolidated financial
statements, including applicable notes, of ABC and of the Company, and the
Unaudited Pro Forma Condensed Consolidated Financial Data, and notes thereto,
appearing elsewhere herein.

<TABLE>
<CAPTION>
 
                                      AS OF AND FOR THE YEAR ENDED DECEMBER 31, 1995
                                                    MAXIMUM CASH ELECTION        MINIMUM CASH ELECTION
                                                 ---------------------------  ---------------------------
                                                                EQUIVALENT                   EQUIVALENT
                                                                  COMPANY                      COMPANY
                                        THE       PRO FORMA     AMOUNT PER     PRO FORMA     AMOUNT PER
                         ABC          COMPANY    COMBINED(3)     SHARE(1)     COMBINED(3)     SHARE(2)
                  -----------------  ----------  ------------  -------------  ------------  -------------
<S>               <C>                <C>         <C>           <C>            <C>           <C>
Net Income Per            $ 1.29      $ 2.10(4)     $ 1.25         $ 2.08        $ 1.23         $ 2.04
  Common Share..
Dividends Per               0.35          --          0.31           0.51          0.30           0.50
  Common Share..
Book Value Per             10.04       12.94         10.53          17.48         10.63          17.64
  Common Share..
 
 
                                     AS OF AND FOR THE YEAR ENDED DECEMBER 31, 1995
                                                  MAXIMUM CASH ELECTION        MINIMUM CASH ELECTION
                                                 ----------------------       -----------------------
                                                               EQUIVALENT                   EQUIVALENT
                                                                COMPANY                      COMPANY
                   ABC/CENTRAL         THE       PRO FORMA     AMOUNT PER     PRO FORMA     AMOUNT PER
                  PRO FORMA (5)      COMPANY     COMBINED(3)    SHARE(1)      COMBINED(3)    SHARE(2)
                  --------------     -------     ---------     ----------     ---------     ----------
Net Income Per            $ 1.23      $ 2.10(4)     $ 1.20         $ 1.99        $ 1.18         $ 1.96
  Common Share..
Dividends Per               0.33          --          0.29           0.48          0.29           0.48
  Common Share..
Book Value Per              9.67       12.94         10.08          16.73         10.18          16.90
  Common Share..
 
 
</TABLE>

                                       16
<PAGE>
 
<TABLE>

                                     AS OF AND FOR THE YEAR ENDED DECEMBER 31, 1995
                                                  MAXIMUM CASH ELECTION        MINIMUM CASH ELECTION
                                                 ----------------------       ----------------------
                                                                 EQUIVALENT                   EQUIVALENT
                      ABC/FIRST                                   COMPANY                      COMPANY
                       NATIONAL          THE       PRO FORMA     AMOUNT PER     PRO FORMA     AMOUNT PER
                     PRO FORMA(6)      COMPANY     COMBINED(3)    SHARE(1)      COMBINED(3)    SHARE(2)
                   --------------      -------     ---------     ----------     ---------     ----------
<S>                 <C>                <C>         <C>           <C>            <C>           <C>
Net Income Per            $ 1.19      $ 2.10(4)     $ 1.17         $ 1.94        $ 1.15         $ 1.91
  Common Share..
Dividends Per               0.28          --          0.26           0.43          0.25           0.42
  Common Share..
Book Value Per              9.53       12.94          9.93          16.48         10.03          16.65
  Common Share..
 
 
                                     AS OF AND FOR THE YEAR ENDED DECEMBER 31, 1995
                                                  MAXIMUM CASH ELECTION        MINIMUM CASH ELECTION
                                                 ----------------------       ----------------------
                                                               EQUIVALENT                   EQUIVALENT
                   ABC/CENTRAL/                                 COMPANY                      COMPANY
                  FIRST NATIONAL       THE       PRO FORMA     AMOUNT PER     PRO FORMA     AMOUNT PER
                   PRO FORMA(7)      COMPANY     COMBINED(3)    SHARE(1)      COMBINED(3)    SHARE(2)
                  --------------     -------     ---------     ----------     ---------     ----------
Net Income Per            $ 1.15      $ 2.10(4)     $ 1.13         $ 1.88        $ 1.12         $ 1.86
  Common Share..
Dividends Per               0.27          --          0.25           0.42          0.24           0.40
  Common Share..
Book Value Per              9.23       12.94          9.62          15.97          9.71          16.12
  Common Share..
 
</TABLE>
(1)  The equivalent share information for the Company in the above tables is
     computed assuming an exchange ratio of 414,118 shares of ABC Common Stock
     (with an assumed market value of $14.00 per share) for all of the Company
     Shares determined in the following manner: (a) 49% of the Company Shares
     (including shares with respect to which dissenters' rights have been
     perfected) will be converted into cash; and (b) 51% of the Company Shares
     will be converted into shares of ABC Common Stock, plus cash in lieu of any
     fractional shares.

(2)  The equivalent shares information for the Company in the above table is
     computed assuming an exchange ratio of 527,797 shares of ABC Common Stock
     (with an assumed market value of $14.00 per share) for all of the Company
     Shares determined in the following manner: (a) 35% of the Company Shares
     (including shares with respect to which dissenters' rights have been
     perfected) will be converted into cash; and (b) 65% of the Company Shares
     will be converted into shares of ABC Common Stock, plus cash in lieu of any
     fractional shares.

(3)  See Unaudited Pro Forma Condensed Consolidated Financial Data included
     elsewhere in this Proxy Statement.

(4)  Net income per common share is based on net income from continuing
     operations.

(5)  Represents ABC on a pro forma basis to give effect to the Central Merger as
     if it had been consummated as of January 1, 1995 and assumes that ABC
     issued an aggregate of 587,614 shares of ABC Common Stock in connection
     therewith.

                                       17
<PAGE>
 
(6)  Represents ABC on a pro forma basis to give effect to the First National
     Merger as if it had been consummated as of January 1, 1995 and assumes that
     ABC issued an aggregate of 779,770 shares of ABC Common Stock in connection
     therewith.

(7)  Represents ABC on a pro forma basis to give effect to the Central Merger
     and the First National Merger as if they had been consummated as of January
     1, 1995 and assumes that ABC issued an aggregate of 587,614 of ABC Common
     Stock in connection with the Central Merger and 779,770 shares of ABC
     Common Stock in connection with the First National Merger.
<TABLE>
<CAPTION>
 
                                    AS OF AND FOR THE THREE MONTHS ENDED MARCH 31, 1996
                                                    MAXIMUM CASH ELECTION        MINIMUM CASH ELECTION
                                                 ---------------------------  ---------------------------
                                                                EQUIVALENT                   EQUIVALENT
                                                                  COMPANY                      COMPANY
                                        THE       PRO FORMA     AMOUNT PER     PRO FORMA     AMOUNT PER
                         ABC          COMPANY    COMBINED(3)     SHARE(1)     COMBINED(3)     SHARE(2)
                  -----------------  ----------  ------------  -------------  ------------  -------------
<S>               <C>                <C>         <C>           <C>            <C>           <C>
Net Income Per            $ 0.37      $ 0.74(4)     $ 0.38         $ 0.66        $ 0.37         $ 0.64
  Common Share..
Dividends Per               0.10          --          0.09           0.16          0.09           0.16
  Common Share..
Book Value Per             10.23       13.46         10.66          18.44         10.76          18.61
  Common Share..
 
 
                                  AS OF AND FOR THE THREE MONTHS ENDED MARCH 31, 1996
                                                  MAXIMUM CASH ELECTION        MINIMUM CASH ELECTION
                                                 ----------------------        ---------------------
                                                               EQUIVALENT                   EQUIVALENT
                                                                COMPANY                      COMPANY
                   ABC/CENTRAL         THE       PRO FORMA     AMOUNT PER     PRO FORMA     AMOUNT PER
                   PRO FORMA(5)      COMPANY     COMBINED(3)    SHARE(1)      COMBINED(3)    SHARE(2)
                  --------------     -------     ---------     ----------     ---------     ----------
Net Income Per            $ 0.35      $ 0.74(4)     $ 0.37         $ 0.64        $ 0.36         $ 0.62
  Common Share..
Dividends Per               0.09          --          0.08           0.14          0.07           0.12
  Common Share..
Book Value Per              9.80       13.46         10.21          17.66         10.31          17.84
  Common Share..
 
 
                                  AS OF AND FOR THE THREE MONTHS ENDED MARCH 31, 1996
                                                  MAXIMUM CASH ELECTION        MINIMUM CASH ELECTION
                                                 ----------------------       ----------------------
                                                               EQUIVALENT                   EQUIVALENT
                    ABC/FIRST                                   COMPANY                      COMPANY
                     NATIONAL          THE       PRO FORMA     AMOUNT PER     PRO FORMA     AMOUNT PER
                   PRO FORMA(6)      COMPANY     COMBINED(3)    SHARE(1)      COMBINED(3)    SHARE(2)
                  --------------     -------     ---------     ----------     ---------     ----------
Net Income Per            $ 0.33      $ 0.74(4)     $ 0.34         $ 0.59        $ 0.34         $ 0.59
  Common Share..
Dividends Per               0.08          --          0.07           0.12          0.07           0.12
  Common Share..
Book Value Per              9.64       13.46         10.05          17.39         10.14          17.54
  Common Share..
 
</TABLE>


                                       18
<PAGE>

 
<TABLE>
<CAPTION>
 
                                  AS OF AND FOR THE THREE MONTHS ENDED MARCH 31, 1996
                                                  MAXIMUM CASH ELECTION        MINIMUM CASH ELECTION
                                                 ----------------------       ----------------------
                                                               EQUIVALENT                   EQUIVALENT
                   ABC/CENTRAL/                                 COMPANY                      COMPANY
                  FIRST NATIONAL       THE       PRO FORMA     AMOUNT PER     PRO FORMA     AMOUNT PER
                   PRO FORMA(7)      COMPANY     COMBINED(3)    SHARE(1)      COMBINED(3)    SHARE(2)
                  --------------     -------     ---------     ----------     ---------     ----------
<S>                    <C>           <C>          <C>          <C>            <C>              <C> 
Net Income Per            $ 0.32      $ 0.74(4)     $ 0.34         $ 0.59        $ 0.33         $ 0.57
  Common Share..
Dividends Per               0.07          --          0.07           0.12          0.06           0.11
  Common Share..
Book Value Per              9.35       13.46          9.73          16.83          9.83          17.01
  Common Share..
 
</TABLE>
(1)  The equivalent share information for the Company in the above tables is
     computed assuming an exchange ratio of 430,670 shares of ABC Common Stock
     (with an assumed market value of $14.00 per share) for all of the Company
     Shares determined in the following manner: (a) 49% of the Company Shares
     (including shares with respect to which dissenters' rights have been
     perfected) will be converted into cash; and (b) 51% of the Company Shares
     will be converted into shares of ABC Common Stock, plus cash in lieu of any
     fractional shares.

(2)  The equivalent shares information for the Company in the above table is
     computed assuming an exchange ratio of 548,893 shares of ABC Common Stock
     (with an assumed market value of $14.00 per share) for all of the Company
     Shares determined in the following manner: (a) 35% of the Company Shares
     (including shares with respect to which dissenters' rights have been
     perfected) will be converted into cash; and (b) 65% of the Company Shares
     will be converted into shares of ABC Common Stock, plus cash in lieu of any
     fractional shares.

(3)  See Unaudited Pro Forma Condensed Consolidated Financial Data included
     elsewhere in this Proxy Statement.

(4)  Net income per common share is based on net income from continuing
     operations.

(5)  Represents ABC on a pro forma basis to give effect to the Central Merger as
     if it had been consummated as of January 1, 1996 and assumes that ABC
     issued an aggregate of 588,742 shares of ABC Common Stock in connection
     therewith.

(6)  Represents ABC on a pro forma basis to give effect to the First National
     Merger as if it had been consummated as of January 1, 1996 and assumes that
     ABC issued an aggregate of 788,868 shares of ABC Common Stock in connection
     therewith.

(7)  Represents ABC on a pro forma basis to give effect to the Central Merger
     and the First National Merger as if they had been consummated as of January
     1, 1996 and assumes that ABC issued an aggregate of 588,742 of ABC Common
     Stock in connection with the Central Merger and 788,868 shares of ABC
     Common Stock in connection with the First National Merger.


                                       19

<PAGE>

 
SELECTED CONSOLIDATED FINANCIAL INFORMATION

     The following tables set forth certain unaudited historical consolidated
financial information for each of ABC and the Company.  This information is
based in part on, and is qualified in its entirety by, the respective
consolidated financial statements of ABC and the Company, including the
applicable notes thereto, appearing elsewhere in this Proxy Statement and should
be read in conjunction therewith.
<TABLE>
<CAPTION>
 
                                                          ABC BANCORP AND SUBSIDIARIES
                                    THREE MONTHS ENDED
                                        MARCH 31,                       YEAR ENDED DECEMBER 31,
                                   --------------------  -----------------------------------------------------
                                     1996       1995       1995       1994       1993       1992       1991
                                   ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                <C>        <C>        <C>        <C>        <C>        <C>        <C>
SELECTED BALANCE SHEET DATA:
Total assets.....................  $335,589   $293,942   $341,505   $292,799   $268,616   $259,386   $180,548
Total loans......................   223,305    195,387    214,251    192,124    161,747    150,945    100,648
Total deposits...................   293,385    256,534    300,988    256,869    238,225    234,470    158,543
Investment securities............    56,916     46,215     50,260     46,505     45,937     35,161     30,272
Stockholders' equity.............    34,575     31,251     33,935     30,450     19,959     19,405     18,654
SELECTED INCOME STATEMENT DATA:
Interest income..................  $  7,051   $  6,157     26,703     21,328   $ 19,697   $ 15,668   $ 15,861
Interest expense.................     2,941      2,348     10,673      7,828      7,732      6,692      8,457
                                   --------   --------   --------   --------   --------   --------   --------
   Net interest income...........     4,110      3,809     16,030     13,500     11,965      8,976      7,404
Provision for loan losses........       180        180        848        638      1,191      1,129        451
Other income.....................       927        886      3,276      3,025      2,867      2,097      1,781
Other expenses...................     3,017      3,000     12,228     11,547     10,535      8,030      6,677
                                   --------   --------   --------   --------   --------   --------   --------
Income before tax................     1,840      1,515      6,230      4,340      3,106      1,914      2,057
Income tax expense...............       605        487      1,889      1,240        814        429        487
                                   --------   --------   --------   --------   --------   --------   --------
Net income before cumulative                                4,341      3,100      2,292      1,485      1,570
  effect.........................     1,235      1,028
Cumulative effect................        --         --         --         --        346         --         --
                                   --------   --------   --------   --------   --------   --------   --------
   Net income....................  $  1,235   $  1,028   $  4,341   $  3,100   $  2,638   $  1,485   $  1,570
                                   ========   ========   ========   ========   ========   ========   ========
PER SHARE DATA:
Net income before cumulative                                                                         $   0.61
  effect.........................  $     --   $     --   $   1.29   $   1.05   $    .91   $   0.58
Net income.......................      0.37       0.31       1.29       1.05       1.04       0.58       0.61
Book value.......................     10.23       9.32      10.04       9.10       8.49       7.64       7.05
Tangible book value..............      9.64       8.65       9.43       8.41       7.39       6.54       5.84
Dividends........................      0.10       0.08       0.35       0.29       0.29       0.29       0.26
PROFITABILITY RATIOS:
Net income to average total
  assets.........................      1.50%      1.42%      1.43%      1.15%      1.03%      0.78%      0.92%
Net income to average
  stockholders' equity...........     14.56      13.23      13.44      13.99       13.6        8.0        8.8
Net interest margin..............      5.26       5.58       5.94       5.62       5.34       5.49       5.14
LOAN QUALITY RATIOS:
Net charge-offs to total loans...      0.01      (0.08)      0.16       0.25       1.02       0.91       0.24
Reserve for loan losses to
  total loans and OREO...........      1.98       2.03       1.99       1.96       2.20       2.64       1.25
</TABLE> 


                                      20
<PAGE>

 

<TABLE>
<CAPTION>
 
                                                          ABC BANCORP AND SUBSIDIARIES
                                    THREE MONTHS ENDED
                                        MARCH 31,                       YEAR ENDED DECEMBER 31,
                                   --------------------  -----------------------------------------------------
                                     1996       1995       1995       1994       1993       1992       1991
                                   ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                  (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                <C>        <C>        <C>        <C>        <C>        <C>        <C>
Nonperforming assets to total
  loans and OREO.................      1.88       2.25       1.08       2.04       2.66       4.66       1.26
Reserve for loan losses to
  nonperforming loans............     119.0      101.0      184.0       96.0      104.0       65.0      117.0
Reserve for loan losses to
  total nonperforming assets.....     105.0       90.0      184.0       93.0       83.0       57.0       99.0
LIQUIDITY RATIOS:
Loans to total deposits..........      76.0       76.0       71.0       75.0       68.0       64.0       63.0
Loans to average earning
  assets.........................      71.0       72.0       78.0       78.0       70.0       89.0       67.0
Noninterest-bearing deposits
  to total deposits..............      15.0       17.0       19.0       19.0       16.0       15.0       16.0
CAPITAL ADEQUACY RATIOS:
Common stockholders' equity
    to total assets..............      10.3       10.6        9.9       10.4        7.4        7.5       10.3
Total stockholders' equity to
  total assets...................      10.3       10.6        9.9       10.4        7.4        7.5       10.3
Dividend payout ratio............      27.0       26.0       27.0       29.0       25.0       50.0       43.0
</TABLE>

                                       21

<PAGE>
 
<TABLE>
<CAPTION>
                                                    SOUTHLAND BANCORPORATION AND SUBSIDIARY

                                    THREE MONTHS ENDED
                                         MARCH 31,                    YEAR ENDED DECEMBER 31,
                                    -------------------  --------------------------------------------------
                                      1996      1995       1995       1994      1993       1992      1991
                                    --------  ---------  ---------  --------  ---------  --------  --------
<S>                                 <C>       <C>        <C>        <C>       <C>        <C>       <C>
                                                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
SELECTED BALANCE SHEET DATA:
Total assets......................  $107,468  $100,859   $100,807   $93,370   $100,431   $95,752   $78,780
Investment securities.............    25,180    18,168     20,931    15,054     14,042    11,395     7,226
Total loans.......................    76,054    69,867     71,371    69,732     73,692    74,242    63,461
Total deposits....................    87,865    86,125     84,828    79,338     87,052    83,680    70,043
Borrowings........................    12,008     8,379      8,525     8,479      7,385     6,690     3,920
Stockholders' equity..............     6,568     5,394      6,316     4,857      5,309     4,669     4,075
SELECTED INCOME STATEMENT
 DATA:
Interest income...................     2,456     2,270      9,033     7,393      6,976     6,928     6,994
Interest expense..................     1,206     1,080      4,775     3,596      3,260     3,600     4,232
                                    --------  --------   --------   -------   --------   -------   -------
   Net interest income............     1,250     1,190      4,258     3,797      3,716     3,328     2,762
Provision for loan losses.........         0        52         72       582        536       488       372
Other income......................       399       368      1,582     1,307      2,182     1,843     1,348
Other expenses....................     1,076     1,082      4,101     4,498      4,342     3,752     3,148
                                    --------  --------   --------   -------   --------   -------   -------
Earnings from continuing
 operations before income
  taxes and cumulative effect of
  change in accounting method.....       573       424      1,667        24      1,020       930       590
 
 
Income tax expense (benefit)......       213       171        643       (63)       372       382       200
                                    --------  --------   --------   -------   --------   -------   -------
Earnings from continuing
 operations before cumulative
  effect of change in accounting
  method..........................       360       253      1,024        87        648       548       390
 
 
Discontinued operations...........        --       (12)       (22)      (86)       (58)      (54)      (13)
Earnings before cumulative
 effect of change in accounting
  method..........................       360       241      1,002         1        590       494       377
 
Cumulative effect of change in                                                                             
                                          --        --         --        --         49        --        --
 accounting method................  --------  --------   --------   -------   --------   -------   -------
   Net earnings...................       360       241  $  1,002   $     1   $    639   $   494   $   377
                                    ========  ========   ========   =======   ========   =======   =======
PER SHARE DATA:
Earnings from continuing
 operations before cumulative
  effect of change in accounting    $   0.74  $   0.52   $   2.10     $0.18   $   1.33   $  1.12   $  0.82
  method..........................
 
Earnings before cumulative
 effect of change in accounting
  method..........................      0.74      0.49       2.05        --       1.21      0.95      0.79
 
Net earnings......................      0.74      0.49       2.05        --       1.31      0.95      0.79
Book value........................     13.46     11.05      12.94      9.95      10.88      9.68      8.45
Tangible book value...............     13.46     11.05      12.94      9.95      10.88      9.68      8.45
Dividends.........................        --        --         --        --         --        --        --
</TABLE>

                                       22
<PAGE>
 
<TABLE>
<CAPTION>
                    SOUTHLAND BANCORPORATION AND SUBSIDIARY

                                Three Months Ended 
                                     March 31,            Year Ended December 31,
                                   -------------    ------------------------------------
                                   1996    1995     1995     1994   1993    1992    1991
                                   ----    ----     ----     ----   ----    ----    ----
                                       (Dollars in thousands, except per share data)
<S>                                 <C>     <C>     <C>     <C>     <C>     <C>     <C>

PROFITABILITY RATIOS:
Net earnings to average total
  assets..........................   1.37%   1.00%   1.00%    -- %   0.65%   0.49%   0.51%
Net earnings to average
  stockholders' equity............  22.35   18.81   17.94      --   11.29   11.30    9.71
Net interest margin...............   5.04    4.88    4.54    4.21    4.13    3.78    4.23
LOAN QUALITY RATIOS:
Net charge-offs to total average
 loans............................   0.08    0.15    0.24    0.18    0.69    0.36    0.47
Allowance for loan losses to
  total loans and OREO............   1.54    1.81    1.72    1.88    1.18    1.17    1.03
Nonperforming assets to total
  loans and OREO..................   1.04    2.13    0.91    3.07    2.39    1.78    3.10
Allowance for loan losses to
  nonperforming loans.............  148.0   174.0   389.0   110.0   178.0   412.0   151.0
Allowance for loan losses to
  total nonperforming assets......  113.0    85.0   188.0    61.0    49.0    66.0    33.0
LIQUIDITY RATIOS:
Loans to total deposits...........   85.0    81.0    85.0    88.0    85.0    89.0    91.0
Average loans to average
 earning assets...................   75.0    74.0    78.0    81.0    86.0    86.0    90.0
 
Noninterest-bearing deposits
  to total deposits...............   10.0    11.0    11.0     9.0     9.0    11.0    11.0
CAPITAL ADEQUACY RATIOS:
Common stockholders' equity
    to total assets...............   6.11    5.35    6.27    5.20    5.29    4.88    5.17
Total stockholders' equity to
  total assets....................   6.11    5.35    6.27    5.20    5.29    4.88    5.17
Dividend payout ratio.............     --      --      --      --      --      --      --
</TABLE>

                                       23
<PAGE>
 
SUMMARY PRO FORMA FINANCIAL DATA

     The following unaudited pro forma financial data give effect, as
appropriate, to various merger transactions as of the dates and for the periods
indicated and pursuant to the accounting basis described below.  The unaudited
pro forma financial data are presented for information purposes only and are not
necessarily indicative of the combined financial position or results of
operations which actually would have occurred if the transactions had been
consummated at the date and for the periods indicated or which may be obtained
in the future.  The information should be read in conjunction with the unaudited
pro forma financial information appearing elsewhere in this Prospectus/Proxy
Statement.

SELECTED PRO FORMA COMBINED DATA FOR ABC AND THE COMPANY

     The following unaudited pro forma combined data give effect to the
acquisition of the Company as of March 31, 1996 and for the three-month period
ended March 31, 1996 and the year ended December 31, 1995, assuming such
acquisition is treated as a purchase transaction and that the Minimum and
Maximum Cash Election Numbers are achieved.
<TABLE>
<CAPTION>
 
                                                          AS OF MARCH 31, 1996
                                                   -------------------------------------
                                                     MINIMUM CASH        MAXIMUM CASH
                                                       ELECTION            ELECTION
                                                   ----------------     ---------------
                                                          (DOLLARS IN THOUSANDS,
                                                          EXCEPT PER SHARE DATA)
                                                   ------------------------------------
<S>                                                   <C>                  <C> 
BALANCE SHEET DATA:
   Total assets                                         $444,173          $442,518               
   Cash                                                   19,522            19,522               
   Federal funds sold                                     17,397            15,742               
   Securities                                             82,096            82,096               
   Loans, net                                            293,757           293,757               
   Total deposits                                        381,150           381,150               
   Borrowings                                             12,108            12,108               
   Stockholders' equity                                   42,259            40,604               
   Book value per common share                             10.76             10.66                
</TABLE> 

<TABLE> 
<CAPTION> 
 
                                                   YEAR ENDED DECEMBER 31, 1995  THREE MONTHS ENDED MARCH 31, 1996
                                                   ----------------------------  ---------------------------------
                                                   MINIMUM CASH   MAXIMUM CASH     MINIMUM CASH     MAXIMUM CASH
                                                     ELECTION       ELECTION         ELECTION         ELECTION
                                                   -------------  -------------  ----------------  ---------------
                                                      (DOLLARS IN THOUSANDS,          (DOLLARS IN THOUSANDS,
                                                      EXCEPT PER SHARE DATA)          EXCEPT PER SHARE DATA)
                                                   ---------------------------   ---------------------------------
<S>                                                 <C>                 <C>              <C>                <C> 
INCOME STATEMENT DATA:
   Total interest income                                $ 35,508        $35,417            $9,450           $9,427
   Total interest expense                                 15,448         15,448             4,147            4,147
                                                        --------        -------            ------           ------
   Net interest income                                    20,060         19,969             5,303            5,280
   Provision for loan losses                                 920            920               180              180
                                                        --------        -------            ------           ------
   Net interest income after provision for loan           19,140         19,049             5,123            5,100
    losses
   Total noninterest income                                4,858          4,858             1,326            1,326
   Total noninterest expenses                             16,738         16,738             4,195            4,195
   Income tax expense                                      2,454          2,424               799              791
                                                        --------        -------            ------           ------
   Income from continuing operations                    $  4,806        $ 4,745            $1,455           $1,440
                                                        ========        =======            ======           ======
   Income from continuing operations per share             $1.23          $1.25             $0.37            $0.38
                                                        ========        =======            ======           ======
</TABLE>

                                       24
<PAGE>
 
 
SELECTED PRO FORMA COMBINED DATA FOR ABC/CENTRAL AND THE COMPANY

  The following unaudited pro forma combined data as of March 31, 1996 and for
the year ended December 31, 1995 and the three months ended March 31, 1996, give
effect to the acquisition of Central by ABC, assuming such acquisition is
accounted for as a pooling of interests, and the acquisition of the Company by
ABC/Central, assuming such acquisition is accounted for as a purchase
transaction, as if all such transactions had been consummated on March 31, 1996,
in the case of the data included under "Balance Sheet Data," and on January 1,
1995, in the case of the data included under "Income Statement Data."
<TABLE>
<CAPTION>
 
                                                              AS OF MARCH 31, 1996
                                                          ----------------------------
                                                          MINIMUM CASH   MAXIMUM CASH
                                                            ELECTION       ELECTION
                                                          -------------  -------------
                                                             (DOLLARS IN THOUSANDS,
                                                             EXCEPT PER SHARE DATA)
                                                          ----------------------------
<S>                                                         <C>               <C>          
BALANCE SHEET DATA:
   Total assets                                                $494,277       $496,622
   Cash                                                          21,664         21,664
   Federal funds sold                                            17,397         15,742
   Securities                                                    92,958         92,958
   Loans, net                                                   328,745        328,745
   Total deposits                                               425,874        425,874
   Borrowings                                                    12,108         12,108
   Stockholders' equity                                          46,559         44,904
   Book value per common share                                    10.31          10.21
</TABLE> 

<TABLE> 
<CAPTION> 
 
                                                          YEAR ENDED DECEMBER 31, 1995  THREE MONTHS ENDED MARCH 31, 1996
                                                          ----------------------------  ---------------------------------
                                                          MINIMUM CASH   MAXIMUM CASH     MINIMUM CASH     MAXIMUM CASH
                                                            ELECTION       ELECTION         ELECTION         ELECTION
                                                          -------------  -------------  ----------------  ---------------
                                                             (DOLLARS IN THOUSANDS,          (DOLLARS IN THOUSANDS,
                                                             EXCEPT PER SHARE DATA)          EXCEPT PER SHARE DATA)
                                                          ---------------------------   ---------------------------------
<S>                                                          <C>               <C>             <C>               <C> 
INCOME STATEMENT DATA:
   Total interest income                                       $ 39,649       $ 39,558           $10,563          $10,540
   Total interest expense                                        17,408         17,408             4,687            4,687
                                                               --------       --------           -------          -------
   Net interest income                                           22,241         22,150             5,876            5,853
   Provision for loan losses                                      1,060          1,060               180              180
                                                               --------       --------           -------          -------
   Net interest income after provision for loan losses           21,181         21,090             5,696            5,673
   Total noninterest income                                       5,455          5,455             1,506            1,506
   Total noninterest expenses                                    18,612         18,612             4,671            4,671
   Income tax expense                                             2,719          2,689               904              896
                                                               --------       --------           -------          -------
   Income from continuing operations                           $  5,305       $  5,244           $ 1,627          $ 1,612
                                                               ========       ========           =======          =======
   Income from continuing operations per share                    $1.18          $1.20             $0.36            $0.37
                                                               ========       ========           =======          =======
</TABLE>

                                       25
<PAGE>
 
         SELECTED PRO FORMA COMBINED DATA FOR ABC/FIRST NATIONAL AND THE COMPANY

  The following unaudited pro forma combined data as of March 31, 1996 and for
the year ended December 31, 1995 and for the three months ended March 31, 1996,
give effect to the acquisition of First National by ABC, assuming such
acquisition is accounted for as a pooling of interests, and the acquisition of
the Company by ABC/First National, assuming such acquisition is accounted for as
a purchase transaction, as if all such transactions had been consummated on
March 31, 1996, in the case of the data included under "Balance Sheet Data," and
at the beginning of the period, in the case of the data included under "Income
Statement Data."
<TABLE>
<CAPTION>
 
                                                                    AS OF MARCH 31, 1996
                                                          -----------------------------------------
                                                             MINIMUM CASH          MAXIMUM CASH
                                                               ELECTION              ELECTION
                                                          -----------------      -----------------
                                                                      (DOLLARS IN THOUSANDS,
                                                                      EXCEPT PER SHARE DATA)
                                                          ----------------------------------------
<S>                                                       <C>                       <C>       
BALANCE SHEET DATA:
   Total assets                                                $498,037              $496,382           
   Cash                                                          21,640                21,640           
   Federal funds sold                                            20,497                18,842           
   Securities                                                    93,428                93,428           
   Loans, net                                                   328,772               328,772           
   Total deposits                                               429,013               429,013           
   Borrowings                                                    12,108                12,108           
   Stockholders' equity                                          47,852                46,197           
   Book value per common share                                    10.14                 10.05            
</TABLE> 

<TABLE> 
<CAPTION>  
                                                          YEAR ENDED DECEMBER 31, 1995  THREE MONTHS ENDED MARCH 31, 1996
                                                          ----------------------------  ---------------------------------
                                                          MINIMUM CASH   MAXIMUM CASH     MINIMUM CASH     MAXIMUM CASH
                                                            ELECTION       ELECTION         ELECTION         ELECTION
                                                          -------------  -------------  ----------------  ---------------
                                                             (DOLLARS IN THOUSANDS,          (DOLLARS IN THOUSANDS,
                                                             EXCEPT PER SHARE DATA)          EXCEPT PER SHARE DATA)
                                                          ----------------------------  ---------------------------------
<S>                                                          <C>               <C>             <C>                <C> 
INCOME STATEMENT DATA:
   Total interest income                                       $ 39,553        $39,462           $10,521          $10,498
   Total interest expense                                        17,341         17,341             4,685            4,685
                                                               --------        -------           -------          -------
   Net interest income                                           22,212         22,121             5,836            5,813
   Provision for loan losses                                      1,105          1,105               230              230
                                                               --------        -------           -------          -------
   Net interest income after provision for loan losses           21,107         21,016             5,606            5,583
   Total noninterest income                                       5,382          5,382             1,449            1,449
   Total noninterest expenses                                    18,311         18,311             4,592            4,592
   Income tax expense                                             2,760          2,730               875              867
                                                               --------        -------           -------          -------
   Income from continuing operations                           $  5,418        $ 5,357           $ 1,588          $ 1,573
                                                               ========        =======           =======          =======
   Income from continuing operations per share                    $1.15          $1.17             $0.34            $0.34
                                                               ========        =======           =======          =======
</TABLE>

                                       26
<PAGE>
 
 SELECTED PRO FORMA COMBINED DATA FOR ABC/CENTRAL/FIRST NATIONAL AND THE COMPANY

  The following unaudited pro forma combined data as of March 31, 1996 and for
the year ended December 31, 1995 and for the three months ended March 31, 1996,
give effect to the acquisitions of Central and First National by ABC, assuming
such acquisitions are accounted for as poolings of interests, and the
acquisition of the Company by ABC/Central/First National, assuming such
acquisition is accounted for as a purchase transaction, as if all such
transactions had been consummated on March 31, 1996, in the case of the data
included under "Balance Sheet Data," and at the beginning of the period, in the
case of the data included under "Income Statement Data."
<TABLE>
<CAPTION>
 
                                                              AS OF MARCH 31, 1996
                                                          ----------------------------
                                                          MINIMUM CASH   MAXIMUM CASH
                                                            ELECTION       ELECTION
                                                          -------------  -------------
                                                             (DOLLARS IN THOUSANDS,
                                                             EXCEPT PER SHARE DATA)
                                                          ----------------------------
<S>                                                           <C>            <C>      
BALANCE SHEET DATA:
   Total assets                                                $548,141       $546,486
   Cash                                                          23,782         23,782
   Federal funds sold                                            20,497         18,842
   Securities                                                   104,290        104,290
   Loans, net                                                   363,760        363,760
   Total deposits                                               473,737        473,737
   Borrowings                                                    12,108         12,108
   Stockholders' equity                                          52,152         50,497
   Book value per common share                                     9.83           9.73
 
</TABLE> 


<TABLE> 
                                                          YEAR ENDED DECEMBER 31, 1995  THREE MONTHS ENDED MARCH 31, 1996
                                                          ----------------------------  ---------------------------------
                                                          MINIMUM CASH   MAXIMUM CASH     MINIMUM CASH     MAXIMUM CASH
                                                            ELECTION       ELECTION         ELECTION         ELECTION
                                                          -------------  -------------  ----------------  ---------------
                                                             (DOLLARS IN THOUSANDS,          (DOLLARS IN THOUSANDS,
                                                             EXCEPT PER SHARE DATA)          EXCEPT PER SHARE DATA)
                                                          ----------------------------   --------------------------------
<S>                                                           <C>              <C>                <C>              <C> 
INCOME STATEMENT DATA:
   Total interest income                                       $ 43,694       $ 43,603           $11,634          $11,611
   Total interest expense                                        19,301         19,301             5,225            5,225
                                                               --------       --------           -------          -------
   Net interest income                                           24,393         24,302             6,409            6,386
   Provision for loan losses                                      1,245          1,245               230              230
                                                               --------       --------           -------          -------
   Net interest income after provision for loan losses           23,148         23,057             6,179            6,156
   Total noninterest income                                       5,979          5,979             1,629            1,629
   Total noninterest expenses                                    20,185         20,185             5,068            5,068
   Income tax expense                                             3,025          2,995               980              972
                                                               --------       --------           -------          -------
   Income from continuing operations                           $  5,917       $  5,856           $ 1,760          $ 1,745
                                                               ========       ========           =======          =======
   Income from continuing operations per share                    $1.12          $1.13             $0.33            $0.34
                                                               ========       ========           =======          =======
</TABLE>

                                       27
<PAGE>
 
                    MARKET VALUE OF SECURITIES AND DIVIDENDS
ABC

  ABC Common Stock is included in the NASDAQ National Market under the symbol
"ABCB".  On December 18, 1995, the last day preceding the public announcement of
the Merger, the closing sale price for ABC Common Stock was $14.50 per share.
On May 22, 1996, the closing sale price for ABC Common Stock was $15.25 per
share.

  The following table sets forth the quarterly range of high and low closing
sale prices per share of ABC Common Stock from January 1, 1994 through May 22,
1996, as reported on the NASDAQ National Market System, together with the
amounts of cash dividends per share declared by ABC during each such quarter.
<TABLE>
<CAPTION>
 
                     PRICES OF COMMON STOCK
                     ----------------------
                        HIGH        LOW      CASH DIVIDENDS
                     ----------  ----------  -------------- 
<S>                  <C>         <C>          <C>
       1996
- -------------------
First Quarter......     $ 15.00     $ 14.00          $  .10
Second Quarter
 (through May 22,
 1996).............     $ 15.50     $ 14.00             N/A
 
 
       1995
- -------------------
First Quarter......     $10.125     $  9.00          $ .075
Second Quarter.....     $11.625     $  9.50          $ .075
Third Quarter......     $ 14.50     $11.375          $  .10
Fourth Quarter.....     $ 14.75     $ 13.50          $  .10

       1994
- -------------------
First Quarter(1)...         N/A         N/A          $.0714
Second Quarter.....     $ 13.75     $ 12.25          $.0714
Third Quarter......     $ 14.00     $ 12.75          $.0714
Fourth Quarter.....     $ 13.75     $ 12.00          $.0714
</TABLE>

- -------------------
(1)  Prior to May 1994, quotations for the ABC Common Stock were not
     reported on any market, and there was no established public
     trading market for the ABC Common Stock.  The ABC Common Stock
     was included in the NASDAQ National Market beginning on May 26,
     1994.

For a discussion of ABC's policies concerning the declaration of dividends and
regulatory restrictions on such declaration, see "DESCRIPTION OF ABC COMMON
STOCK -- General."

     ABC Common Stock was held by approximately 800 shareholders of record as of
December 31, 1995.

THE COMPANY

     Company Shares are not publicly traded.  There are, however, occasional
transactions in Company Shares as a result of private negotiations.  Thus, the
Company is aware of the price paid in some sales of the Company Shares but is
not aware of the price paid in all transfers of Company Shares.  The last
transaction in Company Shares known to the Company occurred in June 1995 at a
price per Company Share unknown to the Company.

                                       28
<PAGE>
 
     The Company has not paid any dividends since March 1, 1990.  For more
information concerning the restrictions placed on the declaration of dividends
by the Merger Agreement, see "PROPOSED MERGER -- Business Pending the Merger,"
below.


                          SPECIAL MEETING INFORMATION

PURPOSE OF SPECIAL MEETING

     The purpose of the Special Meeting is to enable the Company shareholders to
consider and vote upon the Merger Proposal.  The Company's Board of Directors is
not presently aware of any other matters which may come before the Special
Meeting.

DATE, TIME AND PLACE

     The Board of Directors is soliciting proxies ("Proxies") from holders of
Company Shares for use at the Special Meeting to be held June 21, 1996, at 9:00
a.m., at the main office lobby of Southland Bank, 3299 Ross Clark Circle, NW,
Dothan, Alabama.

RECORD DATE

     Only shareholders of record as of the close of business on May 17, 1996
(the "Record Date") will be entitled to notice of and to vote and give Proxies
for purposes of voting at the Special Meeting.  At the close of business on the
Record Date, there were 488,082 Company Shares issued and outstanding.  Each
Company Share has one vote on the Merger Proposal.

VOTE REQUIRED

     The affirmative vote of the holders of two-thirds of the Company Shares
outstanding on the Record Date are required to approve and adopt the Merger
Proposal.  Abstentions will therefore have the effect of votes against the
Merger Agreement.  The directors and executive officers of the Company owned
beneficially, directly and indirectly, 340,029 Company Shares constituting
approximately 67.65% of such shares outstanding on the Record Date.  Certain
directors of the Company, who owned beneficially, directly and indirectly,
Company Shares constituting approximately 59% of such shares outstanding on the
Record Date, have executed and delivered to ABC irrevocable proxies directing
ABC to vote such shares in favor of the Merger.  Accordingly, the affirmative
vote, in person or by proxy, of holders of not less than approximately 37,837
additional Company Shares is needed to approve the Merger Proposal.

     No vote of the shareholders of ABC is required in connection with the
Merger.  No directors or executive officers of ABC own any Company Shares.

PROXIES

     The accompanying Proxy is solicited by the Board of Directors of the
Company.  The Board of Directors requests that Company shareholders mark, sign
and date the accompanying Proxy and promptly return it to the Company in the
enclosed envelope.  If a Proxy is properly executed and returned prior to the
Special Meeting, it will be voted as indicated thereon or, if no voting
instructions are indicated

                                       29
<PAGE>
 
thereon, such Proxy will be voted in favor of the Merger Proposal.  Although the
Board of Directors knows of no additional matters to be presented at the Special
Meeting as of the date of this Proxy Statement, the persons named in such Proxy,
or their substitutes, will have authority in their discretion to vote on any
such matters as may come before the Special Meeting.  Proxies marked "No" will
not be voted in favor of any postponement for the purpose of soliciting more
votes.

     Any shareholder giving a Proxy has the right to revoke it at any time
before it is exercised.  Therefore, execution of the Proxy will not affect the
shareholder's right to vote in person if he or she attends the Special Meeting.
Revocation may be made before the Special Meeting by written notice sent to Pam
H. Adams, Secretary, Southland Bancorporation, 3299 Ross Clark Circle, NW,
Dothan, Alabama 36303, by executing a subsequently dated proxy, or by attending
the Special Meeting and voting in person.

     The Company will bear the cost of soliciting Proxies.  Solicitation will be
made by mail, as well as by telephone or in person by certain directors,
officers and employees of the Company (who will receive no additional
compensation for doing so).  The Company does not intend to pay compensation for
soliciting Proxies nor use any specially engaged employees of the Company or
other paid solicitors.


                                PROPOSED MERGER

     The following description of the material aspects of the Merger does not
purport to be complete and is qualified in its entirety by reference to the
Merger Agreement which is set forth in Appendix A attached to and incorporated
in this Proxy Statement.  All shareholders are urged to read the Merger
Agreement in its entirety.

BACKGROUND OF THE MERGER

     In May, 1995, the Board of Directors of the Company first considered the
possibility of selling the Company or Southland Bank in order to provide the
Company's shareholders with greater liquidity and a greater return on their
investment.

     In May, 1995, the Board of Directors of the Company retained T. Steven
Johnson ("TSJ"), a business broker, to initiate conversations with other
financial institutions to determine their interest in engaging in preliminary
discussions with regard to a possible transaction with the Company or Southland
Bank.  The Company's agreement with TSJ provides that the Company will pay TSJ a
finder's fee of 1% of the total purchase price if, at any time within a one-year
period following TSJ's introduction of the Company to a potential merger
partner, the Company enters into an agreement to merge with that potential
merger partner.

     On July 24, 1995, the Board of Directors of the Company entered into
preliminary discussions with Colonial Bancshares, Inc. ("Colonial") regarding
the possible purchase of Southland Bank by Colonial.  During this same time,
other financial institutions, including ABC, discussed with the Company the
possibility of a business combination or other type of transaction.

     On August 2, 1995, the Company entered into a non-binding letter of intent
with Colonial pursuant to which Colonial agreed in principle to acquire
Southland Bank, subject to the satisfaction of certain conditions.  On September
19, 1995, Colonial advised the Company that it did not intend to

                                       30
<PAGE>
 
proceed with the proposed transaction.  On September 22, 1995, the Board of
Directors of the Company agreed to discontinue the negotiations with Colonial,
and on September 29, 1995, the Company and Colonial issued a press release
disclosing that they had jointly decided to discontinue their negotiations.

     In October, 1995, ABC entered into preliminary negotiations with the
Company with respect to a proposed business combination, and on October 31,
1995, the Company and ABC entered into a letter of intent which provided for the
merger described herein.

     On November 9, 1995 representatives of ABC met in Dothan, Alabama with
representatives of the Company to discuss the terms of the Merger.

     On November 21, 1995, the Board of Directors of ABC approved the Merger
Agreement, and on December 1, 1995, ABC advised the Company that ABC intended to
pursue the Merger.  The Board of Directors of the Company approved the Merger
Agreement on December 8, 1995.

     On December 8, 1995, ABC and the Company issued a press release announcing
the execution of the Merger Agreement.

REASONS FOR THE MERGER

     In considering whether to approve the Merger with ABC, the Board of
Directors of the Company evaluated the Company's future role in the changing
banking environment in light of its managerial resources, financial condition
and recent results of operations.  The Board considered such things as potential
increased competition from bank and non-bank sources; prospects for future
growth through mergers, acquisitions and branching, and the ability of the
Company to develop new commercial products on a cost-effective basis.  The Board
also considered (i) information concerning the relative financial condition,
results of operations, dividend records and growth potential of the Company and
ABC; (ii) the value of the consideration offered to the Company's shareholders
relative to the market value and book value of the Company Shares and the
Company's earnings; (iii) the relative strengths and compatibility of the
management of the two organizations; (iv) the market price data and relative
liquidity of ABC Common Stock and the lack of an active market for the Company's
stock; (v) the financial terms of other recent business combinations in the
banking industry, particularly in Alabama and Georgia; (vi) offers obtained from
other financial institutions; (vii) the dividend payment history of the Company
compared to that of ABC; and (viii) the tax consequences of the Merger.

     After reviewing these factors, the Board of Directors of the Company
concluded that the Company's employees and customers will benefit from the
opportunities offered by affiliation with a larger financial institution
strategically located in an expanded market in south Georgia and eastern Alabama
and from a financial base which will permit more rapid development of new
products and services.  Customers of the Company will benefit from the
convenience of improved product availability.  Shareholders of the Company who
receive ABC Common Stock may benefit from ownership of a larger financial
institution and from ownership of common stock which is traded on the NASDAQ
National Market System.  The Merger will also provide the Company with access to
the expertise of a larger institution, improving its service capabilities.

     The Board of Directors of the Company believes that the Merger will better
enable the Company to meet the needs of the community which it serves and will
permit more aggressive competition with other financial institutions located in
and around southeastern Alabama.  For these reasons, the Board of

                                       31
<PAGE>
 
Directors of the Company believes that the proposed Merger is in the Company's
best interest and the best interests of its shareholders, customers, employees
and community.

     ABC's Board of Directors has also concluded that the Merger would be in the
best interests of ABC's shareholders and the employees, depositors and other
customers of ABC's subsidiaries.  In particular, ABC's Board concluded that the
Merger would be consistent with ABC's acquisition strategy described above and
would extend ABC's current market base with a well-managed organization.  ABC's
Board also believes that the additional banking and other resources that will be
available to the Company as a result of the Merger will enhance the Company's
service to its customers.

ABSENCE OF FAIRNESS OPINION

     The Company has not sought or received an opinion from an independent third
party regarding the fairness of the Merger to any of the Company shareholders,
nor was any special committee formed to negotiate or make recommendations on
behalf of the Company shareholders.  However the terms of the Merger have been
reviewed and unanimously approved by the Company's Board of Directors.  In that
regard, the Company's Board of Directors determined that the Merger is fair to,
and in the best interest of, the Company shareholders, the Company's customers
and employees and the communities in which the Company operates based upon the
Board's evaluation of the value of the Company, the Company's business prospects
and other business and financial considerations.

RECOMMENDATION OF COMPANY'S BOARD OF DIRECTORS

     THE BOARD OF DIRECTORS OF THE COMPANY HAS CAREFULLY CONSIDERED THE MERGER
PROPOSAL, HAS UNANIMOUSLY APPROVED THE MERGER, AND UNANIMOUSLY RECOMMENDS A VOTE
IN FAVOR OF THE MERGER AGREEMENT AND MERGER PROPOSAL.

DESCRIPTION OF MERGER

     Upon consummation of the transactions contemplated under the Merger
Agreement, the Company will be merged with and into ABC.  ABC will be the
surviving corporation after the Merger, and the articles of incorporation and
the bylaws of ABC will remain in effect as they were immediately prior to the
Merger.  After the Merger, Southland Bank will be a wholly-owned subsidiary of
ABC, under the operation of its current management, and the separate corporate
identity of the Company will cease to exist.  Upon consummation of the Merger,
ABC intends to add one representative to the Board of Directors of Southland
Bank, subject to the prior approval of the Federal Deposit Insurance Corporation
"FDIC").  See "Operations of Southland Bank After the Merger."

CONSIDERATION FOR SHARES

     At the effective time of the Merger, each Company Share outstanding
immediately prior to the consummation of the Merger, other than shares held by
shareholders who dissent to the Merger, will be converted into the right to
receive cash and that number of shares of ABC Common Stock equal to (i) 1.8
times the Book Value of the Company (as defined in the Merger Agreement) as of
the close of business immediately prior to the consummation of the Merger,
divided by (ii) the aggregate number of outstanding Company Shares (the "Merger
Consideration").  For purposes of the Merger, the "Book Value of the Company"
means the book value of the Company determined in accordance with generally

                                       32
<PAGE>
 
accepted accounting principles consistently applied ("GAAP").  The Merger
Consideration was determined by arm's length negotiations between the parties,
taking into account the per-share earnings, book value, and market value of
Company Shares, as well as the premiums paid for other financial institutions in
recent acquisitions in Alabama and Georgia.

     Subject to certain limitations discussed below, each Company shareholder
who does not dissent may elect to receive (i) cash for all of his or her Company
Shares; (ii) shares of ABC Common Stock for his or her Company Shares; or (iii)
a combination of cash and ABC Common Stock in the relative proportions specified
by such shareholder for his or her Company Shares.  The total number of Company
Shares to be converted into the right to receive cash, including cash in lieu of
fractional shares, may not be less than 35% of the total number of outstanding
Company Shares (the "Minimum Cash Election Number") and, together with any
Company Shares as to which dissenters' rights have been perfected, may not be
greater than 49% of the outstanding Company Shares (the "Maximum Cash Election
Number").  The total number of Company Shares to be converted into the right to
receive ABC Common Stock may not be less than 51% of the number of outstanding
Company Shares (the "Minimum Stock Election Number") and may not be greater than
65% of the number of outstanding Company Shares (the "Maximum Stock Election
Number").

     The number of shares of ABC Common Stock into which a Company Share may be
converted will be determined by dividing the Merger Consideration by the value
of a share of the ABC Common Stock determined in accordance with the Merger
Agreement (the "Base Period Trading Price").  Thus, a Company Shareholder would
receive, for his or her Company Shares exchangeable for ABC Common Stock, a
number of shares of ABC Common Stock equal to the Merger Consideration times the
number of Company Shares to be exchanged for ABC Common Stock, divided by the
Base Period Trading Price, with cash being paid in lieu of fractional shares of
ABC Common Stock.

     For this purpose, the "Base Period Trading Price" means (i)(A) $13.88 plus
(B) the average of the daily closing sales price of a share of ABC Common Stock
as reported on the NASDAQ National Market System for the 20 consecutive trading
days immediately preceding the five (5) consecutive calendar days immediately
preceding the effective time of Merger (the "Pre-Closing Base Period Trading
Price"), divided by (ii) two, provided that for purposes of this calculation,
the Pre-Closing Base Period Trading Price is to equal (i) $18.00 in the event
the Pre-Closing Base Period Trading Price is greater than $18.00 or (ii) $10.00
in the event that the Pre-Closing Base Period Trading Price is less than $10.00.

     The following sections contain detailed discussions of the election and
allocation procedures.

ELECTION PROCEDURE

     GENERAL.  The Merger Agreement allows Company shareholders to elect to
receive cash for all or some of their Company Shares in an amount equal to the
Merger Consideration times the number of Company Shares as to which the cash
election is being made, subject to the limitation on total cash to be paid by
ABC in the Merger described herein.  An election form for use in making a cash
election is enclosed herewith (the "Election Form").  Shareholders who do not
submit a valid Election Form will have their shares converted as described under
"Allocation Procedure," below.

     ELECTION FORMS.  An election to receive the Merger Consideration in cash,
stock or a combination of cash and stock must be made by completing an Election
Form in accordance with the instructions set forth therein and returning it to
SunTrust Bank, Atlanta, in its capacity as the Exchange Agent.  Each

                                       33
<PAGE>
 
Election Form must be received by the Exchange Agent on or before the close of
business on the date which is five (5) business days prior to the Effective Date
of the Merger (the "Election Deadline").

     REVOCATION OR MODIFICATION OF ELECTION.  An election will be duly made when
an Election Form, properly completed, is received by the Exchange Agent on or
prior to the Election Deadline.  An Election Form is irrevocable and, once
delivered to the Exchange Agent, may not be modified without the consent of ABC.
The Exchange Agent may, in its sole discretion, permit holders of the Company
Shares to submit Election Forms to it after the Election Deadline.  The Exchange
Agent will determine the validity of elections submitted by the Company
shareholders, and the Exchange Agent's determination will be final.

     ELECTION BY CONSTRUCTIVE OWNERS.  If a shareholder certifies in writing at
the time of filing a cash election (the "Certifying Owner") that his or her
Company Shares are deemed to be constructively owned by another shareholder of
the Company who has also filed an Election Form (the "Constructive Owner") under
the provisions of Section 318(a) of the Internal Revenue Code of 1986, as
amended (the "Code"), and the Certifying Owner supplies information to the
Company's legal counsel in support of his or her certification, and such counsel
does not disagree with that certification, the Constructive and Certifying
Owners' elections shall be treated as a single election and their shares will be
aggregated for purposes of determining priority for conversion into the Merger
Consideration.  Because of the tax consequences which may result from a
shareholder receiving (either actually or constructively) a combination of cash
and ABC Common Stock, each Company shareholder should consider filing a combined
election form with any other Company shareholder whose shares may be deemed to
be constructively owned by him or her by reason of Section 318 of the Code.
See, "PROPOSED MERGER -- Federal Income Tax Consequences of the Merger."

     ELECTION BY NOMINEE.  A holder of Company Shares that is a bank, trust
company, security broker-dealer or other recognized nominee, may submit one or
more Election Forms for the persons for whom it holds Company Shares as nominee
provided that such bank, trust company, security broker-dealer or nominee,
certifies to the satisfaction of the Company and ABC the names of the persons
for whom it is so holding shares (the "Beneficial Owners").  In such case, each
Beneficial Owner for whom an Election Form is submitted shall be treated as a
separate owner for purposes of the election procedure and allocation of ABC
Common Stock.

ALLOCATION PROCEDURE

     FAILURE TO TIMELY SUBMIT ELECTION FORM OR DEFECTIVE ELECTION FORMS.  If a
Company shareholder fails to submit an Election Form by the Election Deadline or
if the Exchange Agent determines, it its sole discretion, that an Election Form
so submitted is defective, then the Company shareholder shall be deemed to have
made a combination election to receive 51% of the applicable amount of the
Merger Consideration in the form of ABC Common Stock and 49% of the applicable
Merger Consideration in the form of cash for his or her Company Shares.

     OVERSUBSCRIPTION FOR CASH AND UNDERSUBSCRIPTION FOR STOCK.  If the number
of Company Shares to be converted into cash exceeds the Maximum Cash Election
Number, then all Company Shareholders who have made an election to receive cash
(other than any Company Shareholder who has made an election to receive no more
than 49% and no less than 35% of the applicable Merger Consideration in the form
of cash for his or her Company Shares) shall, on a prorata basis, have their
elections

                                       34
<PAGE>
 
redesignated so that the Maximum Cash Election Number and Minimum Stock Election
Number are achieved.

     UNDERSUBSCRIPTION FOR CASH AND OVERSUBSCRIPTION FOR STOCK.  If the number
of Company Shares to be converted into shares of ABC Common Stock exceeds the
Maximum Stock Election Number, then all Company Shareholders who have elected to
receive shares of ABC Common Stock (other than any Company Shareholder who has
made an election to receive no more than 65% and no less than 51% of the
applicable Merger Consideration in the form of ABC Common Stock for his or her
Company Shares) shall, on a prorata basis, have their elections redesignated so
that the Maximum Stock Election Number and the Minimum Cash Election Number are
achieved.

PAYMENT OF CASH IN LIEU OF FRACTIONAL SHARES

     No fractional shares of ABC Common Stock will be issued in the Merger.
Each Company shareholder who would otherwise have been entitled to receive a
fraction of a share of ABC Common Stock will receive, in lieu thereof, cash in
an amount equal to the Base Period Trading Price multiplied by the fraction of
share of ABC Common Stock to which such Company shareholder would otherwise be
entitled.  For the definition of Base Period Trading Price, see "Consideration
for Shares" above.

SURRENDER OF CERTIFICATES

     A Letter of Transmittal for use in surrendering certificates representing
Company Shares ("Old Certificates") in exchange for ABC Common Stock will be
mailed to Company shareholders within five business days following the date of
the Special Meeting on June 21, 1996, if the Merger is approved at the Special
Meeting.  Shareholders will be instructed to send their Old Certificates to the
Exchange Agent named in the Letter of Transmittal in accordance with the
instructions contained therein.  If the Merger is not consummated, the Exchange
Agent will return any Old Certificates it has received to the persons
surrendering such Old Certificates in accordance with the Letter of Transmittal.

     If any certificates for shares of ABC Common Stock are to be issued in a
name other than that for which an Old Certificate surrendered or exchanged is
issued, the Old Certificate so surrendered must be properly endorsed and
otherwise in proper form for transfer, and the person requesting the exchange
must affix any requisite stock transfer tax stamps to the Old Certificate
surrendered, provide funds for their purchase, or establish to the satisfaction
of the Exchange Agent that such taxes are not payable.

     Unless and until Old Certificates (or evidence that the Old Certificates
have been lost, stolen or destroyed, accompanied by such security or indemnity
as shall be requested by the Company) are presented to the Exchange Agent, the
holder thereof shall not be entitled to any consideration to be paid in the
Merger or to any dividends payable on ABC Common Stock.  To the extent permitted
by law, former Company shareholders will be entitled to vote after the Effective
Date at any meeting of ABC shareholders the number of shares of ABC Common Stock
into which their respective Company Shares are converted, regardless of whether
they have exchanged certificates representing their Company Shares for
certificates representing ABC Common Stock.  On or after the Effective Date,
upon surrender of his or her Old Certificates (or evidence that the Old
Certificates have been lost, stolen or destroyed, accompanied by such security
or indemnity as is requested by the Company) to the Exchange Agent, the holder
thereof will be paid the consideration to which the holder is entitled under the
Merger Agreement, including any dividends which theretofore became payable on
any shares of ABC Common Stock to

                                       35
<PAGE>
 
which the holder is entitled.  In no event will any holder of Company Shares
exchanged in the Merger be entitled to receive any interest on any amounts held
by the Exchange Agent or ABC.

     After the consummation of the Merger, there will be no transfers on the
stock transfer books of the Company or ABC of any Company Shares.  If, after the
consummation of the Merger, Old Certificates are properly presented to ABC, they
will be cancelled and exchanged for the consideration specified in the Merger
Agreement, subject to applicable law and to the extent that ABC has not paid any
amounts to a public official pursuant to applicable abandoned property laws.
SHAREHOLDERS SHOULD NOT SEND IN THEIR STOCK CERTIFICATES AT THIS TIME, BUT
SHOULD WAIT FOR RECEIPT OF THE LETTER OF TRANSMITTAL.

EFFECTIVE DATE OF MERGER

     As used in this Proxy Statement, "Effective Date" means the date on which
ABC files the appropriate articles of merger in the office of the Georgia
Secretary of State, or such other date as specified in such articles of merger.
The Effective Date cannot occur before completion of all conditions under the
Merger Agreement, or authorized waiver thereof.  See "Other Provisions of the
Merger Agreement."  The Merger Agreement provides that the parties shall use
their reasonable efforts to cause the Effective Date to occur on (a) the last
business day of the month in which occurs the last to occur of (i) the effective
date of any required consent (including regulatory consents) and (ii) the date
on which the Company's shareholders approve the Merger Agreement; or (b) such
later time as the parties may mutually agree.  It is currently anticipated that
the Effective Date will occur on, or as soon as practicable after, June 21,
1996.  If the Merger has not occurred by August 1, 1996, unless such date is
otherwise extended by agreement of the parties, either the Company or ABC has
the right to terminate the Merger Proposal in its entirety without penalty.

INTERESTS OF MANAGEMENT IN THE MERGER

     John E. Meyer, Jr., the Chief Executive Officer and President of the
Company and Southland Bank, has agreed to enter into a two year employment
agreement with Southland Bank upon consummation of the Merger.  In addition,
Winn F. Martin, the Company's Chairman of the Board and the holder of 234,848
Company Shares, representing approximately 48% of the outstanding Company
Shares, has entered into a registration rights and election agreement with ABC
pursuant to which Mr. Martin has agreed to elect to receive cash for all of his
Company Shares and ABC has agreed to permit Mr. Martin to require ABC to
register for resale under the 1933 Act the shares of ABC Common Stock that Mr.
Martin may receive as a result of the redesignation procedures described
elsewhere herein.  Absent such registration, Mr. Martin would be required to
sell any shares of ABC Common Stock that he holds only in accordance with Rule
145 under the 1933 Act.  See "Resale of ABC Common Stock."  Mr. Martin's
election is, however, subject to the redesignation procedures described above to
the same extent as all Company shareholders.

     Following the Merger, ABC intends to provide generally to officers and
employees of Southland Bank fringe benefits (including health and welfare plans,
vacation benefits and severance benefits) on terms and conditions no less
favorable than those provided to officers and employees of ABC's other bank
subsidiaries from time to time.  ABC will also cause each officer and employee
of Southland Bank to be eligible to participate in ABC's SEP/IRA Retirement Plan
(the "SEP Plan") according to the terms of the SEP Plan.  For purposes of the
eligibility and vesting provisions under ABC's pension plan, officers and
employees of Southland Bank shall receive credit for years of service at
Southland Bank.  Under the SEP

                                       36
<PAGE>
 
Plan, officers and employees who have been employed by Southland Bank during
three of the five calendar years preceding the Effective Date are eligible to
participate in the SEP Plan.

RIGHTS OF DISSENTING SHAREHOLDERS

     Any Company shareholder who does not vote in favor of the Merger may elect
to receive payment of the value of his or her shares (excluding values relating
to the Merger unless such exclusion is inequitable) in cash in accordance with
Article 13 of the Alabama Business Corporation Act ("Article 13").  Any holder
of Company Shares contemplating the exercise of his or her right of dissent is
urged to review carefully the provisions of Article 13 attached as Appendix B to
this Proxy Statement.  Set forth below, to be read in conjunction with the full
text of Article 13, is a summary of the principal steps to be taken if the right
of dissent is to be exercised.  EACH STEP MUST BE TAKEN IN STRICT COMPLIANCE
WITH THE APPLICABLE PROVISIONS OF ARTICLE 13 IN ORDER FOR HOLDERS OF COMPANY
SHARES TO PERFECT DISSENTERS' RIGHTS.

     WRITTEN NOTICE TO COMPANY.  Written notice of a shareholder's intent to
demand payment for his or her Company Shares in the event the shareholders of
the Company approve the Merger Proposal must be received by the Company before
the shareholders of the Company vote on the Merger Proposal at the Special
Meeting on June 21, 1996.  Such written notice should state the number of
Company Shares which are dissenting from the Merger and should be sent to the
attention of Pam H. Adams, Secretary, Southland Bancorporation, 3299 Ross Clark
Circle, NW, Dothan, Alabama 36303.  Because statutory dissenters' rights are not
available unless this notice requirement is fulfilled, it is recommended that
any notice to be delivered by mail be sent by registered or certified mail with
return receipt requested.

     DIFFERING RECORD AND BENEFICIAL OWNERS.  A record shareholder may assert
dissenters' rights as to fewer than all the Company Shares registered in that
shareholder's name only if the shareholder dissents (in accordance with the
provisions of Article 13) with respect to all the Company Shares beneficially
owned by any one person and notifies the Company in writing of the name and
address of each person on whose behalf the shareholder is asserting dissenters'
rights.

     A beneficial shareholder may assert dissenters' rights as to the Company
Shares held on the shareholder's behalf only if (i) the beneficial shareholder
submits to the Company the record shareholder's written consent to the dissent
no later than the time the beneficial shareholder asserts dissenters' rights and
(ii) the beneficial shareholder asserts dissenters' rights (in accordance with
the provisions of Article 13) with respect to all the beneficial shareholder's
Company Shares or those Company Shares over which the beneficial shareholder has
power to direct the vote.

     VOTING.  Company Shares for which notice has been received that dissenters'
rights are being sought ("Dissenting Shares") must not be voted in favor of the
Merger Proposal, but such shares need not be voted against the Merger Proposal.

     NOTICE TO DISSENTERS.  If the Merger Proposal is approved by the Company
shareholders at the Special Meeting, the Company or ABC will send notice, along
with a copy of Article 13, to dissenting shareholders no later than 10 days
after such approval.  Such notice will (i) supply a form for demanding payment
for Dissenting Shares; (ii) state where the payment demand and Old Certificates
must be sent; (iii) set a date by which ABC must receive the payment demand and
Old Certificates, which date shall not be less than thirty (30) nor more than
sixty (60) days after the date of such notice; and (iv) inform

                                       37
<PAGE>
 
dissenting shareholders concerning the extent to which transfers of Dissenting
Shares will be restricted after the payment demand is received.

     PAYMENT DEMAND.  The dissenting shareholder must (i) demand payment, (ii)
certify whether beneficial ownership of the Dissenting Shares was acquired prior
to the date set forth in the dissenter's notice, and (iii) deposit his or her
Old Certificates with the Company within 20 days after making the payment
demand, all in accordance with the notice from the Company or ABC in order for
the holder's statutory dissenters' rights to be available.  A shareholder who
does not follow this procedure will not be entitled to payment for his or her
shares under Article 13 and will be entitled only to receive the consideration
payable in the Merger.

     PAYMENT BY ABC.  Upon the consummation of the Merger or upon receipt of a
payment demand, ABC will offer to pay the dissenting shareholders who have met
all statutory conditions ABC's estimate of the fair value of the Dissenting
Shares plus any accrued interest.  The offer will be accompanied by (i) the
Company's balance sheet for the fiscal year ending December 31, 1995, an income
statement for the same period and the latest available interim financial
statements, if any; (ii) a statement of ABC's estimate of the fair market value
of the shares; (ii) an explanation of how any interest on such shares was
calculated; (iv) a statement concerning the right of any dissenting shareholder
to demand payment under the alternative valuation methods available pursuant to
Article 13; and (v) a copy of Article 13.

     ALTERNATIVE PAYMENT DEMAND.  If any dissenting shareholder believes that
ABC's estimate of fair market value is less than the fair value of his or her
shares or the estimate was incorrectly calculated, if ABC fails to make the
offer within 60 days after the date set for demanding payment or if ABC does not
release the transfer restrictions imposed on the shares within 60 days after the
date set for demanding payment, each such dissenting shareholder may notify ABC
of such shareholder's own estimate of the value of the Dissenting Shares (if it
differs from ABC's estimate) and (i) demand payment of the shareholder's
estimate of the fair value of the Dissenting Shares (less any payment received
from ABC) or (ii) reject ABC's offer and demand payment of the shareholder's
estimate of the fair value of the Dissenting Shares, as appropriate.  A
dissenting shareholder, however, loses these rights if no demand is made within
thirty (30) days of ABC's offer of payment.

     PETITION FOR DETERMINATION OF VALUE.  If a demand for payment by the
dissenting shareholder remains unsettled 60 days after the receipt of such
demand, ABC will commence a proceeding in the circuit or superior court of the
county of the Company's principal office, to appraise the value of the
Dissenting Shares.  All dissenting shareholders at such time will be made
parties to those proceedings.  A dissenting shareholder will be entitled to
judgment for an amount, if any, by which the court finds the fair value of his
or her shares, plus interest, exceeds any amount paid by ABC.

     The court in an appraisal proceeding will determine and assess costs
against all parties in such amounts as the court finds equitable.  The court may
assess fees and expenses of counsel and experts against ABC or against a
dissenting shareholder if the court finds that such dissenting shareholder acted
arbitrarily, vexatiously, or not in good faith.  In addition, if the court finds
that the services of counsel for any dissenting shareholder were of substantial
benefit to other dissenting shareholders similarly situated and that the fees
for those services should not be assessed against ABC, the court may award to
those counsel reasonable fees to be paid out of the amounts awarded the
dissenting shareholders who were benefited.

                                       38
<PAGE>
 
     EFFECT ON DIVIDENDS AND VOTING RIGHTS.  A dissenting shareholder will
retain his or her rights, if any, to vote and receive dividends, until the
Merger is consummated.  Upon the consummation of the Merger, any shareholder who
has given proper notice and made a valid demand will cease to be a shareholder
and will have no rights with respect to the Dissenting Shares except the right
to receive payment of the fair value of his or her shares.

     NO RIGHT TO CHALLENGE MERGER.  Article 13 provides that a shareholder who
is entitled to dissent to a particular corporate transaction such as the Merger
is not entitled to otherwise challenge that transaction.

FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

     TAX OPINION.  The following discussion of the Federal income tax
consequences of the merger is based upon an opinion received from Rogers &
Hardin, counsel for ABC.  Such opinion is not binding upon the Internal Revenue
Service (the "Service"), and no advance ruling has been sought or obtained from
the Service.  Insofar as the opinion of Rogers & Hardin is directed to the tax
treatment of Company shareholders, it does not purport to apply to all Company
shareholders.  Certain Company shareholders may be in special circumstances
which are not addressed in such opinion.  The opinion also considers only
Federal income taxes and does not take into account the application of other
Federal taxes or state or local taxes.  FOR THESE REASONS, COMPANY SHAREHOLDERS
ARE URGED TO CONSULT THEIR OWN TAX ADVISORS AT THEIR OWN EXPENSE TO DETERMINE
THE TAX CONSEQUENCES OF THE MERGER IN THEIR OWN SITUATIONS.

     Such opinion is based upon the Internal Revenue Code of 1986, as amended
(the "Code"), the applicable regulations promulgated or proposed thereunder,
current rulings of the Service and judicial decisions as in effect on the date
of such opinion, all of which are subject to modification or challenge at any
time and perhaps with retroactive effect.

     TAX-FREE REORGANIZATION.  The Merger, if and when consummated in accordance
with the Merger Agreement, will constitute a tax-free reorganization for Federal
income tax purposes within the meaning of Section 368(a)(1)(A) of the Code.

     EXCHANGE OF COMPANY SHARES SOLELY FOR ABC COMMON STOCK.  A Company
shareholder who receives solely shares of ABC Common Stock pursuant to the
Merger will recognize no gain or loss, except with respect to cash received in
lieu of a fractional share of ABC Common Stock, if any.  See "Cash in Lieu of
Fractional Shares of ABC Common Stock" below.  The aggregate basis of the shares
of ABC Common Stock actually received by such Company shareholder will be the
same as the tax basis of the Company Shares surrendered in exchange therefor, as
reduced by the ratable portion of such basis allocated to any fractional share
interest to which he or she may have been entitled.  The holding period of the
ABC Common Stock received by such a shareholder will include the holding period
of the Company Shares surrendered in the exchange, provided the Company Shares
were held as a capital asset as of the Effective Date.

     EXCHANGE OF COMPANY SHARES FOR A COMBINATION OF CASH AND ABC COMMON STOCK.
A Company shareholder who receives a combination of ABC Common Stock and cash
pursuant to the Merger will recognize any gain (although not any loss), but in
an amount not in excess of the amount of cash received.  Such gain will be
recognized in the year in which the ABC Common Stock and cash are

                                       39
<PAGE>
 
received (i.e., at the Effective Date).  Any recognized gain will be eligible
for capital gain treatment (assuming the shareholder's Company Shares are held
as a capital asset by the shareholder) unless such receipt of cash has "the
effect of the distribution of a dividend" (within the meaning of Section 356 of
the Code taking in account the constructive ownership rules of Section 318 of
the Code) in which case such gain will be taxable as ordinary income to the
extent of the shareholder's ratable share of the Company's undistributed
earnings and profits.  The principles applicable under Section 302 of the Code
and the United States Supreme Court decision in Clark v. Commissioner, 109 S.
Ct. 1455, 89-1 U.S.T.C. (S) 9230 (1989), will serve as guidelines in determining
whether the receipt of cash has the effect of the distribution of a dividend
under Section 356 of the Code.  Under those principles, the distribution to a
shareholder will not be considered to have the effect of the distribution of a
dividend if it is "substantially disproportionate" with respect to the
shareholder or if it is "not essentially equivalent to a dividend" to the
shareholder.  For purposes of these tests and under Clark, a Company shareholder
will be treated as if he or she received solely ABC Common Stock pursuant to the
Merger and then received cash through a redemption by ABC of a number of such
shares having a value equal to the cash amount.

     Under Clark, a distribution will be "substantially disproportionate" with
respect to a Company shareholder if the shareholder's proportionate interest in
ABC Common Stock actually held by the shareholder after the Merger is less than
80% of what the shareholder's proportionate interest in the ABC Common Stock
would have been if solely ABC Common Stock had been distributed in the Merger.
In applying this test for purposes of Section 356 of the Code, the constructive
ownership rules of Section 318 of the Code (under which shareholders are treated
as holding not only their own shares but also shares held by certain related
persons and entities) are applicable.  Accordingly, even if a Company
shareholder receives less than 80% of his or her respective Merger Consideration
in the form of ABC Common Stock (and thus more than 20% in cash), the
shareholder may not satisfy the "substantially disproportionate" test if persons
or entities related to him or her elect to receive a relatively higher
percentage of (or all) ABC Common Stock for their respective Company Shares
surrendered in the Merger (or if such Company shareholder or a related person or
entity already owns any shares of ABC Common Stock prior to the Merger).

     Even if the Merger distribution does not satisfy the "substantially
disproportionate" test with respect to a particular Company shareholder, the
distribution still may be "not essentially equivalent to a dividend" to the
shareholder (and thus may nevertheless qualify for capital gain treatment)
depending upon the shareholder's particular facts and circumstances.

     A Company shareholder who receives ABC Common Stock and cash will receive a
basis in such ABC Common Stock equal to the basis of the Company Shares
surrendered in the exchange, decreased by the amount of any cash received, and
increased by the amount of any gain recognized on the exchange.  The holding
period of the ABC Common Stock received by such a shareholder will include the
holding period of the Company Shares surrendered in the exchange, provided the
Company Shares were held as a capital asset as of the Effective Date.

     EXCHANGE OF COMPANY SHARES SOLELY FOR CASH.  In the case of a Company
shareholder who receives only cash in exchange for all of his or her Company
Shares, including any dissenting Company shareholder, the cash will be treated
as received by the shareholder as a distribution in redemption of the
shareholder's Company Shares, subject to the provisions and limitations of
Section 302 of the Code.  Where, after such distribution, a former Company
shareholder does not own shares of ABC Common Stock directly or indirectly
through the constructive ownership rules of Section 318 of the Code, the
redemption will be treated as a complete termination of interest within the
meaning of Section 302(b)(3)

                                       40
<PAGE>
 
of the Code.  As provided in Section 1001 of the Code, gain or loss will be
recognized by such shareholder in an amount equal to the difference between the
amount of cash received in the redemption and the adjusted basis of the Company
Shares surrendered.  Provided that the Company Shares are a capital asset in the
hands of such shareholder, the gain or loss, if any, will constitute capital
gain or loss.  The gain or loss will be long-term capital gain or loss if the
shareholder has held, or is deemed to have held, his or her Company Shares for
more than one year at the Effective Date.

     CASH IN LIEU OF FRACTIONAL SHARES OF ABC COMMON STOCK.  The payment of cash
to Company shareholders in lieu of fractional shares of ABC Common Stock will be
treated as if such fractional shares were distributed as part of the exchange
and then redeemed by ABC, and the payment received by the Company shareholders
will be treated as having been received as a distribution in full payment in
exchange for such fractional shares of ABC Common Stock.  The resulting gain or
loss will be capital gain or loss (assuming the ABC Common Stock is a capital
asset in the Company shareholder's hands), which will be long term in nature if
the Company Shares exchanged therefor have been held (or are deemed to have been
held) more than one year.

     BACKUP WITHHOLDING.  Absent an applicable exemption, the Exchange Agent
must withhold 31% of the cash consideration to which any Company shareholder is
entitled in the Merger unless the shareholder provides his or her tax
identification number and certifies, under penalties of perjury, that such
number is correct.  Accordingly, if requested by the Exchange Agent, each
Company shareholder should complete an IRS Form W-9 or substitute form to
provide the information and certification necessary to avoid this "backup
withholding."

     PROPOSED REDUCTION IN CAPITAL GAINS TAX RATE.  On November 20, 1995,
Congress passed the Revenue Reconciliation Act of 1995 (H.R. 2491).  Among other
things, H.R. 2491 generally would have (i) allowed individuals a deduction equal
to 50% of net capital gain for the taxable year and (ii) repealed the current
maximum 28% rate on the net capital gain of individuals.  Thus, for example, the
effective tax rate on the net capital gain of an individual in the maximum 39.6%
bracket would have been 19.8%.  In addition, H.R. 2491 generally would have
provided an alternative tax of 28% on the net capital gain of a corporation if
that rate were less than the corporation's regular income tax rate.  If H.R.
2491 had been enacted into law, each of these capital gains rate reduction
provisions generally would have applied to taxable years ending after December
31, 1994.

     President Clinton vetoed H.R. 2491 on December 6, 1995.  The President's
subsequent proposals to Congress (including his proposed budget submitted to
Congress on March 19, 1996) have not included any such capital gains rate
reductions.

     It is currently impossible to predict with any degree of certainty whether
any legislation ultimately agreed upon by Congress and the President, and thus
enacted into law, will include any reduction in the capital gains rate
applicable to any taxpayer.  In addition, even if such legislation does
ultimately include a reduction in the effective tax rate applicable to capital
gains, the effective date of such reduction may be such that any Company
shareholder who recognizes capital gain in the Merger will not be eligible to
apply the reduced rate to such gain.

BECAUSE CERTAIN TAX CONSEQUENCES OF THE MERGER WILL VARY DEPENDING UPON THE
PARTICULAR CIRCUMSTANCES OF EACH COMPANY SHAREHOLDER AND OTHER FACTORS, EACH
COMPANY SHAREHOLDER SHOULD CONSULT HIS OR HER OWN TAX ADVISOR AS TO THE SPECIFIC
TAX CONSEQUENCES TO HIM OR HER OF THE MERGER

                                       41
<PAGE>
 
(INCLUDING THE APPLICATION AND EFFECT OF STATE AND LOCAL INCOME AND OTHER TAX
LAWS).

REGULATORY APPROVALS

     The Merger was approved by the Federal Reserve Board under the BHCA on
April 16, 1996, by the State Banking Department of the State of Alabama on April
4, 1996, and by the Department of Banking and Finance of the State of Georgia on
March 26, 1996.  The Merger may not be consummated for fifteen (15) days after
approval by the Federal Reserve Board, during which time an action may be
brought by the United States Department of Justice challenging the Merger on
antitrust grounds.

BUSINESS PENDING THE MERGER

     The Merger Agreement provides, among other limitations, that, pending
consummation of the Merger, the Company will operate in the ordinary course,
will use its best efforts to preserve its businesses and business organizations
intact, comply with all applicable laws and make no material changes in its
customary business practices.

OTHER PROVISIONS OF THE AGREEMENT

     REPRESENTATIONS AND WARRANTIES.  The Merger Agreement contains
representations and warranties by the parties regarding, among other things,
their respective organization, authorization to enter into the Agreement,
capitalization, pending and threatened litigation, contractual obligations,
compliance with applicable laws and regulations, financial statements and
filings with regulatory agencies.  These representations and warranties will not
survive consummation of the Merger.

     ADDITIONAL CONDITIONS TO THE MERGER. The obligations of the Company and ABC
to consummate the Merger are subject to the following additional conditions,
among others: approval and adoption of the Merger Agreement and the Merger by
the requisite vote of the Company shareholders as solicited by this Proxy
Statement; absence of any order, judgment or decree of any court or any
government agency having jurisdiction over the Company or over ABC restraining
or prohibiting the consummation of the Merger; the receipt by the Company of an
opinion from Rogers & Hardin with respect to the tax effect of the Merger; the
inclusion of the ABC Common Stock to be issued in the Merger in the NASDAQ
National Market System; and the effectiveness of the registration statement of
which this Proxy Statement is a part and the absence of a stop order suspending
such effectiveness.  In addition, the obligation of ABC to consummate the Merger
is further subject to the satisfaction or waiver of a number of conditions,
including the continued truth and accuracy in all material respects of the
representations or warranties made by the Company and Southland Bank set forth
in the Merger Agreement; the Company's performance of all of its respective
obligations under the Merger Agreement; ABC's receipt of an opinion of counsel
to the Company with respect to certain corporate matters; ABC's receipt of a
letter from the Company's independent accountants with respect to the financial
information of the Company contained herein; and the execution of an employment
agreement by and between Southland Bank and John E. Meyer in substantially the
form attached as Exhibit 4 to the Merger Agreement.  The Company's obligation to
consummate the Merger is also subject to the satisfaction or waiver of a number
of conditions, including the continued truth and accuracy in all material
respects of the representations or warranties made by ABC set forth in the
Merger Agreement; ABC's performance of all of its obligations under the Merger
Agreement; and the Company's receipt of an opinion of counsel to ABC with
respect to certain corporate matters.

                                       42
<PAGE>
 
     WAIVERS; AMENDMENTS; TERMINATIONS.  Any term or condition of the Merger
Agreement may be waived by the party entitled to the benefits thereof, and the
Agreement may be amended or supplemented at any time by written agreement of the
parties, except that after the Merger is approved by the Company shareholders,
no such amendment or supplement may result in a decrease in the consideration
for the Company Shares or otherwise materially adversely affect the rights of
the Company shareholders without their approval.  The Merger Agreement provides
that it may be terminated (a) by the mutual consent of both parties; (b) by
either party in the event of a material breach by the other party of any
representation or warranty contained in the Merger Agreement which cannot be or
has not been cured within 30 days after the giving of notice of such breach to
such party; (c) by either party in the event that any consent or regulatory
approval necessary to consummate the Merger has been denied by final
nonappealable action of such authority or if any action taken by such authority
is not appealed with the limit for such appeal or if the Company's shareholders
fail to approve the Merger and the Merger Agreement; (d) at any time after
August 1, 1996, by either party in the event the Merger has not been consummated
on or before such date; (e) by either party if it becomes clear that certain
conditions precedent to such party's obligations cannot be satisfied on or prior
to August 1, 1996; or (f) by the Company upon the payment of the termination fee
discussed below in connection with its acceptance of a superior proposal.

     EXPENSES OF THE MERGER. The Company and ABC each will bear their respective
costs and expenses incurred in connection with the Merger, including the fees,
expenses and disbursements of their respective counsel and auditors and one-half
of the printing expenses and filing fees in connection with this Proxy
Statement, whether or not the Merger is consummated.  Notwithstanding the
foregoing, in the event that the Merger Agreement is terminated by the Company
pursuant to Section 9.1(g) of the Merger Agreement upon execution of a
definitive agreement with a third party or in the event that, prior the
termination of the Merger Agreement, the Company receives a takeover proposal
and, within one year of such termination, enters into, approves, recommends or
takes action with respect to a merger, consolidation or other business
combination with any other person, then the Company shall pay to ABC the sum of
ABC's expenses, not to exceed $100,000, plus the sum of $350,000.

OPERATIONS OF SOUTHLAND BANK AFTER THE MERGER

     Upon the consummation of the Merger, Southland Bank will remain a state
bank organized under the laws of the State of Alabama.  Upon consummation of the
Merger, ABC intends to seek the approval of the FDIC to add Kenneth J.
Hunnicutt, the President and Chief Executive Officer of ABC, to the Board of
Directors of Southland Bank.  The parties intend that after the Effective Date,
the operations of Southland Bank initially will continue unchanged.  There can
be no assurance, however, that the operations of Southland Bank will continue
unchanged indefinitely and, as the sole shareholder of Southland Bank, ABC will
be entitled to remove or not reelect such officers or directors of Southland
Bank and to make any other changes in its business or operation in the future as
ABC may deem necessary or appropriate, subject to certain prior regulatory
approval.  ABC has agreed to provide generally to officers and employees of
Southland Bank comparable employee benefits that ABC provides to officers and
employees of its other banking subsidiaries from time to time.  See "PROPOSED
MERGER -- Interest of Management in the Merger."

     After the Effective Date, ABC anticipates that there will be a close
liaison and a high level of cooperation among all of ABC's subsidiaries
resulting in an improved ability to meet the needs of the communities which
Southland Bank and ABC's other affiliates serve.

                                       43
<PAGE>
 
ACCOUNTING TREATMENT

     The Merger will be accounted for as a purchase transaction, and certain
adjustments will be made with respect to the acquired assets and liabilities and
related income and expenses of the Company based upon estimated fair market
values.  The actual adjustments will be made on the basis of appraisals and
evaluations as of the Effective Date of the Merger.

RESALE OF ABC COMMON STOCK

     All shares of ABC Common Stock received by Company shareholders in the
Merger will be freely transferable, except that shares of ABC Common Stock
received by persons who are deemed to be "affiliates" (as such term is defined
under the 1933 Act) of the Company prior to the Merger may be resold by them
only in transactions permitted by the resale provisions of Rule 145 promulgated
under the 1933 Act (or Rule 144 in the case of such persons who become
affiliates of ABC) or as otherwise permitted under the 1933 Act.  Persons who
may be deemed to be affiliates of ABC or the Company generally include
individuals or entities that control, are controlled by, or are under common
control with, such party and may include certain officers and directors of such
party as well as principal shareholders of such party.  The Merger Agreement
requires the Company to use reasonable efforts to deliver or cause to be
delivered to ABC a letter agreement to the effect that such person will not
offer or sell or otherwise dispose of any of the shares of ABC Common Stock
issued to such persons in or pursuant to the Merger in violation of the 1933 Act
or the rules and regulations promulgated by the Commission thereunder.


                           DESCRIPTION OF ABC BANCORP

     ABC is a bank holding company organized under the laws of the State of
Georgia and registered with the Board of Governors of the Federal Reserve System
(the "Federal Reserve Board") pursuant to the Bank Holding Company Act of 1956,
as amended (the "BHCA").  ABC, through its subsidiaries, is engaged in the
commercial banking business.  Its primary source of earnings is derived from
income generated by the ownership and operation of its five wholly-owned
subsidiary banks (the "Subsidiary Banks"):  American Banking Company located in
Moultrie, Georgia; The Bank of Quitman located in Quitman, Georgia; Bank of
Thomas County located in Thomasville, Georgia; The Citizens Bank of Tifton
located in Tifton, Georgia; and Cairo Banking Company located in Cairo, Georgia.
As of December 31, 1995, the Company, on a consolidated basis, had total assets
of $341.5 million, total loans of $214.3 million, total deposits of $301.0
million and stockholders' equity of $33.9 million.  The Company's net income for
1995 was $4.3 million, or $1.29 per share.  Based on total assets, ABC is the
second largest financial institution headquartered in south Georgia.  ABC's
principal executive offices are located at 310 First Street, S.E., P.O. Box
1500, Moultrie, Georgia 31768, and its telephone number is (912) 890-1111.

     ABC has entered into an Agreement and Plan of Merger with Central
Bankshares, Inc. ("Central") dated as of December 29, 1995 pursuant to which
Central would merge with and into ABC (the "Central Merger").  Central is a bank
holding company registered under the BHCA and operates Central Bank & Trust with
two branches in Cordele, Georgia.

     In connection with the Central Merger, the Central shareholders will
receive shares of ABC Common Stock having an aggregate value equal to 2.0 times
the lesser of (1) 8.0% of the total assets of Central or (2) the total equity of
Central, plus the amount, if any, by which the total equity of Central

                                       44
<PAGE>
 
exceeds 8.0% of its total assets, based on the average of the total assets of
Central as of the close of business for each of the 60 calendar days immediately
preceding the consummation of the Central Merger.  As of December 31, 1995,
Central had total assets of approximately $51 million and total equity of
approximately $4.0 million.  The description of the Central Merger Agreement is
qualified in its entirety by reference to a copy thereof which has been filed as
an exhibit to the Registration Statement of which this Proxy Statement is a
part.

     The consummation of the Central Merger is subject to the satisfaction of a
number of conditions, including the receipt of the requisite shareholder
approval by the Central shareholders, the approval of the Federal Reserve Board
and the Georgia Department of Banking and Finance and the registration under the
1933 Act of the shares of ABC Common Stock to be issued in connection with the
Central Merger.

     ABC also has entered into an Agreement and Plan of Merger with First
National Financial Corporation ("First National") dated as of April 15, 1996
pursuant to which First National would merge with and into ABC (the "First
National Merger").  First National is a bank holding company registered under
the BHCA and operates First National Bank of South Georgia.

     In connection with the First National Merger, the First National
shareholders will receive shares of ABC Common Stock having a aggregate value
equal to 2.265 times the lesser of (1) 8.0% of the total assets of First
National or (2) the total equity of First National, plus the amount, if any, by
which the total equity of First National exceeds 8.0% of its total assets, based
on the total assets of First National as of the close of business for each of
the 60 calendar days immediately preceding the consummation of the First
National Merger.  As of March 31, 1996, First National had total assets of
approximately $54 million and total equity of approximately $5.6 million.  The
description of the First National Merger Agreement is qualified in its entirety
by reference to a copy thereof which has been filed as an exhibit to the
Registration Statement of which this Proxy Statement is a part.

     The consummation of the First National Merger is subjected to the
satisfaction of a number of conditions, including the requisite shareholder
approval by the First National shareholders, the approval of the Federal Reserve
Board and the Georgia Department of Banking and Finance, and the registration
under the 1933 Act of the shares of ABC Common Stock to be issued in connection
with the First National Merger.

     It is currently anticipated that the Central Merger and the First National
Merger will not be consummated until after the consummation of the Merger.
However, the actual timing of the consummation of the Merger, the Central Merger
and the First National Merger is dependent on a number of factors, including the
requisite shareholder and regulatory approvals.  There can be no assurance that
the Central Merger or the First National Merger will be consummated.

     For an explanation of the effect of the Merger, the Central Merger and the
First National Merger on ABC, see "Unaudited Pro Forma Condensed Consolidated
Financial Data."

     Additional information concerning ABC is contained in documents
incorporated in this Proxy Statement by reference.  These documents are
available without charge upon written request to Sara R. Hall, ABC Bancorp, 310
First Street, S.E., P. O. Box 1500, Moultrie, Georgia 31768 (912) 890-1111.  In
order to assure timely delivery of these documents, any request should be made
by June 11, 1996.

                                       45
<PAGE>
 
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

GENERAL

          ABC's principal asset is its ownership of the Subsidiary Banks.
Accordingly, ABC's results of operations are primarily dependent upon the
results of operations of the Subsidiary Banks.  The Subsidiary Banks conduct a
commercial banking business which consists of attracting deposits from the
general public and applying those funds to the origination of commercial,
consumer and real estate loans (including commercial loans collateralized by
real estate).  The Subsidiary Banks' profitability depends primarily on net
interest income, which is the difference between interest income generated from
interest-earning assets (i.e., loans and investments) less the interest expense
incurred on interest-bearing liabilities (i.e., customer deposits and borrowed
funds).  Net interest income is affected by the relative amounts of interest-
earning assets and interest-bearing liabilities, and the interest rate paid and
earned on these balances.  Net interest income is dependent upon the Subsidiary
Banks' interest rate spread, which is the difference between the average yield
earned on its interest-earning assets and the average rate paid on its interest-
bearing liabilities.  When interest-earning assets approximate or exceed
interest-bearing liabilities, any positive interest rate spread will generate
interest income.  The interest rate spread is impacted by interest rates,
deposit flows and loan demand.  Additionally, and to a lesser extent, the Banks'
profitability is affected by such factors as the level of non-interest income
and expenses, the provision for loan losses and the effective tax rate.  Non-
interest income consists primarily of loan and other fees and income from the
sale of loans and investment securities.  Non-interest expenses consist of
compensation and benefits, occupancy-related expenses, deposit insurance
premiums paid to the FDIC and other operating expenses.

RESULTS OF OPERATIONS FOR YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

          ABC's results of operations are determined by its ability to
effectively manage interest income and expense, to minimize loan and investment
losses, to generate noninterest income and to control noninterest expense.
Since interest rates are determined by market forces and economic conditions
beyond the control of ABC, the ability to generate net interest income is
dependent upon the Banks' ability to obtain an adequate spread between the rate
earned on interest-earning assets and the rate paid on interest-bearing
liabilities.  Thus, the key performance measure for net interest income is the
interest margin or net yield, which is taxable-equivalent net interest income
divided by average earning assets.

          The primary component of consolidated earnings is net interest income,
or the difference between interest income on interest-earning assets and
interest paid on interest-bearing liabilities.  The net interest margin is net
interest income expressed as a percentage of average interest-earning assets.
Interest-earning assets consist of loans, investment securities and Federal
funds sold.  Interest-bearing liabilities consist of deposits, of which
approximately 17% are noninterest-bearing.  A portion of interest income is
earned on tax-exempt investments, such as state and municipal bonds.  In an
effort to state this tax-exempt income and its resultant yields on a basis
comparable to all other taxable investments, an adjustment is made to analyze
this income on a taxable-equivalent basis.

          The net interest margin increased by 32 basis points or 5.69% to 5.94%
in 1995 as compared to 5.62% in 1994.  This increase in net interest margin was
achieved by an increase of 103 basis points on average yield earned on interest-
earning assets accompanied by an increase of 94 basis points in average rate
paid on interest-bearing liabilities.  Net interest income on a taxable-
equivalent basis was

                                       46
<PAGE>
 
$16,314,000 in 1995 as compared to $13,814,000 in 1994, representing an increase
of 18.10%.  Net interest income on a taxable-equivalent basis was $13,814,000 in
1994 as compared to $12,273,000 in 1993, representing an increase of 12.56%.
Net interest margin increased by 5.24% to 5.62% in 1994 from 5.34% in 1993
because average interest-earning assets increased by 5.34% in 1994 as compared
to 1993.

          Average interest-earning assets increased by $28,559,000 or 11.62% to
$274,428,000 in 1995 from $245,869,000 in 1994.  Average loans increased by
$24,341,000; average investments increased by $2,516,000; and average Federal
funds sold increased by $1,702,000.  The increase in average interest-earning
assets was funded by an increase in average deposits of $22,869,000 or 9.52% to
$263,046,000 in 1995 from $240,177,000 in 1994.  By comparison, average
interest-earning assets increased by $15,912,000 or 6.92% to $245,869,000 in
1994 from $229,957,000 in 1993.  During 1994, average deposits increased by
$9,424,000 or 4.08%, to $240,177,000 from $230,753,000 in 1993.  Approximately
17% of the average deposits were noninterest-bearing deposits in 1995 as
compared to 16% noninterest-bearing deposits in 1994.

          The allowance for loan losses represents a reserve for potential
losses in the loan portfolio.  The adequacy of the allowance for loan losses is
evaluated periodically based on a review of all significant loans, with a
particular emphasis on nonaccruing, past due and other loans that management
believes require attention.

          The provision for loan losses is a charge to earnings in the current
period to replenish the allowance and maintain it at a level management has
determined to be adequate.  The provision for loan losses charged to earnings
amounted to $848,000 in 1995, $638,000 in 1994 and $1,191,000 in 1993.  The
increase in the provision for loan losses in 1995 of $210,000 or 32.92%, as
compared with 1994 was accompanied by an increase of 11.52% in total loans in
1995 and an increase in the allowance for loan losses of 13.71%.  Net charge-
offs represented 39.27% of the provision for loan losses in 1995 as compared to
70.85% in 1994.  The decrease in loan charge-offs in 1995 resulted from an
improvement in the quality of the collateral held as security on loans and the
ability of the creditors to service their debt.  The loan charge-offs for 1995
represented .16% of average loans outstanding during the year as compared to
 .25% for 1994.  At December 31, 1995, the allowance for loan losses was 1.99% of
total loans outstanding as compared by an allowance for loan losses of 1.96% of
total loans outstanding at December 31, 1994.  The determination of the
allowance rests upon management's judgment about factors affecting loan quality
and assumptions about the local and national economy.  Management considers the
year-end allowance for loan losses adequate to cover potential losses in the
loan portfolio.

          Average total assets increased $34,700,000 or 12.92% to $303,190,000
in 1995 as compared to $268,490,000 in 1994.  The increase in average total
assets was accompanied by an increase in average deposits of $22,869,000 or
9.52%.  Average total assets increased $11,843,000 or 4.61% to $268,490,000 in
1994 as compared to $256,647,000 in 1993 and was accompanied by an increase in
average total deposits of $9,424,000 or 4.08% to $240,177,000 in 1994 from
$230,753,000 in 1993.

          ABC has provided a valuation reserve of $228,000 against a deferred
tax asset of $286,000 recorded on the books of a subsidiary bank.  The deferred
tax asset relates to a purchased tax net operating loss carryforward for which
utilization is limited to specified amounts in future years and can only be used
to offset taxable income of that subsidiary bank.  At December 31, 1995,
approximately $840,000 was available to offset income of the subsidiary bank in
future years.

                                       47
<PAGE>
 
RESULTS OF OPERATIONS FOR THREE MONTHS ENDED MARCH 31, 1996 AND 1995

          The net interest margin decreased 33 basis points or 5.81% to 5.35%
for the three months ended March 31, 1996 as compared to 5.68% for the three
months ended March 31, 1995.  This decrease in net interest margin was the
result of an increase of 43 basis points in average rate paid on interest-
bearing liabilities.  Net interest income on a taxable-equivalent basis
increased 7.79% to $4,179,000 for the three months ended March 31, 1996 as
compared to $3,877,000 for the three months ended March 31, 1995.  The increase
in net interest income was attributable to an increase of 12.66% in average
loans to $212,844,888 for the three months ended March 31, 1996 from
$188,930,000 for the three months ended March 31, 1995.

          The provision for loan losses remained constant at $180,000 for the
three months ended March 31, 1996 and 1995.  During the three months ended March
31, 1996, ABC recorded net loan charge-offs of $24,000 as compared to net loan
recoveries on charged-off loans of $32,000 for the three months ended March 31,
1995.

          Net income increased $207,000 or 20.14% to $1,235,000 for the three
months ended March 31, 1996 as compared to $1,028,000 for the three months ended
March 31, 1995.  This increase in net income was attributable primarily to the
increase in net interest income.  Noninterest expense net of noninterest income
decreased $25,000 to $2,090,000 for the three months ended March 31, 1996 as
compared to $2,115,000 for the three months ended March 31, 1995.

          Total assets increased $41,647,000 or 14.17% to $335,589,000 at March
31, 1996 as compared to total assets of $293,942,000 at March 31, 1995.  Total
loans increased $27,918,000 or 14.29% to $223,305,000 at March 31, 1996 from
$195,387,000 at March 31, 1995.  Total deposits increased $36,851,000 or 14.36%
to $293,385,000 from $256,534,000 at March 31, 1995.

                                       48
<PAGE>
 
AVERAGE BALANCES AND NET INCOME ANALYSIS

     The following table sets forth the amount of ABC's interest income or
interest expense for each category of interest-earning assets and interest-
bearing liabilities and the average interest rate for total interest-earning
assets and total interest-bearing liabilities, net interest spread and net yield
on average interest-earning assets.  Federally tax-exempt income is presented on
a taxable equivalent basis assuming a 34% Federal tax rate.
<TABLE>
<CAPTION>

                                          YEAR ENDED DECEMBER 31,
                                           (DOLLARS IN THOUSANDS)
                                       -------------------------------
                                                    1995                
                                       -------------------------------  
                                                              AVERAGE    
                                                    INTEREST  YIELD/    
                                        AVERAGE     INCOME/    RATE    
                                        BALANCE     EXPENSE    PAID    
                                        --------    --------  --------  
<S>                                    <C>          <C>       <C>       
ASSETS                                                                 
 Interest-earning assets:                                              
   Loans, net of unearned                
     interest........................    $205,023    $22,647    11.05%  
   Investment securities:                                               
     Taxable.........................      38,781      2,271     5.86%    
     Tax-exempt......................       9,595        835     8.70%  
   Federal funds sold................      21,029      1,234     5.87%  
                                         --------    -------            
     Total interest-earning assets...     274,428     26,987     9.83%  
                                         --------    -------                 
                                                                       
 Noninterest-earning assets:  
   Cash..............................    $ 15,741                       
   Allowance for loan losses.........      (4,072)
   Unrealized gain on                                                
    available for sale securities....          61                        
   Other assets......................      17,032                       
                                         --------                       
     Total noninterest                                    
      earning assets.................      28,762      
                                         -------- 
                                                                       
       Total assets..................    $303,190                       
                                         ========                       
                                                                       
LIABILITIES AND                                                        
 STOCKHOLDERS' EQUITY                                                  
 Interest-bearing                                                      
   liabilities:                                                        
   Savings and interest-bearing demand
    deposits.........................    $ 81,137    $ 2,484     3.06%
   Time deposits.....................     138,036      7,887     5.71%  
   Other short-term                         
    borrowings.......................       5,308        302     5.69%        
   Debt..............................          --         --            
                                         --------    -------            
   Total interest-                      
     bearing liabilities.............     224,481     10,673     4.75%   
                                         --------    -------              
</TABLE> 
<PAGE>
 
<TABLE> 
<CAPTION> 

                                                           YEAR ENDED DECEMBER 31,
                                                           (DOLLARS IN THOUSANDS)
                                   ------------------------------------------------------------------
                                                    1994                            1993
                                   -----------------------------------  -----------------------------
                                                               AVERAGE                        AVERAGE
                                                   INTEREST    YIELD/             INTEREST    YIELD/
                                        AVERAGE    INCOME/      RATE    AVERAGE    INCOME/     RATE
                                        BALANCE    EXPENSE      PAID    BALANCE    EXPENSE     PAID
                                       ---------   --------    -------  -------    --------   -------
<S>                                    <C>         <C>       <C>       <C>         <C>       <C>
ASSETS                                 
 Interest-earning assets:              
   Loans, net of unearned               
     interest.......................... $180,682    $18,017     9.97%   $159,976    $16,278    10.18%  
   Investment securities:              
     Taxable...........................   35,099      1,928     5.49%    32,5 81     1,99 7     6.08%
     Tax-exempt........................   10,761        924     8.59%     9,26 5        905     9.77%
   Federal funds sold..................   19,327        773     4.00%     27,865        825     2.96%
                                        --------    -------             --------    -------
     Total interest-                    
       earning assets..................  245,869     21,642     8.80%    229,957     20,005     8.70%
                                        --------    -------             --------    -------           
                                       
 Noninterest-earning assets:                              
   Cash................................ $ 16,132                        $ 16,035
   Allowance for loan                     
     losses............................  (3,951)                         (2,950) 
   Unrealized gain on                  
    available for sale securities......
   Other assets........................   10,440                          13,605
                                        --------                        --------
     Total noninterest                                                           
      earning assets...................   22,621                          26,690 
                                        --------                        -------- 
                                       
       Total assets.................... $268,490                        $256,647
                                        ========                        ========
                                       
LIABILITIES AND STOCKHOLDERS' EQUITY                  
 Interest-bearing liabilities:                        
   Savings and interest-                                                                              
    bearing demand deposits............ $ 88,482    $ 2,539     2.87%   $ 87,867    $ 2,686     3.06% 
   Time deposits.......................  112,730      5,064     4.49%    108,288      4,808     4.44%
   Other short-term                                                   
    borrowings.........................    2,557         68     2.66% 
   Debt................................    1,931        157     8.13%      3,654        238     6.51%
                                        --------    -------             --------    -------
   Total interest-                      
     bearing liabilities.............    205,700      7,828     3.81%    199,809      7,732     3.87% 
</TABLE> 
                                      49

<PAGE>
<TABLE> 
<CAPTION> 
                                          YEAR ENDED DECEMBER 31,   
                                          (DOLLARS IN THOUSANDS)
                                       -------------------------------
                                                    1995                
                                       -------------------------------  
                                                              AVERAGE    
                                                    INTEREST  YIELD/    
                                        AVERAGE     INCOME/    RATE    
                                        BALANCE     EXPENSE    PAID    
                                        --------    --------  --------  
<S>                                    <C>          <C>       <C>       
Noninterest-bearing liabilities and    
 stockholders' equity:                                   
 Demand deposits.....................     43,873                  
  Other liabilities..................      2,533                  
  Stockholders' equity...............     32,303                  
                                        --------                  
    Total noninterest-bearing          
     liabilities and stock-                                
     holders' equity.................     78,709                           
                                        --------                           

    Total liabilities and stockholders'     
     equity..........................   $303,190                                           
                                        ========                                            
                                                    
 Interest rate spread................                            5.08% 
                                                                 ====  
                                                    
 Net interest income.................                $16,314        
                                                    ========        
                                                    
 Net interest margin.................                            5.94% 
                                                                 ====
</TABLE> 

<TABLE> 
<CAPTION> 
                                                           YEAR ENDED DECEMBER 31,
                                                           (DOLLARS IN THOUSANDS)
                                   ------------------------------------------------------------------
                                                    1994                            1993
                                   -----------------------------------  -----------------------------
                                                               AVERAGE                        AVERAGE
                                                   INTEREST    YIELD/             INTEREST    YIELD/
                                        AVERAGE    INCOME/      RATE    AVERAGE    INCOME/     RATE
                                        BALANCE    EXPENSE      PAID    BALANCE    EXPENSE     PAID
                                       ---------   --------    -------  -------    --------   -------
<S>                                    <C>         <C>       <C>       <C>         <C>       <C>
Noninterest-bearing liabilities and    
 stockholders' equity:                  
 Demand deposits.....................     38,965                          34,598  
  Other liabilities..................      1,659                           2,915  
  Stockholders' equity...............     22,166                          19,325  
                                        --------                        --------   
    Total noninterest-bearing           
     liabilities and stock-             
     holders' equity.................     62,790                          56,838  
                                        --------                        --------   
                                        
    Total liabilities and stockholders' 
     equity..........................   $268,490                        $256,647
                                        ========                        ========
                                        
 Interest rate spread................                           4.99%                           4.83%  
                                                                ====                            ====   
                                                                                                 
 Net interest income.................               $13,814                         $12,273                    
                                                   ========                        ========                     
                                                   
 Net interest margin.................                           5.62%                           5.34%
                                                                ====                            ====  
</TABLE>
                                      50
<PAGE>
 
RATE AND VOLUME ANALYSIS

  The following table reflects the changes in net interest income resulting from
changes in interest rates and from asset and liability volume.  Federally tax-
exempt interest is presented on a taxable-equivalent basis assuming a 34%
Federal tax rate.  The change in interest attributable to rate has been
determined by applying the change in rate between years to average balances
outstanding in the later year.  The change in interest due to volume has been
determined by applying the rate from the earlier year to the change in average
balances outstanding between years.  Thus, changes that are not solely due to
volume have been consistently attributed to rate.

<TABLE>
<CAPTION>
 
 
                                                       YEAR ENDED DECEMBER 31,
                                                        (DOLLARS IN THOUSANDS)
                                   -------------------------------------------------------------
                                             1995 VS. 1994                        1994 VS. 1993
                                     -----------------------------              -----------------
                                                  CHANGES DUE TO                 CHANGES DUE TO
                                                 -----------------              -----------------
                                      INCREASE    RATE     VOLUME    INCREASE    RATE     VOLUME
                                     (DECREASE)  -------  --------  (DECREASE)  -------  --------
                                     ----------                     ----------
 
Increase (decrease) in:
Income from earning assets:
<S>                                  <C>         <C>      <C>       <C>         <C>      <C>
   Interest and fees on loans......     $4,630    $2,203   $2,427      $1,739    $(368)   $2,107
   Interest on securities:
     Taxable.......................        343       141      202         (60)    (206)      137
     Tax-exempt....................        (89)       11     (100)         19     (127)      146
    Interest on Federal funds......        461       393       68         (52)     201      (253)
                                        ------    ------   ------      ------    -----    ------
       Total interest income.......     $5,345    $2,748   $2,597      $1,637    $(500)   $2,137
                                        ------    ------   ------      ------    -----    ------
 
Expense from interest-bearing
  liabilities:
  Interest on savings and               $  (55)   $  156   $ (211)     $ (147)   $(166)   $   19
    interest-bearing demand........
  Interest on time deposits........      2,823     1,686    1,137         256       59       197
  Interest on short-term deposits..        234       161       73          68       --        68
  Interest on debt.................       (157)       --     (157)         81       31      (112)
                                        ------    ------   ------      ------    -----    ------
      Total interest expense.......     $2,845    $2,003   $  842      $   96    $ (76)   $  172
                                        ------    ------   ------      ------    -----    ------
 
      Net interest income..........     $2,500    $  745   $1,755      $1,541    $(424)   $1,965
                                        ======    ======   ======      ======    =====    ======
</TABLE>
                                      51
<PAGE>
 
NONINTEREST INCOME

     The most significant increase in noninterest income was an increase in
service charges on deposit accounts of $139,000 in 1995 over 1994, representing
an increase of 5.66%.  This increase in service charges was achieved by an
increase in average deposits of $22,869,000 during 1995 as compared to 1994.
Total other income increased $158,000 or 5.51% in 1994 is attributable to an
increase of $157,000 in service charges on deposits.  Following is a comparison
of noninterest income for 1995, 1994 and 1993.
<TABLE>
<CAPTION>
 
 
                                              YEAR ENDED DECEMBER 31,
                                              (DOLLARS IN THOUSANDS)
                                       ------------------------------------- 
                                          1995         1994         1993
                                       -----------  -----------  -----------
<S>                                    <C>          <C>          <C>
Service charges on deposit accounts..   $2,595,000   $2,456,000   $2,299,000
Other service charges, commissions         301,000      224,000      230,000
 and fees............................
Other income.........................      380,000      345,000      338,000
                                        ----------   ----------   ----------
                                        $3,276,000   $3,025,000   $2,867,000
                                        ==========   ==========   ==========
 
</TABLE>

NONINTEREST EXPENSE

     Salaries and employee benefits increased $499,000, or 8.74% in 1995 over
1994.  Salaries increased $297,000; bonuses increased $74,000; and employee
benefits increased $127,000.  The increase in employee benefits was attributable
to an increase of $54,000 or 10.82% in retirement benefits as compared to 1994.
Deposit insurance premiums decreased $258,000 or 46.15% in 1995 as a result of
the decrease in assessments by the Federal Insurance Deposit Corporation which
became effective in early 1995.  The most significant increase in noninterest
expense in 1994 as compared to 1993 was an increase of $158,000 or 54.48% in
data processing fees which was attributable to a major data processing
conversion completed in the first quarter of 1994.  Following is an analysis of
noninterest expense for 1995, 1994 and 1993.
<TABLE>
<CAPTION>
 
                                      YEAR ENDED DECEMBER 31,
                                       (DOLLARS IN THOUSANDS)
                              ---------------------------------------- 
                                  1995          1994          1993
                              ------------  ------------  ------------
<S>                           <C>           <C>           <C>
Salaries and employee          $ 6,210,000   $ 5,711,000   $ 5,238,000
 benefits...................
Occupancy and equipment          1,830,000     1,754,000     1,567,000
 expense....................
Deposit insurance premiums..       301,000       559,000       551,000
Data Processing fees........       372,000       448,000       290,000
Other expense...............     3,515,000     3,075,000     2,889,000
                               -----------   -----------   -----------
                               $12,228,000   $11,547,000   $10,535,000
                               ===========   ===========   ===========
 
</TABLE>

ASSET/LIABILITY MANAGEMENT

     A principal objective of ABC's asset/liability management strategy is to
minimize its exposure to changes in interest rates by matching the maturity and
repricing horizons of interest-earning assets and interest-bearing liabilities.
This strategy is overseen in part through the direction of ABC's Asset and
Liability Committee (the "ALCO Committee") which establishes policies and
monitors results to control interest rate sensitivity.

     As part of ABC's interest rate risk management policy, the ALCO Committee
examines the extent to which its assets and liabilities are "interest rate-
sensitive" and monitors its interest rate-sensitivity "gap." An asset or 
liability is considered to be interest rate-sensitive if it will reprice or 
mature within 

                                      52
<PAGE>
 
the time period analyzed, usually one year or less. The interest rate-
sensitivity gap is the difference between the interest-earning assets and
interest-bearing liabilities scheduled to mature or reprice within such time
period. A gap is considered positive when the amount of interest rate-sensitive
assets exceeds the amount of interest rate-sensitive liabilities. A gap is
considered negative when the amount of interest rate-sensitive liabilities
exceeds the interest rate-sensitive assets. During a period of rising interest
rates, a negative gap would tend to adversely affect net interest income, while
a positive gap would tend to result in an increase in net interest income.
During a period of falling interest rates, a negative gap would tend to result
in an increase in net interest income, while a positive gap would tend to
adversely affect net interest income. If ABC's assets and liabilities were
equally flexible and moved concurrently, the impact of any increase or decrease
in interest rates on net interest income would be minimal.

     A simple interest rate "gap" analysis by itself may not be an accurate
indicator of how net interest income will be affected by changes in interest
rates.  Accordingly, the ALCO Committee also evaluates how the repayment of
particular assets and liabilities is impacted by changes in interest rates.
Income associated with interest-earning assets and costs associated with
interest-bearing liabilities may not be affected uniformly by changes in
interest rates.  In addition, the magnitude and duration of changes in interest
rates may have a significant impact on net interest income.  For example,
although certain assets and liabilities may have similar maturities or periods
of repricing, they may react in different degrees to changes in market interest
rates.  Interest rates on certain types of assets and liabilities fluctuate in
advance of changes in general market interest rates, while interest rates on
other types may lag behind changes in general market rates.  In addition,
certain assets, such as adjustable rate mortgage loans, have features (generally
referred to as "interest rate caps") which limit changes in interest rates on a
short-term basis and over the life of the asset.  In the event of a change in
interest rates, prepayment and early withdrawal levels also could deviate
significantly from those assumed in calculating the interest-rate gap.  The
ability of many borrowers to service their debts also may decrease in the event
of an interest-rate increase.

     The following table sets forth the distribution of the repricing of ABC's
earning assets and interest-bearing liabilities as of December 31, 1995, the
interest rate sensitivity gap (i.e., interest rate sensitive assets less
interest rate sensitive liabilities), the cumulative interest rate sensitivity
gap ratio (i.e., interest rate sensitive assets divided by interest rate
sensitivity liabilities) and the cumulative sensitivity gap ratio.  The table
also sets forth the time periods in which earning assets and liabilities will
mature or may reprice in accordance with their contractual terms.  However, the
table does not necessarily indicate the impact of general interest rate
movements on the net interest margin since the repricing of various categories
of assets and liabilities is subject to competitive pressures and the needs of
Southland Bank's customers.  In addition, various assets and liabilities
indicated as repricing within the same period may in fact reprice at different
times within such period and at different rates.

                                      53
<PAGE>
 
<TABLE>
<CAPTION>
                                                          AT DECEMBER 31, 1995
                                                      MATURING OR REPRICING WITHIN
                                   -----------------------------------------------------------------
                                     ZERO TO THREE  THREE MONTHS   ONE TO FIVE   OVER FIVE   
                                        MONTHS       TO ONE YEAR      YEARS        YEARS     TOTAL
                                     -------------  -------------  ------------  ---------  --------
<S>                                  <C>            <C>            <C>           <C>        <C>
                                                         (Dollars in Thousands)
Earning assets:
 Federal funds sold................       $ 41,025      $     --      $     --     $    --  $ 41,025
 Investment securities.............          2,135        10,683        29,355       8,087    50,260
 Loans.............................         87,283        20,548        84,858      21,562   214,251
                                          --------      --------      --------     -------  --------
                                           130,443        31,231       114,213      29,649   305,536
                                          --------      --------      --------     -------  --------
INTEREST-BEARING LIABILITIES:
 Interest-bearing demand deposits               
  (1)..............................             --        17,638        54,195          --    71,833
 Savings (1).......................             --            --        22,318          --    22,318
 Certificates less than $100,000...         22,344        52,575        35,715          --   110,634
 Certificates $100,000 and over....         15,541        15,040         7,192          --    37,773
 Other short-term borrowings.......          3,487            --            --          --     3,487
                                          --------      --------      --------     -------  --------
                                            41,372        85,253       119,420          --   246,045
                                          --------      --------      --------     -------  --------
 
Interest rate sensitivity gap......       $ 89,071      $(54,022)     $ (5,207)    $29,649  $ 59,491
                                          ========      ========      ========     =======  ========
Cumulative interest rate                  
 sensitivity gap...................       $ 89,071      $ 35,049      $ 29,842     $59,491
Interest rate sensitivity gap             ========      ========      ========     =======
 ratio.............................           3.15          0.37          0.96         N/A
Cumulative interest rate                  ========      ========      ========     =======
 sensitivity gap                          
 ratio.............................           3.15          1.28          1.12        1.24 
                                          ========      ========      ========     =======  
</TABLE>
- ----------
(1) ABC has found that NOW checking accounts and savings deposits are generally
    not sensitive to changes in interest rates and, therefore, it has placed
    such liabilities in the "One to Five Years" category.  It has also found
    that the money-market check deposits reprice between three months to one
    year, on the average.


MATURITIES AND SENSITIVITY OF LOANS TO CHANGES IN INTEREST RATES

  ABC's loan portfolio, as of December 31, 1995, was made up primarily of short-
term fixed rate loans or variable rate loans.  The average contractual life on
installment loans is approximately three years, while mortgages are generally
variable over one to five-year periods.  Total loans as of December 31, 1995 are
shown in the following table according to maturity classifications:  (i) one
year or less, (ii) after one year through five years, and (iii) after five
years.
<TABLE>
<CAPTION>
 
                                               DECEMBER 31, 1995
                                             (DOLLARS IN THOUSANDS)
                                            ------------------------
<S>                                               <C>  
MATURITY:
  One year or less...................                $107,831
  After one year through five years..                  84,858
  After five years...................                  21,562
                                                     --------
                                                     $214,251
                                                     ========
</TABLE>

     The following table summarizes loans at December 31, 1995 with the due
dates after one year which (i) have predetermined interest rates and (ii) have
floating or adjustable interest rates.
<TABLE>
<CAPTION>
 
                                                 DECEMBER 31, 1995
                                               (DOLLARS IN THOUSANDS)
                                              ------------------------
<S>                                                  <C>
Predetermined interest rates...........                 106,420
Floating or adjustable interest rates..                      --
                                                       --------
                                                       $106,420
                                                       ========
</TABLE>

     Records were not available to present the above information in each
category listed in the first paragraph above and could not be reconstructed
without undue burden.

                                      54
<PAGE>
 
LOAN PORTFOLIO

     Management believes that ABC's loan portfolio is adequately diversified.
The loan portfolio contains no foreign or energy-related loans or significant
concentrations in any one industry, with the exception of agricultural loans,
which constituted approximately 26% of ABC's loan portfolio as of December 31,
1995.  As of December 31, 1995, the ten largest loans of ABC accounted for
approximately 12% of ABC's total loans.  As of December 31, 1995, ABC had
outstanding loan commitments of $39 million.  The amounts of loans outstanding
at the indicated dates is shown in the following table according to type of
loan.
<TABLE>
<CAPTION>
 
 
                           MARCH 31,                      DECEMBER 31,
                           ---------  -----------------------------------------------------
                             1996       1995       1994       1993       1992       1991
                           ---------  ---------  ---------  ---------  ---------  ---------
<S>                        <C>        <C>        <C>        <C>        <C>        <C>
                                                (DOLLARS IN THOUSANDS)
Commercial and              $ 24,829   $ 23,733   $ 23,531   $ 20,849   $ 19,650  $  11,379
 industrial..............
Agricultural.............     16,867     15,124     17,079      9,767     10,789      8,109
Real estate -                  1,762      1,836      1,828      3,387      2,130      1,421
 construction............
Real estate - mortgage,       43,255     40,053     34,887     29,489     24,922     14,129
  farmland...............
Real estate - mortgage,       42,447     41,438     35,242     27,402     22,284     12,506
  commercial.............
Real estate - mortgage,       54,522     52,377     44,064     41,902     43,500     31,343
  residential............
Consumer installment          38,857     38,973     34,213     27,231     25,979     19,007
 loans...................
Other....................        766        717      1,280      1,720      1,691      2,754
                            --------   --------   --------   --------   --------  ---------
                             223,305    214,251    192,124    161,747    150,945   100,64 8
 
Less reserve for possible                   
 loan losses.............      4,428      4,272      3,757      3,571      4,013      1,257 
                            --------   --------   --------   --------   --------  --------- 
      Total loans........   $218,877   $209,979   $188,367   $158,176   $146,932  $  99,391
                            ========   ========   ========   ========   ========  =========
 
</TABLE>
                                      55
<PAGE>
 
NONPERFORMING LOANS

  A loan is placed on non-accrual status when, in management's judgment, the
collection of the interest income appears doubtful.  Interest receivable that
has been accrued in prior years and is subsequently determined to have doubtful
collectibility is charged to the allowance for possible loan losses.  Interest
on loans that are classified as non-accrual is recognized when received.  Past
due loans are loans whose principal or interest is past due 90 days or more.  In
some cases, where borrowers are experiencing financial difficulties, loans may
be restructured to provide terms significantly different from the original
contractual terms.
<TABLE>
<CAPTION>
 
 
                             MARCH 31,                 DECEMBER 31,
                             ---------  -------------------------------------------
                               1996      1995     1994     1993     1992     1991
                             ---------  -------  -------  -------  -------  -------
<S>                          <C>        <C>      <C>      <C>      <C>      <C>
                                             (DOLLARS IN THOUSANDS)
Loans accounted for on a        
 nonaccrual basis..........     $3,718   $2,259   $3,460   $3,119   $5,605   $  511 
Installment loans and term
  loans contractually
  past due ninety days or
  more as to interest or
  principal payments and
  still accruing...........         12       27      103      316      595      563 
Loans, the terms of which       
  have been renegotiated
  to provide a reduction
  or deferral of interest
  or principal because of
  deterioration in the
  financial position of
  the borrower.............     $  --       --      358       --       --       -- 
Loans now current about        
  which there are serious
  doubts as to the
  ability of the borrower
  to comply with present
  loan repayment terms.....      $  --       --       --       --       --       -- 
                                -------   ------   ------   ------   ------   ------ 
Total......................      $  482   $2,286   $3,921   $3,435   $6,200   $1,074
                                 ======   ======   ======   ======   ======   ======
 
</TABLE>

  As of March 31, 1996 and December 31, 1995, 1994, 1993, 1992 and 1991, total
nonperforming loans were approximately 1.67%, 1.07%, 2.04%, 2.12%, 4.11% and
1.67%, respectively, of total loans outstanding at such dates.

  In the opinion of management, any loans classified by regulatory authorities
as substandard or special mention that have not been disclosed above do not (i)
represent or result from trends or uncertainties which management reasonably
expects will materially impact future operating results, liquidity or capital
resources, nor (ii) represent material credits about which management is aware
of any information which causes management to have serious doubts as to the
ability of such borrowers to comply with the loan repayment terms.  Any loans
classified by regulatory authorities as loss have been charged off.


SUMMARY OF LOAN LOSS EXPERIENCE

  The provision for possible loan losses is created by direct charges to
operations.  Losses on loans are charged against the allowance in the period in
which such loans, in management's opinion, become uncollectible.  Recoveries
during the period are credited to this allowance.  The factors that influence
management's judgment in determining the amount charged to operating expense are
past loan experience, composition of the loan portfolio, evaluation of possible
future losses, current economic conditions and other relevant factors. ABC's
allowance for loan losses was approximately $4.3 million at December 31, 1995,
representing 2.01% of year-end total loans outstanding and OREO, compared with
approximately


                                      56
<PAGE>
 
$3.8 million at December 31, 1994, which represented 1.98% of year-end total
loans outstanding and OREO.

  The allowance for loan losses is reviewed quarterly based on management's
evaluation of current risk characteristics of the loan portfolio, as well as the
impact of prevailing and expected economic business conditions.  Management
considers the allowance for loan losses adequate to cover possible loan losses
on each outstanding loan with particular emphasis on any problem loans.

  The following table presents an analysis of ABC's loan loss experience for the
periods indicated:
<TABLE>
<CAPTION>
 
 
                                               THREE MONTHS ENDED
                                                    MARCH 31,                       YEAR ENDED DECEMBER 31,
                                               -------------------  --------------------------------------------------------
                                                      1996            1995        1994        1993        1992       1991
                                               -------------------  ---------  ----------  ----------  ----------  ---------
<S>                                            <C>                  <C>        <C>         <C>         <C>         <C>
                                                                          (DOLLARS IN THOUSANDS)
Average amount of loans outstanding..........     $217,199          $205,023    $180,682    $159,976    $118,313    $98,737
                                                  ========          ========    ========    ========    ========    =======
                                                                  
Balance of reserve for possible loan losses       $  4,272          $  3,757    $  3,571    $  4,013    $  1,257    $ 1,046
 at beginning of period......................     --------          --------    --------    --------    --------    -------
                                                                  
Charge offs:                                                      
 Commercial, financial, industrial and                                   
         agricultural........................           (2)              (96)       (431)       (428)       (406)      (214) 
 Real estate.................................            0              (103)       (144)     (1,851)       (698)      (200)
 Consumer....................................         (151)             (531)       (396)       (374)       (318)       (41)
Recoveries:                                                       
 Commercial, financial and agricultural......           25                90          74         273          26         44
 Real estate.................................           51               127         265         554         210        166
 Consumer....................................           53               180         180         193         113          5
                                                  --------          --------    --------    --------    --------    -------
                                                                  
   Net charge-offs...........................     $    (24)         $   (333)   $   (452)   $ (1,633)   $ (1,073)   $  (240)
                                                  --------          --------    --------    --------    --------    -------
                                                                  
Additions to reserve charged to operating         
 expenses....................................     $    180          $    848    $    638    $  1,191    $  1,129    $   451
                                                  --------          --------    --------    --------    --------    ------- 
Allowance for loan losses of acquired
     subsidiary..............................     $     --           $  --       $  --       $  --      $  2,700    $   --
                                                  --------          --------   ---------   ---------    --------   --------
   Balance of reserve for possible loan           
     losses..................................     $  4,428          $  4,272    $  3,757    $  3,571    $  4,013    $ 1,257  
                                                  ========          ========    ========    ========    ========    =======  
Ratio of net loan charge-offs to average                                                                                     
 loans.......................................        $0.04%             0.16%        .25%       1.02%        .91%       .24% 
                                                  ========          ========    ========    ========    ========    =======   
</TABLE>
                                      57
<PAGE>
 
  The following table sets forth the breakdown of the allowance for loan losses
by loan category for the periods indicated.  Management believes the allowance
can be allocated only on an approximate basis.  The allocation of the allowance
to each category is not necessarily indicative of future losses and does not
restrict the use of the allowance to absorb losses in any other category.
<TABLE>
<CAPTION>
 
                                              ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES
                                       At March                        At December 31,
                                 ---------------------  ----------------------------------------------
                                         1996                    1995                    1994
                                 ---------------------  -----------------------  ---------------------
                                           Percent of              Percent of              Percent of
                                            Loans in                Loans in                Loans in
                                          Category to              Category to            Category to
                                 Amount   Total Loans    Amount    Total Loans   Amount   Total Loans
                                 -------  ------------  --------  -------------  -------  ------------
<S>                              <C>      <C>           <C>       <C>            <C>      <C>
                                                        (Dollars in Thousands)
Commercial, financial,
  industrial and agricultural     $  970           19%    $  836            18%   $  919           21%
Real estate                        1,505           63%     1,452            63%    1,425           60%
Consumer                             870           18%       839            19%      824           19%
Unallocated                        1,083                   1,046                     589
                                  ------                  ------                  ------
                                  $4,428          100%    $4,272           100%   $3,757          100%
                                  ======          ===     ======           ===    ======          ===
 
</TABLE>

INVESTMENT PORTFOLIO

  ABC manages the mix of asset and liability maturities in an effort to control
the effects of changes in the general level of interest rates of net interest
income.  See "-- Asset/Liability Management."  Except for its effect on the
general level of interest rates, inflation does not have a material impact on
ABC due to the rate variability and short-term maturities of its earning assets.
In particular, approximately 50% of the loan portfolio is comprised of loans
which mature within one year or less.  Mortgage loans, primarily with five- to
fifteen-year maturities, are also made on a variable rate basis with rates being
adjusted every one to five years.  Additionally, 25% of the investment portfolio
matures within one year.

                                      58
<PAGE>
 
TYPES OF INVESTMENTS

 The carrying value and estimated market value of investment securities are as
follows:
<TABLE>
<CAPTION>
 
                                              GROSS        GROSS     APPROXIMATE
                                 AMORTIZED  UNREALIZED  UNREALIZED      FAIR
                                   COST       GAINS       LOSSES        VALUE
                                 ---------  ----------  -----------  -----------
<S>                              <C>        <C>         <C>          <C>
                                             (DOLLARS IN THOUSANDS)
Securities Available for Sale
 December 31, 1995:
  U.S. Government and             
  agency securities............    $37,174      $  285     $   (93)      $37,366
  Mortgage-backed                                                               
  securities...................      2,282          69          (8)        2,343 
  Other securities.............        300          --         (18)          282
                                   -------      ------     -------       -------
                                   $39,756      $  354     $  (119)      $39,991
                                   =======      ======     =======       =======
December 31, 1994:
  U.S. Government and             
  agency securities............    $ 1,664      $   --     $   (14)      $ 1,650 
  Other securities.............        300          --         (40)          260
                                   -------      ------     -------       -------
                                   $ 1,964      $   --     $   (54)      $ 1,910
                                   =======      ======     =======       =======
Securities Held to Maturity
 December 31, 1995:
  State and municipal              
  securities...................    $10,269      $  258     $   (65)      $10,462
                                   =======      ======     =======       ======= 
December 31, 1994:
  U.S. Government and             
  agency securities............    $32,159      $   19     $(1,196)      $30,982
  State and municipal                                                           
  securities...................      9,819         114        (471)        9,462
  Mortgage-backed                                                               
  securities...................      2,617          22         (59)        2,580
                                   -------      ------     -------       ------- 
                                   $44,595      $  155     $(1,726)      $43,024
                                   =======      ======     =======       =======

December 31, 1993:
  U.S. Government and             
  agency securities............    $32,033      $  430     $   (42)      $32,421 
  State and municipal
  securities...................     11,004         469         (78)       11,395
  Mortgage-backed
  securities...................      2,600         140          --         2,740
  Other securities.............        300          --          --           300
                                   -------      ------     -------       -------
                                   $45,937      $1,039     $  (120)      $46,856
                                   =======      ======     =======       =======
</TABLE>
                                      59
<PAGE>
 
     The following table represents maturities and weighted average yields of
investment securities held by ABC at December 31, 1995.
<TABLE>
<CAPTION>
 
                                                                 DECEMBER 31, 1995
                                                               (DOLLARS IN THOUSANDS)
                                 -------------------------------------------------------------------------------
                                                     After One Year but   After Five Years but 
                                   Within One Year    Within Five Years     Within Ten Years    After Ten Years
                                   ----------------  -------------------  --------------------  ----------------
                                    Amount   Yield     Amount     Yield     Amount      Yield    Amount    Yield
                                   --------  ------  ----------  -------  ----------  ---------  -------  -------
 
<S>                                <C>       <C>     <C>         <C>        <C>         <C>        <C>      <C>
U.S. Treasury and Other             $11,848   5.75%     $28,143    6.22%      $  --        --%  $  --      --%
  U.S. government agencies (1)...
Obligations of states and other    
  political subdivisions (1)(2)..       727   6.12        2,734    6.63        5,722      7.72     1,086    8.37 
</TABLE>
- -------------------------
(1)  Yields were computed using coupon interest, adding discount accretion or
     subtracting premium amortization, as appropriate, on a ratable basis over
     the life of each security.  The weighted average yield for each maturity
     range was computed using the acquisition price of each security in that
     range.

(2)  Yields on securities of state and political subdivisions are stated on a
     tax equivalent basis using a tax rate of 34%.

DEPOSITS

     Average amount of deposits and average rate paid thereon, classified as to
noninterest-bearing demand deposits, interest-bearing demand and savings
deposits and time deposits, for the periods indicated are presented below.
<TABLE>
<CAPTION>
 
                                     YEAR ENDED DECEMBER 31,
                                      (DOLLARS IN THOUSANDS)
                             -------------------------------------
                                     1995               1994
                               -----------------  -----------------
                                AMOUNT     RATE    AMOUNT     RATE
                               ---------  ------  ---------  ------
<S>                            <C>        <C>     <C>        <C>
Noninterest-bearing demand      $ 43,873    --   % $ 38,965    --   %
  deposits...................
Interest-bearing demand and       81,137   3.06%     88,482   2.47%
  savings deposits...........
Time deposits................    138,036   5.71%    112,730   4.49%
                                --------           --------
       Total deposits........   $263,046           $240,177
                                ========           ========
</TABLE>

     ABC has a large, stable base of time deposits, with little or no dependence
on volatile deposits of $100,000 or more.  The time deposits are principally
certificates of deposit and individual retirement accounts obtained for
individual customers.

     The amounts of time certificates of deposit issued in amounts of $100,000
or more as of December 31, 1995, are shown below by category, which is based on
time remaining until maturity of (i) three months or less, (ii) over three
through twelve months and (iii) over twelve months.
<TABLE>
<CAPTION>
 
                                            DECEMBER 31, 1995
                                         (DOLLARS IN THOUSANDS)
                                        ------------------------
<S>                                          <C>
Three months or less..............                 $15,541
Over three through twelve months..                  15,040
Over twelve months................                   7,192
                                                   -------
     Total........................                 $37,773
                                                   =======
</TABLE>

                                      60
<PAGE>
 
RETURN ON ASSETS AND SHAREHOLDERS' EQUITY

     The following table shows return on assets (net income divided by average
total assets), return on equity (net income divided by average shareholders'
equity), dividend payout ratio (dividends declared per share divided by net
income per share) and shareholders' equity to asset ratio (average shareholders'
equity divided by average total assets) for the periods indicated.
<TABLE>
<CAPTION>
 
                                          YEAR ENDED DECEMBER 31,    
                                       ---------------------------   
                                           1995     1994     1993    
                                         --------  -------  -------  
                                                                     
               <S>                       <C>       <C>      <C>      
               Return on assets........     1.43%    1.15%    1.03%  
               Return on equity........    13.44    13.99    13.65   
               Dividend payout ratio...    27.13    28.57    25.96   
               Equity to assets ratio..    10.65     8.26     7.53    
 
</TABLE>

LIQUIDITY AND CAPITAL RESOURCES

     Liquidity management involves the matching of the cash flow requirements of
customers, who may be either depositors desiring to withdraw funds or borrowers
needing assurance that sufficient funds will be available to meet their credit
needs, and the ability of ABC and the Subsidiary Banks to meet those needs.  ABC
and the Subsidiary Banks seek to meet liquidity requirements primarily through
management of short-term investments (principally Federal funds sold) and
monthly amortizing loans.  Another source of liquidity is the repayment of
maturing single payment loans.  In addition, the Subsidiary Banks maintain
relationships with correspondent banks which could provide funds to them on
short notice, if needed.

    The liquidity and capital resources of ABC and the Subsidiary Banks are
monitored on a periodic basis by state and Federal regulatory authorities.  At
December 31, 1995, the Subsidiary Banks' short-term investments were adequate to
cover any reasonably anticipated immediate need for funds.  During 1995, ABC
increased its capital by $125,000, representing proceeds from exercise of common
stock options.  It also increased its capital by retaining net earnings of
$3,162,000 after payment of dividends.  After recording an increase in capital
of $198,000 for unrealized gains on securities, net of taxes, total capital
increased during 1995 by $3,485,000.  At December 31, 1995, total capital of ABC
amounted to $33,935,000.  ABC and the Subsidiary Banks were aware of no events
or trends likely to result in a material change in their liquidity.  At December
31, 1995, there were no binding outstanding commitments for capital
expenditures.  However, ABC anticipates that expenditures of approximately
$1,500,000 will be required for expansion or relocation of properties which it
plans to implement in 1996 in order to serve its customers and meet the needs of
the citizens in the communities served by the Subsidiary Banks and ABC expects
to use approximately $6,000,000 to consummate the Merger.

     During the three months ended March 31, 1996, total capital increased
$640,000 to $34,575,000 at March 31, 1996.  This increase in capital resulted
from the retention of net earnings of $897,000 (after deducting dividends to
shareholders of $338,000) and a decrease of $257,000 in unrealized gains on
securities available for sale, net of taxes.

     In accordance with risk capital guidelines issued by the Federal Reserve
Board, ABC is required to maintain a minimum standard of total capital to
weighted risk assets of 8%.  Additionally, all member banks must maintain "core"
or "Tier 1" capital of at least 4% of total assets ("leverage ratio").  Member
banks operating at or near the 4% capital level are expected to have well-
diversified risks, including no undue interest rate risk exposure, excellent
control systems, good earnings, high asset quality, and well managed on- and
off-balance sheet activities; and, in general, be considered strong banking
organizations with a composite 1 rating under the CAMEL rating system of banks.
For all but the most highly rated

                                      61
<PAGE>
 
banks meeting the above conditions, the minimum leverage ratio is to be 4% plus
an additional 100 to 200 basis points.

     The following table summarizes the regulatory capital levels of ABC at
December 31, 1995.
<TABLE>
<CAPTION>
 
                                          DECEMBER 31, 1995
                                       (DOLLARS IN THOUSANDS)
                     --------------------------------------------------------
 
                            ACTUAL            REQUIRED            EXCESS
                       -----------------  -----------------  -----------------
                       AMOUNT   PERCENT   AMOUNT   PERCENT   AMOUNT   PERCENT
                       -------  --------  -------  --------  -------  --------
 
<S>                    <C>      <C>       <C>      <C>       <C>      <C>
Leverage capital.....  $33,260    10.37%  $12,824     4.00%  $20,436     6.37%
Risk-based capital:
  Core Capital.......   33,260    15.23     8,733     4.00    24,527    11.23
                       -------            -------            -------
  Total Capital......   36,008    16.49    17,466     8.00    18,542     8.49
                       =======            =======            =======
 
</TABLE>
COMMITMENTS AND LINES OF CREDIT

     In the ordinary course of business, the Subsidiary Banks have granted
commitments to extend credit to approved customers.  Generally, these
commitments to extend credit have been granted on a temporary basis for seasonal
or inventory requirements and have been approved by each of the Subsidiary
Bank's Board of Directors.  The Subsidiary Banks have also granted commitments
to approved customers for standby letters of credit.  These commitments are
recorded in the financial statements when funds are disbursed or the financial
instruments become payable.  The Subsidiary Banks use the same credit policies
for these off-balance sheet commitments as they do for financial instruments
that are recorded in the consolidated financial statements.  Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee.  Because many of the commitment amounts expire without
being drawn upon, the total commitment amounts do not necessarily represent
future cash requirements.

     Following is a summary of the commitments outstanding at December 31, 1995
and 1994.
<TABLE>
<CAPTION>
 
 
                                     DECEMBER 31,
                                (DOLLARS IN THOUSANDS)
                              ------------------------
                                   1995        1994
                                ----------  ----------
 
<S>                             <C>         <C>
Commitments to extend credit..     $36,024     $22,344
Credit card commitments.......       2,883       2,345
Standby letters of credit.....         905         590
                                   -------     -------
                                   $39,812     $25,279
                                   =======     =======
</TABLE>
IMPACT OF INFLATION

     The consolidated financial statements and related consolidated financial
data presented herein have been prepared in accordance with generally accepted
accounting principles and practices within the banking industry which require
the measurement of financial position and operating results in terms of
historical dollars without considering the changes in the relative purchasing
power of money over time due to inflation.  Unlike most industrial companies,
virtually all the assets and liabilities of a financial institution are monetary
in nature.  As a result, interest rates have a more significant impact on a
financial institution's performance than the effects of general levels of
inflation.


                                      62
<PAGE>
 
                        DESCRIPTION OF ABC COMMON STOCK

GENERAL

          ABC's authorized capital stock consists of 10,000,000 shares of Common
Stock, $1.00 par value per share, of which 3,379,192 shares were issued and
outstanding as of March 1, 1996, and 5,000,000 shares of preferred stock, none
of which are issued and outstanding.  ABC has reserved 6,667  shares of ABC
Common Stock for issuance pursuant to certain outstanding options to purchase
such shares.  ABC's Board of Directors has recommended that ABC's shareholders
approve an amendment to ABC's Articles of Incorporation to increase the number
of authorized shares of Common Stock from 10,000,000 shares to 15,000,000
shares.  The ABC shareholders are expected to vote on this proposed amendment at
the annual meeting of shareholders to be held on April 16, 1996.

COMMON STOCK

          The holders of ABC Common Stock are entitled to receive dividends
when, as and if declared by the Board of Directors and paid by ABC out of funds
legally available therefor and to share ratably in the assets of ABC available
for distribution after the payment of all prior claims in the event of any
liquidation dissolution or winding-up of ABC.  All outstanding shares of ABC
Common Stock are duly authorized and validly issued, fully paid and
nonassessable.

          Under Federal Reserve Board policy, a bank holding company is expected
to act as a source of financial strength to each of its subsidiary banks and to
commit resources to support each such bank.  Consistent with this policy, the
Federal Reserve Board has stated that, as a matter of prudent banking, a bank
holding company generally should not maintain a rate of cash dividends unless
the available net income of the bank holding company is sufficient to fully fund
the dividends, and the prospective rate of earnings retention appears to be
consistent with its capital needs, asset quality, and overall financial
condition.

          The ability of ABC to pay cash dividends is currently influenced, and
in the future could be further influenced, by bank regulatory policies or
agreements and by capital guidelines.  Accordingly, the actual amount and timing
of future dividends, if any, will depend on, among other things, future
earnings, the financial condition of ABC and each of its Subsidiary Banks, the
amount of cash on hand at the holding company level, outstanding debt
obligations, if any, and the requirements imposed by regulatory authorities.

          Holders of ABC Common Stock are entitled to one vote per share on all
matters requiring a vote of shareholders.  The ABC Common Stock does not have
cumulative voting rights, which means that the holders of more than 50% of the
outstanding shares of ABC Common Stock voting for the election of directors can
elect 100% of the directors if they choose to do so.  In such event, the holders
of the remaining shares of ABC Common Stock will not be able to elect any of the
directors.

PREFERRED STOCK

          No shares of Preferred Stock have been issued.  ABC's Board of
Directors is authorized to issue the Preferred Stock in one or more series and
to fix and determine, among other things, the dividend payable with respect to
such shares of Preferred Stock (including whether and in what manner such
dividend shall be accumulated; whether such shares shall be redeemable and, if
so, the prices, terms and conditions of such redemption; the amount payable on
such shares in the event of voluntary or involuntary liquidation; the nature of
any purchase, retirement or sinking fund provisions; the nature of any
conversion rights with respect to such shares; and the extent of the voting
rights, if any, of such shares.  Certain of such rights may, under certain
circumstances, adversely affect the rights or interests of holders of Common
Stock.  In addition, the Preferred Stock may be issued under certain
circumstances

                                      63
<PAGE>
 
as a defensive device to thwart an attempted hostile takeover of ABC.  See " --
Certain Antitakeover Provisions of ABC's Articles of Incorporation."

LIMITATIONS ON DIRECTORS' LIABILITY

          ABC's Articles of Incorporation provide that no director of ABC shall
be liable to ABC or its shareholders for monetary damages for breach of duty of
care or other duty as a director, except for liability (i) for any
appropriation, in violation of his duties, of any business opportunity of ABC,
(ii) for acts or omissions not in good faith or which involve intentional
misconduct or a knowing violation of law, (iii) in respect of certain unlawful
dividend payments or stock redemptions or repurchases, or (iv) for any
transaction from which the director derived an improper personal benefit.  The
effect of these provisions is to eliminate the rights of ABC and its
shareholders (through shareholders' derivative suits on behalf of ABC) to
recover monetary damages against a director for breach of fiduciary duty as a
director (including breaches resulting from grossly negligent behavior), except
in the situations described above.  Insofar as indemnification for liabilities
arising under the 1933 Act may be permitted to directors, officers and
controlling persons of ABC pursuant to the foregoing, ABC has been advised that
in the opinion of the Commission such indemnification is against public policy
as expressed in the 1933 Act and is, therefore, unenforceable.

CERTAIN ANTITAKEOVER PROVISIONS OF ABC'S ARTICLES OF INCORPORATION

          ABC's Articles of Incorporation were amended in 1995 to increase the
number of authorized shares of Common Stock from 3,000,000 to 10,000,000 and to
authorize the creation of 5,000,000 shares of "blank check" preferred stock.
This amendment was approved by ABC's Board of Directors and adopted by ABC's
shareholders at the annual meeting held on April 18, 1995.  As referenced above,
ABC has proposed a further increase in the number of authorized shares of Common
Stock, which proposed increase proposal is to be considered by ABC's
shareholders at the annual meeting to be held on April 16, 1996.  The issuance
of these shares may place ABC in a position to deter a future takeover attempt
that some shareholders may favor.  In the event of a proposed merger, tender
offer or other attempt to gain control of ABC, it will be possible for the Board
of Directors to authorize the issuance of ABC's preferred stock to impede
completion of the proposed merger, tender offer or other attempt to gain
control.  The Board of Directors, however, did not consider the potential
deterrent as a reason for establishing the number of its authorized shares.

          There are 5,000,000 shares of authorized ABC preferred stock, but no
such shares outstanding at this time.  ABC's Articles of Incorporation give the
Board the right to determine the number and terms (other than voting rights) of
shares of authorized preferred stock prior to issuance thereof, without
obtaining shareholder approval of such terms.  The Board could thus choose to
issue a series of preferred stock to impede a threatened takeover attempt or
tender offer.  However, ABC has no current plans to issue any shares of
preferred stock.  The Georgia Business Corporation Code permits a corporation's
articles of incorporation to provide that its Board of Directors may determine
all rights (including voting rights) of preferred stock prior to the issuance of
such stock, but ABC's Board of Directors has taken no action to date to
authorize an amendment of ABC's Articles of Incorporation to permit the Board of
Directors to set voting rights for the preferred stock.

TRANSFER AGENT

          SunTrust Banks, Inc. currently acts as the transfer agent for the ABC
Common Stock.

                                      64
<PAGE>
 
               CERTAIN REGULATORY CONSIDERATIONS RELATING TO ABC

GENERAL

          As a bank holding company, ABC is subject to the regulation and
supervision of the Federal Reserve Board and the Georgia Department of Banking
and Finance (the "DBF").  The Subsidiary Banks are subject to supervision and
examination by  applicable state and federal banking agencies, including the
Federal Reserve Board, the FDIC and the DBF.  The Subsidiary Banks are also
subject to various requirements and restrictions under federal and state law,
including requirements to maintain reserves against deposits, restrictions on
the types and amounts of loans that may be granted and the interest that may be
charged thereon, and limitations on the types of investments that may be made
and the types of services that may be offered.  Various consumer laws and
regulations also affect the operations of the Subsidiary Banks.  In addition to
the impact of regulation, commercial banks are affected significantly by the
actions of the Federal Reserve Board as it attempts to control the money supply
and credit availability in order to influence the economy.

          The BHCA requires every bank holding company to obtain the prior
approval of the Federal Reserve Board before (i) it may acquire direct or
indirect ownership or control of more than 5% of the voting shares of any bank
that it does not already control; (ii) it or any of its subsidiaries, other than
a bank, may acquire all or substantially all of the assets of a bank; and (iii)
it may merge or consolidate with any other bank holding company.  In addition, a
bank holding company is generally prohibited from engaging in, or acquiring,
direct or indirect control of the voting shares of any company engaged in non-
banking activities.  This prohibition does not apply to activities found by the
Federal Reserve Board, by order or regulation, to be so closely related to
banking or managing or controlling banks as to be a proper incident thereto.
Some of the activities that the Federal Reserve Board has determined by
regulation or order to be closely related to banking are: making or servicing
loans and certain types of leases; performing certain data processing services;
acting as fiduciary or investment or financial advisor; providing discount
brokerage services; underwriting bank eligible securities; underwriting debt and
equity securities on a limited basis through separately capitalized
subsidiaries; and making investments in corporations or projects designed
primarily to promote community welfare.

          In addition, the DBF requires information with respect to the
financial condition, operations, management and intercompany relationships of
ABC and the Subsidiary Banks and related matters.  The DBF may also require such
other information as is necessary to keep itself informed as to whether the
provisions of Georgia law and the regulations and orders issued thereunder by
the DBF have been complied with, and the DBF may examine ABC.  ABC is an
"affiliate" of the Subsidiary Banks under the Federal Reserve Act, which imposes
certain restrictions on (i) loans by the Subsidiary Banks to ABC; (ii)
investments in the stock or securities of ABC by the Subsidiary Banks; (iii) the
Subsidiary Bank's taking the stock or securities of an "affiliate" as collateral
for loans by the Subsidiary Banks to a borrower; and (iv) the purchase of assets
from ABC by the Subsidiary Banks.  Further, a bank holding company and its
subsidiaries are prohibited from engaging in certain tie-in arrangements in
connection with any extension of credit, lease or sale of property or furnishing
of services.

PAYMENT OF DIVIDENDS AND OTHER RESTRICTIONS

          ABC is a legal entity separate and distinct from its subsidiaries.
There are various legal and regulatory limitations under federal and state law
on the extent to which ABC's subsidiaries can pay dividends or otherwise supply
funds to ABC.

          The principal source of ABC's cash revenues is dividends from its
subsidiaries and there are certain limitations under federal, Georgia and
Alabama law on the payment of dividends by such subsidiaries.  The prior
approval of the Federal Reserve Board or the applicable state commissioner, as

                                      65
<PAGE>
 
the case may be, is required if the total of all dividends declared by any state
member bank of the Federal Reserve System in any calendar year exceeds the
bank's net profits (as defined) for that year combined with its retained net
profits for the preceding two calendar years, less any required transfers to
surplus or a fund for the retirement of any preferred stock.  The relevant
federal and state regulatory agencies also have authority to prohibit a state
member bank or bank holding company, which would include ABC and the Subsidiary
Banks (including Southland Bank) from engaging in what, in the opinion of such
regulatory body, constitutes an unsafe or unsound practice in conducting its
business.  The payment of dividends could, depending upon the financial
condition of the subsidiary, be deemed to constitute such an unsafe or unsound
practice.

          Under Georgia law (which would apply to any payment of dividends by
the Subsidiary Banks (other than Southland Bank) to ABC), the prior approval of
the Georgia Commissioner of Banking and Finance is required before any cash
dividends may be paid by a state bank if:  (i) total classified assets at the
most recent examination of such bank exceed 80% of the equity capital (as
defined, which includes the reserve for loan losses) of such bank; (ii) the
aggregate amount of dividends declared or anticipated to be declared in the
calendar year exceeds 50% of the net profits (as defined) for the previous
calendar year; or (iii) the ratio of equity capital to adjusted total assets is
less than 6%.
 
          Retained earnings of the Subsidiary Banks available for payment of
cash dividends under all applicable regulations without obtaining governmental
approval were approximately $2.4 million as of December 31, 1995.

          In addition, the Subsidiary Banks are subject to limitations under
Section 23A of the Federal Reserve Act with respect to extensions of credit to,
investments in, and certain other transactions with, ABC.  Furthermore, loans
and extensions of credit are also subject to various collateral requirements.

CAPITAL ADEQUACY

          The Federal Reserve Board has adopted risk-based capital guidelines
for bank holding companies.  The minimum ratio of total capital ("Total
Capital") to risk-weighted assets (including certain off-balance sheet items,
such as standby letters of credit, is 8%).  At least half of the Total Capital
is to be composed of common stock, minority interests in the equity accounts of
consolidated subsidiaries, noncumulative perpetual preferred stock and a limited
amount of perpetual preferred stock, less goodwill ("Tier I Capital").  The
remainder may consist of subordinated debt, other preferred stock and a limited
amount of loan loss reserves.

          In addition, the Federal Reserve Board has established minimum
leverage ratio guidelines for bank holding companies.  These guidelines provide
for a minimum ratio of Tier I Capital to total assets, less goodwill (the
"Leverage Ratio") of 3% for bank holding companies that meet certain specified
criteria, including those having the highest regulatory rating.  All other bank
holding companies generally are required to maintain a Leverage Ratio of at
least 3% plus an additional cushion of 100 to 200 basis points.  The guidelines
also provide that bank holding companies experiencing internal growth or making
acquisitions will be expected to maintain strong capital positions substantially
above the minimum supervisory levels without significant reliance on intangible
assets.  Furthermore, the Federal Reserve Board has indicated that it will
consider a "tangible Tier I capital leverage ratio" (deducting all intangibles)
and other indicia of capital strength in evaluating proposals for expansion or
new activities.


          Effective December 19, 1992, a new Section 38 to the Federal Deposit
Insurance Act implemented the prompt corrective action provisions that Congress
enacted as a part of the Federal Deposit Insurance Corporation Improvement Act
of 1991 (the "1991 Act"). The "prompt corrective action" provisions set forth
five regulatory zones in which all banks are placed largely based on their
capital positions. Regulators are permitted to take increasingly harsh action as
a bank's financial condition

                                      66
<PAGE>
 
declines. Regulators are also empowered to place in receivership or require the
sale of a bank to another depository institution when a bank's capital leverage
ratio reaches two percent. Better capitalized institutions are generally subject
to less onerous regulation and supervision than banks with lesser amounts of
capital.

          The FDIC has adopted regulations implementing the prompt corrective
action provisions of the 1991 Act, which place financial institutions in the
following five categories based upon capitalization ratios: (1) a "well
capitalized" institution has a total risk-based capital ratio of at least 10%, a
Tier I risk-based ratio of at least 6% and a leverage ratio of at least 5%; (2)
an "adequately capitalized" institution has a total risk-based capital ratio of
at least 8%, a Tier I risk-based ratio of at least 4% and a leverage ratio of at
least 4%; (3) an "undercapitalized" institution has a total risk-based capital
ratio of under 8%, a Tier I risk-based ratio of under 4% or a leverage ratio of
under 4%; (4) a "significantly undercapitalized" institution has a total risk-
based capital ratio of under 6%, a Tier I risk-based ratio of under 3% or a
leverage ratio of under 3%; and (5) a "critically undercapitalized" institution
has a leverage ratio of 2% or less.  Institutions in any of the three
undercapitalized categories would be prohibited from declaring dividends or
making capital distributions.  The FDIC regulations also establish procedures
for "downgrading" an institution to a lower capital category based on
supervisory factors other than capital.

          The downgrading of an institution's category is automatic in two
situations:  (1) whenever an otherwise well-capitalized institution is subject
to any written capital order or directive, and (2) where an undercapitalized
institution fails to submit or implement a capital restoration plan or has its
plan disapproved.  The Federal banking agencies may treat institutions in the
well-capitalized, adequately capitalized and undercapitalized categories as if
they were in the next lower capital level based on safety and soundness
considerations relating to factors other than capital levels.

          All insured institutions regardless of their level of capitalization
are prohibited by the Federal Deposit Insurance Corporation Improvement Act of
1991 (the "FDIC Act") from paying any dividend or making any other kind of
capital distribution or paying any management fee to any controlling person if
following the payment or distribution the institution would be undercapitalized.
While the prompt corrective action provisions of the FDIC Act contain no
requirements or restrictions aimed specifically at adequately capitalized
institutions, other provisions of the FDIC Act and the agencies' regulations
relating to deposit insurance assessments, brokered deposits and interbank
liabilities treat adequately capitalized institutions less favorably than those
that are well-capitalized.

          Under the FDIC's regulations, all of the Subsidiary Banks are "well
capitalized" institutions.

SUPPORT OF SUBSIDIARY BANKS

          Under the Federal Reserve Board policy, ABC is expected to act as a
source of financial strength to, and to commit resources to support, each of the
Subsidiary Banks.  This support may be required at times when, absent such
Federal Reserve Board policy, ABC may not be inclined to provide it.  In the
event of a bank holding company's bankruptcy, any commitment by the bank holding
company to a federal bank regulatory agency to maintain the capital of a
subsidiary bank will be assumed by the bankruptcy trustee and entitled to a
priority of payment.

          As a result of the enactment of Section 206 of the Financial
Institutions Reform, Recovery and Enforcement Act ("FIRREA") on August 9, 1989,
a depository institution insured by the FDIC can be held liable for any loss
incurred by, or reasonably expected to be incurred by, the FDIC after August 9,
1989 in connection with (i) the default of a commonly controlled FDIC-insured
depository institution or (ii) any assistance provided by the FDIC to any
commonly controlled FDIC-insured depository institution "in danger of default"
is defined generally as the existence of certain conditions indicating that a
default is likely to occur in the absence of regulatory assistance.

                                      67
<PAGE>
 
FDIC INSURANCE ASSESSMENTS

          The Subsidiary Banks are subject to FDIC deposit insurance assessments
for the Bank Insurance Fund (the "BIF").  Since 1989 the annual FDIC deposit
insurance assessments increased from $.083 per $100 of deposits to a minimum
level of $.23 per $100, an increase of 177 percent.  The FDIC implemented a
risk-based assessment system whereby banks are assessed on a sliding scale
depending on their placement in nine separate supervisory categories, from $.23
per $100 of deposits for the healthiest banks (those with the highest capital,
best management and best overall condition) to as much as $.31 per $100 of
deposits for the less-healthy institutions, for an average $.259 per $100 of
deposits.

          On August 8, 1995, the FDIC lowered the BIF premium for "healthy"
banks 83% from $.23 per $100 in deposits to $.04 per $100 in deposits, while
retaining the $.31 level for the riskiest banks.  The average assessment rate
was therefore reduced from $.232 to $.044 per $100 of deposits.  The new rate
took effect on September 29, 1995.  On November 14, 1995, the FDIC again lowered
the BIF premium for "healthy" banks from $.04 per $100 of deposits to zero for
the highest rated institutions (92% of the industry).  As a result, the
Subsidiary Banks pay only the legally required annual minimum payment of $10,000
per year for insurance as of January 1996.

RECENT LEGISLATIVE AND REGULATORY ACTION

          On April 19, 1995, the four federal bank regulatory agencies adopted
revisions to the regulations promulgated pursuant to the Community Reinvestment
Act (the "CRA"), which are intended to set distinct assessment standards for
financial institutions.  The revised regulation contains three evaluation tests:
(i) a lending test which will compare the institution's market share of loans in
low-  and moderate-income areas to its market share of loans in its entire
service area and the percentage of a bank's outstanding loans to low- and
moderate- income areas or individuals; (ii) a services test which will evaluate
the provisions of services that promote the availability of credit to low- and
moderate-income areas; and (iii) an investment test, which will evaluate an
institution's record of investments in organizations designed to foster
community development, small- and minority-owned businesses and affordable
housing lending, including state and local government housing or revenue bonds.
The regulation is designed to reduce some paperwork requirements of the current
regulations and provide regulators, institutions and community groups with a
more objective and predictable manner with which to evaluate the CRA performance
of financial institutions.  The rule became effective on January 1, 1996 at
which time evaluation under streamlined procedures were scheduled to begin for
institutions with assets of less than $250 million that are owned by a holding
company with total assets of less than $1 billion. Until the regulators release
guidelines for examiners that interpret the rules, it is unclear what effect, if
any, these regulations will have on ABC and the Subsidiary Banks.  Congress and
various federal agencies (including, in addition to the bank regulatory
agencies, the Department of Housing and Urban Development, the Federal Trade
Commission and the Department of Justice) (collectively, the "Federal Agencies")
responsible for implementing the nation's fair lending laws have been
increasingly concerned that prospective home buyers and other borrowers are
experiencing discrimination in their efforts to obtain loans.  In recent years,
the Department of Justice has filed suit against financial institutions, which
it determined had discriminated, seeking fines and restitution for borrowers who
allegedly suffered from discriminatory practices.  Most, if not all, of these
suits have been settled (some for substantial sums) without a full adjudication
on the merits.

          On March 8, 1994, the Federal Agencies, in an effort to clarify what
constitutes lending discrimination and specify the factors the agencies will
consider in determining if lending discrimination exists, announced a joint
policy statement detailing specific discriminatory practices prohibited under
the Equal Opportunity Act and the Fair Housing Act.  In the policy statement,
three methods of proving lending discrimination were identified:  (1) overt
evidence of discrimination, when a lender blatantly discriminates on a
prohibited basis; (2) evidence of disparate treatment, when a lender treats
applicants differently based on a prohibited factor even where there is no
showing that the treatment was motivated

                                      68
<PAGE>
 
by prejudice or a conscious intention to discriminate against a person; and (3)
evidence of disparate impact, when a lender applies a practice uniformly to all
applicants, but the practice has a discriminatory effect, even where such
practices are neutral on their face and are applied equally, unless the practice
can be justified on the basis of business necessity.

          On September 23, 1994, President Clinton signed the Reigle Community
Development and Regulatory Improvement Act of 1994 (the "Regulatory Improvement
Act"). The Regulatory Improvement Act contains funding for community development
projects through banks and community development financial institutions and also
numerous regulatory relief provisions designed to eliminate certain duplicative
regulations and paperwork requirements.  On September 29, 1994, President
Clinton signed the Reigle-Neal Interstate Banking and Branching Efficiency Act
of 1994 (the "Federal Interstate Bill") which amended federal law to permit bank
holding companies to acquire existing banks in any state effective September 29,
1995, and to permit any interstate bank holding company to merge its various
bank subsidiaries into a single bank with interstate branches after May 31,
1997. States have the authority to authorize interstate branching prior to June
1, 1997, or, alternatively, to opt out of interstate branching prior to that
date.  The Georgia Financial Institutions Code was amended in 1994 to permit the
acquisition of a Georgia bank or bank holding company by out-of-state bank
holding companies beginning July 1, 1995.  On September 29, 1995, the interstate
banking provisions of the Georgia Financial Institutions Code were superseded by
the Federal Interstate Bill.

          In February 1996, the Georgia legislature adopted the "Georgia
Interstate Branching Act," which when signed by the Governor, will permit
Georgia-based banks and bank holding companies owning or acquiring banks outside
of Georgia and all non-Georgia banks and bank holding companies owning or
acquiring banks in Georgia the right to merge any lawfully acquired bank into an
interstate branch network.  The Georgia Interstate Branching Act also allows
banks to establish de novo branch banks on a limited basis beginning July 1,
1996.  Beginning July 1, 1998, the number of de novo bank branches which may be
established will no longer be limited.

MONETARY POLICY

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

          The Federal Reserve Board has had, and will continue to have, an
important impact on the operating results of commercial banks through its power
to implement national monetary policy in order, among other things, to mitigate
recessionary and inflationary pressures by regulating the national money supply.
The techniques used by the Federal Reserve Bank include setting the reserve
requirements of member banks and establishing the discount rate on member bank
borrowings.  The Federal Reserve Board also conducts open market transactions in
United States government securities.

FUTURE REQUIREMENTS

          Statutes and regulations are regularly introduced which contain wide-
ranging proposals for altering the structures, regulations and competitive
relationships of the nations's financial institutions.  It cannot be predicted
whether or what form any proposed statute or regulation will be adopted or the
extent to which the business of ABC or any of the Subsidiary Banks may be
affected by such statute or regulation.

                       COMPARATIVE RIGHTS OF SHAREHOLDERS

          ABC is a business corporation organized under the Georgia Business
Corporation Code (the "GBCC").  The Company is a corporation organized under the
Alabama Business Corporation Act (the "ABCA").  The Company's shareholders,
whose rights as shareholders are currently governed by the ABCA and the
Company's Articles of Incorporation and Bylaws, will become, upon consummation
of

                                      69
<PAGE>
 
the Merger, shareholders of ABC.  Their rights as shareholders of ABC will be
governed by the GBCC and the ABC Articles of Incorporation and Bylaws.  Certain
differences between the rights of the Company's shareholders and ABC
shareholders are summarized below.  The summary does not purport to be a
complete statement of the rights of the Company's shareholders as compared with
the rights of the ABC shareholders.  The identification of specific differences
is not meant to indicate that other equally or more significant differences do
not exist.  The summary is qualified in its entirety by reference to the ABCA,
the GBCC, and the respective articles of incorporation and bylaws of the two
corporations.

LIQUIDITY AND MARKETABILITY

          ABC COMMON STOCK.  All of the 3,379,192 shares of ABC Common Stock are
freely tradeable except for approximately 712,190 shares held by "affiliates" of
ABC, as such term is defined in Rule 144 under the 1933 Act, which shares may
only be sold pursuant to an effective registration statement under the 1933 Act
or in compliance with Rule 144 or another applicable exemption from the
registration requirements of the 1933 Act.

          COMPANY COMMON STOCK.  The Company Shares are not registered with the
Commission or listed on any national securities exchange or quoted on any
interdealer quotation system.  There is no established market for the Company
Shares, and none is expected to develop.

REPORTING REQUIREMENTS

          ABC COMMON STOCK.  ABC is a reporting company under the 1934 Act and
files annual and quarterly financial reports with the Commission.  ABC also
files certain reports with the Federal Reserve Board and the Georgia Department
of Banking and Finance.

          COMPANY COMMON STOCK.  The Company is not subject to any financial
reporting regulations, other than those of the Federal Reserve Board and the
Alabama State Department of Banking.

PREEMPTIVE, VOTING AND LIQUIDATION RIGHTS

          ABC COMMON STOCK.  The ABC Common Stock does not have preemptive
rights.  Each share of ABC Common Stock has the right to cast one vote on all
matters voted upon by the ABC shareholders.  Under the GBCC, a majority of the
outstanding shares entitled to vote must approve any dissolution or liquidation
of a corporation, unless the articles of incorporation or bylaws require a
greater vote.  Neither ABC's articles nor its bylaws impose any such
requirement.

          COMPANY COMMON STOCK.  Company Common Shares do not possess preemptive
rights.  Each Company Share has the right to cast one vote on all matters voted
upon by the Company's shareholders.  Cumulative voting is not authorized and
under the ABCA, two-thirds of the outstanding shares entitled to vote must
approve any dissolution or liquidation of a corporation, unless the articles of
incorporation require a greater or lesser vote.  The Company's articles do not
impose any such requirement.

MERGERS, CONSOLIDATIONS AND SALES OF ASSETS

          ABC COMMON STOCK.  Under the GBCC, a merger (other than a merger of a
subsidiary in which the parent owns at least 90% of each class of outstanding
stock), a disposition of all or substantially all of a corporation's property
and a share exchange generally must be approved by a majority of the outstanding
shares entitled to vote, unless the articles of incorporation or bylaws requires
otherwise.  Neither ABC's articles nor its bylaws impose any such requirement.

          COMPANY COMMON STOCK.  Under the ABCA, a merger (other than a merger
of a subsidiary in which the parent owns at least 80% of each class of
outstanding stock), a disposition of all or

                                      70
<PAGE>
 
substantially all of a corporation's property and a share exchange generally
must be approved by two-thirds of the outstanding shares entitled to vote,
unless the articles of incorporation or bylaws requires otherwise.  The
Company's articles do not impose any such requirement.

DISSENTERS' RIGHTS

          ABC COMMON STOCK.  Under the GBCC, a shareholder of a corporation
participating in certain transactions may, under certain circumstances, receive
the fair value of his shares in cash, in lieu of the consideration he would
otherwise have received in the transaction.  The GBCC recognizes dissenters'
rights in connection with mergers, share exchanges, sales of all or
substantially all of the corporation's property and certain amendments to the
articles of incorporation that materially and adversely affect a shareholder's
rights.  Appraisal rights are not available (unless otherwise provided in the
corporation's articles of incorporation, and ABC's articles do not so provide):
(i) if the shares of the corporation are listed on a national securities
exchange or held of record by more than 2,000 shareholders, and shareholders by
the terms of the merger or consolidation are not required to accept in exchange
for their shares anything other than shares of stock of the surviving or
resulting corporation, or shares of stock of any other corporation listed on a
national securities exchange or held of record by more than 2,000 stockholders,
other than cash in lieu of fractional shares of stock; or (ii) in a merger if
the corporation is the surviving corporation and no vote of its shareholders
thereon is required.  Under the GBCC, the ABC shareholders are not entitled to
dissenters' rights with respect to the Merger.

          COMPANY COMMON STOCK.  Under the ABCA, a shareholder of a corporation
participating in certain transactions may, under certain circumstances, receive
the fair value of his shares in cash, in lieu of the consideration he would
otherwise have received in the transaction.  The ABCA recognizes dissenters'
rights in connection with mergers, share exchanges, sales of all or
substantially all of the corporation's property and certain amendments to the
articles of incorporation that materially and adversely affect a shareholder's
rights.  Under the ABCA, the Company's shareholders are entitled to dissenters
rights with respect to the Merger.

TAXATION

          ABC COMMON STOCK.  ABC is a taxable entity under the Code and is taxed
on its income and entitled to the deductions allowed under the Code.  A sale of
shares of ABC Common Stock will normally result in a capital gain or loss for
federal income tax purposes.  Shareholders of ABC who receive dividends are
expected to receive a copy of Form 1099 filed with the Internal Revenue Service
prior to January 31 of the following year.

          COMPANY COMMON STOCK.  The Company is a taxable entity under the Code
and is taxed on its income and entitled to the deductions allowed under the
Code.  A sale of Company Shares will normally result in a capital gain or loss
for federal income tax purposes.  Shareholders of the Company who receive
dividends are expected to receive a copy of Form 1099 filed with the Internal
Revenue Service prior to January 31 of the following year.

DISTRIBUTIONS

          ABC COMMON STOCK.  The holders of ABC Common Stock are entitled to
receive dividends when, as and if declared by the Board of Directors and paid by
ABC out of funds legally available therefor.  Under Federal Reserve Board
policy, a bank holding company is expected to act as a source of financial
strength to each of its subsidiary banks and to commit resources to support each
such bank.  Consistent with this policy, the Federal Reserve Board has stated
that, as a matter of prudent banking, a bank holding company generally should
not maintain a rate of cash dividends unless the available net income of the
bank holding company is sufficient to fully fund the dividends, and the
prospective rate of earnings retention appears to be consistent with its capital
needs, asset quality, and overall financial

                                      71
<PAGE>
 
condition.  The ability of ABC to pay cash dividends is currently influenced,
and in the future could be further influenced, by bank regulatory policies or
agreements and by capital guidelines.  Accordingly, the actual amount and timing
of future dividends, if any, will depend on, among other things, future
earnings, the financial condition of ABC and each of its Subsidiary Banks, the
amount of cash on hand at the holding company level, outstanding debt
obligations, if any, and the requirements imposed by regulatory authorities.

          COMPANY COMMON STOCK.  The holders of Company Shares are entitled to
receive dividends when, as and if declared by the Board of Directors and paid by
the Company out of funds legally available therefor.  Under Federal Reserve
Board policy, a bank holding company is expected to act as a source of financial
strength to each of its subsidiary banks and to commit resources to support each
such bank.  Consistent with this policy, the Federal Reserve Board has stated
that, as a matter of prudent banking, a bank holding company generally should
not maintain a rate of cash dividends unless the available net income of the
bank holding company is sufficient to fully fund the dividends, and the
prospective rate of earnings retention appears to be consistent with its capital
needs, asset quality, and overall financial condition.  The ability of the
Company to pay cash dividends is currently influenced, and in the future could
be further influenced, by bank regulatory policies or agreements and by capital
guidelines.  Accordingly, the actual amount and timing of future dividends, if
any, will depend on, among other things, future earnings, the financial
condition of the Company and each of its subsidiary banks, the amount of cash on
hand at the holding company level, outstanding debt obligations, if any, and the
requirements imposed by regulatory authorities.  As noted in "Certain Regulatory
Considerations Relating to the Company," (i) on or about September 12, 1994, the
Company entered into a Memorandum of Understanding with the Federal Reserve Bank
of Atlanta (the "Reserve Bank") providing, among other things, that the company
would not declare or pay dividends to its shareholders without the prior written
approval of the Reserve Bank, and (ii) on or about March 8, 1993, Southland Bank
entered into a Memorandum of Understanding with the FDIC and Alabama State
Banking Department (the "Department") pursuant to which Southland Bank agreed
that it would not declare or pay dividends without the prior written consent of
the FDIC and the Department.

LIABILITY

          ABC COMMON STOCK.  ABC shareholders are not personally liable for the
obligations of ABC.

          COMPANY COMMON STOCK.  The Company's shareholders are not personally
liable for the Company's obligations.

ASSESSMENTS

          ABC COMMON STOCK.  All shares of ABC Common Stock are fully paid and
nonassessable.

          COMPANY COMMON STOCK.  All Company Shares are fully paid and
nonassessable.

FIDUCIARY DUTIES

          ABC COMMON STOCK.  ABC's Articles of Incorporation provide that, with
certain exceptions mandated by the GBCC, officers and directors are not liable
to ABC or its shareholders for monetary damages for breach of their fiduciary
duty of care.

          COMPANY COMMON STOCK.  The Company's Articles of Incorporation do not
include a provision eliminating or limiting any officer or director liability to
the Company or its shareholders for any breach of their fiduciary duty of care.

                                      72
<PAGE>
 
INDEMNIFICATION

          ABC COMMON STOCK.    ABC's articles provide that no director shall be
personally liable to ABC or its shareholders for monetary damages for any breach
of the duty of care or other duty as a director, except that such liability
shall not be eliminated:  (i) for any appropriation, in violation of a
director's duties, of any business opportunity of the corporation, (ii) for acts
or omissions which involve intentional misconduct or a knowing violation of law,
(iii) for certain unlawful distributions, or (iv) for any transaction from which
the director derived an improper personal benefit.  The GBCC permits a
corporation to indemnify a director if the director seeking indemnification
acted in a manner he believed in good faith to be in or not opposed to the best
interest of the company and, in the case of any criminal proceedings, that he
had no reasonable cause to believe his conduct was unlawful.  A further
limitation on indemnification imposed by the GBCC is that in the case of
indemnification in connection with a proceeding by or in the right of the
corporation, indemnification is limited to reasonable expenses incurred in
connection with the proceeding.

          COMPANY COMMON STOCK.  Pursuant to the Company's bylaws, the Company
shall indemnify all persons who may be indemnified under the ABCA to the full
extent such indemnification is required or permitted under the ABCA.  Such
persons who may be indemnified are directors, officers, employees and agents of
ABC.

MANAGEMENT

          ABC COMMON STOCK.  The business and affairs of ABC are managed by or
under the direction of its Board of Directors.  Each director is elected
annually by the ABC shareholders and may be removed and replaced, with or
without cause, by a majority vote of ABC shareholders at any meeting of such
holders.

          COMPANY COMMON STOCK.  The business and affairs of the Company are
managed by or under the direction of its Board of Directors.  Each director is
elected annually by the Company's shareholders and may be removed and replaced,
with or without cause, by a majority vote of the Company's shareholders at any
meeting of such holders.

SPECIAL MEETINGS

          ABC COMMON STOCK.  Special meetings of the ABC shareholders may be
called at any time by ABC's Chairman of the Board, Vice Chairman of the Board,
President, Secretary or a majority of the directors of ABC.  Special meetings of
the ABC shareholders also shall be called upon the written request of the
holders of 50% or more of all shares of capital stock of ABC entitled to vote in
an election of directors.

          COMPANY COMMON STOCK.   Special meetings of the Company's shareholders
may be called at any time by the president or at the request of a majority of
the Board of Directors.  Special meetings of the Company's shareholders also
shall be called upon the written request of the holders of 10% or more of all
shares of capital stock of the Company entitled to vote in an election of
directors.

RIGHT TO COMPEL DISSOLUTION

          ABC COMMON STOCK.  Under the GBCC, ABC shareholders may not compel the
dissolution of ABC without prior action by ABC's Board of Directors proposing
such dissolution.

          COMPANY COMMON STOCK.  Under the ABCA, the Company's shareholders
(other than by unanimous written consent) may not compel the dissolution of the
Company without prior action by the Company's Board of Directors proposing such
dissolution.

                                      73
<PAGE>
 
CONTINUITY OF EXISTENCE

          ABC COMMON STOCK.  ABC's Articles of Incorporation provide for
perpetual existence, subject to termination or dissolution as provided by the
GBCC.

          COMPANY COMMON STOCK.  The Company's Articles of Incorporation provide
for perpetual existence, subject to termination or dissolution as provided by
the ABCA.

CERTAIN LEGAL RIGHTS

          ABC COMMON STOCK.  The GBCC affords ABC shareholders the right to
bring a legal action on behalf of ABC (a shareholder derivative action) to
recover damages from a third party or an officer or director of ABC, if the ABC
shareholder was a shareholder of ABC at the time of the act or omission
complained of or became a shareholder through transfer by operation of law from
one who was a shareholder at that time and the shareholder fairly and adequately
represents the interest of ABC in enforcing its rights.  In addition, a
shareholder may not commence a derivative proceeding until a written demand has
been made upon the corporation to take suitable action and 90 days have expired
from the date the demand was made (unless the demand has been rejected by the
corporation or irreparable injury to the corporation would result by waiting for
the expiration of that 90-day period).  In addition, ABC shareholders may bring
class actions to recover damages from directors for violations of their
fiduciary duties.

          COMPANY COMMON STOCK.  The Alabama Rules of Civil Procedure provide
that Company shareholders attempting to enforce a right which may be properly
asserted by the Company (a shareholder derivative action) must allege and verify
that they were shareholders at the time of the transaction of which the
shareholders' complain or that such shareholders' shares thereafter devolved
upon them by operation of law.  Such shareholders must also have made a demand
of the Company to obtain the action desired from the directors or adequately
prove the reasons for any failure to obtain the action or for not making the
demand.  The shareholders further may not maintain such a derivative action if
they do not fairly and adequately represent the interests of the shareholders in
enforcing the rights of the Company.  Although not certain under Alabama law,
the shareholders may also have the right to assert causes of action,
individually or by class action, against officers and directors of the Company
in certain situations, such as commissions of fraud or breaches of fiduciary
duty.

RIGHT TO LIST OF HOLDERS AND INSPECTION OF BOOKS AND RECORDS

          ABC COMMON STOCK.  Under the GBCC, ABC shareholders are generally
entitled to inspect and copy ABC's Articles of Incorporation, Bylaws,
shareholder resolutions, Board resolutions, lists of names and addresses of
Board members, all written communications to shareholders, lists of names and
business addresses of current directors and officers, and the Annual
Registration filed with the Secretary of State of the State of Georgia.  An ABC
shareholder must make a written request at least five business days in advance
of such inspection, which must occur during regular business hours at ABC's
principal office.  Other ABC records are generally available to an ABC
shareholder for inspection and copying during regular business hours at a
reasonable location specified by ABC upon written demand at least five business
days in advance, if the shareholder makes a demand in good faith and for proper
purpose that is reasonably relevant to legitimate interests as a shareholder,
describes with reasonable particularity the purpose and the records desired to
be inspected, and the records requested are directly connected with a stated
purpose and are to be used only for that stated purpose.  A Georgia corporation
may limit these latter inspection rights to shareholders owning more than 2% of
the outstanding stock of the corporation.  ABC's Articles of Incorporation do
not contain any such limitation.

          COMPANY COMMON STOCK.  Under the ABCA, the Company's shareholders are
generally entitled to inspect and copy the Company's Articles of Incorporation,
Bylaws, shareholder resolutions, Board 

                                      74
<PAGE>
 
resolutions, lists of names and addresses of Board members, all written
communications to shareholders generally within the past three years, lists of
names and business addresses of current directors and officers, and the most
recent annual report filed with the Secretary of State of the State of Alabama.
A shareholder must make a written request at least five business days in advance
of such inspection, which must occur during regular business hours at the
Company's principal office. Subject to certain limitations applicable to
corporations engaged in the banking business, other records of the Company are
generally available to a shareholder for inspection and copying during regular
business hours at a reasonable location specified by the Company upon written
demand at least five business days in advance, if the shareholder makes a demand
for any proper purpose.


                    DESCRIPTION OF SOUTHLAND BANCORPORATION

BUSINESS

          General.  The Company is a bank holding company organized under the
laws of the State of Alabama and registered with the Federal Reserve Board
pursuant to the BHCA.  The Company owns all of the outstanding capital stock of
Southland Bank, an Alabama state bank that provides general banking services in
the Alabama cities of Dothan, Headland, Abbeville, Eufaula and Clayton.  At
December 31, 1995, the Company, on a consolidated basis, had total assets of
approximately $100.8 million, total loans of approximately $71.4 million, total
deposits of approximately $84.8 million and total stockholders' equity of
approximately $6.3 million.  The Company's net income for 1995 was $1.0 million
or $2.05 per share.

          Southland Bank serves its primary market area of southeast Alabama
from its headquarters located in Dothan, Alabama.  The banking business in this
market is highly competitive.  Southland Bank competes for both deposits and
loan customers with many other financial institutions with equal or greater
resources than are available to Southland Bank.  Such institutions include other
commercial banks, credit union insurance companies, brokerage firms and other
financial services companies.

          Southland Bank operates a full service commercial banking business and
provides a wide range of banking services, including checking and savings
accounts; various types of certificates of deposit; agricultural, consumer,
commercial and real estate loans; safe deposit boxes; drive-in banking
facilities and access to 24-hour teller machines through various networks.  A
description of Southland Bank's primary banking activities is set forth below.

          Deposits.  Southland Bank offers a wide range of commercial and
consumer deposit accounts, including checking accounts, money market checking
accounts, negotiable order of withdrawal (NOW) accounts, individual retirement
accounts, time certificates of deposit and regular savings accounts.  The
sources of deposits typically are residents and businesses and their employees
within Southland Bank's market area.  Southland Bank pays competitive interest
rates on time and savings deposits and has implemented a service charge fee
schedule competitive with other financial institutions in its market area.  For
additional information, including the amounts of deposits of various types and
information concerning deposits greater than or equal to $100,000, see
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."

          Lending Activities.  Southland Bank's lending activities include
agricultural, real estate, consumer and commercial loans.  Southland Bank's
agricultural loans are made for crop production expenses and to finance the
purchase of farm-related equipment.  Its real estate loan portfolio includes
traditional first

                                      75
<PAGE>
 
mortgage loans to individuals on single-family homes, loans secured by farmland
and construction loans.  Southland Bank also makes consumer loans, consisting
primarily of installment loans to individuals for personal, family and household
purposes, including loans for automobiles, home improvements and investments.
Southland Bank's commercial lending is directed principally toward businesses
located within the defined trade area of Southland Bank with a demand for funds
that falls within Southland Bank's legal lending limits.  Southland Bank also
targets businesses that are existing or are potential deposit customers.

          Lending decisions are based upon determination of the borrower's
ability and willingness to repay the loan, which in turn are impacted by such
factors as an individual borrower's income, job stability, length of time as a
resident in the community, previous credit history and collateral for the loan
and a commercial borrower's cash flow, sales trend and inventory levels and
relevant economic conditions.  In the case of agricultural loans, Southland Bank
typically looks to the borrower's cash flow as the principal source of repayment
and generally secures repayment by a security interest in the crops or farm-
related equipment and, in some cases, an assignment of crop insurance on a
mortgage on real estate.  Risks associated with loans can be significant and
include, but are not limited to, fraud, bankruptcy, economic downturn,
deteriorated or non-existing collateral and changes in interest rates.
Agricultural loans carry additional risks, including fluctuating commodity
prices and the risk of adverse weather conditions.

          Investment Activities.  After establishing necessary cash reserves and
funding loans, Southland Bank invests its remaining liquid assets in investments
allowed under banking laws and regulations.  Southland Bank invests primarily in
obligations of the United States or obligations guaranteed as to principal and
interest by the United States and other taxable securities and in certain
obligations of states and municipalities.  Risks associated with these
investments include, but are not limited to, mismanagement in terms of interest
rate, maturity and concentration.  For additional information concerning
investment activities, see the information set forth under "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

          Asset/Liability Management.  It is management's objective to manage
Southland Bank's assets and liabilities to provide a satisfactory, consistent
level of profitability within the framework of established cash, loan,
investment, borrowing and capital policies.  Certain officers of Southland Bank
are charged with the responsibility for developing and monitoring policies and
procedures that are designed to ensure acceptable composition of the
asset/liability mix.  It is management's overall philosophy to support asset
growth primarily through growth of core deposits, which includes deposits of all
categories made by individuals, partnerships and corporations.  Southland Bank's
asset/liability mix is monitored on a timely basis with a report reflecting
interest-sensitive assets and interest-sensitive liabilities being prepared and
presented to the asset/liability committee of Southland Bank's Board of
Directors on a monthly basis.  In addition, Southland Bank's liquidity is
monitored on a monthly basis by its Board of Directors.  The objective of this
policy is to manage interest-sensitive assets and liabilities so as to minimize
the impact of substantial movements in interest rates on Southland Bank's
earnings.  See "Management's Discussion and Analysis of Financial Condition and
Results of Operations."

EMPLOYEES

          As of December 31, 1995, the Company and Southland Bank had a total of
63 full-time equivalent employees to whom they provide a variety of benefits.
The Company and Southland Bank consider employee relations to be excellent.

                                      76
<PAGE>
 
PROPERTIES

          The principal offices of the Company and Southland Bank are located at
3299 Ross Clark Circle, NW, Dothan, Alabama 36303.  Southland Bank also operates
branches at 204 Kirkland Street, Abbeville, Alabama; 103 Eufaula Avenue,
Clayton, Alabama; and 208 Main Street, Headland, Alabama.  These properties are
owned by Southland Bank and are not subject to any material encumbrances.
Southland Bank operates two branches on leased property located at 3090 Ross
Clark Circle, NW, Dothan, Alabama and 1094 S. Eufaula Avenue, Eufaula, Alabama.

LITIGATION

          An action entitled Bruce Roland v. Southland Bank, Civil Action Number
CV-95-509, was commenced in the Circuit Court of Houston County, Alabama on June
2, 1995.  Plaintiff seeks compensatory damages in an unspecified amount and
punitive damages in the amount of $300,000, for an alleged wrongful intrusion
into his private affairs and violation of his right to privacy allegedly arising
from the wrongful communication of the amount of a "Draw Check" cashed for the
Plaintiff by a teller of Southland Bank to a business competitor of the
Plaintiff.  Southland Bank's insurance carrier has accepted defense of the
matter on behalf of Southland Bank without reservation of rights.  There would
be no insurance coverage in respect of an award of punitive damages against
Southland Bank.  Southland Bank has denied the material allegations of the
complaint and has asserted affirmative defenses.  The action is in the discovery
stage.

          An action entitled Debbie Dutill v. Southland Insurance Agency, Inc.,
Civil Action Number CV-95-323, was commenced in the Circuit Court of Houston
County, Alabama, on May 8, 1995.  Plaintiff seeks compensatory damages in an
unspecified amount for an alleged misrepresentation relating to the existence of
insurance coverage insuring the Plaintiff's automobile from physical damage,
Plaintiff alleges that Southland Insurance Agency's misrepresentation caused
GMAC to cancel the "forced" collision coverage which GMAC had placed on the
Plaintiff's automobile.  Southland Bank's insurance carrier has accepted defense
of the matter on behalf of Southland Bank with reservation of rights.  Southland
Bank has denied the material allegations of the complaint and has asserted
affirmative defenses.  The action is in the discovery stage.

          An action entitled Frank Martin v. Invest Financial Corporation;
Invest Financial Corporation Insurance Agency; ITT Hartford Life Insurance
Company; and Southland Bank, Civil Action Number CV-95-0180, was commenced in
the Circuit Court of Barbour County, Alabama, on July 13, 1995.  Plaintiff seeks
compensatory damages in an unspecified amount as well as unspecified punitive
damages for an alleged misrepresentation by a dual employee of Invest Financial
Corporation and Southland Bank resulting in the purchase by the Plaintiff of a
variable rate annuity through reinvestment of the proceeds from a matured
certificate of deposit.  Invest Financial Corporation, through its general
counsel, has agreed to indemnify and hold Southland Bank harmless in this
litigation.  In addition, Southland Bank's insurance carrier has been notified
of the action.  Southland Bank has denied the material allegations of the
complaint and has asserted the available affirmative defenses.  In addition,
Southland Bank has, in conjunction with the other defendants asserted the
arbitration provisions as set forth in the contract documents.  The action is
currently awaiting ruling by the United States District Court, Middle District
of Alabama, on Defendants' Petition to Compel Arbitration.

          An action entitled Southland Bank v. Myrtle Stowers, followed by a
counterclaim styled: Myrtle Stowers v. Southland Bank, Tony Gontko and Robin
Waters was commenced in the Circuit Court of

                                      77
<PAGE>
 
Butler County, Alabama, Civil Action Number CV-93-14, on January 12, 1993.
Southland Bank as the original plaintiff sought to collect, on a promissory note
allegedly executed by the Defendant, Myrtle Stowers.  Defendant, Myrtle Stowers,
filed a counterclaim against Southland Bank and its former employees, Tony
Gontko and Robin Waters, alleging that Tony Gontko and Robin Waters, while
acting as agents for Southland Bank, forged or arranged for the forgery of
Plaintiff Myrtle Stowers' signature on a promissory note and security agreement
in a scheme to defraud her.  Plaintiff Myrtle Stowers seeks unspecified
compensatory and punitive damages.  Southland Bank's insurance carrier has
accepted defense of the matter on behalf of Southland Bank with reservation of
rights.  There would be no insurance coverage in respect of an award of punitive
damages against Southland Bank.  Southland Bank has denied the material
allegations of the complaint and has asserted affirmative defenses.  The action
is in the discovery stage.

                                      78
<PAGE>
 
MANAGEMENT

          The following table contains certain information regarding each
director and executive officer of the Company.  The table sets forth, as of
March 31, 1996, the name, age, business experience during the past five years,
and the year in which each director and executive officer began continuous
service to the Company and Southland Bank.  The Company will cease to exist upon
the Merger, and, accordingly, the directors and executive officers of the
Company will no longer serve in such capacities following the effective date of
the Merger.  No changes are expected in the management of Southland Bank as a
result of the proposed transaction, other than the appointment of an additional
director to the Board by ABC, subject to the prior approval of the FDIC.
<TABLE>
<CAPTION>
 
                                                   SERVED AS A  SERVED AS A
                                                   DIRECTOR OF  DIRECTOR OF
                                                   THE COMPANY   SOUTHLAND 
         NAME           AGE  PRINCIPAL OCCUPATION     SINCE     BANK SINCE
- ----------------------  ---  --------------------  -----------  -----------
<S>                     <C>  <C>                   <C>          <C>
John E. Meyer, Jr.       47  President, the            N/A          N/A
                             Company and
                             Southland Bank
Gary E. Johns            42  Treasurer/Vice            N/A          N/A
                             President, the
                             Company and
                             Southland Bank
Winn Farrar Martin       56  Director, Southland      1977         1977
                             Bank; Director and
                             Chairman, the
                             Company and
                             Southland Bank
John Farrar Martin       32  McKinsey & Co.,          1995          N/A
                             Atlanta, Georgia
John Granger Danford     65  Retired                  1995         1987
Gail Whigham             62  Retired                  1995          N/A
Winn Edwin Martin        85  Retired                  1983         1946
</TABLE>

          All of the Company's directors and executive officers hold office for
a term of one year or until their respective successors are duly elected and
qualified.  Except for Mr. Meyer's Employment Agreement (described above), there
are no arrangements or understandings between any of the directors, executive
officers or any other persons pursuant to which any of the Company's directors
or executive officers have been selected for their respective positions.  Winn
Edwin Martin is the father of Winn Farrar Martin and Gail Whigham, and Winn
Farrar Martin is the father of John Farrar Martin.

SECURITY OWNERSHIP OF MANAGEMENT AND PRINCIPAL SHAREHOLDERS

          The following table sets forth, as of March 1, 1996, the total number
of Company Shares beneficially owned by each director of the Company, each
beneficial owner of five percent or more of the outstanding Company Shares, and
all directors and executive officers of the Company as a group.  The number of
Company Shares shown as being beneficially owned by each person are those over
which he has either sole or shared voting or investment power.  Unless otherwise
indicated, the persons listed below have sole voting and investment power with
respect to their shares.  At March 29, 1996, the

                                      79
<PAGE>
 
Company had 488,082 shares of common stock outstanding, and 27,776 shares of
common stock subject to options granted under the Company's Stock Option Plan.

          The Company's Stock Option Plan provides that employees of the Company
who were granted options (the owners) must be employed by the Company, or any
affiliate or subsidiary of the Company, on the exercise date of the option,
which is generally five years from the issue date.  The Option Plan also
provides that the options may be accelerated upon retirement or the death of the
owner at the discretion of the Company, in which case the owner shall receive
the difference between the stated option price and the then current book value
price per share.  Because the Board of Directors of the Company has determined
that situations such as the Merger were not contemplated by the Option Plan, the
Board has determined that options currently eligible for exercise in 1996 and
options that would be eligible for exercise under the Option Plan in the years
1997, 1998, 1999 and 2000 shall be eligible for exercise prior to the
consummation of the Merger in the following respective percentages:  100%, 80%,
60%, 40% and 20%.  Additionally, pursuant to the acceleration provision under
the Option Plan, the Board has determined to accelerate, prior to the
consummation of the Merger, all remaining options that would be eligible for
exercise under the Option Plan in the years 1997, 1998, 1999 and 2000, which
equates to the following respective percentages of such options:  20%, 40%, 60%
and 80%.  As of the consummation of the Merger, any outstanding stock options of
the Company shall be terminated.
<TABLE>
<CAPTION>
 
       NAME AND ADDRESS OF          
         BENEFICIAL OWNER            SHARES BENEFICIALLY OWNED (1)    PERCENT OF CLASS (2)
- ----------------------------------  --------------------------------  -------------------- 
<S>                                 <C>                               <C>
Winn Edwin Martin                                   7,260                        1.44%    
  Rt. 1 Box 110                                                                           
  Clayton, Alabama  36016                                                                 
Gary E. Johns                                           1                          --     
  302 Dee Road                                                                            
  Opp, Alabama                                                                            
John E. Meyer, Jr.                                  3,000                        0.60%    
  110 Breckenridge Lane                                                                   
  Dothan, Alabama  36301                                                                  
John Farrar Martin                                  4,092                        0.81%    
  403 Tenterden Curve                                                                     
  Peachtree City, Georgia  30269                                                          
John Granger Danford                               36,048                        7.17%    
  602 West Gray Hodges Road                                                               
  Dothan, Alabama  36303                                                                  
Gail Whigham                                       54,780                       10.90%    
  2511 Beach Boulevard                                                                    
  Pascagoula, Mississippi  39567                                                          
Winn Farrar Martin                                234,848(3)                    46.72%    
  117 Lakeview Lane                                                                       
  Headland, Alabama  36345                                                                
All directors and officers                        340,029                       67.65%     
  as a group
 
- --------------------
</TABLE>

(1)  The information contained in this column is based upon information
     furnished to the Company by the individuals identified above and
     shareholder records of the Company.

                                      80
<PAGE>
 
(2)  The percentages contained in this column have been calculated to give
     effect to the exercise of outstanding stock options to purchase an
     aggregate of 14,562 Company Shares prior to the Effective Date.
(3)  Includes 3,828 shares held by David Norman Martin, 3,828 shares held by
     Winn E. Martin, II, 792 shares held jointly with Patricia V. Martin and 432
     shares held in an IRA account for the benefit of Mr. Martin.


CERTAIN REGULATORY CONSIDERATIONS RELATING TO THE COMPANY

     On or about November 26, 1989, Southland Bank, the FDIC and the Department
entered into a Memorandum of Understanding, which was revised on or about March
8, 1993 (as so revised, the "FDIC MOU").  The FDIC MOU required Southland Bank
to formulate and submit a management plan and retain qualified management,
required the Board of Southland Bank to develop and approve a three-year capital
program, required Southland Bank to maintain minimal Tier I capital of 8%, and
required Southland Bank to meet the minimum ratio requirements established for
risk based capital.  The FDIC MOU also prohibited Southland Bank from declaring
or paying cash or property dividends without the prior written consent of the
FDIC and the Department.  The FDIC MOU required the Board of Southland Bank to
review the adequacy of the bank's allowance for loan and lease losses
("Allowance") and to establish a program for maintaining an adequate Allowance.
The FDIC MOU also required the bank to eliminate from its books all assets
classified "loss," and to reduce the aggregate dollar volume of all remaining
assets classified "substandard" according to a specific schedule.  The FDIC MOU
also required the Board of Southland Bank to adopt and implement a program
requiring written action plans designed to eliminate the basis of criticism
involving certain loan relationships and assets.  The FDIC MOU prohibited
Southland Bank from extending additional credit to or for the benefit of any
borrower who had a loan or other extension of credit with the bank that had been
charged off or classified "loss" or "doubtful" and was uncollected and also
imposed restrictions upon the bank's extending additional credit to a borrower
who had a loan  or other extension of credit classified "substandard" and was
uncollected.  The FDIC MOU required the Board of Southland Bank to revise its
written funds management policy and to take steps necessary to correct specified
violations of laws, rules and regulations cited in the Examination Report of
July 6, 1992, and to ensure future compliance with laws and regulations.  The
FDIC MOU also required Southland Bank to prepare and submit to the regulatory
authorities a comprehensive budget and earnings forecast each year.  The FDIC
MOU also required Southland Bank to correct specified internal routine and
control deficiencies.  Management of Southland Bank believes the Bank is in
compliance with the FDIC MOU at March 31, 1996.

     On or about September 12, 1994, the Federal Reserve Bank of Atlanta
("Reserve Bank") and the Company entered into a Memorandum of Understanding (the
"Reserve Bank MOU").  The Reserve Bank MOU prohibited the Company from
increasing its borrowings or incurring any debt without the prior written
approval of the Reserve Bank; required the Company to submit to the Reserve Bank
a written plan to service its outstanding debt and any other cash obligations
for at least a five year period; prohibited the Company from purchasing or
redeeming treasury stock or declaring or paying dividends to its shareholders
without the prior written approval of the Reserve Bank; required the Company to
maintain a separate checking account for the proceeds of any incurrence of debt
approved by the Reserve Bank; required the Company to notify the Reserve Bank at
least thirty days prior to the payment of any salary or other compensation at
the parent company level; required the Company to submit to the Reserve Bank a
quarterly written progress report detailing the Company's compliance with the
Reserve Bank MOU and required submissions of other financial information and
reports; and required the Company to correct other deficiencies noted by the
Reserve Bank.  The Reserve Bank MOU provided that it superseded both an informal
supervisory action imposed by the Reserve Bank in conjunction with a March 8,
1988

                                      81
<PAGE>
 
inspection of the Company and a May 19, 1992 Board resolution.  The Company
believes it is in compliance with the Reserve Bank MOU at March 31, 1996.

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

GENERAL

     The Company's principal asset is its ownership of Southland Bank.
Accordingly, the Company's results of operations are primarily dependent upon
the results of operations of Southland Bank.  Southland Bank conducts a
commercial banking business which consists of attracting deposits from the
general public and applying those funds to the origination of commercial,
consumer and real estate loans (including commercial loans collateralized by
real estate).  Southland Bank's profitability depends primarily on net interest
income, which is the difference between interest income generated from interest-
earning assets (i.e., loans and investments) less the interest expense incurred
on interest-bearing liabilities (i.e., customer deposits and borrowed funds).
Net interest income is affected by the relative amounts of interest-earning
assets and interest-bearing liabilities, and the interest rate paid and earned
on these balances.  Net interest income is dependent upon the Banks' interest
rate spread, which is the difference between the average yield earned on its
interest-earning assets and the average rate paid on its interest-bearing
liabilities.  When interest-earning assets approximate or exceed interest-
bearing liabilities, any positive interest rate spread will generate interest
income.  The interest rate spread is impacted by interest rates, deposit flows
and loan demand.  Additionally, and to a lesser extent, Southland Banks'
profitability is affected by such factors as the level of noninterest income and
expenses, the provision for loan losses and the effective tax rate.  Noninterest
income consists primarily of loan and other fees and income from the sale of
loans and investment securities.  Noninterest expenses consist of compensation
and benefits, occupancy-related expenses, deposit insurance premiums paid to the
FDIC and other operating expenses.

RESULTS OF OPERATIONS FOR YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

     The Company's results of operations are determined by its ability to
effectively manage interest income and expense, to minimize loan and investment
losses, to generate noninterest income and to control noninterest expense.
Since interest rates are determined by market forces and economic conditions
beyond the control of the Company, the ability to generate net interest income
is dependent upon Southland Bank's ability to obtain an adequate spread between
the rate earned on interest-earning assets and the rate paid on interest-bearing
liabilities.  Thus, the key performance measure for net interest income is the
interest margin or net yield, which is taxable-equivalent net interest income
divided by average earning assets.

     The primary component of consolidated earnings is net interest income, or
the difference between interest income on interest-earning assets and interest
paid on interest-bearing liabilities.  The net interest margin is net interest
income expressed as a percentage of average interest-earning assets.  Interest-
earning assets consist of loans, investment securities and federal funds sold.
Interest-bearing liabilities consist of deposits, of which approximately 11% are
noninterest-bearing at December 31, 1995, and borrowed funds.

     The net interest margin increased by 33 basis points, or 7.84% to 4.54% in
1995 as compared to 4.21% in 1994.  This increase in net interest margin was
achieved by an increase of 142 basis points on average yield earned on interest-
earnings assets which was partially offset by an increase of 133 basis points on
the average rate paid on interest-bearing liabilities.  Net interest income on a
taxable-equivalent

                                      82
<PAGE>
 
basis was $4,258,000 in 1995 as compared to $3,797,000 in 1994, representing an
increase of 12.14%.  Net interest income on a taxable-equivalent basis was
$3,797,000 in 1994 as compared to $3,716,000 in 1993, representing an increase
of 2.18%.  The net interest margin increased by 1.94% to 4.21% in 1994 from
4.13% in 1993 because average interest-earning assets increased by 2.94% in 1994
as compared to 1993.

     Average interest-earning assets increased by $3,684,000 or 4.09% to
$93,855,000 in 1995 from $90,171,000 in 1994.  Average loans increased by
$176,000 as average investments increased by $3,328,000, and average federal
funds sold increased by $180,000.  The increase in average interest-earning
assets was funded by an increase in average deposits of $2,213,000, or 2.66% to
$85,403,000 in 1995 from $83,190,000 in 1994.  By comparison, average interest-
earning assets increased by $264,000, or .29% to $90,171,000 in 1994 from
$89,907,000 in 1993.  During 1994, average deposits decreased by $2,529,000, or
2.95% to $83,190,000 from $85,719,000 in 1993.  Approximately 9.69% of the
average deposits were noninterest-bearing deposits in 1995 as compared by 9.57%
noninterest-bearing deposits in 1994.

     The provision for loan losses is a charge to earnings in the current period
to replenish the allowance and maintain it at a level management determined to
be adequate.  The provision for loan losses charged to earnings amounted to
$72,000 in 1995, $582,000 in 1994, and $536,000 in 1993.  The decrease in the
provision for loan losses in 1995 of $510,000 as compared with 1994 was a direct
result of the change in methodology of calculating an adequate allowance that
was implemented in 1994.  Prior to 1994 the allowance was established by
applying a percentage against outstanding loans.  In 1994, at the recommendation
of the FDIC, management established a more formal approach to determining the
adequacy of the allowance.  The process utilizes a loan grading system,
historical trends, actual losses, peer comparisons, and balances of outstanding
loans.  The allowance for loan losses to net loans was 1.72% in 1995 and 1.91%
in 1994, compared to 1.20% in 1993, 1.19% in 1992, and 1.06% in 1991.  The loan
charge offs for 1995 represented .46% of average loans outstanding during the
year, as compared to .40% for 1994.  The slight increase of loan charge offs in
1995 over 1994 resulted from a slight deterioration in the quality of the
collateral held as security on loans and the ability of the debtors to service
their debt.  Loan quality, as measured by non-performing assets, improved from
$2,168,000 in 1994 to $653,000 in 1995.  The determination of the allowance
rests upon management's judgment about factors affecting loan quality and
assumptions about the local and national economy.  Management considers the
year-end allowance for loan losses adequate to cover potential losses in the
loan portfolio.

     Average total assets increased $2,453,000, or 2.50% to $100,486,000 in 1995
as compared to $98,033,000 in 1994.  The increase in average total assets was
accompanied by an increase in average deposits of $2,213,000 or 2.66%.  Average
total assets increased $250,000 or .26% to $98,033,000 in 1994 as compared to
$97,783,000 in 1993 and was accompanied by a decrease in average total deposits
of $2,529,000 or 2.95% to 83,190,000 in 1994 from $85,719,000 in 1993.

RESULTS OF OPERATIONS FOR THREE MONTHS ENDED MARCH 31, 1996 AND 1995

     The Company's net earnings for the quarter ending March 31, 1996 was
$360,000 as compared to $241,000 for the quarter ending March 31, 1995; an
increase of $119,000 or 49.4%.  This increase was the result of continued loan
quality improvement, enhanced loan pricing and operating expense control.

                                      83
<PAGE>
 
     The net interest margin increased to 5.04% for the quarter ending March 31,
1996, versus 4.88% for the quarter ending March 31, 1995.  In addition, the net
interest income spread increased $60,000 or 5.1%.  Net interest income dollars
were $1,250,000 at March 31, 1996 versus $1,190,000 for the quarter ending March
31, 1995.  The improvement resulted from yield enhancements on earning assets
combined with volume increases.

     The Company believes the allowance for loan losses at March 31, 1996 to be
adequate at 1.54% of total loans.  The net charge-offs to total average loans
was .08% at March 31, 1996 versus .15% for March 31, 1995.  Based on the method
of computing the allowance for loan losses used since 1994, a provision was not
required for the quarter ending March 31, 1996.

     The Company's noninterest income was $399,000 at March 31, 1996 versus
$368,000 at March 31, 1995.  This increase of $31,000 or 8.42% was a result of
increased revenue from mortgage origination and financial investment services
referral fees, as the Company outsourced these operations in 1994.

     The Company's noninterest expense was $1,076,000 at March 31, 1996 versus
$1,082,000 at March 31, 1995.  This represents a decrease of $6,000 or 0.66%.
The most significant component of the decrease was FDIC insurance expense.  As a
result of the decrease in assessments by the Federal Deposit Insurance
Corporation in 1995, this expense was $6,509 at March 1, 1996 versus $51,800 at
March 31, 1995, or a $45,291 decrease.

     Total assets of the Company, as of March 31, 1996, were $107,468,000 as
compared to $100,859,000 at March 31, 1995.  This represents an increase of 6.6%
or $6,609,000.

     The Company and Southland Bank seek to meet liquidity requirements
primarily through management of the investment portfolio and monthly amortizing
loans.  Another source of liquidity is the repayment of maturing single payment
loans.  Secondary sources of funds are provided by certificates of deposit
obtained from national markets.  Also, Southland Bank maintains $10,000,000 in
lines of credit with Federal Home Loan Bank and other correspondent banks to
provide funds on short notice if needed.  Additional long term liquidity needs
are met by the use of advances from Federal Home Loan Bank.

     On March 31, 1996, the investment portfolio totaled approximately
$11,968,000 in held to maturity and $13,212,000 in securities available for
sale.  A comparison to March 31, 1995, reflects $1,124,469 in held to maturity
and $17,044,076 in available for sale.  During the first quarter of 1996, the
Company purchased and classified $9,000,000 in callable agency securities in
held to maturity.  In addition, $2,000,000 in callable agency securities were
transferred from available for sale to held to maturity on March 31, 1996.
These securities had a market value of $2,001,000 at March 31, 1996.  It is the
intent of the Company to hold these securities to maturity or the call date.

     Total loans at March 31, 1996, were $76,054,000 as compared to $69,867,000
at March 31, 1995.  This represents a $6,187,000 increase in loans.  The growth
of 8.9% during this time frame is focused on commercial lines of business,
without concentration in any loan category.  The loan portfolio contains no
foreign or energy related loans or concentration greater than 10% in any one
industry.

     The Company's total deposits increased $1,740,442 from March 31, 1995, to
March 31, 1996, or 2.02%.  Total deposits were $87,865,000 at March 31, 1996,
and $86,125,000 at March 31, 1995.  Noninterest bearing deposits represented
51.1% of the total increase in deposits.

                                      84
<PAGE>
 
     Borrowings at March 31, 1996, were $12,008,000 compared to $8,379,000 at
March 31, 1995.  This increase of $3,629,000 was provided by Federal Home Loan
Bank advances.  These advances were utilized to fund the increase in loans and
securities and were borrowed at variable rates to reduce the asset sensitivity
of the Company.

     At March 31, 1996, total equity was $6,568,000 compared to $5,394,000 at
March 31, 1995, with an equity to asset ratio of 6.11% at March 31, 1996,
compared to 5.34% on March 31, 1995.  This increase of $1,174,000 was provided
by the earnings of the Company's subsidiary bank.  The Company's annualized
return on assets was 1.37% and annualized return on equity was 22.35% at March
31, 1996.

AVERAGE BALANCES AND NET INCOME ANALYSIS

     The following table sets forth the amount of the Company's average
balances, interest income, and interest expense for each category of interest-
earning assets and interest-bearing liabilities and the average yield for the
interest-earning assets and average rate paid for the interest-bearing
liabilities, net interest spread, and net interest margin on average interest-
earning assets.  Federally tax-exempt income is presented on a taxable
equivalent basis assuming a 34% Federal tax rate.
<TABLE>
<CAPTION>
 
                                                                 YEAR ENDED DECEMBER 31,
                                                                 (DOLLARS IN THOUSANDS)
                             ------------------------------------------------------------------------------------------------
                                          1995                              1994                            1993
                             ------------------------------    ------------------------------  -----------------------------
                                                                                                                  
                                                     AVERAGE                          AVERAGE                        AVERAGE 
                                          INTEREST   YIELD/               INTEREST    YIELD/             INTEREST     YIELD/ 
                              AVERAGE      INCOME/    RATE     AVERAGE     INCOME/     RATE    AVERAGE    INCOME/      RATE   
                              BALANCE      EXPENSE    PAID     BALANCE     XPENSE      PAID    BALANCE    EXPENSE      PAID 
                              -------     --------  --------  ---------   --------   -------   -------   --------   ---------  
<S>                          <C>         <C>       <C>       <C>        <C>       <C>          <C>        <C>       <C>
ASSETS
 Interest-earning assets:
   Loans, net of unearned     
   income (1)..............   $ 72,808     $7,646    10.50%   $72,632     $6,492        8.94%   $77,758     $6,428     8.27% 
   Investment securities:
   Taxable.................     19,189      1,384     7.21%    15,777        837        5.31%    10,664        497     4.66%
   Tax-exempt..............         38          3     7.89%       122          8        6.56%       218         14     6.42%
   Federal funds sold......      1,820         --       --%     1,640         56        3.41%     1,267         37     2.92%
                              --------     ------             -------     ------                -------     ------
   Total interest-            
     earning assets........     93,855      9,033     9.62%    90,171      7,393        8.20%    89,907      6,976     7.76% 
                              --------     ------             -------     ------                -------     ------            
 
 Noninterest-earning
  assets:
   Cash....................   $  2,380                        $ 2,645                           $ 2,678
   Allowance for loan                                          (1,204)                             (794)
   losses..................     (1,280)
   Other assets............      5,531                          6,421                             5,991
                              --------                        -------                           -------
     Total noninterest        
       earning assets......      6,631                          7,862                             7,876
                              --------                        -------                           ------- 
 
        Total assets.......   $100,486                        $98,033                           $97,783
                              ========                        =======                           =======
</TABLE>

                                      85
<PAGE>
 
<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,                                       
                                                                 (DOLLARS IN THOUSANDS)                                        
                             ------------------------------------------------------------------------------------------------  
                                          1995                              1994                            1993               
                             ------------------------------    ------------------------------  -----------------------------   
                                                                                                                               
                                                     AVERAGE                          AVERAGE                        AVERAGE   
                                          INTEREST   YIELD/               INTEREST    YIELD/             INTEREST     YIELD/   
                              AVERAGE      INCOME/    RATE     AVERAGE     INCOME/     RATE    AVERAGE    INCOME/      RATE    
                              BALANCE      EXPENSE    PAID     BALANCE     XPENSE      PAID    BALANCE    EXPENSE      PAID    
                              -------     --------  --------  ---------   --------   -------   -------   --------   ---------   
<S>                          <C>         <C>       <C>       <C>        <C>       <C>          <C>        <C>       <C>        
 LIABILITIES AND
 STOCKHOLDERS' EQUITY
Interest-bearing
liabilities:
  Savings and interest-      $ 20,645      $  757      3.67%   $34,260     $1,384    4.04%     $31,497     $1,085    3.44% 
   bearing demand                                                                                                          
   deposits...............                                                                                                 
  Time deposits...........     56,479       3,427      6.07%    40,968      1,747    4.26%      46,802      1,930    4.12% 
  Borrowings..............      8,584         591      6.88%     9,538        465    4.88%       5,813        245    4.21% 
                             --------      ------              -------     ------              -------     ------          
   Total interest-                                                                                                         
    bearing liabilities...     85,708       4,775      5.57%    84,766      3,596    4.24%      84,112      3,260    3.88% 
                                                                                                                           
                                                                                                                           
 Noninterest-bearing                                                                                                       
  liabilities and stock-                                                                                                   
   holders' equity:                                                                                                        
 Demand deposits..........      8,279                            7,962                           7,420                     
  Other liabilities.......        913                              391                             593                     
  Stockholders' equity....      5,586                            4,914                           5,658                     
                             --------                          -------                         -------                     
    Total noninterest-                                                                                                     
     bearing liabili-                                                                                                      
     ties and stock-                                                                                                       
     holders' equity......     14,778                           13,267                          13,671                     
                             --------                          -------                         -------                     
                                                                                                                           
                                                                                                                           
    Total liabilities                                                                                                      
     and stockholders'                                                                                                     
     equity...............   $100,486                          $98,033                         $97,783                     
                             ========                          =======                         =======                     
                                                                                                                           
 Interest rate spread.....                             4.05%                         3.96%                           3.88% 
                                                       ====                          ====                            ====  
                                                                                                                           
 Net interest income......                 $4,258                          $3,797                          $3,716          
                                           ======                          ======                          ======          
                                                                                                                           
 Net interest margin......                             4.54%                         4.21%                           4.13% 
                                                       ====                          ====                            ====  
- ------------------
</TABLE>
(1)  Loan fees are included in interest and loan amounts include non-accrual
     loans.

                                      86
<PAGE>
 
RATE AND VOLUME ANALYSIS

  The following table reflects the changes in net interest income resulting from
changes in interest rates and from asset and liability volume.  The change in
interest attributable to rate has been determined by applying the change in rate
between years to average balances outstanding in the later year.  The change in
interest due to volume has been determined by applying the rate from the earlier
year to the change in average balances outstanding between years.  Thus, changes
that are not solely due to volume have been consistently attributed to rate.
The change in interest due to both rate and volume has been allocated to the
components in proportion to the relationship of the dollar amounts of the change
in each.
<TABLE>
<CAPTION>
 
 
                                                  YEAR ENDED DECEMBER 31,
                                                   (DOLLARS IN THOUSANDS)
                                 ----------------------------------------------------------
                                         1995 VS. 1994                 1994 VS. 1993
                                 -----------------------------  ---------------------------
                                              CHANGES DUE TO                CHANGES DUE TO
                                             -----------------              ---------------
                                  INCREASE                       INCREASE   
                                 (DECREASE)    RATE    VOLUME   (DECREASE)   RATE   VOLUME 
                                 ----------  --------  -------  ----------  ------  ------- 
 
Increase (decrease) in:
Income from earning assets:
<S>                              <C>         <C>       <C>      <C>         <C>     <C>
   Loans, including fees.......     $1,154    $1,138    $  16       $  64     $501   $(439)
   Investment securities:
     Taxable...................        547       342      205         340       76     264
     Tax-exempt................         (5)        2       (7)         (6)      --      (6)
    Federal funds sold.........        (56)      (61)       5          19        7      12
                                    ------    ------    -----       -----     ----   -----
       Total interest income...      1,640     1,421      219         417      586   $(169)
                                    ------    ------    -----       -----     ----   -----
 
Expense from interest-bearing
  liabilities:
  Savings and                       $ (627)   $ (118)   $(509)      $ 299     $198   $ 101
    interest-bearing demand....
  Time deposits................      1,680       887      793        (183)      64    (247)
  Borrowings...................        126       177      (51)        220       43     177
                                    ------    ------    -----       -----     ----   -----
      Total interest expense...      1,179       946      233         336      305      31
                                    ------    ------    -----       -----     ----   -----
 
      Net interest income......     $  461    $  475    $ (14)      $  81     $281   $(200)
                                    ======    ======    =====       =====     ====   =====
 
</TABLE>


                                      87
<PAGE>
 
OTHER INCOME

  The most significant increase in other income in 1995 was a result of
correspondent fees of $161,773 for the refund of mortgage loan applicants.
Total other income decreased in 1994 by $876,000, or 40.13% attributable
primarily to a decrease in the volume of loan originations and sales through the
Company's mortgage banking operation and gains received on the sale of
investment securities in 1993.  As a direct result of the reduced volume of
mortgage loan originations in 1994 as compared to 1993, Management redesigned
its mortgage banking operations in early 1995.  The new process utilizes third
party mortgage processors and has reduced operating expenses that allow the
Company to generate a profit on the reduced volumes.  Following is a comparison
of other income for 1995, 1994 and 1993.
<TABLE>
<CAPTION>
 
 
                                                 YEAR ENDED DECEMBER 31,
                                                  (DOLLARS IN THOUSANDS)
                                                -------------------------- 
                                                  1995     1994     1993
                                                --------  -------  -------
<S>                                             <C>       <C>      <C>
Service charges on deposit accounts...........   $  775    $  733   $  888
Gain (loss) on sale of investment securities..       (1)       --       35
Trading account gains.........................       --        --      112
Gain on sale of loans.........................      298       251      765
Loan servicing fees...........................      166       105       --
Correspondent fees............................      161        --       --
Other income..................................      183       218      382
                                                 ------    ------   ------
                                                 $1,582    $1,307   $2,182
                                                 ======    ======   ======
</TABLE>

OTHER EXPENSES

     Salaries and employee benefits increased $81,000, or 4.17% in 1995 over
1994.  Deposit insurance premiums decreased $114,000, or 48.78% in 1995 as a
result of the decrease in assessments by the Federal Deposit Insurance
Corporation which became effective in early 1995.  The most significant increase
in other expenses in 1994 as compared to 1993 was an increase of $64,000, or
3.43% in Salaries and employee benefits which was attributable to a management
restructure completed in the second quarter of 1994.  Net occupancy and
equipment expense increased 4.9% from 1993 to 1994 as a result of a significant
expansion to Southland Bank's main office in Dothan, Alabama.  Following is an
analysis of other expenses for 1995, 1994 and 1993.
<TABLE>
<CAPTION>
 
                                   YEAR ENDED DECEMBER 31,
                                   (DOLLARS IN THOUSANDS)
                                  ------------------------ 
                                   1995     1994     1993
                                  -------  -------  -------
<S>                               <C>      <C>      <C>
Salaries and employee benefits..   $2,012   $1,931   $1,867
Net occupancy and equipment.....      798      911      868
FDIC insurance..................      120      234      217
Other real estate, net..........      177      217      212
Other...........................      994    1,205    1,179
                                   ------   ------   ------
                                   $4,101   $4,498   $4,343
                                   ======   ======   ======
 
</TABLE>

                                      88
<PAGE>
 
ASSET/LIABILITY MANAGEMENT

     As part of the Company's interest rate risk management policy, management
examines the extent to which its assets and liabilities are "interest rate-
sensitive" and monitors its interest rate-sensitivity "gap." An asset or
liability is considered to be interest rate-sensitive if it will reprice or
mature within the time period analyzed, usually one year or less. The interest
rate-sensitivity gap is the difference between the interest-earning assets and
interest-bearing liabilities scheduled to mature or reprice within such time
period. A gap is considered positive when the amount of interest rate-sensitive
assets exceeds the amount of interest rate-sensitive liabilities. A gap is
considered negative when the amount of interest rate-sensitive liabilities
exceeds the interest rate-sensitive assets. During a period of rising interest
rates, a negative gap would tend to adversely affect net interest income, while
a positive gap would tend to result in an increase in net interest income.
During a period of falling interest rates, a negative gap would tend to result
in an increase in net interest income, while a positive gap would tend to
adversely affect net interest income. If the Company's assets and liabilities
were equally flexible and moved concurrently, the impact of any increase or
decrease in interest rates on net interest income would be minimal.

     A simple interest rate "gap" analysis by itself may not be an accurate
indicator of how net interest income will be affected by changes in interest
rates.  Accordingly, management also evaluates how the repayment of particular
assets and liabilities is impacted by changes in interest rates.  Income
associated with interest-earning assets and costs associated with interest-
bearing liabilities may not be affected uniformly by changes in interest rates.
In addition, the magnitude and duration of changes in interest rates may have a
significant impact on net interest income.  For example, although certain assets
and liabilities may have similar maturities or periods of repricing, they may
react in different degrees to changes in market interest rates.  Interest rates
on certain types of assets and liabilities fluctuate in advance of changes in
general market interest rates, while interest rates on other types may lag
behind changes in general market rates.  In addition, certain assets, such as
adjustable rate mortgage loans, have features (generally referred to as
"interest rate caps") which limit changes in interest rates on a short-term
basis and over the life of the asset.  In the event of a change in interest
rates, prepayment and early withdrawal levels also could deviate significantly
from those assumed in calculating the interest-rate gap.  The ability of many
borrowers to service their debts also may decrease in the event of an interest-
rate increase.

                                      89
<PAGE>
 
     The following table sets forth the distribution of the repricing of the
Company's earning assets and interest-bearing liabilities as of December 31,
1995, the interest rate sensitivity gap (i.e., interest rate sensitive assets
less interest rate sensitive liabilities), the cumulative interest rate
sensitivity gap (i.e., interest rate sensitive assets divided by interest rate
sensitivity liabilities) and the cumulative sensitivity gap ratio.  The table
also sets forth the time periods in which earning assets and liabilities will
mature or may reprice in accordance with their contractual terms.  However, the
table does not necessarily indicate the impact of general interest rate
movements on the net interest margin since the repricing of various categories
of assets and liabilities is subject to competitive pressures and the needs of
Southland Bank's customers.  In addition, various assets and liabilities
indicated as repricing within the same period may in fact reprice at different
times within such period and at different rates.
<TABLE>
<CAPTION>
 
                                                                   AT DECEMBER 31, 1995
                                                               MATURING OR REPRICING WITHIN
                                          -------------------------------------------------------------------
                                            ZERO TO THREE   THREE MONTHS   ONE TO FIVE   OVER FIVE   
                                                MONTHS       TO ONE YEAR      YEARS        YEARS       TOTAL  
                                            --------------  -------------  ------------  ----------  --------- 
<S>                                         <C>             <C>            <C>           <C>         <C>
                                                                 (Dollars in Thousands)
Earning assets:
 Interest-bearing deposits................        $ 2,018       $    --        $    --     $    --    $ 2,018
 Investment securities....................          1,628         10,277         5,024       4,002     20,931
 Loans....................................         46,914         12,560         9,987       2,049     71,510
                                                  -------       --------       -------     -------    -------
                                                  $50,560       $ 22,837       $15,011     $ 6,051    $94,459
                                                  =======       ========       =======     =======    =======
 
INTEREST-BEARING LIABILITIES:
 Interest-bearing demand deposits (1).....        $ 9,780       $  6,160       $    --     $    --    $15,940
 Savings (1)..............................             --          2,879            --          --      2,879
 Certificates less than $100,000..........         21,310         21,643         6,353          --     49,306
 Certificates $100,000 and over...........          2,184          2,835         1,922         466      7,407
 Borrowings...............................          3,240            323         4,742         220      8,525
                                                  -------       --------       -------     -------    -------
                                                  $36,514       $ 33,840       $13,017     $   686    $84,057
                                                  =======       ========       =======     =======    =======
 
Interest rate sensitivity gap.............        $14,046       $(11,003)      $ 1,994     $ 5,365    $10,402
                                                  =======       ========       =======     =======    =======
 
Cumulative interest rate sensitivity gap..        $14,046       $  3,043       $ 5,037     $10,402    $10,402
                                                  =======       ========       =======     =======    =======
Interest rate sensitivity gap ratio.......         138.47%         67.49%       115.32%     882.07%    112.37%
                                                  =======       ========       =======     =======    =======
Cumulative interest rate sensitivity gap                                                                       
 ratio....................................         138.47%        104.33%       106.04%     112.37%    112.37% 
                                                  =======       ========       =======     =======    =======  
- ---------------
</TABLE>

(1) The Company has found that NOW checking accounts and savings deposits are
    generally not sensitive to changes in interest rates and, therefore, it has
    placed such liabilities in the "Three Months to One Year" category.  It has
    also found that the money-market checking deposits reprice between zero and
    three months, on the average.

  Southland Bank is positively gapped in each measured time period.  A
sensitivity ratio of 138.47 exists in the 0-3 month category which would impact
earnings in a positive manner if a rising interest rate environment prevails.
This category would have a negative earnings impact should the market enter into
a falling interest rate scenario.  However, the net interest dollar margin
stabilizes as the given rate environment spreads over the other measured GAP
periods.  A simulation model is used to measure the dollar impact of various
rate movements on the net interest margin.

                                      90
<PAGE>
 
MATURITIES AND SENSITIVITY OF LOANS TO CHANGES IN INTEREST RATES

  The Company's loan portfolio, as of December 31, 1995, was made up primarily
of short-term fixed rate loans or variable rate loans.  The average contractual
life on installment loans is approximately three years, while mortgages are
generally variable over one to five-year periods.  Total loans as of December
31, 1995 are shown in the following table according to maturity classifications:
(i) one year or less, (ii) after one year through five years, and (iii) after
five years.
<TABLE>
<CAPTION>
 
                                         DECEMBER 31, 1995
                                       (DOLLARS IN THOUSANDS)
                                     ------------------------
MATURITY:
<S>                                    <C>
  One year or less...................                 $23,347
  After one year through five years..                  20,626
  After five years...................                  27,399
                                                      -------
                                                      $71,372
                                                      =======
</TABLE>

     The following table summarizes loans at December 31, 1995 with the due
dates after one year which (i) have predetermined interest rates and (ii) have
floating or adjustable interest rates.
<TABLE>
<CAPTION>
 
                                           DECEMBER 31, 1995
                                         (DOLLARS IN THOUSANDS)
                                       ------------------------
 
<S>                                      <C>
Predetermined interest rates...........                 $11,221
Floating or adjustable interest rates..                  36,804
                                                        -------
                                                        $48,025
                                                        =======
</TABLE>

     Records were not available to present the above information in each
category listed in the first paragraph above and could not be reconstructed
without undue burden.


                                      91
<PAGE>
 
LOAN PORTFOLIO

     Management believes that the Company's loan portfolio is adequately
diversified.  The loan portfolio contains no foreign or energy-related loans or
concentrations greater than 10% in any one industry.  As of December 31, 1995,
the ten largest loans of the Company accounted for approximately 10% of the
Company's total loans.  As of December 31, 1995, the Company had no loan
participations purchased and had outstanding loan commitments of $2.7 million.
The amounts of loans outstanding at the indicated dates is shown in the
following table according to type of loan.
<TABLE>
<CAPTION>
 
                              MARCH 31,                    DECEMBER 31,
                              ---------  ------------------------------------------------
                                1996       1995      1994      1993      1992      1991
                              ---------  --------  --------  --------  --------  --------
<S>                           <C>        <C>       <C>       <C>       <C>       <C>
                                                (DOLLARS IN THOUSANDS)
Commercial and industrial...    $19,475   $19,726   $14,827   $16,171   $24,065   $18,413
Agricultural................      4,848     2,867     2,171     2,217     2,257     1,348
Real estate - construction..      6,198     5,730     4,175     3,148     2,631     2,849
Real estate - mortgage,          
  farmland..................        998     1,060       941     1,148     1,233       890
Real estate - mortgage,                                                                  
  commercial................     17,002    15,640    18,345    17,246    10,443    11,019
Real estate - mortgage,                                                                  
  residential...............     22,443    22,651    24,559    28,888    28,006    24,991 
Consumer installment loans..      5,078     3,635     4,219     4,385     4,584     3,554
Other.......................         12        62       495       489     1,023       397
                                -------   -------   -------   -------   -------   -------
                                 76,054    71,371    69,732    73,692    74,242    63,461
 
Less allowance for                1,174     1,230     1,332       883       881       671
 loan losses................    -------   -------   -------   -------   -------   -------
 
       Total loans*.........    $74,880   $70,141   $68,400   $72,809   $73,361   $62,790
                                -------   -------   -------   -------   -------   -------
</TABLE>

   *Does not include loans held for sale in 1991, 1992, 1993 and 1994.

                                      92
<PAGE>
 
NONPERFORMING ASSETS

  Accrual of interest on loans is discontinued either when reasonable doubt
exits as to the full, timely collection on interest or principal or when a loan
becomes contractually past due by 90 days or more with respect to interest or
principal.  When a loan is placed on nonaccrual status, all interest previously
accrued, but not collected, is reversed against current period income.  Income
on such loans is then recognized only to the extent that cash is received and
where the future collection of principal is probable.  Interest accruals are
recorded on such loans only when they are brought fully current with respect to
interest and principal and when, in the judgment of management, the loans are
estimated to be fully collectible as to both principal and interest.
<TABLE>
<CAPTION>
 
                                    MARCH 31,                DECEMBER 31,
                                    ---------  -----------------------------------------
                                      1996     1995    1994     1993     1992     1991
                                    ---------  -----  -------  -------  -------  -------
<S>                                 <C>        <C>    <C>      <C>      <C>      <C>
                                                   (DOLLARS IN THOUSANDS)
Loans accounted for on a               
 nonaccrual basis.................     $  581  $ 303   $1,200   $  474   $  195   $  371
Installment loans and term                
 loans contractually past due
  ninety days or more as to
  interest or principal payments
  and still accruing..............        215     13       15       23       19       72 
Other real estate, net............        246    339      953    1,293    1,130    1,572
                                       ------  -----   ------   ------   ------   ------
 Total non-performing assets......     $1,042  $ 653   $2,168   $1,790   $1,344   $2,015
                                       ======  =====   ======   ======   ======   ======
 
</TABLE>

  As of December 31, 1995, 1994, 1993, 1992 and 1991, total nonperforming assets
were approximately 1.37%, .91%, 3.11%, 2.43%, 1.81% and 3.18%, respectively, of
total loans outstanding at such dates.  Foregone interest on non-accrual loans
at December 31, 1995 was $42,840.

  In the opinion of management, any loans classified by regulatory authorities
as substandard or special mention that have not been disclosed above do not (i)
represent or result from trends or uncertainties which management reasonably
expects will materially impact future operating results, liquidity or capital
resources, nor (ii) represent material credits about which management is aware
of any information which causes management to have serious doubts as to the
ability of such borrowers to comply with the loan repayment terms.  Any loans
classified by regulatory authorities as loss have been charged off.

SUMMARY OF LOAN LOSS EXPERIENCE

  The allowance for loan losses is created by direct charges to operations.
Losses on loans are charged against the allowance in the period in which such
loans, in management's opinion, become uncollectible.  Recoveries during the
period are credited to this allowance.  The factors that influence management's
judgment in determining the amount charged to operating expense are past loan
experience, composition of the loan portfolio, evaluation of possible future
losses, current economic conditions, and other relevant factors.  The Company's
allowance for loan losses was approximately $1.23 million at December 31, 1995,
representing 1.72% of year-end total loans outstanding and OREO, compared with
approximately $1.33 million at December 31, 1994, which represented 1.88% of
year-end total loans outstanding and OREO.

                                      93
<PAGE>
 
  The allowance for loan losses is reviewed quarterly based on management's
evaluation of current risk characteristics of the loan portfolio, as well as the
impact of prevailing and expected economic business conditions.  Management
considers the allowance for loan losses adequate to cover possible loan losses
on each outstanding loan with particular emphasis on any problem loans.

  The following table presents an analysis of the Company's loan loss experience
for the periods indicated:
<TABLE>
<CAPTION>
 
                                               MARCH 31,                       DECEMBER 31,
                                               ----------  -----------------------------------------------------
                                                  1996       1995       1994       1993       1992       1991
                                               ----------  ---------  ---------  ---------  ---------  ---------
<S>                                            <C>         <C>        <C>        <C>        <C>        <C>
                                                                    (DOLLARS IN THOUSANDS)
Average amount of loans outstanding..........    $73,958    $72,808    $72,632    $77,758    $77,222    $57,021
                                                 =======    =======    =======    =======    =======    =======
 
Balance of allowance for loan losses             $ 1,230    $ 1,332    $   883    $   881    $   671    $   567
 at beginning of period......................    -------    -------    -------    -------    -------    -------
 
Charge offs:
 Commercial, industrial, and agricultural....          5    $   211    $   109    $   382    $   215    $   232
 Real estate.................................          9         16         97         44         37         25
 Consumer installment........................         67        110         83        151         64         96
Recoveries:
 Commercial, financial, and agricultural.....         --        126        129         14         20         74
 Real estate.................................          1         21          6          6          4          1
 Consumer installment........................         24         16         21         23         14         10
                                                 -------    -------    -------    -------    -------    -------
 
   Net charge-offs...........................    $    56    $   174    $   133    $   534    $   278    $   268
                                                 -------    -------    -------    -------    -------    -------
 
Additions to allowance charged to operating      $  --      $    72    $   582    $   536    $   488    $   372
 expenses....................................  ---------    -------    -------    -------    -------    -------
 
   Balance of allowance for loan                 $ 1,174    $ 1,230    $ 1,332    $   883    $   881    $   671
     losses at end of period.................    =======    =======    =======    =======    =======    =======
 
Ratio of net loan charge-offs to average            0.08%      0.24%      0.18%      0.69%      0.36%      0.47%
 loans outstanding...........................    =======    =======    =======    =======    =======    =======
 
 
</TABLE>
                                      94
<PAGE>
 
ALLOCATION OF ALLOWANCE

The Company has allocated the allowance for loan losses according to the amount
deemed to be reasonably necessary to provide for the possibility of losses being
incurred within the categories of loans set forth in the table below.  This
allocation is based on management's evaluation of the loan portfolio under
current economic conditions, past loan loss experience, adequacy and nature of
collateral, and such factors which, in the judgement of management, deserve
recognition in estimating loan losses.  Because the allocation is based on
estimates and subjective judgement, it is not necessarily indicative of the
specific amounts or loan categories in which charge-offs may occur.
<TABLE>
<CAPTION>
 
                                  COMMERCIAL      REAL ESTATE
                                  INDUSTRIAL      CONSTRUCTION      CONSUMER
                                 AGRICULTURAL   AND RESIDENTIAL   INSTALLMENT    TOTAL
                                 -------------  ----------------  ------------  -------
<S>                              <C>            <C>               <C>           <C>
                                      (AMOUNTS IN THOUSANDS, EXCEPT PERCENTAGES)
3/31/96 Allowance:                      
  % of loans in each category           
  to total loans                     $731              $145          $298        $1,174 
12/31/95 Allowance:                                                                    
  % of loans in each category        55.7%             37.6%          6.7%        100.0%
  to total loans                     $755              $144          $331        $1,230 
12/31/94 Allowance:                                                                    
  % of loans in each category        55.0%             39.8%          5.1%        100.0%
  to total loans                     $814              $175          $343        $1,332 
                                     52.7%             41.2%          6.1%        100.0% 
</TABLE> 

                                      95
<PAGE>
 
INVESTMENT PORTFOLIO

 The carrying value and estimated market value of investment securities are as
follows:
<TABLE>
<CAPTION>
 
                                                      GROSS             GROSS     APPROXIMATE
                                   AMORTIZED        UNREALIZED        UNREALIZED     FAIR
                                     COST             GAINS             LOSSES       VALUE
                                   ---------        ----------        ----------  -----------
<S>                                <C>        <C>                     <C>         <C>
                                                     (DOLLARS IN THOUSANDS)
Investment Securities Available
 for Sale December 31, 1995:
  State and political                
    subdivisions.................    $   358             $--                $ --      $   358 
  U.S. Government agencies.......      7,982              27                  --        8,009
  Mortgage-backed                     10,935              17                  47       10,905
    securities...................    -------             ---                ----      -------
                                                                     
                                     $19,275             $44                $ 47      $19,272
                                     =======             ===                ====      =======
December 31, 1994:
  Mortgage-backed
    securities...................    $14,089            $--                 $766      $13,323
                                     =======            ===                 ====      =======
 
Investment Securities Held to
 Maturity December 31, 1995:
  State and political
    subdivisions.................    $    15            $ 1                $  --      $    16
  U.S. Government agencies.......         34              4                   --           38
  Mortgage-backed
    securities...................      1,009             --                    6        1,003
  Other securities...............        602             --                   --          602
                                     -------            ---                 ----      -------
                                     $ 1,660            $ 5                 $  6      $ 1,659
                                     =======            ===                 ====      =======
December 31, 1994:
  State and political
  subdivisions...................    $    74            $ 1                $  --      $    75
  U.S. Government agencies.......         46              4                   --           50
  Mortgage-backed                                                   
    securities...................      1,010             --                   55          955
  Other securities...............        601             --                   --          601
                                     -------            ---                 ----      -------
                                     $ 1,731            $ 5                 $ 55      $ 1,681
                                     =======            ===                 ====      =======
 
</TABLE>

                                      96
<PAGE>
 
  The following table represents maturities and weighted average yields of
investment securities held by the Company at December 31, 1995.
<TABLE>
<CAPTION>
 
                                                                 DECEMBER 31, 1995
                                                               (DOLLARS IN THOUSANDS)
                                 -------------------------------------------------------------------------------
                                                      After One Year but   After Five Years but  
                                   Within One Year     Within Five Years     Within Ten Years    After Ten Years
                                   ----------------  --------------------- --------------------  ---------------
 
                                   Amount    Yield    Amount     Yield      Amount      Yield    Amount    Yield
                                   -------  -------  ---------  --------  -----------  --------  -------  -------
 
<S>                                <C>      <C>      <C>        <C>       <C>          <C>       <C>      <C>
U.S. Treasury and Other
  U.S. government agencies (1)...  $    --   $--%     $9,065     6.70%      $    --       --   $    --      --%
Obligations of states and other
                                   -------           -------                -------            -------        
  political subdivisions (1)(2)..       --    --          --       --           373     7.02%       --      --
Mortgage-backed securities.......       --    --          --       --       $10,905     6.91%       --      --
                                   -------           -------                -------            -------
                                   $    --            $9,065                $11,278     6.91%  $    -- 
                                   =======           =======                =======            =======
</TABLE>
- ------------
(1)  Yields were computed using coupon interest, adding discount accretion or
     subtracting premium amortization, as appropriate, on a ratable basis over
     the life of each security.  The weighted average yield for each maturity
     range was computed using the acquisition price of each security in that
     range.

(2)  Yields on securities of state and political subdivisions are stated on a
     tax equivalent basis using a tax rate of 34%.



DEPOSITS

  Average amount of deposits and average rate paid thereon, classified as to
noninterest-bearing demand deposits, interest-bearing demand and savings
deposits and time deposits, for the periods indicated are presented below.
<TABLE>
<CAPTION>
 
                                   YEAR ENDED DECEMBER 31,
                                    (DOLLARS IN THOUSANDS)
                             ---------------------------------
                                    1995             1994
                               ---------------  ---------------
                                AMOUNT   RATE    AMOUNT   RATE
                               --------  -----  --------  -----
<S>                            <C>       <C>    <C>       <C>
Noninterest-bearing demand                                      
  deposits...................   $ 8,279   N/A    $ 7,962   N/A  
Interest-bearing demand and                                     
  savings deposits...........    20,645  3.67%    34,260  4.04% 
Time deposits................    56,479  6.07%    40,968  4.27%
                                -------          -------
      Total deposits.........   $85,403  4.90%   $83,190  3.76%
                                =======          =======
</TABLE>

     The Company has a large, stable base of time deposits, with little or no
dependence on volatile deposits of $100,000 or more.  The time deposits are
principally certificates of deposit and individual retirement accounts obtained
for individual customers.

                                      97

<PAGE>

 
     The amounts of time certificates of deposit issued in amounts of $100,000
or more as of December 31, 1995, are shown below by category, which is based on
time remaining until maturity of (i) three months or less, (ii) over three
through twelve months and (iii) over twelve months.
<TABLE>
<CAPTION>
 
                                      DECEMBER 31, 1995
                                    (DOLLARS IN THOUSANDS)
                                  ------------------------
 
<S>                                 <C>
Three months or less..............         $2,184
Over three through twelve months..          2,835         
Over twelve months................          2,388         
                                           ------         
     Total........................         $7,407         
                                           ======          
 
</TABLE>

RETURN ON ASSETS AND STOCKHOLDERS' EQUITY

     The following table shows return on assets (net earnings divided by average
total assets), return on equity (net earnings divided by average stockholders'
average equity), dividend payout ratio (dividends declared per share divided by
net income per share) and average stockholders' equity to average assets ratio
(average stockholders' equity divided by average total assets) for the periods
indicated.
<TABLE>
<CAPTION>
 
 
                                           YEAR ENDED DECEMBER 31,
                                          --------------------------
                                            1995     1994     1993
                                          --------  -------  -------
 
<S>                                       <C>       <C>      <C>
Return on average assets................     1.00%      --%    0.65%
Return on average equity................    17.94       --    11.29
Dividend payout ratio...................       --       --       --
Average equity to average assets ratio..     5.56     5.01     5.79
 
</TABLE>

LIQUIDITY AND CAPITAL RESOURCES

     Liquidity management involves the matching of the cash flow requirements of
customers who may be either depositors desiring to withdraw funds or borrowers
needing assurance that sufficient funds will be available to meet their credit
needs and the ability of the Company and Southland Bank to meet their credit
needs.  The Company and Southland Bank seek to meet liquidity requirements
primarily through management of the investment portfolio and monthly amortizing
loans.  Another source of liquidity is the repayment of maturing single payment
loans.  Also, Southland Bank maintains a $10,000,000 line of credit with Federal
Home Loan Bank to provide funds on short notice, if needed.  Secondary sources
of funds are provided by certificates of deposits obtained from national
markets.  These funds provide additional sources for short-term funding needs.

     The liquidity and capital resources of the Company and Southland Bank are
monitored on a periodic basis by state and Federal regulatory authorities.  As
determined under guidelines established by these regulatory authorities,
Southland Bank's liquidity ratio at December 31, 1995 is considered
satisfactory.  At that date, Southland Bank's short-term investments were
adequate to cover any reasonably anticipated immediate need for funds.  At
December 31, 1995, the Company's and Southland Bank's capital asset ratios were
considered adequate, based on guidelines established by regulatory authorities.
The primary source of funds available to the Company are dividends paid by
Southland Bank.  Federal and state statutes and regulations impose restrictions
on the amount of dividends that may

                                      98
<PAGE>

 
be declared by Southland Bank.  Regulatory authorities have also restricted
Southland Bank from paying any dividends without obtaining prior regulatory
consent (see the section titled "Certain Regulatory Considerations Relating to
the Company").  Accordingly, the Company's liquidity is impacted by these
restrictions.  The Company increased its capital by retaining net earnings of
$1,002,000 during 1995.  After recording an increase of capital of $457,000 for
the change in unrealized holding gains and losses on investment securities
available for sale, net of taxes, total capital of the Company increased during
1995 by $1,459,000.  At December 31, 1995, total capital of the Company amounted
to $6,315,522.

     At December 31, 1995, there were no binding outstanding commitments for
capital expenditures.  However, the Company anticipates that expenditures of
approximately $750,000 will be required for expansion or relocation of
properties which it plans to implement in 1996 in order to serve its customers
and meet the needs of the citizens in the communities served by Southland Bank.

     In accordance with risk capital guidelines issued by the Federal Reserve
Board, the Company should meet a minimum ratio of qualifying total capital to
weighted risk assets of 8%, of which at least 4% should be in the form of Tier 1
capital.  Institutions operating at or near the 4% capital level are expected to
have well diversified risks, including no undue interest rate risk exposure,
excellent control systems, good earnings, high asset quality, and well managed
on and off balance sheet activities; and, in general, be considered strong
banking organizations with a composite 1 rating under the CAMEL rating system of
banks.  For all but the most highly rated banks meeting the above conditions,
the minimum leverage ratio is to be 4% plus an additional 100 to 200 basis
points.
<TABLE>
<CAPTION>
 
The following table summarizes the regulatory capital levels of the Company
 at December 31, 1995.
                                                                               DECEMBER 31, 1995
                                                                             (DOLLARS IN THOUSANDS)
                                                     -----------------------------------------------------------------------------
 
                                                          ACTUAL                        REQUIRED                        EXCESS
                                                     ----------------               ----------------               ----------------
                                                     AMOUNT  PERCENT                AMOUNT  PERCENT                AMOUNT  PERCENT
                                                     ------  --------               ------  --------               ------  --------
                                                                                                                   
<S>                                                  <C>     <C>                    <C>     <C>                    <C>     <C>
Leverage capital.................................    $6,316     6.29%               $4,019     4.00%               $2,297     2.29%
Risk-based capital:                                                                                                
  Tier I Capital.................................     6,316     9.51%                2,658     4.00%                3,658     5.51%
                                                     ------                         ------                         ------
  Total Capital..................................     7,152    10.76%                5,315     8.00%                1,837     2.76%
                                                     ======                         ======                         ======
</TABLE>

     Southland Bank is also required to independently meet capital guidelines.
As discussed under the section "Certain Regulatory Considerations Relating to
the Company," Southland Bank is further required to maintain a minimum Tier I
capital ratio of 8.0%, rather than the established regulatory percentage of
6.0%, under the terms of the FDIC MOU.  Southland Bank's Tier I capital ratio at
December 31, 1995 was 11.47%.

COMMITMENTS AND LINES OF CREDIT

     In the ordinary course of business, Southland Bank has granted commitments
to extend credit to approved customers.  Generally, these commitments to extend
credit have been granted on a temporary basis for seasonal or inventory
requirements and have been approved by Southland Bank's Board of Directors.
Southland Bank has also granted commitments to approved customers for standby
letters of credit.  These commitments are recorded in the financial statements
when funds are disbursed or the financial instruments become payable.  Southland
Bank uses the same credit policies for these off-balance

                                      99
<PAGE>
 
sheet commitments as it does for financial instruments that are recorded in the
consolidated financial statements.  Commitments generally have fixed expiration
dates or other termination clauses and may require payment of a fee.  Because
many of the commitment amounts expire without being drawn upon, the total
commitment amounts do not necessarily represent future cash requirements.

     Following is a summary of the commitments outstanding at December 31, 1995
and 1994.
<TABLE>
<CAPTION>
 
 
                                     DECEMBER 31,
                                (DOLLARS IN THOUSANDS)
                              ------------------------
                                   1995        1994
                                ----------  ----------
 
<S>                             <C>         <C>
Commitments to extend credit..      $2,662      $7,415
Standby letters of credit.....          19           1
                                    ------      ------
                                    $2,681      $7,416
                                    ======      ======
</TABLE>
IMPACT OF INFLATION

     The consolidated financial statements and related consolidated financial
data presented herein have been prepared in accordance with generally accepted
accounting principles and practices within the banking industry which require
the measurement of financial position and operating results in terms of
historical dollars without considering the changes in the relative purchasing
power of money over time due to inflation.  Unlike most industrial companies,
virtually all the assets and liabilities of a financial institution are monetary
in nature.  As a result, interest rates have a more significant impact on a
financial institution's performance than the effects of general levels of
inflation.

RECENT ACCOUNTING PRONOUNCEMENTS

     In October 1995, the FASB issued FAS 123, Accounting for Stock-Based
Compensation.  FAS 123 establishes financial accounting and reporting standards
for stock-based employee compensation plans.  These plans include all
arrangements by which employees receive shares of stock or other equity
instruments of the employer or the employer incurs liabilities to employees in
amounts based on the price of the employer's stock.  Such instruments include
stock purchase plans, stock options, restricted stock and stock appreciation
rights.  FAS 123 also applies to transactions in which any entity issues
instruments to acquire goods or services from non-employees.

     A new method of accounting for stock-based compensation arrangements with
employees is established by FAS 123.  The new method is a fair value based
method rather than the intrinsic value based method.  However, FAS 123 does not
require an entity to adopt the new fair value based method for purposes of
preparing it basic financial statements.  Entities are allowed (1) to continue
to use their existing method or (2) adopt the FAS 123 fair based method.  The
selected method would apply to all of an entity's compensation plans.

     FAS 123 requires that an employer's financial statements include certain
disclosures about stock-based compensation arrangements regardless of the method
used to account for them.  The accounting requirements of this statement are
effective for transactions entered into in fiscal years that begin after
December 15, 1995.  The disclosure requirements are effective for financial
statements for fiscal years beginning after December 15, 1995.  The Company has
not determined the impact of adopting FAS 123.

                                      100
<PAGE>
 
COMPANY SHARES

     The authorized capital stock of the Company consists of 1,800,000 common
shares, without par value, 488,082 shares of which were issued and outstanding
at March 1, 1996, and 27,092 shares which were subject to options granted under
the Company's Stock Option Plan.  On March 25, 1996, there were 73 persons of
record holding Company Shares.  For information concerning the market value of
such shares and dividends during the past three years, see "MARKET VALUE OF
SECURITIES AND DIVIDENDS -- The Company," above.


                                 OTHER MATTERS

     The Special Meeting is called for the purposes set forth in the Notice and
Proxy Statement.  The Board of Directors does not know of any matters for action
by shareholders at such meeting other than the matters described in the Notice
and Proxy Statement.  The enclosed Proxy, however, will confer discretionary
authority with respect to matters which are not known to the Board of Directors
at this time and which may properly come before the Special Meeting.  It is the
intention of the persons named in the Proxy to vote in pursuance of the Proxy
with respect to such matters in accordance with their best judgment.


                                    EXPERTS

     The consolidated financial statements of the Company as of December 31,
1995 and 1994 and for each of the years in the three-year period ended December
31, 1995 have been included herein and in the registration statement in reliance
upon the report of KPMG Peat Marwick LLP, independent certified public
accountants, appearing elsewhere herein, and upon the authority of said firm as
experts in accounting and auditing.

     The report of KPMG Peat Marwick LLP covering the December 31, 1995
consolidated financial statements refers to a change in the method of accounting
for income taxes in 1993 to adopt the provisions of SFAS No. 109, Accounting for
Income Taxes, and refers to a change in the method of accounting for investments
in debt and equity securities at January 1, 1994 to adopt the provisions of SFAS
No. 115, Accounting for Certain Investments in Debt and Equity Securities.

       Representatives of KPMG Peat Marwick LLP are expected to be present at
the Special Meeting.

     The consolidated financial statements of ABC as of December 31, 1995 and
1994 and for the years ended December 31, 1995, 1994 and 1993 included in this
Proxy Statement/Prospectus have been audited by Mauldin & Jenkins, independent
certified public accountants, to the extent indicated in their report included
herein, and are included herein in reliance upon such report and upon the
authority of such firm as experts in accounting and auditing.

     The consolidated financial statements of Central as of December 31, 1995
and 1994 and for the years then ended included in this Proxy
Statement/Prospectus have been audited by Mauldin & Jenkins, independent
certified public accountants, to the extent indicated in their report included
herein, and are included herein in reliance upon such report and upon the
authority of such firm as experts in accounting and auditing.

                                     101
<PAGE>
 
     The consolidated financial statements of First National as of December 31,
1995 and 1994 and for the years then ended incorporated by reference in this
Proxy Statement/Prospectus have been audited by Francis & Company, independent
certified public accountants, to the extent indicated in their report
incorporated herein by reference, and are incorporated herein by reference in
reliance upon such report and upon the authority of such firm as experts in
accounting and auditing.


                                 LEGAL OPINIONS

     A legal opinion to the effect that the issuance of the shares of ABC Common
Stock offered hereby has been duly authorized by ABC and that such shares, when
issued in accordance with the Merger Agreement, will be duly issued and
outstanding and fully paid and non-assessable, has been rendered by Rogers &
Hardin.  Rogers & Hardin has also rendered an opinion as to certain federal
income tax consequences of the Merger.

                                      102

<PAGE>
 
                         INDEX TO FINANCIAL INFORMATION

Unaudited Pro Forma Condensed Consolidated Financial Data:
 
     Introductory Note.................................................... PF-1
 
     ABC Historical combined with the Company Historical (assuming 35% of
     Merger Consideration payable in cash)
 
     - Pro Forma Condensed Balance Sheet.................................  PF-2
     - Pro Forma Condensed Statements of Income..........................  PF-3
     - Notes to Pro Forma Condensed Financial Statements.................  PF-4
 
     ABC Historical combined with the Company Historical (assuming 49% of
     Merger Consideration payable in cash)
 
     - Pro Forma Condensed Balance Sheet.................................  PF-6
     - Pro Forma Condensed Statements of Income..........................  PF-7
     - Notes to Pro Forma Condensed Financial Statements.................  PF-8
 
     ABC Historical combined with Central Historical
 
     - Pro Forma Condensed Balance Sheet................................  PF-10
     - Pro Forma Condensed Statements of Income.........................  PF-11
     - Notes to Pro Forma Condensed Financial Statements................  PF-13
 
     ABC/Central Combination combined with the Company Historical
     (assuming 35% of Merger Consideration payable in cash)
 
     - Pro Forma Condensed Balance Sheet................................  PF-14
     - Pro Forma Condensed Statements of Income.........................  PF-15
     - Notes to Pro Forma Condensed Financial Statements................  PF-16
 
     ABC/Central Combination combined with the Company Historical
     (assuming 49% of Merger Consideration payable in cash)
 
     - Pro Forma Condensed Balance Sheet................................  PF-18
     - Pro Forma Condensed Statements of Income.........................  PF-19
     - Notes to Pro Forma Condensed Financial Statements................  PF-20
 
     ABC Historical combined with First National Historical
 
     - Pro Forma Condensed Balance Sheet................................  PF-22
     - Pro Forma Condensed Statements of Income.........................  PF-23
     - Notes to Pro Forma Condensed Financial Statements................  PF-25

                                      103
<PAGE>
 
     ABC/First National Combination combined with the Company Historical
     (assuming 35% of Merger Consideration payable in cash)
 
     - Pro Forma Condensed Balance Sheet................................. PF-26
     - Pro Forma Condensed Statements of Income.......................... PF-27
     - Notes to Pro Forma Condensed Financial Statements................. PF-28 

     ABC/First National Combination combined with the Company Historical
     (assuming 49% of Merger Consideration payable in cash)
 
     - Pro Forma Condensed Balance Sheet................................. PF-30
     - Pro Forma Condensed Statements of Income.......................... PF-31
     - Notes to Pro Forma Condensed Financial Statements................. PF-32 
 
     ABC/Central Combination combined with First National Historical
 
     - Pro Forma Condensed Balance Sheet................................. PF-34
     - Pro Forma Condensed Statements of Income.......................... PF-35
     - Notes to Pro Forma Condensed Financial Statements................. PF-37 

     ABC/Central/First National Combination combined with the Company Historical
     (assuming 35% of Merger Consideration payable in cash)
 
     - Pro Forma Condensed Balance Sheet................................. PF-38
     - Pro Forma Condensed Statements of Income.......................... PF-39
     - Notes to Pro Forma Condensed Financial Statements................. PF-40 

     ABC/Central/First National Combination combined with the Company Historical
     (assuming 49% of Merger Consideration payable in cash)
 
     - Pro Forma Condensed Balance Sheet................................. PF-42
     - Pro Forma Condensed Statements of Income.......................... PF-43
     - Notes to Pro Forma Condensed Financial Statements................. PF-44 
 
     ABC Bancorp Historical Financial Data:
 
     Consolidated Financial Statements - March 31,
      1996 and 1995 (unaudited)
 
     - Consolidated Statements of Financial Condition..................... F-1
     - Consolidated Statements of Income.................................. F-2
     - Consolidated Statements of Cash Flows.............................. F-3
     - Notes to Consolidated Financial Statements......................... F-4 
 
     Consolidated Financial Statements
 
     - Independent Auditor's Report....................................... F-5
     - Consolidated Balance Sheets -- December 31, 1995 and 1994.......... F-6
 
                                      104
<PAGE>
 
     - Consolidated Statements of Income -- Years ended December 31, 1995,
           1994 and 1993...................................................  F-7
     - Consolidated Statements of Stockholders' Equity -- Years ended
       December 31, 1995, 1994 and 1993....................................  F-9
     - Consolidated Statements of Cash Flows -- Years ended December 31,
           1995, 1994 and 1993............................................. F-11
     - Notes to Consolidated Financial Statements.......................... F-13
 
Southland Bancorporation Historical Financial Data:
 
     Consolidated Financial Statements - March 31,
      1996 and December 31, 1995 (unaudited)
 
     - Consolidated Balance Sheets........................................  F-36
     - Consolidated Statements of Earnings -- Three Months ended March 31,
           1996 and 1995..................................................  F-37
     - Consolidated Statements of Cash Flows -- Three Months ended March
           31, 1996 and 1995..............................................  F-38
     - Notes to Consolidated Financial Statements.........................  F-40
 
     Consolidated Financial Statements
 
     - Independent Auditor's Report.......................................  F-41
     - Consolidated Balance Sheets -- December 31, 1995 and 1994..........  F-42
     - Consolidated Statements of Earnings -- Years ended December 31, 1995,
           1994 and 1993..................................................  F-44
     - Consolidated Statements of Stockholders' Equity -- Years ended
           December 31, 1995, 1994 and 1993...............................  F-46
     - Consolidated Statements of Cash Flows -- Years ended December 31,
           1995, 1994 and 1993............................................  F-47
     - Notes to Consolidated Financial Statements.........................  F-49
 
Central Bankshares, Inc. Historical Financial Data:
 
     Consolidated Financial Statements - March 31,
      1996 and 1995 (unaudited)
 
     - Consolidated Balance Sheets........................................  F-71
     - Consolidated Statements of Income..................................  F-72
     - Consolidated Statements of Cash Flows..............................  F-73
     - Notes to Consolidated Financial Statements.........................  F-74
 
     Consolidated Financial Statements
 
     - Independent Auditor's Report.......................................  F-75
     - Consolidated Balance Sheets -- Years ended December 31, 1995 and
           1994...........................................................  F-76
     - Consolidated Statements of Income -- Years ended December 31, 1995
           and 1994.......................................................  F-77
 

                                      105
<PAGE>
 
    - Consolidated Statements of Stockholders' Equity -- Years ended
      December 31, 1995 and 1994.........................................  F-78
    - Consolidated Statements of Cash Flows -- Years ended
      December 31, 1995 and 1994.........................................  F-79
    - Notes to Consolidated Financial Statements.........................  F-81


                                      106
<PAGE>
 
           UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA

     The unaudited Pro Forma Condensed Consolidated Financial Data included
herein give effect to the Merger (assuming the Maximum and Minimum Cash Election
Numbers are achieved); to the Central Merger; to the Merger (assuming the
Maximum and Minimum Cash Election Numbers are achieved) assuming the Central
Merger has already been consummated; to the First National Merger; to the Merger
(assuming the Maximum and Minimum Cash Election Numbers are achieved) assuming
the First National Merger has already been consummated; to the Central and First
National Mergers combined; and to the Merger (assuming the Maximum and Minimum
Cash Election Numbers are achieved) assuming the Central and First National
Mergers have both already been consummated.  The Company information is combined
with ABC using the purchase method of accounting.  Central's information is
combined with ABC using the pooling of interests accounting method.  First
National's information is combined with ABC using the pooling of interests
accounting method.

     The ABC historical amounts were derived from consolidated financial
statements of ABC included herein.  The Company historical amounts were derived
from the consolidated financial statements of the Company included herein.  The
historical amounts of Central were derived from the consolidated financial
statements of Central included herein.  The historical amounts of First National
were derived from the consolidated financial statements of First National
incorporated herein by reference.

     The unaudited Pro Forma Condensed Consolidated Financial Data do not
purport to present the financial position of ABC had the various transactions
indicated above actually been consummated on the dates indicated.  In addition,
the Unaudited Pro Forma Condensed Consolidated Financial Data are not
necessarily indicative of the future results of operations of ABC and should be
read in conjunction with the historical financial statements of ABC and the
Company, including the notes thereto, included herein.


                                     PF-1
<PAGE>
 
     
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH SOUTHLAND BANCORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC of 100% of
Southland after giving effect to the adjustments described in the notes to the
pro forma condensed financial statements.  The acquisition will be accounted for
as a purchase transaction.  These statements should be read in conjunction with
the other financial statements and notes thereto included elsewhere in this
Proxy Statement.
<TABLE>
<CAPTION>
                                                                                             PRO FORMA
                                                                                            ADJUSTMENTS
                                                   ABC                SOUTHLAND               (NOTES A             PRO FORMA
                                                HISTORICAL            HISTORICAL               AND B)              COMBINED 
                                                ----------           -----------             -----------           ---------
<S>                                            <C>                  <C>                    <C>                  <C>                
ASSETS                                                                                                                             
- ------                                                                                                                             
  Cash and due from banks                         $ 16,855              $  2,667            $     -              $ 19,522          
  Federal funds sold                                21,535                    -               (4,138)(1)           17,397          
  Investment securities                             56,916                25,180                  -                82,096          
  Loans, net                                       218,877                74,880                  -               293,757          
  Premises and equipment                             7,222                 2,544                 500 (2)           10,266          
  Investment in Southland                               -                     -               11,822 (1)                           
                                                                                             (11,822)(2)               -           
  Excess cost over fair value of                                                                                                   
   assets acquired                                   1,996                    -                2,250 (2)                           
                                                                                               2,504 (2)            6,750          
                                                                                                                                   
  Other assets                                      12,188                 2,197                  -                14,385          
                                                  --------              --------            --------             --------          
                                                                                                                                   
                                                  $335,589              $107,468            $  1,116             $444,173          
                                                  ========              ========            ========             ========           
 
LIABILITIES AND EQUITY
- ----------------------
  Deposits                                        $293,385              $ 87,865            $     -              $381,250        
  Other liabilities                                  7,629                 1,027                  -                 8,656        
  Long-term debt                                        -                 12,008                  -                12,008        
                                                  --------              --------            --------             --------        
    Total liabilities                              301,014               100,900                  -               401,914        
                                                  --------              --------            --------             --------        
                                                                                                                                 
                                                                                                                                 
EQUITY                                                                                                                           
- ------                                                                                                                           
  Common stock                                       3,597                    -                  549 (1)            4,146        
  Capital surplus                                   16,826                    -                7,135 (1)           23,961        
  Retained earnings                                 15,815                    -                   -                15,815        
  Unrealized gains on securities available                                                                                       
   for sale, net of taxes                             (108)                   -                   -                  (108)        
  Treasury stock                                    (1,555)                   -                   -                (1,555)        
  Equity of Southland                                    -                 6,568              (6,568)(2)               -         
                                                  --------              --------            --------             --------        
    Total equity                                    34,575                 6,568               1,116               42,259        
                                                  --------              --------            --------             --------        
                                                                                                                                 
                                                  $335,589              $107,468            $  1,116             $444,173        
                                                  ========              ========            ========             ========         
 
</TABLE>
     

                                      PF-2

<PAGE>
 
     
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH SOUTHLAND BANCORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC of 100% of Southland after
giving effect to the adjustments described in the notes to the pro forma
condensed financial statements.  The acquisition will be accounted for as a
purchase transaction.  These statements should be read in conjunction with the
other financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>
                                                           YEAR ENDED DECEMBER 31, 1995
                                           -----------------------------------------------------------
                                                                            PRO FORMA                                            
                                               ABC         SOUTHLAND       ADJUSTMENTS      PRO FORMA 
                                           HISTORICAL      HISTORICAL       (NOTE B)         COMBINED  
                                           ----------      ----------      -----------     ----------- 
 <S>                                        <C>              <C>            <C>           <C>     
INTEREST INCOME                             $ 26,703         $ 9,033          $ (228)(4)      $ 35,508                            
INTEREST EXPENSE                              10,673           4,775                            15,448                            
                                            --------         -------         --------         --------
Net interest income                           16,030           4,258            (228)           20,060                            
PROVISION FOR LOAN LOSSES                        848              72                               920                            
                                            --------         -------         --------         --------
Net interest income after provision for                                  
 loan losses                                  15,182           4,186            (228)           19,140  
OTHER INCOME                                   3,276           1,582                             4,858                            
OTHER EXPENSE                                 12,228           4,101             409 (3)        16,738                            
                                            --------         -------         --------         --------
Income from continuing operations before                                                                                          
    income taxes                               6,230           1,667            (637)            7,260                            
INCOME TAXES                                   1,889             643             (78)(5)         2,454                            
                                            --------         -------         --------         --------
Income from continuing operations           $  4,341         $ 1,024          $ (559)          $ 4,806                            
                                            ========         =======         ========         ========
INCOME PER SHARE FROM CONTINUING                                                                                           
 OPERATIONS                                                                                    $  1.23  
                                                                                              ========

                                                        THREE MONTHS ENDED MARCH 31, 1996
                                           -----------------------------------------------------------
                                                                            PRO FORMA                    
                                               ABC         SOUTHLAND       ADJUSTMENTS      PRO FORMA    
                                           HISTORICAL      HISTORICAL       (NOTE B)         COMBINED  
                                           ----------      ----------      -----------     ----------- 
 
INTEREST INCOME                            $ 7,051         $ 2,456         $   (57)(4)       $ 9,450
INTEREST EXPENSE                             2,941           1,206                             4,147
                                            --------       --------       --------          --------
Net interest income                          4,110           1,250             (57)            5,303
PROVISION FOR LOAN LOSSES                      180              -                -               180
                                            --------      --------        --------          --------
Net interest income after provision for      
 loan losses                                 3,930           1,250             (57)            5,123 
OTHER INCOME                                   927             399                             1,326
OTHER EXPENSE                                3,017           1,076             102 (3)         4,195
                                            --------      --------        --------          --------
Income from continuing operations before
    income taxes                             1,840             573            (159)            2,254
INCOME TAXES                                   605             213             (19)(5)           799
                                            --------      --------        --------          --------
Income from continuing operations          $ 1,235          $  360        $   (140)          $ 1,455
                                           ========       ========        ========          ========
 
INCOME PER SHARE FROM CONTINUING                                                            
 OPERATIONS                                                                                  $   .37 
                                                                                            ========
 
</TABLE>
     
                                      PF-3

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH SOUTHLAND BANCORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of each period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Payment of $4,138,000 in cash (representing 35% of total
          consideration) and issue of 548,893 of ABC common in exchange for 100%
          of the equity of Southland for a total consideration of $11,822,000.

     (2)  Elimination of investment in Southland and allocation of purchase
          price as follows:

          (a) Write-up of land and buildings to approximate market value.

          (b) $2,250,000, representing approximately 50% of the excess of
              purchase price over the fair value of net assets acquired, has
              been tentatively allocated as a premium paid for the customer
              deposit base.  The allocation is subject to a statistical study to
              determine the ultimate customer deposit base premium.  For
              purposes of the pro forma financial statements, the premium is
              being amortized over a period of 10 years.

          (c) The remainder of the excess of purchase price over the fair value
              of net assets acquired amounting to $2,504,000 has been considered
              to be goodwill and is being amortized over a period of 15 years.

                                      PF-4

<PAGE>
 
 
    
 
     STATEMENTS OF INCOME:

     (3)  Pro forma adjustments to income resulting from the allocation of the
          purchase price of Southland as follows:

          (a) Depreciation of the write-up of buildings using the straight-line
              method over the estimated average remaining life of 30 years.

          (b) Amortization of the customer deposit base premium using the
              straight-line method over a period of 10 years.

          (c) Amortization of goodwill using the straight-line method over a
              period of 15 years.

     (4)  Loss of interest on Federal funds sold used to fund the acquisition
          using an average rate of 5.5%.

     (5)  Tax effect of pro forma adjustments for reduction in interest income
          using a tax rate of 34%.

C.   The following is the effect of the purchase adjustments described in Note
     B(3) of Notes to the Pro Forma Condensed Financial Statements of ABC
     Bancorp and Subsidiaries Combined with Southland Bancorporation.
<TABLE>
<CAPTION>
                              DEPRECIATION    AMORTIZATION     
                              OF WRITE-UP      OF DEPOSIT      AMORTIZATION           
                                OF BANK           BASE              OF                
    YEAR ENDING DECEMBER 31,   BUILDINGS        PREMIUM          GOODWILL        TOTAL
   -------------------------  ------------    -------------   -------------     ------ 
<S>                             <C>            <C>               <C>            <C>         
      1996                      $17,000        $225,000          $167,000       $409,000      
      1997                       17,000         225,000           167,000        409,000      
      1998                       17,000         225,000           167,000        409,000      
      1999                       17,000         225,000           167,000        409,000      
      2000                       17,000         225,000           167,000        409,000       
</TABLE>

     No tax effects relating to the purchase adjustments have been recorded
     because the Company is acquiring the stock of Southland and will not be
     allowed any taxable deductions for the above adjustments.

     
                                      PF-5

<PAGE>
 
    
 
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH SOUTHLAND BANCORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC of 100% of
Southland after giving effect to the adjustments described in the notes to the
pro forma condensed financial statements.  The acquisition will be accounted for
as a purchase transaction.  These statements should be read in conjunction with
the other financial statements and notes thereto included elsewhere in this
Proxy Statement.
<TABLE>
<CAPTION>
                                                                      PRO FORMA                                                     
                                                                     ADJUSTMENTS                                                    
                                           ABC         SOUTHLAND       (NOTES A      PRO FORMA            
ASSETS                                  HISTORICAL     HISTORICAL       AND B)       COMBINED              
- ------                                  ----------    -----------   ------------    ----------
<S>                                    <C>            <C>            <C>               <C>
  Cash and due from banks                $  16,855     $   2,667    $    -         $ 19,522                               
  Federal funds sold                        21,535                   (5,793)(1)      15,742                               
  Investment securities                     56,916        25,180                     82,096                               
  Loans, net                               218,877        74,880                    293,757                               
  Premises and equipment                     7,222         2,544        500 (2)      10,266                               
  Investment in Southland                                     -      11,822 (1)                                           
                                                                    (11,822)(2)           -                                
  Excess cost over fair value of                                                                                   
    assets acquired                          1,996            -       2,250 (2)                                           
                                                                      2,504 (2)       6,750                               
  Other assets                              12,188         2,197         -           14,385                                
                                         ---------     ---------    ---------     ---------
                                          $335,589      $107,468    $  (539)       $442,518
                                         =========     =========    =========     =========
 
LIABILITIES AND EQUITY
- ---------------------------------
  Deposits                                $293,385      $ 87,865    $    -         $381,250
  Other liabilities                          7,629         1,027         -            8,656
  Long-term debt                                 -        12,008         -           12,008
                                         ---------     ---------    ---------     ---------
    Total liabilities                      301,014        100,900        -          401,914
                                         ---------     ---------    ---------     ---------

EQUITY
- ------
  Common stock                              3,597            -           431 (1)      4,028
  Capital surplus                          16,826            -         5,598 (1)     22,424
  Retained earnings                        15,815            -             -         15,815
  Unrealized gains on securities 
    available for sale,          
    net of taxes                             (108)           -            -            (108)
  Treasury stock                           (1,555)           -            -          (1,555)
  Equity of Southland                           -         6,568       (6,568)(2)         -
                                         ---------     ---------    ---------     ---------
     Total equity                          34,575         6,568         (539)        40,604
                                         ---------     ---------    ---------     ---------
                                         $335,589      $107,468     $   (539)     $ 442,518
                                         ========      ========     ========      =========
</TABLE>
     

                                      PF-6

<PAGE>
 
 
     
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH SOUTHLAND BANCORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC of 100% of Southland after
giving effect to the adjustments described in the notes to the pro forma
condensed financial statements.  The acquisition will be accounted for as a
purchase transaction.  These statements should be read in conjunction with the
other financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>
                                                      YEAR ENDED DECEMBER 31, 1995
                                           ----------------------------------------------------
                                                                         PRO FORMA                                              
                                                ABC       SOUTHLAND     ADJUSTMENTS   PRO FORMA                         
                                            HISTORICAL    HISTORICAL      (NOTE B)    COMBINED                           
                                           -----------   -----------   ------------   ---------  
<S>                                       <C>            <C>              <C>          <C>
INTEREST INCOME                             $ 26,703      $  9,033      $    319 (4)  $ 35,417                                   
INTEREST EXPENSE                              10,673         4,775             -        15,448                                   
                                             -------      --------       --------     --------
                                                                                                                                 
Net interest income                           16,030         4,258           319        19,969                                   
PROVISION FOR LOAN LOSSES                        848            72             -           920                                   
                                             -------      --------       --------     --------
                                                                                                                                 
Net interest income after provision for                                         
 loan losses                                  15,182         4,186           319        19,049
OTHER INCOME                                   3,276         1,582             -         4,858                                   
OTHER EXPENSE                                 12,228         4,101           409 (3)    16,738                                   
                                             -------      --------       --------     --------
                                                                                                                                 
Income from continuing operations before                                                                                         
    income taxes                               6,230         1,667          (728)        7,169                                   
INCOME TAXES                                   1,889           643          (108)(5)     2,424                                   
                                             -------      --------       --------     --------
Income from continuing operations            $ 4,341         1,024          (620)        4,745                                    
                                             =======      ========       ========     ========
 
INCOME PER SHARE FROM CONTINUING                                                      
 OPERATIONS                                                                           $   1.25 
                                                                                      ========
 
                                                    THREE MONTHS ENDED MARCH 31, 1996
                                           ---------------------------------------------------- 
                                                                         PRO FORMA              
                                                ABC       SOUTHLAND     ADJUSTMENTS   PRO FORMA 
                                            HISTORICAL    HISTORICAL      (NOTE B)    COMBINED  
                                           -----------   -----------   ------------   --------- 
 
INTEREST INCOME                             $ 7,051       $ 2,456        $    (80)(4)  $  9,427
INTEREST EXPENSE                              2,941         1,206              -          4,147
                                             -------      --------       --------      --------
Net interest income                           4,110         1,250             (80)        5,280
PROVISION FOR LOAN LOSSes                       180                                         180
                                             -------      --------       --------      --------
Net interest income after provision for       3,930         1,250             (80)        5,100
 loan losses
OTHER INCOME                                    927           399                         1,326
OTHER EXPENSE                                 3,017         1,076             102 (3)     4,195
                                             -------      --------       --------      --------
Income from continuing operations before
    income taxes                              1,840           573            (182)        2,231
INCOME TAXES                                    605           213             (27)(5)       791
                                             -------      --------       --------      --------
Income from continuing operations           $ 1,235       $   360        $   (155)      $ 1,440
                                             -------      --------       --------      --------
 
INCOME PER SHARE FROM CONTINUING                                                        
 OPERATIONS                                                                            $    .38 
                                                                                       ========
</TABLE>
     
                                      PF-7

<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH SOUTHLAND BANCORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of each period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Payment of $5,793,000 in cash (representing 49% of total
          consideration) and issue of 430,670 of ABC common in exchange for 100%
          of the equity of Southland for a total consideration of $11,822,000.

     (2)  Elimination of investment in Southland and allocation of purchase
          price as follows:

          (a) Write-up of land and buildings to approximate market value.

          (b) $2,250,000, representing approximately 50% of the excess of
              purchase price over the fair value of net assets acquired, has
              been tentatively allocated as a premium paid for the customer
              deposit base.  The allocation is subject to a statistical study to
              determine the ultimate customer deposit base premium.  For
              purposes of the pro forma financial statements, the premium is
              being amortized over a period of 10 years.

          (c) The remainder of the excess of purchase price over the fair value
              of net assets acquired amounting to $2,504,000 has been considered
              to be goodwill and is being amortized over a period of 15 years.

                                      PF-8

<PAGE>
 
 
     STATEMENTS OF INCOME:

     (3)  Pro forma adjustments to income resulting from the allocation of the
          purchase price of Southland as follows:

          (a) Depreciation of the write-up of buildings using the straight-line
              method over the estimated average remaining life of 30 years.

          (b) Amortization of the customer deposit base premium using the
              straight-line method over a period of 10 years.

          (c) Amortization of goodwill using the straight-line method over a
              period of 15 years.

     (4)  Loss of interest on Federal funds sold used to fund the acquisition
          using an average rate of 5.5%.

     (5)  Tax effect of pro forma adjustments for reduction in interest income
          using a tax rate of 34%.

C.   The following is the effect of the purchase adjustments described in Note
     B(3) of Notes to the Pro Forma Condensed Financial Statements of ABC
     Bancorp and Subsidiaries Combined with Southland Bancorporation.
<TABLE>
<CAPTION>
                              DEPRECIATION   AMORTIZATION        
                              OF WRITE-UP     OF DEPOSIT    AMORTIZATION              
                                OF BANK          BASE            OF                   
    YEAR ENDING DECEMBER 31,   BUILDINGS       PREMIUM        GOODWILL       TOTAL                 
   ------------------------  ------------    ------------   -------------   --------
<S>                            <C>            <C>           <C>                <C>                    
       1996                     $17,000        $225,000       $167,000      $409,000                  
       1997                      17,000         225,000        167,000       409,000                  
       1998                      17,000         225,000        167,000       409,000                  
       1999                      17,000         225,000        167,000       409,000                  
       2000                      17,000         225,000        167,000       409,000                   
 
</TABLE>

     No tax effects relating to the purchase adjustments have been recorded
     because the Company is acquiring the stock of Southland and will not be
     allowed any taxable deductions for the above adjustments.

                                      PF-9

<PAGE>
 
    
 
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH CENTRAL BANKSHARES, INC.
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC of 100% of Central
after giving effect to the adjustments described in the notes to the pro forma
condensed financial statements.  The acquisition will be accounted for as a
pooling of interest.  These statements should be read in conjunction with the
other financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>
                                                                               PRO FORMA                                 
                                                                              ADJUSTMENTS                                
                                                   ABC          CENTRAL         (NOTES A     PRO FORMA    
ASSETS                                          HISTORICAL     HISTORICAL        AND B)       COMBINED     
- ------                                         ------------   -----------     -----------   ----------- 
<S>                                            <C>             <C>            <C>            <C> 
  Cash and due from banks                       $ 16,855         $ 2,142      $     -         $ 18,997
  Federal funds sold                              21,535              -             -           21,535
  Investment securities                           56,916          10,862            -           67,778
  Loans, net                                     218,877          34,988            -          253,865
  Premises and equipment                           7,222           1,074            -            8,296
  Investment in Central                               -               -         4,300 (1)
                                                                               (4,300)(2)           -
  Excess cost over fair value of assets           
   acquired                                        1,996                            -            1,996 
  Other assets                                    12,188           1,038            -           13,226
                                             -----------      ----------    ----------       ---------
                                                $335,589         $50,104      $     -         $385,693
                                             ===========      ==========    ==========       =========
 
LIABILITIES AND EQUITY
- ----------------------
  Deposits                                      $293,385         $44,724      $    -          $338,109
  Other liabilities                                7,629           1,080                         8,709
                                             -----------      ----------    ----------       ---------
      Total liabilities                         $301,014         $45,804                      $346,818
                                             -----------      ----------    ----------       ---------
 
EQUITY
- ------
  Common stock                                     3,597              -          589 (1)         4,186
  Capital surplus                                 16,826              -        3,730 (1)        20,556
  Retained earnings                               15,815              -             -           15,815
  Unrealized gains on securities available 
   for sale,                               
  net of taxes                                     (108)              -          (19)(1)          (127)
  Treasury stock                                 (1,555)              -                         (1,555)
  Equity of Central                                               4,300       (4,300)(2)            -
                                             -----------      ----------    ----------       ---------
      Total equity                               34,575           4,300             -           38,875
                                             -----------      ----------    ----------       ---------
                                               $335,589         $50,104       $     -         $385,693
                                             ==========       ==========    ==========       =========
</TABLE>
     

                                      PF-10

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH CENTRAL BANKSHARES, INC.
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC of 100% of Central after giving
effect to the adjustments described in the notes to the pro forma condensed
financial statements.  The acquisition will be accounted for as a pooling of
interest.  These statements should be read in conjunction with the other
financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>

                      
                       YEAR ENDED DECEMBER 31, 1995      YEAR ENDED DECEMBER 31, 1994         YEAR ENDED DECEMBER 31, 1993
                      --------------------------------  ----------------------------------  ---------------------------------  
                                             PRO FORMA                         PRO FORMA                            PRO FORMA
                         ABC       CENTRAL    COMBINED     ABC       CENTRAL    COMBINED       ABC        CENTRAL    COMBINED       
                      HISTORICAL  HISTORICAL  (NOTE A)  HISTORICAL  HISTORICAL  (NOTE A)    HISTORICAL  HISTORICAL   (NOTE A)       
                      ---------   ---------   --------  ----------  ----------  ----------  ----------  ----------  ----------      
 <S>                  <C>         <C>         <C>       <C>         <C>         <C>         <C>         <C>         <C>           
INTEREST INCOME        $ 26,703     $ 4,141   $ 30,844  $   21,328  $    3,253  $   24,581  $   19,697  $    3,118  $  22,815      
                                                                                                                                    
INTEREST EXPENSE         10,673       1,960     12,633       7,828       1,248       9,076       7,732       1,207      8,939      
                      ---------   ---------   --------  ----------  ----------  ----------  ----------  ----------  ---------- 
    Net interest                                                                                                                
    Income               16,030       2,181     18,211      13,500       2,005      15,505      11,965       1,911     13,876      
                                                                                                                               
PROVISION FOR 
LOAN LOSSES                 848         140        988         638         180         818       1,191         193      1,384  
                      ---------   ---------   --------  ----------  ----------  ----------  ----------  ----------  ---------- 
    Net interest                                                                                                                
    after provision                                                                                                            
    for loan losses      15,182       2,041     17,223      12,862       1,825      14,687      10,774       1,718     12,492      
                                                                                                                                    
OTHER INCOME              3,276         597      3,873       3,025         667       3,692       2,867         611      3,478      
                                                                                                                                    
OTHER EXPENSE            12,228       1,874     14,102      11,547       1,795      13,342      10,535       1,843     12,378      
                      ---------   ---------   --------  ----------  ----------  ----------  ----------  ----------  ----------    
    Income from                                                                                                             
    continuing oper-                                                                                                                
    ations before                                                                                                                   
    income taxes &                                                                                                                  
    cumulative
    effect                6,230         764      6,994       4,340         697       5,037       3,106         486      3,592   
                                                                                                                                    
INCOME TAXES              1,889         265      2,154       1,240         240       1,480         814         165        979
                      ---------   ---------   --------  ----------  ----------  ----------  ----------  ----------  ---------- 
    Income from                                                                                                                 
    operations before                                                                                                          
    cumulative effect     4,341         499     4,840       3,100          457       3,557       2,292         321       2,613      
                                                                                                                            
CUMULATIVE EFFECT OF                                                                                                        
 ACCOUNTING                                                                                    
     CHANGE                --          --         --         --           --        --            346        --           346      
                      ---------   ---------   --------  ----------  ----------  ----------  ----------  ----------  ----------
    Income from                                                                         
    continuing                                                                                                                      
    operations          $ 4,341     $   499   $  4,840  $    3,100  $      457   $  3,557   $    2,638  $      321  $    2,959 
                      ---------   ---------   --------  ----------  ----------  ----------  ----------  ----------  ----------
INCOME PER SHARE FROM                                                        
   CONTINUING OPERATIONS                      $   1.23                           $   1.01                            $     .95 
                                              ========                           ========                             ========
</TABLE> 

                                     PF-11

<PAGE>
                        
  
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH CENTRAL BANKSHARES, INC.
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (CONTINUED)
<TABLE>
<CAPTION>
 
 
                                     THREE MONTHS ENDED MARCH 31, 1996            THREE MONTHS ENDED MARCH 31, 1995
                               -------------------------------------------   -------------------------------------------
                                                               PRO FORMA                                      PRO FORMA
                                     ABC         CENTRAL        COMBINED          ABC           CENTRAL       COMBINED
                                 HISTORICAL     HISTORICAL      (NOTE A)       HISTORICAL      HISTORICAL     (NOTE A)
                               -------------   ------------   ------------    -------------   ------------   -----------  
<S>                            <C>             <C>            <C>             <C>             <C>            <C>
INTEREST INCOME                 $     7,051    $     1,113    $     8,164     $      6,157    $       914     $   7,071   
                                                                                                                  
INTEREST EXPENSE                      2,941            540          3,481            2,348            403         2,751   
                               -------------   ------------   ------------    -------------   ------------   -----------   
                                                                                                                        
        Net interest income           4,110            573          4,683            3,809            511         4,320   
                                                                                                                  
PROVISION FOR LOAN LOSSES               180                           180              180             45           225   
                               -------------   ------------   ------------    -------------   ------------   -----------  
                                                                                                                  
            Net interest                                                                                       
             income after                                                                                      
             provision for                                                                                     
             loan losses              3,930            573          4,503            3,629            466         4,095
                                                                                                               
OTHER INCOME                            927            180          1,107              886            160         1,046
                                                                                                               
OTHER EXPENSE                         3,017            476          3,493            3,000            476         3,476
                               -------------   ------------   ------------    -------------   ------------   -----------
                                                                                                               
        Income from                                                                                            
         continuing                                                                                            
         operations before                                                                                     
           income taxes                                                                                        
           and cumulative                                                                                      
           effect                     1,840            277          2,117            1,515            150         1,665  
                                                                                                               
INCOME TAXES                            605            105            710              487             57           544
                               -------------   ------------   ------------    -------------   ------------   -----------
                                                                                                               
         Income from                                                                                           
          operations                                                                                           
          before                                                                                               
          cumulative effect           1,235            172          1,407            1,028             93         1,121
                                                                                                            
CUMULATIVE EFFECT OF                                                                                           
 ACCOUNTING                                                                                                    
     CHANGE                              -              -              -                 -             -             -
                               -------------   ------------    ------------    ------------   ------------   ----------- 
                                                                                                               
         Income from                                                                                           
          continuing                                                                                           
          operations           $      1,235   $        172    $     1,407     $      1,028   $         93   $     1,121
                               =============   ============   ============    =============   ============   ============ 
                                                    
INCOME PER SHARE FROM                                              
 CONTINUING OPERATIONS                                          $    .35                                    $        .29 
                                                                ==========                                   ============
</TABLE>                                               

                                     PF-12

<PAGE>
 
 
     
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH CENTRAL BANKSHARES, INC.
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of the earliest period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Issue of 588,742 shares of ABC common stock, $1 par value, in exchange
          for 100% of the equity of Central.

     (2)  Elimination of investment in Central.

     STATEMENTS OF INCOME:

     (3)  Pro forma income per common share is based on the average number of
          common shares that would have been outstanding during the respective
          periods.  There are no dilutive common stock attributes.

                                     PF-13
     


<PAGE>
 
 
     
                          ABC BANCORP AND SUBSIDIARIES
                          AND CENTRAL BANKSHARES, INC.
                     COMBINED WITH SOUTHLAND BANCORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC (after the proposed
acquisition of Central) of 100% of Southland after giving effect to the
adjustments described in the notes to the pro forma condensed financial
statements. These statements should be read in conjunction with the other
financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>

                                                                                 PRO FORMA                               
                                                 ABC                           ADJUSTMENTS                   
                                               CENTRAL       SOUTHLAND          (NOTES A        PRO FORMA                  
ASSETS                                        COMBINED       HISTORICAL          AND B)         COMBINED                   
- -------                                      -----------   -------------     -------------      -----------                
<S>                                            <C>          <C>                <C>               <C>                       
  Cash and due from banks                    $  18,997         $   2,667             -         $ 21,664                    
  Federal funds sold                            21,535                 -         (4,138)(1)      17,397                         
  Investment securities                         67,778            25,180             -           92,958                      
  Loans, net                                   253,865            74,880             -          328,745                      
  Premises and equipment                         8,296             2,544            500 (2)      11,340                     
  Investment in Southland                           -                  -         11,822 (1)                                 
                                                                                (11,822)(2)                                 
  Excess cost over fair value of assets                                                                                      
  acquired                                       1,996                 -          2,250 (2)                                 
                                                                                  2,504 (2)       6,750                      
  Other assets                                  13,226             2,197             -           15,423                     
                                              --------         ---------      ---------        --------                     
                                              $385,693         $ 107,468      $   1,116        $494,277                     
                                              ========         =========     ==========        ========                     
                                                                                                                           
LIABILITIES AND EQUITY                                                                                                     
- ---------------------                                                                                                      
  Deposits                                    $338,109         $  87,865      $      -         $425,974                     
  Other liabilities                              8,709             1,027             -            9,736                     
  Long-term debt                                    -             12,008             -           12,008                     
                                              --------          ---------      --------        --------                    
  Total liabilities                            346,818           100,900             -          447,718                     
                                              --------          ---------      --------        --------                    
                                                                                                                           
                                                                                                        
                                                                                                                           
EQUITY                                                                                                                     
- ------                                                                                                                     
  Common stock                                   4,186                -             549 (1)       4,735                     
  Capital surplus                               20,556                -           7,135 (1)      27,691                     
  Retained earnings                             15,815                -              -           15,815                     
  Unrealized gains on securities available                                                      
    for sale, net of taxes                       (127)                -              -             (127)                         
  Treasury stock                               (1,555)                -              -           (1,555)   
  Equity of Southland                               -              6,568         (6,568)(2)          - 
                                              --------          ---------     ---------        --------                    
  Total equity                                  38,875             6,568          1,116          46,559                            
                                              --------          ---------     ---------        --------                    
                                             $ 385,693         $ 107,468       $  1,116        $494,277                             
                                             =========         =========      =========        ========                     
                                                       
</TABLE>      
                                     PF-14


<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
                          AND CENTRAL BANKSHARES, INC.
                     COMBINED WITH SOUTHLAND BANCORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC (after the proposed acquisition
of Central) of 100% of Southland after giving effect to the adjustments
described in the notes to the pro forma condensed financial statements.  These
statements should be read in conjunction with the other financial statements and
notes thereto included elsewhere in this Proxy Statement.
<TABLE>
<CAPTION>
                                                          YEAR ENDED DECEMBER 31, 1995
                                           --------------------------------------------------------
                                               ABC                        PRO FORMA                        
                                             CENTRAL      SOUTHLAND      ADJUSTMENTS     PRO FORMA  
                                            COMBINED      HISTORICAL       (NOTE B)      COMBINED   
                                          ----------     -----------    ------------    ------------ 
<S>                                        <C>             <C>          <C>             <C>
INTEREST INCOME                             $ 30,844        $  9,033    $   (228)(4)      $ 39,649
INTEREST EXPENSE                              12,633           4,775          -             17,408
                                            --------        --------    --------          --------
Net interest income                           18,211           4,258        (228)           22,241
PROVISION FOR LOAN LOSSES                        988              72          -              1,060
                                            --------        --------    --------          --------
Net interest income after provision for       
 loan losses                                  17,223           4,186        (228)           21,181 
OTHER INCOME                                   3,873           1,582           -             5,455
OTHER EXPENSE                                 14,102           4,101         409 (3)        18,612
                                            --------        --------    --------          --------
Income from continuing operations before                                                  
    income taxes                               6,994           1,667        (637)            8,024
INCOME TAXES                                   2,154             643         (78)(5)         2,719
                                            --------        --------    --------          --------
Income from continuing operations              4,840        $  1,024    $   (559)         $  5,305
                                            =======         ========    ========          ========
                                                                                                                      
INCOME PER SHARE FROM CONTINUING                                                          
 OPERATIONS                                                                               $   1.18 
                                                                                          ========
 
                                                   THREE MONTHS ENDED MARCH 31, 1996
                                          ----------------------------------------------------------
                                               ABC                        PRO FORMA                  
                                             CENTRAL      SOUTHLAND      ADJUSTMENTS     PRO FORMA  
                                            COMBINED      HISTORICAL       (NOTE B)      COMBINED   
                                          ----------     -----------    ------------    ------------
 
INTEREST INCOME                            $  8,164         $ 2,456      $   (57)(4)      $ 10,563                               
INTEREST EXPENSE                              3,481           1,206            -             4,687                                
                                            --------        --------    --------          --------
                                                                                                                                  
Net interest income                           4,683           1,250          (57)            5,876                                
PROVISION FOR LOAN LOSSES                       180               -            -               180                                
                                            --------        --------    --------          --------
                                                                                                                                  
Net interest income after provision for                                     
 loan losses                                  4,503           1,250          (57)            5,696
OTHER INCOME                                  1,107             399            -             1,506                                
OTHER EXPENSE                                 3,493           1,076          102 (3)         4,671                                
                                            --------        --------    --------          --------
                                                                                                                                  
Income from continuing operations before                                                                                          
    income taxes                              2,117             573         (159)            2,531                                
INCOME TAXES                                    710             213          (19)(5)           904                                
                                            --------        --------    --------          --------
                                                                                                                                  
Income from continuing operations          $  1,407         $  360      $   (140)         $  1,627                                 
                                           ========         ========    ========          ========
 
INCOME PER SHARE FROM CONTINUING                                                        
 OPERATIONS                                                                               $    .36 
                                                                                          ========

</TABLE>
                                     PF-15

<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
                          AND CENTRAL BANKSHARES, INC.
                     COMBINED WITH SOUTHLAND BANCORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of each period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Payment of $4,138,000 in cash (representing 35% of total
          consideration) and issue of 548,893 of ABC common in exchange for 100%
          of the equity of Southland for a total consideration of $11,822,000.

     (2)  Elimination of investment in Southland and allocation of purchase
          price as follows:

          (a) Write-up of land and buildings to approximate market value.

          (b) $2,250,000, representing approximately 50% of the excess of
              purchase price over the fair value of net assets acquired, has
              been tentatively allocated as a premium paid for the customer
              deposit base.  The allocation is subject to a statistical study to
              determine the ultimate customer deposit base premium.  For
              purposes of the pro forma financial statements, the premium is
              being amortized over a period of 10 years.

          (c) The remainder of the excess of purchase price over the fair value
              of net assets acquired amounting to $2,504,000 has been considered
              to be goodwill and is being amortized over a period of 15 years.

                                     PF-16


<PAGE>
 
 
     STATEMENTS OF INCOME:

     (3)  Pro forma adjustments to income resulting from the allocation of the
          purchase price of Southland as follows:

          (a) Depreciation of the write-up of buildings using the straight-line
              method over the estimated average remaining life of 30 years.

          (b) Amortization of the customer deposit base premium using the
              straight-line method over a period of 10 years.

          (c) Amortization of goodwill using the straight-line method over a
              period of 15 years.

     (4)  Loss of interest on Federal funds sold used to fund the acquisition
          using an average rate of 5.5%.

     (5)  Tax effect of pro forma adjustments for reduction in interest income
          using a tax rate of 34%.

C.   The following is the effect of the purchase adjustments described in Note
     B(3) of Notes to the Pro Forma Condensed Financial Statements of ABC
     Bancorp and Subsidiaries Combined with Southland Bancorporation.
<TABLE>
<CAPTION>
                              DEPRECIATION         AMORTIZATION
                              OF WRITE-UP           OF DEPOSIT           AMORTIZATION
                                OF BANK                BASE                   OF
    YEAR ENDING DECEMBER 31,   BUILDINGS             PREMIUM               GOODWILL          TOTAL
  ----------------------------------------------------------------------------------------------------------
 
<S>                             <C>                 <C>                     <C>              <C>           
    1996                       $17,000               $225,000               $167,000        $409,000
    1997                        17,000                225,000                167,000         409,000
    1998                        17,000                225,000                167,000         409,000
    1999                        17,000                225,000                167,000         409,000
    2000                        17,000                225,000                167,000         409,000
</TABLE> 

     No tax effects relating to the purchase adjustments have been recorded
     because the Company is acquiring the stock of Southland and will not be
     allowed any taxable deductions for the above adjustments.


                                     PF-17

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                          AND CENTRAL BANKSHARES, INC.
                     COMBINED WITH SOUTHLAND BANCORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC (after the proposed
acquisition of Central) of 100% of Southland after giving effect to the
adjustments described in the notes to the pro forma condensed financial
statements.  These statements should be read in conjunction with the other
financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>
                                                                                PRO FORMA
                                                        ABC                    ADJUSTMENTS
                                                      CENTRAL    SOUTHLAND       (NOTES A       PRO FORMA
                                                      COMBINED   HISTORICAL        AND B)        COMBINED
                                                    ----------   ----------   --------------   -----------
ASSETS
- -------
<S>                                                  <C>          <C>              <C>           <C>                     
Cash and due from banks                               $  18,997   $  2,667       $     -          $ 21,664                
Federal funds sold                                       21,535                    (5,793)(1)       15,742                
Investment securities                                    67,778     25,180              -           92,958                
Loans, net                                              253,865     74,880              -          328,745               
Premises and equipment                                    8,296      2,544            500 (2)       11,340               
Investment in Southland                                       -          -         11,822 (1)                            
                                                                                  (11,822)(2)            -               
Excess cost over fair value of assets acquired            1,996          -          2,250 (2)                            
                                                                                    2,504 (2)        6,750               
Other assets                                             13,226      2,197              -           15,423               
                                                      ---------   --------      ---------         --------
                                                      $ 385,693   $107,468       $   (539)        $492,622               
                                                      =========   ========       ========         ========
                                                                                                                         
LIABILITIES AND EQUITY                                                                                                   
- -----------------------                                                                                                  
Deposits                                               $338,109   $ 87,865        $     -         $425,974               
Other liabilities                                         8,709      1,027              -            9,736               
Long-term debt                                                      12,008              -           12,008               
                                                      ---------   --------      ---------         --------
Total liabilities                                       346,818    100,900              -          447,718               
                                                      ---------   --------      ---------         --------
                                                                                                                         
                                                                                                                         
EQUITY                                                                                                                   
- ------                                                                                                                   
Common stock                                              4,186                       431 (1)        4,617               
Capital surplus                                          20,556                     5,598 (1)       26,154               
Retained earnings                                        15,815                                     15,815               
Unrealized gains on securities available for sale,                                                                       
net of taxes                                               (127)                                      (127)              
Treasury stock                                           (1,555)                                    (1,555)              
Equity of Southland                                           -      6,568         (6,568)(2)                            
                                                      ---------   --------      ---------         --------
Total equity                                             38,875      6,568           (539)          44,904               
                                                      ---------   --------      ---------         --------
                                                       $385,693    $107,468      $   (539)        $492,622                
                                                      =========    ========      =========        ========
 
</TABLE>
                                     PF-18

<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
                          AND CENTRAL BANKSHARES, INC.
                     COMBINED WITH SOUTHLAND BANCORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC (after the proposed acquisition
of Central) of 100% of Southland after giving effect to the adjustments
described in the notes to the pro forma condensed financial statements.  These
statements should be read in conjunction with the other financial statements and
notes thereto included elsewhere in this Proxy Statement.
<TABLE>
<CAPTION>

                                                                      YEAR ENDED DECEMBER 31, 1995               
                                                    ------------------------------------------------------------ 
                                                         ABC                          PRO FORMA                  
                                                       CENTRAL       SOUTHLAND       ADJUSTMENTS       PRO FORMA 
                                                      COMBINED       HISTORICAL       (NOTE B)          COMBINED 
                                                    ------------   -------------   ----------------    --------- 
<S>                                                 <C>            <C>             <C>                 <C>       
INTEREST INCOME                                       $30,844           $9,033         $ (319)(4)        $39,558                 
INTEREST EXPENSE                                       12,633            4,775             -              17,408                
                                                      -------           ------         ------            -------                 
      Net interest income                              18,211            4,258           (319)            22,150                 
PROVISION FOR LOAN LOSSES                                 988               72             -               1,060                 
                                                      -------           ------         ------            -------                 
      Net interest income after provision for                                                                    
         loan losses                                   17,223            4,186           (319)            21,090     
OTHER INCOME                                            3,873            1,582             -               5,455                 
OTHER EXPENSE                                          14,102            4,101            409 (3)         18,612  
                                                      -------           ------         ------            -------                 
      Income from continuing operations before                                                                     
         income taxes                                   6,994            1,667           (728)             7,933   
INCOME TAXES                                            2,154              643           (108)(5)          2,689 
                                                      -------           ------         ------            -------                 
      Income from continuing operations               $ 4,840           $1,024         $ (620)           $ 5,244   
                                                      =======           ======         ======            =======                 
INCOME PER SHARE FROM CONTINUING OPERATIONS                                                              $  1.20  
                                                                                                         =======                 
                                                                                                                                  
 
                                                                   THREE MONTHS ENDED MARCH 31, 1996              
                                                    ------------------------------------------------------------ 
                                                        ABC/                          PRO FORMA                  
                                                       CENTRAL       SOUTHLAND       ADJUSTMENTS       PRO FORMA 
                                                      COMBINED       HISTORICAL       (NOTE B)          COMBINED 
                                                    ------------   -------------   ----------------    --------- 
<S>                                                 <C>            <C>             <C>                 <C>       
INTEREST INCOME                                       $ 8,164           $2,456         $  (80)(4)        $10,540 
INTEREST EXPENSE                                        3,481            1,206             -               4,687 
                                                      -------           ------         ------            ------- 
      Net interest income                               4,683            1,250            (80)             5,853 
PROVISION FOR LOAN LOSSES                                 180               -              -                 180 
                                                      -------           ------         ------            ------- 
      Net interest income after provision for                                                                          
        loan losses                                     4,503            1,250            (80)             5,673 
OTHER INCOME                                            1,170              399             -               1,506 
OTHER EXPENSE                                           3,493            1,076            102 (3)          4,671 
                                                      -------           ------         ------            ------- 
      Income from continuing operations before                                                                         
        income taxes                                    2,117              573           (182)             2,508 
INCOME TAXES                                              710              213            (27)(5)            896 
                                                      -------           ------         ------            ------- 
      Income from continuing operations               $ 1,407           $  360         $ (155)           $ 1,612 
                                                      =======           ======         ======            ======= 
INCOME PER SHARE FROM CONTINUING OPERATIONS                                                              $   .37 
                                                                                                         ======= 
                                           
</TABLE>

                                     PF-19

<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
                          AND CENTRAL BANKSHARES, INC.
                     COMBINED WITH SOUTHLAND BANCORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of each period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Payment of $5,793,000 in cash (representing 49% of total
          consideration) and issue of 430,670 of ABC common in exchange for 100%
          of the equity of Southland for a total consideration of $11,822,000.

     (2)  Elimination of investment in Southland and allocation of purchase
          price as follows:

          (a) Write-up of land and buildings to approximate market value.

          (b) $2,250,000, representing approximately 50% of the excess of
              purchase price over the fair value of net assets acquired, has
              been tentatively allocated as a premium paid for the customer
              deposit base.  The allocation is subject to a statistical study to
              determine the ultimate customer deposit base premium.  For
              purposes of the pro forma financial statements, the premium is
              being amortized over a period of 10 years.

          (c) The remainder of the excess of purchase price over the fair value
              of net assets acquired amounting to $2,504,000 has been considered
              to be goodwill and is being amortized over a period of 15 years.


                                     PF-20

<PAGE>
 
     STATEMENTS OF INCOME:

     (3)  Pro forma adjustments to income resulting from the allocation of the
          purchase price of Southland as follows:

          (a) Depreciation of the write-up of buildings using the straight-line
              method over the estimated average remaining life of 30 years.

          (b) Amortization of the customer deposit base premium using the
              straight-line method over a period of 10 years.

          (c) Amortization of goodwill using the straight-line method over a
              period of 15 years.

     (4)  Loss of interest on Federal funds sold used to fund the acquisition
          using an average rate of 5.5%.

     (5)  Tax effect of pro forma adjustments for reduction in interest income
          using a tax rate of 34%.

C.   The following is the effect of the purchase adjustments described in Note
     B(3) of Notes to the Pro Forma Condensed Financial Statements of ABC
     Bancorp and Subsidiaries Combined with Southland Bancorporation.
<TABLE>
<CAPTION>
                              DEPRECIATION         AMORTIZATION
                              OF WRITE-UP           OF DEPOSIT           AMORTIZATION
                                OF BANK                BASE                   OF
    YEAR ENDING DECEMBER 31,   BUILDINGS             PREMIUM               GOODWILL            TOTAL
  ----------------------------------------------------------------------------------------------------------
 
<S>                           <C>                 <C>                    <C>                 <C> 
           1996                 $17,000               $225,000               $167,000        $409,000
           1997                  17,000                225,000                167,000         409,000
           1998                  17,000                225,000                167,000         409,000
           1999                  17,000                225,000                167,000         409,000
           2000                  17,000                225,000                167,000         409,000
 </TABLE>

   No tax effects relating to the purchase adjustments have been recorded
   because the Company is acquiring the stock of Southland and will not be
   allowed any taxable deductions for the above adjustments.

                                     PF-21

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
               COMBINED WITH FIRST NATIONAL FINANCIAL CORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC of 100% of First
National after giving effect to the adjustments described in the notes to the
pro forma condensed financial statements.  The acquisition will be accounted for
as a pooling of interest.  These statements should be read in conjunction with
the other financial statements and notes thereto included elsewhere in this
Proxy Statement.
<TABLE>
<CAPTION>
                                                                                      PRO FORMA
                                                                       FIRST         ADJUSTMENTS
                                                        ABC          NATIONAL         (NOTES A         PRO FORMA
                                                     HISTORICAL      HISTORICAL         AND B)          COMBINED
                                                    ------------   -------------   ----------------    ---------
<S>                                                 <C>            <C>             <C>                 <C> 
ASSETS
- ------
  Cash and due from banks                            $ 16,855         $  2,118         $     -           $ 18,973
  Federal funds sold                                   21,535            3,100               -             24,635
  Investment securities                                56,916           11,332               -             68,248
  Loans, net                                          218,877           35,015               -            253,892
  Premises and equipment                                7,222            1,463               -              8,685
  Investment in Southland                                  -                -             5,593 (1)  
                                                                                         (5,593)(2)             -
  Excess cost over fair value of assets acquired        1,996               -                -              1,996
  Other assets                                         12,188              836               -             13,024 
                                                     --------         --------         --------          --------
                                                     $335,589         $ 53,864         $     -           $389,453
                                                     ========         ========         ========          ========
LIABILITIES AND EQUITY
- ----------------------
  Deposits                                           $293,385         $ 47,863         $     -           $341,248      
  Other liabilities                                     7,629              408               -              8,037      
                                                     --------         --------         --------          --------
        Total liabilities                             301,014           48,271               -            349,285     
                                                     --------         --------         --------          --------
EQUITY
- ------
  Common stock                                          3,597               -               789 (1)         4,386 
  Capital surplus                                      16,826               -             4,843 (1)        21,669 
  Retained earnings                                    15,815               -                -             15,815 
  Unrealized gains on securities available for sale,   
    net of taxes                                         (108)              -               (39)(1)          (147)
  Treasury stock                                       (1,555)              -                -             (1,555)
  Equity of First National                                 -             5,593           (5,593)(2)            -  
                                                     --------         --------         --------          --------
        Total equity                                   34,575            5,593               -             40,168 
                                                     --------         --------         --------          --------
                                                     $335,589         $ 53,864         $     -           $389,453
                                                     ========         ========         ========          ========

</TABLE>
                                     PF-22


<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
               COMBINED WITH FIRST NATIONAL FINANCIAL CORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC of 100% of First National after
giving effect to the adjustments described in the notes to the pro forma
condensed financial statements.  The acquisition will be accounted for as a
pooling of interest.  These statements should be read in conjunction with the
other financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>

                                       YEAR ENDED DECEMBER 31, 1995         YEAR ENDED DECEMBER 31, 1994      
                                -------------------------------------   -------------------------------------
                                                 FIRST      PRO FORMA                    FIRST      PRO FORMA 
                                     ABC        NATIONAL    COMBINED         ABC        NATIONAL    COMBINED  
                                  HISTORICAL   HISTORICAL   (NOTE A)      HISTORICAL   HISTORICAL   (NOTE A)  
                                ------------ ------------ -----------   ------------ ------------ ----------- 
<S>                             <C>          <C>          <C>           <C>          <C>          <C>  
INTEREST INCOME                  $26,703      $ 4,045       $ 30,748      $ 21,328     $ 3,162       $ 24,490   
                                                                                                             
INTEREST EXPENSE                  10,673        1,893         12,566         7,828       1,438          9,266   
                                 -------      -------       --------      --------     -------       --------
                                                                                                             
        Net interest income       16,030        2,152         18,182        13,500       1,724         15,224   
                                                                                                             
PROVISION FOR LOAN LOSSES            848          185          1,033           638         120            758   
                                 -------      -------       --------      --------     -------       --------
                                                                                                             
        Net interest income                                                                                  
          after provision for                                                                                
          loan losses             15,182        1,967         17,149        12,862       1,604         14,466 
                                                                                                             
OTHER INCOME                       3,276          524          3,800         3,025         355          3,380   
                                                                                                             
OTHER EXPENSE                     12,228        1,573         13,801        11,547       1,420         12,967   
                                 -------      -------       --------      --------     -------       --------
                                                                                                             
       Income from continuing                                                                                
         operations before                                                                                   
         income taxes and                                                                                    
         cumulative                                                                                          
         effect                    6,230          918          7,148         4,340         539          4,879 
                                                                                                             
INCOME TAXES                       1,889          306          2,195         1,240         223          1,463   
                                 -------      -------       --------      --------     -------       --------
                                                                                                             
        Income from                                                                                          
         operations before                                                                                   
         cumulative effect         4,341          612          4,953         3,100         316          3,416
                                                                                                             
CUMULATIVE EFFECT OF                                                                                         
 ACCOUNTING CHANGE                     -            -              -             -           -              -      
                                 -------      -------       --------      --------     -------       --------
                                                                                                             
      Income from continuing                                                                                 
             operations          $ 4,341       $  612       $  4,953       $ 3,100      $  316       $  3,416   
                                 =======      =======       ========      ========     =======       ========
                                                                                                             
INCOME PER SHARE FROM                                                                                        
   CONTINUING OPERATIONS                                    $   1.19                                 $    .91       
                                                            ========                                 ========
<CAPTION> 
                                     YEAR ENDED DECEMBER 31, 1993
                              ----------------------------------------
                                                 FIRST        PRO FORMA
                                   ABC          NATIONAL      COMBINED
                                HISTORICAL     HISTORICAL     (NOTE A)
                              ------------   ------------   ----------
                             
<S>                          <C>              <C>            <C> 
INTEREST INCOME                 $ 19,697         $ 2,510      $ 22,207
                                                                      
INTEREST EXPENSE                   7,732           1,177         8,909
                                --------         -------      --------
                                                                      
        Net interest income       11,965           1,333        13,298
                                                                      
PROVISION FOR LOAN LOSSES          1,191             128         1,319
                                --------         -------      --------
                                                                      
        Net interest income                                           
          after  provision for                                        
          loan losses             10,774           1,205        11,979 
                                                                      
OTHER INCOME                       2,867             289         3,156
                                                                      
OTHER EXPENSE                     10,535           1,256        11,791
                                --------         -------      --------
                                                                      
       Income from continuing                                         
         operations before                                            
         income taxes and                                             
         cumulative                                                   
         effect                    3,106             238         3,344 
                                                                      
INCOME TAXES                         814               -           814
                                --------         -------      --------
                                                                      
        Income from                                                   
         operations before                                            
         cumulative effect         2,292             238         2,530 
                                                                      
CUMULATIVE EFFECT OF                                                  
 ACCOUNTING CHANGE                   346                           346
                                --------         -------      --------
                                                                      
      Income from continuing                                          
             operations          $ 2,638         $   238      $  2,876
                                ========         =======      ========
                                                             
INCOME PER SHARE FROM                                        
   CONTINUING OPERATIONS                                      $    .87
                                                              ========
</TABLE>

                                     PF-23

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                     COMBINED WITH CENTRAL BANKSHARES, INC.
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (CONTINUED)
<TABLE>
<CAPTION>
                                     THREE MONTHS ENDED MARCH 31, 1996                THREE MONTHS ENDED MARCH 31, 1995
                              -------------------------------------------------   ------------------------------------------
                                                    FIRST        PRO FORMA                           FIRST        PRO FORMA
                                       ABC         NATIONAL       COMBINED             ABC          NATIONAL       COMBINED
                                   HISTORICAL     HISTORICAL      (NOTE A)          HISTORICAL     HISTORICAL      (NOTE A)
                               ---------------   ------------   ------------      -------------   ------------   -----------
<S>                                <C>             <C>             <C>            <C>             <C>           <C>  
INTEREST INCOME                 $  7,051         $ 1,071        $ 8,122            $  6,157        $   938         $ 7,095       
                                                                                                                                 
INTEREST EXPENSE                   2,941             538          3,479               2,348            393           2,741       
                                --------         -------        -------            --------        -------         -------   
                                                                                                                                 
        Net interest income        4,110             533          4,643               3,809            545           4,354       
                                                                                                                                 
PROVISION FOR LOAN LOSSES            180              50            230                 180             25             205       
                                --------         -------        -------            --------        -------         -------   
                                                                                                                                 
            Net interest                                                                                                     
             income after                                                                                                    
             provision for                                                                                                   
             loan losses           3,930             483          4,413               3,629            520           4,149   
                                                                                                                             
OTHER INCOME                         927             123          1,050                 886             85             971   
                                                                                                                             
OTHER EXPENSE                      3,017             397          3,414               3,000            391           3,391   
                                --------         -------        -------            --------        -------         -------   
                                                                          
                                                                          
        Income from                                                       
         continuing                                                       
         operations before                                                
           income taxes                                                   
           and cumulative                                                 
           effect                  1,840             209          2,049               1,515            214           1,729      
                                                                                                                             
INCOME TAXES                         605              76            681                 487             81             568   
                                --------          ------         ------             -------         ------         -------   
                                                                          
                                                                          
         Income from                                                      
          operations                                                      
          before                                                          
          cumulative effect        1,235             133          1,368               1,028            133           1,161
                                                                                                                          
CUMULATIVE EFFECT OF                                                                                                      
 ACCOUNTING CHANGE                     -               -              -                   -              -               -     
                                --------          ------        -------             -------        -------         -------
                                                                                                     
                                                                                                     
         Income from                                                                                 
          continuing                                                                                 
          operations             $ 1,235          $  133        $ 1,368             $ 1,028         $  133         $ 1,161 
                                 =======          ======        =======             =======         ======         =======
                                                                                                                 
                                                                                                                 
INCOME PER SHARE FROM                                                                                            
 CONTINUING OPERATIONS                                          $   .33                                            $   .28 
                                                                =======                                            =======
</TABLE>
                                   PF-24

<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
               COMBINED WITH FIRST NATIONAL FINANCIAL CORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of the earliest fiscal year presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Issue of 788,868 shares of ABC common stock, $1 par value, in exchange
          for 100% of the equity of First National.

     (2)  Elimination of investment in First National.

     STATEMENTS OF INCOME:

     (3)  Pro forma income per common share is based on the average number of
          common shares that would have been outstanding during the respective
          periods.  There are no dilutive common stock attributes.


                                     PF-25

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC (after the proposed
acquisition of First National) of 100% of Southland after giving effect to the
adjustments described in the notes to the pro forma condensed financial
statements. These statements should be read in conjunction with the other
financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>
                                                        ABC                           PRO FORMA
                                                       FIRST                         ADJUSTMENTS
                                                      NATIONAL       SOUTHLAND        (NOTES A         PRO FORMA
                                                      COMBINED       HISTORICAL         AND B)          COMBINED
                                                    ------------   -------------   ----------------    ---------
<S>                                                 <C>            <C>             <C>                 <C> 
ASSETS
- ------
  Cash and due from banks                            $ 18,973         $  2,667         $     -           $ 21,640
  Federal funds sold                                   24,635               -            (4,138)(1)        20,497
  Investment securities                                68,248           25,180               -             93,428
  Loans, net                                          253,892           74,880               -            328,772
  Premises and equipment                                8,685            2,544              500 (2)        11,729
  Investment in Southland                                  -                -            11,822 (1)  
                                                                                        (11,822)(2)            -
  Excess cost over fair value of assets acquired        1,996               -             2,250 (2) 
                                                                                          2,504 (2)         6,750
  Other assets                                         13,024            2,197               -             15,221 
                                                     --------         --------         --------          --------
                                                     $389,453         $107,468         $  1,116          $498,037
                                                     ========         ========         ========          ========
LIABILITIES AND EQUITY
- ----------------------
  Deposits                                           $341,248         $ 87,865         $     -           $429,113      
  Other liabilities                                     8,037            1,027               -              9,064      
  Long-term debt                                           -            12,008               -             12,008     
                                                     --------         --------         --------          --------
        Total liabilities                             349,285          100,900               -            450,185     
                                                     --------         --------         --------          --------
EQUITY
- ------
  Common stock                                          4,386               -               549 (1)         4,935 
  Capital surplus                                      21,669               -             7,135 (1)        28,804 
  Retained earnings                                    15,815               -                -             15,815 
  Unrealized gains on securities available for sale,   
    net of taxes                                         (147)              -                -               (147)
  Treasury stock                                       (1,555)              -                -             (1,555)
  Equity of Southland                                      -             6,568           (6,568)(2)            -  
                                                     --------         --------         --------          --------
        Total equity                                   40,168            6,568            1,116            47,852 
                                                     --------         --------         --------          --------
                                                     $389,453         $107,468         $  1,116          $498,037
                                                     ========         ========         ========          ========


</TABLE>
                                     PF-26


<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC (after the proposed acquisition
of First National) of 100% of Southland after giving effect to the adjustments
described in the notes to the pro forma condensed financial statements.  These
statements should be read in conjunction with the other financial statements and
notes thereto included elsewhere in this Proxy Statement.
<TABLE>
<CAPTION>
                                                                      YEAR ENDED DECEMBER 31, 1995               
                                                    ------------------------------------------------------------ 
                                                        ABC                                                      
                                                       FIRST                          PRO FORMA                  
                                                      NATIONAL       SOUTHLAND       ADJUSTMENTS       PRO FORMA 
                                                      COMBINED       HISTORICAL       (NOTE B)          COMBINED 
                                                    ------------   -------------   ----------------    --------- 
<S>                                                 <C>            <C>             <C>                 <C>       
INTEREST INCOME                                       $30,748           $9,033         $ (228)(4)        $39,553                 
INTEREST EXPENSE                                       12,566            4,775             -              17,341                 
                                                      -------           ------         ------            -------                 
      Net interest income                              18,182            4,258           (228)            22,212                 
PROVISION FOR LOAN LOSSES                               1,033               72             -               1,105                 
                                                      -------           ------         ------            -------                 
      Net interest income after provision for                                                                    
         loan losses                                   17,149            4,186           (228)            21,107     
OTHER INCOME                                            3,800            1,582             -               5,382                 
OTHER EXPENSE                                          13,801            4,101            409 (3)         18,311  
                                                      -------           ------         ------            -------                 
      Income from continuing operations before                                                                     
         income taxes                                   7,148            1,667           (637)             8,178   
INCOME TAXES                                            2,195              643            (78)(5)          2,760 
                                                      -------           ------         ------            -------                 
      Income from continuing operations               $ 4,953           $1,024         $ (559)           $ 5,418   
                                                      =======           ======         ======            =======                 
INCOME PER SHARE FROM CONTINUING OPERATIONS                                                              $  1.15  
                                                                                                         =======                 
                                                                                                                                  
 
                                                                   THREE MONTHS ENDED MARCH 31, 1996              
                                                    ------------------------------------------------------------ 
                                                       ABC/                                                      
                                                       FIRST                          PRO FORMA                  
                                                      NATIONAL       SOUTHLAND       ADJUSTMENTS       PRO FORMA 
                                                      COMBINED       HISTORICAL       (NOTE B)          COMBINED 
                                                    ------------   -------------   ----------------    --------- 
<S>                                                 <C>            <C>             <C>                 <C>       
INTEREST INCOME                                       $ 8,122           $2,456         $  (57)(4)        $10,521 
INTEREST EXPENSE                                        3,479            1,206             -               4,685 
                                                      -------           ------         ------            ------- 
      Net interest income                               4,643            1,250            (57)             5,836 
PROVISION FOR LOAN LOSSES                                 230               -              -                 230 
                                                      -------           ------         ------            ------- 
      Net interest income after provision for                                                                          
        loan losses                                     4,413            1,250            (57)             5,606 
OTHER INCOME                                            1,050              399             -               1,449 
OTHER EXPENSE                                           3,414            1,076            102 (3)          4,592 
                                                      -------           ------         ------            ------- 
      Income from continuing operations before                                                                         
        income taxes                                    2,049              573           (159)             2,463 
INCOME TAXES                                              681              213            (19)(5)            875 
                                                      -------           ------         ------            ------- 
      Income from continuing operations               $ 1,368           $  360         $ (140)           $ 1,588 
                                                      =======           ======         ======            ======= 
INCOME PER SHARE FROM CONTINUING OPERATIONS                                                              $   .34 
                                                                                                         ======= 
                                           
</TABLE>
                                     PF-27

<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of each period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Payment of $4,138,000 in cash (representing 35% of total
          consideration) and issue of 548,893 of ABC common in exchange for 100%
          of the equity of Southland for a total consideration of $11,822,000.

     (2)  Elimination of investment in Southland and allocation of purchase
          price as follows:

          (a) Write-up of land and buildings to approximate market value.

          (b) $2,250,000, representing approximately 50% of the excess of
              purchase price over the fair value of net assets acquired, has
              been tentatively allocated as a premium paid for the customer
              deposit base.  The allocation is subject to a statistical study to
              determine the ultimate customer deposit base premium.  For
              purposes of the pro forma financial statements, the premium is
              being amortized over a period of 10 years.

          (c) The remainder of the excess of purchase price over the fair value
              of net assets acquired amounting to $2,504,000 has been considered
              to be goodwill and is being amortized over a period of 15 years.

                                     PF-28

<PAGE>
 
     STATEMENTS OF INCOME:

     (3)  Pro forma adjustments to income resulting from the allocation of the
          purchase price of Southland as follows:

          (a) Depreciation of the write-up of buildings using the straight-line
              method over the estimated average remaining life of 30 years.

          (b) Amortization of the customer deposit base premium using the
              straight-line method over a period of 10 years.

          (c) Amortization of goodwill using the straight-line method over a
              period of 15 years.

     (4)  Loss of interest on Federal funds sold used to fund the acquisition
          using an average rate of 5.5%.

     (5)  Tax effect of pro forma adjustments for reduction in interest income
          using a tax rate of 34%.

C.   The following is the effect of the purchase adjustments described in Note
     B(3) of Notes to the Pro Forma Condensed Financial Statements of ABC
     Bancorp and Subsidiaries Combined with Southland Bancorporation.
<TABLE>
<CAPTION>
                          DEPRECIATION      AMORTIZATION
                          OF WRITE-UP        OF DEPOSIT      AMORTIZATION
                            OF BANK             BASE              OF
YEAR ENDING DECEMBER 31,   BUILDINGS          PREMIUM          GOODWILL       TOTAL
- ----------------------------------------------------------------------------------------------------------
 
<S>                       <C>               <C>              <C>            <C>
  1996                     $ 17,000          $ 225,000        $ 167,000      $409,000
  1997                       17,000            225,000          167,000       409,000
  1998                       17,000            225,000          167,000       409,000
  1999                       17,000            225,000          167,000       409,000
  2000                       17,000            225,000          167,000       409,000
 
</TABLE>

No tax effects relating to the purchase adjustments have been recorded because
the Company is acquiring the stock of Southland and will not be allowed any
taxable deductions for the above adjustments.

                                     PF-29

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC (after the proposed
acquisition of First National) of 100% of Southland after giving effect to the
adjustments described in the notes to the pro forma condensed financial
statements. These statements should be read in conjunction with the other
financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>
                                                        ABC                           PRO FORMA
                                                       FIRST                         ADJUSTMENTS
                                                      NATIONAL       SOUTHLAND        (NOTES A         PRO FORMA
                                                      COMBINED       HISTORICAL         AND B)          COMBINED
                                                    ------------   -------------   ----------------    ---------
<S>                                                 <C>            <C>             <C>                 <C> 
ASSETS
- ------
  Cash and due from banks                            $ 18,973         $  2,667         $     -           $ 21,640
  Federal funds sold                                   24,635               -            (5,793)(1)        18,842
  Investment securities                                68,248           25,180               -             93,428
  Loans, net                                          253,892           74,880               -            328,772
  Premises and equipment                                8,685            2,544              500 (2)        11,729
  Investment in Southland                                  -                -            11,822 (1)  
                                                                                        (11,822)(2)            -
  Excess cost over fair value of assets acquired        1,996               -             2,250 (2) 
                                                                                          2,504 (2)         6,750
  Other assets                                         13,024            2,197               -             15,221 
                                                     --------         --------         --------          --------
                                                     $389,453         $107,468         $   (539)         $496,382
                                                     ========         ========         ========          ========
LIABILITIES AND EQUITY
- ----------------------
  Deposits                                           $341,248         $ 87,865         $     -           $429,113      
  Other liabilities                                     8,037            1,027               -              9,064      
  Long-term debt                                           -            12,008               -             12,008     
                                                     --------         --------         --------          --------
        Total liabilities                             349,285          100,900               -            450,185     
                                                     --------         --------         --------          --------
EQUITY
- ------
  Common stock                                          4,386               -               431 (1)         4,817 
  Capital surplus                                      21,669               -             5,598 (1)        27,267 
  Retained earnings                                    15,815               -                -             15,815 
  Unrealized gains on securities available for sale,   
    net of taxes                                         (147)              -                -               (147)
  Treasury stock                                       (1,555)              -                -             (1,555)
  Equity of Southland                                      -             6,568           (6,568)(2)            -  
                                                     --------         --------         --------          --------
        Total equity                                   40,168            6,568             (539)           46,197 
                                                     --------         --------         --------          --------
                                                     $389,453         $107,468         $   (539)         $496,382
                                                     ========         ========         ========          ========

</TABLE>
                                     PF-30


<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC (after the proposed acquisition
of First National) of 100% of Southland after giving effect to the adjustments
described in the notes to the pro forma condensed financial statements.  These
statements should be read in conjunction with the other financial statements and
notes thereto included elsewhere in this Proxy Statement.
<TABLE>
<CAPTION>
                                                                      YEAR ENDED DECEMBER 31, 1995               
                                                    ------------------------------------------------------------ 
                                                        ABC                                                      
                                                       FIRST                          PRO FORMA                  
                                                      NATIONAL       SOUTHLAND       ADJUSTMENTS       PRO FORMA 
                                                      COMBINED       HISTORICAL       (NOTE B)          COMBINED 
                                                    ------------   -------------   ----------------    --------- 
<S>                                                 <C>            <C>             <C>                 <C>       
INTEREST INCOME                                       $30,748           $9,033         $ (319)(4)        $39,462                 
INTEREST EXPENSE                                       12,566            4,775             -              17,341                 
                                                      -------           ------         ------            -------                 
      Net interest income                              18,182            4,258           (319)            22,121                 
PROVISION FOR LOAN LOSSES                               1,033               72             -               1,105                 
                                                      -------           ------         ------            -------                 
      Net interest income after provision for                                                                    
         loan losses                                   17,149            4,186           (319)            21,016     
OTHER INCOME                                            3,800            1,582             -               5,382                 
OTHER EXPENSE                                          13,801            4,101            409 (3)         18,311  
                                                      -------           ------         ------            -------                 
      Income from continuing operations before                                                                     
         income taxes                                   7,148            1,667           (728)             8,087   
INCOME TAXES                                            2,195              643           (108)(5)          2,730 
                                                      -------           ------         ------            -------                 
      Income from continuing operations               $ 4,953           $1,024         $ (620)           $ 5,357   
                                                      =======           ======         ======            =======                 
INCOME PER SHARE FROM CONTINUING OPERATIONS                                                              $  1.17  
                                                                                                         =======                 
                                                                                                                                  
 
                                                                   THREE MONTHS ENDED MARCH 31, 1996              
                                                    ------------------------------------------------------------ 
                                                       ABC/                                                      
                                                       FIRST                          PRO FORMA                  
                                                      NATIONAL       SOUTHLAND       ADJUSTMENTS       PRO FORMA 
                                                      COMBINED       HISTORICAL       (NOTE B)          COMBINED 
                                                    ------------   -------------   ----------------    --------- 
<S>                                                 <C>            <C>             <C>                 <C>       
INTEREST INCOME                                       $ 8,122           $2,456         $  (80)(4)        $10,498 
INTEREST EXPENSE                                        3,479            1,206             -               4,685 
                                                      -------           ------         ------            ------- 
      Net interest income                               4,643            1,250            (80)             5,813 
PROVISION FOR LOAN LOSSES                                 230               -              -                 230 
                                                      -------           ------         ------            ------- 
      Net interest income after provision for                                                                          
        loan losses                                     4,413            1,250            (80)             5,583 
OTHER INCOME                                            1,050              399             -               1,449 
OTHER EXPENSE                                           3,414            1,076            102 (3)          4,592 
                                                      -------           ------         ------            ------- 
      Income from continuing operations before                                                                         
        income taxes                                    2,049              573           (182)             2,440 
INCOME TAXES                                              681              213            (27)(5)            867 
                                                      -------           ------         ------            ------- 
      Income from continuing operations               $ 1,368           $  360         $ (155)           $ 1,573 
                                                      =======           ======         ======            ======= 
INCOME PER SHARE FROM CONTINUING OPERATIONS                                                              $   .34 
                                                                                                         ======= 
                                           
</TABLE>
                                     PF-31

<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of each period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Payment of $5,793,000 in cash (representing 49% of total
          consideration) and issue of 430,670 of ABC common in exchange for 100%
          of the equity of Southland for a total consideration of $11,822,000.

     (2)  Elimination of investment in Southland and allocation of purchase
          price as follows:

          (a) Write-up of land and buildings to approximate market value.

          (b) $2,250,000, representing approximately 50% of the excess of
              purchase price over the fair value of net assets acquired, has
              been tentatively allocated as a premium paid for the customer
              deposit base.  The allocation is subject to a statistical study to
              determine the ultimate customer deposit base premium.  For
              purposes of the pro forma financial statements, the premium is
              being amortized over a period of 10 years.

          (c) The remainder of the excess of purchase price over the fair value
              of net assets acquired amounting to $2,504,000 has been considered
              to be goodwill and is being amortized over a period of 15 years.

                                     PF-32

<PAGE>
 
     STATEMENTS OF INCOME:

     (3)  Pro forma adjustments to income resulting from the allocation of the
          purchase price of Southland as follows:

          (a) Depreciation of the write-up of buildings using the straight-line
              method over the estimated average remaining life of 30 years.

          (b) Amortization of the customer deposit base premium using the
              straight-line method over a period of 10 years.

          (c) Amortization of goodwill using the straight-line method over a
              period of 15 years.

     (4)  Loss of interest on Federal funds sold used to fund the acquisition
          using an average rate of 5.5%.

     (5)  Tax effect of pro forma adjustments for reduction in interest income
          using a tax rate of 34%.

C.   The following is the effect of the purchase adjustments described in Note
     B(3) of Notes to the Pro Forma Condensed Financial Statements of ABC
     Bancorp and Subsidiaries Combined with Southland Bancorporation.
<TABLE>
<CAPTION>
                              DEPRECIATION         AMORTIZATION
                              OF WRITE-UP           OF DEPOSIT           AMORTIZATION
                                OF BANK                BASE                   OF
    YEAR ENDING DECEMBER 31,   BUILDINGS             PREMIUM               GOODWILL            TOTAL
  ----------------------------------------------------------------------------------------------------------
 
<S>                           <C>                  <C>                   <C>                <C>    
           1996               $ 17,000             $ 225,000             $ 167,000          $ 409,000     
           1997                 17,000               225,000               167,000            409,000        
           1998                 17,000               225,000               167,000            409,000        
           1999                 17,000               225,000               167,000            409,000        
           2000                 17,000               225,000               167,000            409,000      
 
</TABLE>

    No tax effects relating to the purchase adjustments have been recorded
    because the Company is acquiring the stock of Southland and will not be
    allowed any taxable deductions for the above adjustments.

                                     PF-33

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                          AND CENTRAL BANKSHARES, INC.
               COMBINED WITH FIRST NATIONAL FINANCIAL CORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC (after the proposed
acquisition of Central) of 100% of First National after giving effect to the
adjustments described in the notes to the pro forma condensed financial
statements.  These statements should be read in conjunction with the other
financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>
                                                                                  PRO FORMA
                                                  ABC            FIRST           ADJUSTMENTS
                                                CENTRAL         NATIONAL           (NOTES A          PRO FORMA
                                                COMBINED       HISTORICAL           AND B)           COMBINED
                                               ----------      ----------      --------------       ----------
<S>                                           <C>               <C>              <C>                <C> 
ASSETS
- ------
  Cash and due from banks                       $ 18,997         $ 2,118        $       -            $  21,115                 
  Federal funds sold                              21,535           3,100                -               24,635                 
  Investment securities                           67,778          11,332                -               79,110                 
  Loans, net                                     253,865          35,015                -              288,880                 
  Premises and equipment                           8,296           1,463                -                9,759                 
  Investment in First National                        -                -            5,593 (1)                               
                                                                                   (5,593)(2)                               
  Excess cost over fair value of assets                                                                                    
    acquired                                       1,996               -                -                1,996                 
  Other assets                                    13,226             836                -               14,062                 
                                                --------         -------        ---------             --------
                                                                                                                         
                                                $385,693         $53,864        $       -             $439,557                 
                                                --------         -------        ---------             --------
                                                                                                                         
LIABILITIES AND EQUITY                                                                                                   
- ----------------------                                                                                                   
  Deposits                                      $338,109         $47,863        $       -             $385,972                 
  Other liabilities                                8,709             408                -                9,117                 
                                                --------         -------        ---------             --------
    Total liabilities                            346,818          48,271                -              395,089                 
                                                --------         -------        ---------             --------
 
EQUITY
- ------
  Common stock                                     4,186               -              789 (1)            4,975  
  Capital surplus                                 20,556               -            4,843 (1)           25,399          
  Retained earnings                               15,815               -                -               15,815          
  Unrealized gains on securities available                                                                                
    for sale, net of taxes                          (127)              -              (39)(1)             (166)         
  Treasury stock                                  (1,555)              -                -               (1,555)         
  Equity of First National                            -            5,593           (5,593)(2)                -          
                                                --------         -------        ---------             --------
    Total equity                                  38,875           5,593                -               44,468          
                                                --------         -------        ---------             --------
                                                                                                                        
                                                $385,693         $53,864        $       -             $439,557           
                                                ========         =======        =========             ========
</TABLE>

                                     PF-34

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                          AND CENTRAL BANKSHARES, INC.
               COMBINED WITH FIRST NATIONAL FINANCIAL CORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC (after the proposed acquisition
of Central) of 100% of First National after giving effect to the adjustments
described in the notes to the pro forma condensed financial statements.  These
statements should be read in conjunction with the other financial statements and
notes thereto included elsewhere in this Proxy Statement.
<TABLE>
<CAPTION>
                                YEAR ENDED DECEMBER 31, 1995        YEAR ENDED DECEMBER 31, 1994      YEAR ENDED DECEMBER 31, 1993  
                            ------------------------------------  --------------------------------   ------------------------------ 
                                ABC        FIRST      PRO FORMA     ABC         FIRST     PRO FORMA     ABC      FIRST    PRO FORMA
                              CENTRAL     NATIONAL    COMBINED     CENTRAL     NATIONAL   COMBINED    CENTRAL   NATIONAL   COMBINED
                             COMBINED   HISTORICAL    (NOTE A)    COMBINED    HISTORICAL  (NOTE A)    COMBINED HISTORICAL  (NOTE A)
                            ----------  ----------- ------------  --------- ------------  ---------  --------- ---------- ---------
<S>                          <C>         <C>        <C>           <C>        <C>          <C>         <C>      <C>        <C>    
INTEREST INCOME              $  30,844    $ 4,045   $  34,889      $24,581       $3,162    $27,743    $22,815    $2,510    $25,325  
                                                                                                                                    
INTEREST EXPENSE                12,633      1,893      14,526        9,076        1,438     10,514      8,939     1,177     10,116  
                              --------   --------    --------      -------       ------     ------     ------    ------     -------
                                                                                                                                    
        Net interest income     18,211      2,152      20,363       15,505        1,724     17,229     13,876     1,333     15,209  
                                                                                                                                    
PROVISION FOR LOAN LOSSES          988        185       1,173          818          120        938      1,384       128      1,512  
                              --------   --------    --------      -------       ------     ------     ------    ------     -------
                                                                                                                                    
        Net interest income                                                                                                         
         after provision for                                                                                                        
         loan losses            17,223      1,967      19,190       14,687        1,604     16,291     12,492     1,205      13,697 
                                                                                                                                    
OTHER INCOME                     3,873        524       4,397        3,692          355      4,047      3,478       289       3,767 
                                                                                                                                    
OTHER EXPENSE                   14,102      1,573      15,675       13,342        1,420     14,762     12,378     1,256      13,634 
                              --------   --------    --------      -------       ------     ------     ------    ------     -------
        Income from continuing                                                                                                      
           operations before                                                                                                        
           income taxes and                                                                                                         
           cumulative effect     6,994        918       7,912        5,037          539      5,576      3,592       238       3,830 
                                                                                                                                    
INCOME TAXES                     2,154        306       2,460        1,480          223      1,703        979         -         979 
                              --------   --------    --------      -------       ------     ------     ------    ------     -------
      Income from continuing                                                                                                       
         operations before                                                                                                          
         cumulative effect       4,840        612       5,452        3,557          316      3,873      2,613        238      2,851 
                                                                                                                                    
CUMULATIVE EFFECT OF                                                                                                                
 ACCOUNTING CHANGE                  -          -           -             -            -          -        346         -         346
      Income from continuing                                                                                                        
         operations           $  4,840   $    612    $  5,452      $ 3,557       $  316     $3,873     $2,959   $  238      $ 3,197 
                              ========   ========    ========      =======       ======     ======     ======   ======      =======
INCOME PER SHARE FROM                                                                                                               
   CONTINUING OPERATIONS                             $  1.15                                $  .90                          $  .82  
                                                     =======                                ======                          ======  
</TABLE> 

                                                               PF-35

<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                          AND CENTRAL BANKSHARES, INC.
               COMBINED WITH FIRST NATIONAL FINANCIAL CORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                  (CONTINUED)
                                        
<TABLE>
<CAPTION>
                                 THREE MONTHS ENDED MARCH 31, 1996                      THREE MONTHS ENDED MARCH 31, 1995         
                            -------------------------------------------             ------------------------------------------- 
                                ABC                FIRST         PRO FORMA             ABC         FIRST            PRO FORMA 
                               CENTRAL            NATIONAL       COMBINED            CENTRAL      NATIONAL          COMBINED       
                              COMBINED           HISTORICAL      (NOTE A)            COMBINED     HISTORICAL         (NOTE A)      
                              ----------       -------------     --------           ---------     ----------        ---------      
<S>                           <C>               <C>              <C>                <C>          <C>                 <C>           
INTEREST INCOME                $ 8,164              $1,071           $ 9,235             $ 7,071        $  938        $ 8,009     
                                                                                                                                   
INTEREST EXPENSE                 3,481                 538             4,019               2,751           393          3,144     
                               -------              ------            ------              ------        ------        -------
                                                                                                                                   
        Net interest income      4,683                 533             5,216               4,320           545          4,865     
                                                                                                                                   
PROVISION FOR LOAN LOSSES          180                  50               230                 225            25            250     
                               -------              ------            ------              ------        ------        -------
                                                                                                                                   
        Net interest income                                                                                                        
         after provision for                                                                                                       
         loan losses             4,503                 483             4,986               4,095           520          4,615     
                                                                                                                                   
OTHER INCOME                     1,107                 123             1,230               1,046            85          1,131     
                                                                                                                                    
OTHER EXPENSE                    3,493                 397             3,890               3,476           391          3,867     
                               -------              ------            ------              ------        ------        -------
        Income from continuing                                                                                                     
           operations before                                                                                                       
           income taxes and                                                                                                        
           cumulative effect     2,117                 209             2,326               1,665           214         1,879     
                                                                                                                                   
INCOME TAXES                       710                  76               786                 544            81           625     
                               -------              ------            ------              ------        ------       -------
      Income from                                                                                                        
         operations before                                                                                                         
         cumulative effect       1,407                 133             1,540               1,121           133         1,254     
                                                                                                                                   
CUMULATIVE EFFECT OF                                                                                                               
 ACCOUNTING CHANGE                   -                   -                 -                   -             -            -
      Income from continuing                                                                                                       
         operations            $ 1,407              $  133            $1,540              $1,121        $  133        $ 1,254     
                               -------              ------            ------              ------        ------        -------
INCOME PER SHARE FROM                                                                                                              
   CONTINUING OPERATIONS                                              $  .32                                           $  .27      
                                                                      ======                                           ====== 
</TABLE> 

                                                             PF-36


<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                         AND CENTRAL BANKSHARES, INC.
              COMBINED WITH FIRST NATIONAL FINANCIAL CORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated on January 1, 1995 at the beginning of each period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Issue of 788,868 shares of ABC common stock, $1 par value, in exchange
          for 100% of the equity of First National.

     (2)  Elimination of investment in First National.

     STATEMENTS OF INCOME:

     (3)  Pro forma income per common share is based on the average number of
          common shares that would have been outstanding during the respective
          periods.  

                                     PF-37



<PAGE>
 
 
                         ABC BANCORP AND SUBSIDIARIES,
                           CENTRAL BANKSHARES, INC.
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC (after the proposed
acquisitions of Central and First National) of 100% of Southland after giving
effect to the adjustments described in the notes to the pro forma condensed
financial statements. These statements should be read in conjunction with the
other financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>
                                                        ABC
                                                      CENTRAL                   PRO FORMA
                                                       FIRST                   ADJUSTMENTS
                                                      NATIONAL   SOUTHLAND       (NOTES A       PRO FORMA
                                                      COMBINED   HISTORICAL        AND B)        COMBINED
                                                    ----------   ----------   --------------   -----------
ASSETS
- -------
<S>                                                  <C>          <C>              <C>           <C>                     
   Cash and due from banks                            $  21,115   $  2,667       $     -          $ 23,782                
   Federal funds sold                                    24,635                    (4,138)(1)       20,497                
   Investment securities                                 79,110     25,180              -          104,290                
   Loans, net                                           288,880     74,880              -          363,760               
   Premises and equipment                                 9,759      2,544            500 (2)       12,803               
   Investment in Southland                                    -          -         11,822 (1)            -               
                                                                                  (11,822)(2)            -               
   Excess cost over fair value of assets acquired         1,996          -          2,250 (2)            -               
                                                                                    2,504 (2)        6,750               
   Other assets                                          14,062      2,197              -           16,259               
                                                      ---------   --------      ---------         --------
                                                      $ 439,557   $107,468       $  1,116         $548,141               
                                                      =========   ========       ========         ========
                                                                                                                         
LIABILITIES AND EQUITY                                                                                                   
- -----------------------                                                                                                  
  Deposits                                             $385,972   $ 87,865        $     -         $473,837               
  Other liabilities                                       9,117      1,027              -           10,144               
  Long-term debt                                              -     12,008              -           12,008               
                                                      ---------   --------      ---------         --------
      Total liabilities                                 395,089    100,900              -          495,989               
                                                      ---------   --------      ---------         --------
                                                                                                                         
                                                                                                                         
EQUITY                                                                                                                   
- ------                                                                                                                   
  Common stock                                            4,975          -            549 (1)        5,524               
  Capital surplus                                        25,399          -          7,135 (1)       32,534               
  Retained earnings                                      15,815          -              -           15,815               
  Unrealized gains on securities available                                                                    
   for sale, net of taxes                                  (166)         -              -             (166)              
  Treasury stock                                         (1,555)         -              -           (1,555)              
  Equity of Southland                                         -      6,568         (6,568)(2)            -               
                                                       ---------  --------      ---------         --------
      Total equity                                        44,468     6,568          1,116           52,152               
                                                       ---------  --------      ---------         --------
                                                        $439,557  $107,468      $   1,116         $548,141                
                                                        ========  ========       ========         ========
 
</TABLE>
                                     PF-38


<PAGE>
 
                         ABC BANCORP AND SUBSIDIARIES,
                           CENTRAL BANKSHARES, INC.
                        AND FIRST NATIONAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC (after the proposed 
acquisitions of Central and First National) of 100% of Southland after
giving effect to the adjustments described in the notes to the pro forma
condensed financial statements. These statements should be read in conjunction
with the other financial statements and notes thereto included elsewhere in this
Proxy Statement.
<TABLE>
<CAPTION>
                                                           YEAR ENDED DECEMBER 31, 1995
                                           -----------------------------------------------------------
                                              ABC
                                            CENTRAL
                                             FIRST                          PRO FORMA                                            
                                            NATIONAL        SOUTHLAND       ADJUSTMENTS      PRO FORMA 
                                            COMBINED        HISTORICAL       (NOTE B)         COMBINED  
                                           ----------      ----------      -----------     ----------- 
 <S>                                        <C>              <C>            <C>           <C>     
INTEREST INCOME                             $ 34,889         $ 9,033          $ (228)(4)      $ 43,694                            
INTEREST EXPENSE                              14,526           4,775               -            19,301                            
                                            --------         -------         --------         --------
Net interest income                           20,363           4,258            (228)           24,393                            
PROVISION FOR LOAN LOSSES                      1,173              72               -             1,245                            
                                            --------         -------         --------         --------
Net interest income after provision for                                  
 loan losses                                  19,190           4,186            (228)           23,148  
OTHER INCOME                                   4,397           1,582               -             5,979                            
OTHER EXPENSE                                 15,675           4,101             409 (3)        20,185                            
                                            --------         -------         --------         --------
Income from continuing operations before                                                                                          
    income taxes                               7,912           1,667            (637)            8,942                            
INCOME TAXES                                   2,460             643             (78)(5)         3,025                            
                                            --------         -------         --------         --------
Income from continuing operations           $  5,452         $ 1,024          $ (559)          $ 5,917                            
                                            ========         =======         ========         ========
INCOME PER SHARE FROM CONTINUING                                                                                           
 OPERATIONS                                                                                    $  1.12  
                                                                                              ========

                                                        THREE MONTHS ENDED MARCH 31, 1996
                                           -----------------------------------------------------------
                                              ABC/
                                            CENTRAL/
                                             FIRST                          PRO FORMA                    
                                            NATIONAL       SOUTHLAND       ADJUSTMENTS      PRO FORMA    
                                            COMBINED       HISTORICAL       (NOTE B)         COMBINED  
                                           ----------      ----------      -----------     ----------- 
 
INTEREST INCOME                            $ 9,235         $ 2,456         $   (57)(4)       $11,634
INTEREST EXPENSE                             4,019           1,206               -             5,225
                                          --------        --------        --------          --------
Net interest income                          5,216           1,250             (57)            6,409
PROVISION FOR LOAN LOSSES                      230              -                -               230
                                          --------        --------        --------          --------
Net interest income after provision for      
 loan losses                                 4,986           1,250             (57)            6,179 
OTHER INCOME                                 1,230             399               -             1,629
OTHER EXPENSE                                3,890           1,076             102 (3)         5,068
                                          --------        --------        --------          --------
Income from continuing operations before
    income taxes                             2,326             573            (159)            2,740
INCOME TAXES                                   786             213             (19)(5)           980
                                          --------        --------        --------          --------
Income from continuing operations          $ 1,540          $  360        $   (140)          $ 1,760
                                          ========        ========        ========          ========
 
INCOME PER SHARE FROM CONTINUING                                                            
 OPERATIONS                                                                                  $   .33 
                                                                                            ========
 
</TABLE>
                                      PF-39


<PAGE>
 
 
                          ABC BANCORP AND SUBSIDIARIES
                           CENTRAL BANKSHARES, INC.
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of each period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Payment of $4,138,000 in cash (representing 35% of total
          consideration) and issue of 548,893 of ABC common in exchange for 100%
          of the equity of Southland for a total consideration of $11,822,000.

     (2)  Elimination of investment in Southland and allocation of purchase
          price as follows:

          (a) Write-up of land and buildings to approximate market value.

          (b) $2,250,000, representing approximately 50% of the excess of
              purchase price over the fair value of net assets acquired, has
              been tentatively allocated as a premium paid for the customer
              deposit base.  The allocation is subject to a statistical study to
              determine the ultimate customer deposit base premium.  For
              purposes of the pro forma financial statements, the premium is
              being amortized over a period of 10 years.

          (c) The remainder of the excess of purchase price over the fair value
              of net assets acquired amounting to $2,504,000 has been considered
              to be goodwill and is being amortized over a period of 15 years.


                                     PF-40


<PAGE>
 
     STATEMENTS OF INCOME:

     (3)  Pro forma adjustments to income resulting from the allocation of the
          purchase price of Southland as follows:

          (a) Depreciation of the write-up of buildings using the straight-line
              method over the estimated average remaining life of 30 years.

          (b) Amortization of the customer deposit base premium using the
              straight-line method over a period of 10 years.

          (c) Amortization of goodwill using the straight-line method over a
              period of 15 years.

     (4)  Loss of interest on Federal funds sold used to fund the acquisition
          using an average rate of 5.5%.

     (5)  Tax effect of pro forma adjustments for reduction in interest income
          using a tax rate of 34%.

C.   The following is the effect of the purchase adjustments described in Note
     B(3) of Notes to the Pro Forma Condensed Financial Statements of ABC
     Bancorp and Subsidiaries Combined with Southland Bancorporation.
<TABLE>
<CAPTION>
                          DEPRECIATION      AMORTIZATION
                          OF WRITE-UP        OF DEPOSIT      AMORTIZATION
                            OF BANK             BASE              OF
YEAR ENDING DECEMBER 31,   BUILDINGS          PREMIUM          GOODWILL       TOTAL
- ----------------------------------------------------------------------------------------------------------
 
<S>                       <C>               <C>              <C>            <C>
  1996                     $ 17,000          $ 225,000        $ 167,000      $409,000
  1997                       17,000            225,000          167,000       409,000
  1998                       17,000            225,000          167,000       409,000
  1999                       17,000            225,000          167,000       409,000
  2000                       17,000            225,000          167,000       409,000
 
</TABLE>

No tax effects relating to the purchase adjustments have been recorded because
the Company is acquiring the stock of Southland and will not be allowed any
taxable deductions for the above adjustments.


                                     PF-41


<PAGE>

 
 
                         ABC BANCORP AND SUBSIDIARIES,
                           CENTRAL BANKSHARES, INC.
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
                       PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 1996
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
                                        
          The following unaudited pro forma condensed balance sheet as of March
31, 1996 has been prepared to reflect the acquisition by ABC (after the proposed
acquisition of Central and First National) of 100% of Southland after giving
effect to the adjustments described in the notes to the pro forma condensed
financial statements. These statements should be read in conjunction with the
other financial statements and notes thereto included elsewhere in this Proxy
Statement.
<TABLE>
<CAPTION>
                                                        ABC
                                                      CENTRAL                   PRO FORMA
                                                       FIRST                   ADJUSTMENTS
                                                      NATIONAL   SOUTHLAND       (NOTES A       PRO FORMA
                                                      COMBINED   HISTORICAL        AND B)        COMBINED
                                                    ----------   ----------   --------------   -----------
ASSETS
- -------
<S>                                                  <C>          <C>              <C>           <C>                     
  Cash and due from banks                             $  21,115   $  2,667       $     -          $ 23,782                
  Federal funds sold                                     24,635                    (5,793)(1)       18,842                
  Investment securities                                  79,110     25,180              -          104,290                
  Loans, net                                            288,880     74,880              -          363,760               
  Premises and equipment                                  9,759      2,544            500 (2)       12,803               
  Investment in Southland                                     -          -         11,822 (1)            -               
                                                                                  (11,822)(2)            -               
  Excess cost over fair value of assets acquired          1,996          -          2,250 (2)            -               
                                                                                    2,504 (2)        6,750               
  Other assets                                           14,062      2,197              -           16,259               
                                                      ---------   --------      ---------         --------
                                                      $ 439,557   $107,468       $   (539)        $546,486               
                                                      =========   ========       ========         ========
                                                                                                                         
LIABILITIES AND EQUITY                                                                                                   
- -----------------------                                                                                                  
  Deposits                                             $385,972   $ 87,865        $     -         $473,837               
  Other liabilities                                       9,117      1,027              -           10,144               
  Long-term debt                                              -     12,008              -           12,008               
                                                      ---------   --------      ---------         --------
      Total liabilities                                 395,089    100,900              -          495,989               
                                                      ---------   --------      ---------         --------
                                                                                                                         
                                                                                                                         
EQUITY                                                                                                                   
- ------                                                                                                                   
  Common stock                                            4,975          -            431 (1)        5,406               
  Capital surplus                                        25,399          -          5,598 (1)       30,997               
  Retained earnings                                      15,815          -              -           15,815               
  Unrealized gains on securities available for sale,                                                                     
  net of taxes                                             (166)         -              -             (166)              
  Treasury stock                                         (1,555)         -              -           (1,555)              
  Equity of Southland                                        -       6,568         (6,568)(2)            -               
                                                      ---------   --------      ---------         --------
      Total equity                                       44,468      6,568           (539)          50,497               
                                                      ---------   --------      ---------         --------
                                                       $439,557   $107,468      $    (539)        $546,486                
                                                      =========   ========       ========         ========
 
</TABLE>
                                     PF-42



<PAGE>
 
                         ABC BANCORP AND SUBSIDIARIES,
                           CENTRAL BANKSHARES, INC.
                        AND FIRST NATIONAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

                                        
          The following unaudited pro forma condensed statements of income have
been prepared to reflect the acquisition by ABC (after the proposed 
acquisitions of Central and First National) of 100% of Southland after
giving effect to the adjustments described in the notes to the pro forma
condensed financial statements. These statements should be read in conjunction
with the other financial statements and notes thereto included elsewhere in this
Proxy Statement.
<TABLE>
<CAPTION>
                                                           YEAR ENDED DECEMBER 31, 1995
                                           -----------------------------------------------------------
                                              ABC
                                            CENTRAL
                                             FIRST                          PRO FORMA                                            
                                            NATIONAL        SOUTHLAND       ADJUSTMENTS      PRO FORMA 
                                            COMBINED        HISTORICAL       (NOTE B)         COMBINED  
                                           ----------      ----------      -----------     ----------- 
 <S>                                        <C>              <C>            <C>           <C>     
INTEREST INCOME                             $ 34,889         $ 9,033          $ (319)(4)      $ 43,603                            
INTEREST EXPENSE                              14,526           4,775               -            19,301                            
                                            --------         -------         --------         --------
Net interest income                           20,363           4,258            (319)           24,302                            
PROVISION FOR LOAN LOSSES                      1,173              72               -             1,245                            
                                            --------         -------         --------         --------
Net interest income after provision for                                  
 loan losses                                  19,190           4,186            (319)           23,057  
OTHER INCOME                                   4,397           1,582               -             5,979                            
OTHER EXPENSE                                 15,675           4,101             409 (3)        20,185                            
                                            --------         -------         --------         --------
Income from continuing operations before                                                                                          
    income taxes                               7,912           1,667            (728)            8,851                            
INCOME TAXES                                   2,460             643            (108)(5)         2,995                            
                                            --------         -------         --------         --------
Income from continuing operations           $  5,452         $ 1,024          $ (620)          $ 5,856                            
                                            ========         =======         ========         ========
INCOME PER SHARE FROM CONTINUING                                                                                           
 OPERATIONS                                                                                    $  1.13  
                                                                                              ========

                                                        THREE MONTHS ENDED MARCH 31, 1996
                                           -----------------------------------------------------------
                                              ABC/
                                            CENTRAL/
                                             FIRST                          PRO FORMA                    
                                            NATIONAL       SOUTHLAND       ADJUSTMENTS      PRO FORMA    
                                            COMBINED       HISTORICAL       (NOTE B)         COMBINED  
                                           ----------      ----------      -----------     ----------- 
 
INTEREST INCOME                            $ 9,235         $ 2,456         $   (80)(4)       $11,611
INTEREST EXPENSE                             4,019           1,206               -             5,225
                                            --------       --------       --------          --------
Net interest income                          5,216           1,250             (80)            6,386
PROVISION FOR LOAN LOSSES                      230              -                -               230
                                            --------      --------        --------          --------
Net interest income after provision for      
 loan losses                                 4,986           1,250             (80)            6,156 
OTHER INCOME                                 1,230             399               -             1,629
OTHER EXPENSE                                3,890           1,076             102 (3)         5,068
                                            --------      --------        --------          --------
Income from continuing operations before
    income taxes                             2,326             573            (182)            2,717
INCOME TAXES                                   786             213             (27)(5)           972
                                            --------      --------        --------          --------
Income from continuing operations          $ 1,540          $  360        $   (155)          $ 1,745
                                           ========       ========        ========          ========
 
INCOME PER SHARE FROM CONTINUING                                                            
 OPERATIONS                                                                                  $   .34 
                                                                                            ========
 
</TABLE>
                                      PF-43


<PAGE>
 
 
 
                          ABC BANCORP AND SUBSIDIARIES
                           CENTRAL BANKSHARES, INC.
                    AND FIRST NATIONAL FINANCIAL CORPORATION
                     COMBINED WITH SOUTHLAND BANCORPORATION
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)


A.   The pro forma condensed balance sheet has been prepared assuming the
     transaction was consummated on March 31, 1996.  The pro forma condensed
     statements of income have been prepared assuming the transaction was
     consummated at the beginning of each period presented.

B.   The following pro forma adjustments have been applied to give effect to the
     proposed transactions described in this Proxy Statement.

     BALANCE SHEET:

     (1)  Payment of $5,793,000 in cash (representing 49% of total
          consideration) and issue of 430,670 of ABC common in exchange for 100%
          of the equity of Southland for a total consideration of $11,822,000.

     (2)  Elimination of investment in Southland and allocation of purchase
          price as follows:

          (a) Write-up of land and buildings to approximate market value.

          (b) $2,250,000, representing approximately 50% of the excess of
              purchase price over the fair value of net assets acquired, has
              been tentatively allocated as a premium paid for the customer
              deposit base.  The allocation is subject to a statistical study to
              determine the ultimate customer deposit base premium.  For
              purposes of the pro forma financial statements, the premium is
              being amortized over a period of 10 years.

          (c) The remainder of the excess of purchase price over the fair value
              of net assets acquired amounting to $2,504,000 has been considered
              to be goodwill and is being amortized over a period of 15 years.


                                     PF-44



<PAGE>


 
     STATEMENTS OF INCOME:

     (3)  Pro forma adjustments to income resulting from the allocation of the
          purchase price of Southland as follows:

          (a) Depreciation of the write-up of buildings using the straight-line
              method over the estimated average remaining life of 30 years.

          (b) Amortization of the customer deposit base premium using the
              straight-line method over a period of 10 years.

          (c) Amortization of goodwill using the straight-line method over a
              period of 15 years.

     (4)  Loss of interest on Federal funds sold used to fund the acquisition
          using an average rate of 5.5%.

     (5)  Tax effect of pro forma adjustments for reduction in interest income
          using a tax rate of 34%.

C.   The following is the effect of the purchase adjustments described in Note
     B(3) of Notes to the Pro Forma Condensed Financial Statements of ABC
     Bancorp and Subsidiaries Combined with Southland Bancorporation.
<TABLE>
<CAPTION>
                          DEPRECIATION      AMORTIZATION
                          OF WRITE-UP        OF DEPOSIT      AMORTIZATION
                            OF BANK             BASE              OF
YEAR ENDING DECEMBER 31,   BUILDINGS          PREMIUM          GOODWILL       TOTAL
- ----------------------------------------------------------------------------------------------------------
 
<S>                       <C>               <C>              <C>            <C>
  1996                     $ 17,000          $ 225,000        $ 167,000      $409,000
  1997                       17,000            225,000          167,000       409,000
  1998                       17,000            225,000          167,000       409,000
  1999                       17,000            225,000          167,000       409,000
  2000                       17,000            225,000          167,000       409,000
 
</TABLE>

No tax effects relating to the purchase adjustments have been recorded because
the Company is acquiring the stock of Southland and will not be allowed any
taxable deductions for the above adjustments.


                                     PF-45



 
<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
                     ASSETS                        MAR 31, 1996  DEC 31, 1995
- -------------------------------------------------  ------------  ------------
<S>                                                <C>           <C>
Cash and due from banks                                $ 16,855      $ 23,612
Securities available for sale, at fair value             46,618        39,991
Securities held to maturity, at cost                     10,298        10,269
(fair value $10,479 and $10,462, respectively)
Federal funds sold                                       21,535        41,025
Loans                                                   223,305       214,251
Less allowance for loan losses                            4,428         4,272
                                                       --------      --------
          Loans, net                                    218,877       209,979
                                                       --------      --------
Premises and equipment, net                               7,222         6,942
Other assets                                             14,184         9,687
                                                       --------      --------
                                                       $335,589      $341,505
                                                       ========      ========
LIABILITIES AND STOCKHOLDERS' EQUITY
- -------------------------------------------------
Deposits
     Noninterest-bearing demand                        $ 45,125      $ 58,430
     Interest-bearing demand                             74,410        71,833
     Savings                                             24,075        22,318
     Time, $100,000 and over                             38,653        37,773
     Other time                                         111,122       110,634
                                                       --------      --------
          Total deposits                                293,385       300,988
Securities sold under repurchase agreements and
  other borrowing                                           529         3,487
Other time                                                7,100         3,095
                                                       --------      --------
          Total liabilities                             301,014       307,570
                                                       --------      --------
Stockholders' equity
     Common stock, par value $1;
       10,000,000 shares authorized,
       3,597,074 shares issued                            3,597         3,597
     Capital surplus                                     16,826        16,826
     Retained earnings                                   15,815        14,918
     Unrealized gains (losses) on securities
      available for sale, net of taxes                     (108)          149
                                                       --------      --------
                                                         36,130        35,490
     Less cost of 217,882 shares acquired for 
      the treasury                                       (1,555)       (1,555)
                                                        --------      --------
          Total stockholders' equity                     34,575        33,935
                                                       --------      --------
                                                       $335,589      $341,505
                                                       ========      ========
</TABLE>
See Notes to Consolidated Financial Statements.

                                      F-1
<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
                   THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
 
                                                        1996        1995
                                                     ----------  ----------
<S>                                                  <C>         <C>
Interest income
     Interest and fees on loans                      $    5,872  $    5,176
     Interest on taxable securities                         668         516
     Interest on nontaxable securities                      134         133
     Interest on deposits in other banks                      0          18
     Interest on Federal funds sold                         377         314
                                                     ----------  ----------
                                                          7,051       6,157
                                                     ----------  ----------
Interest expense
     Interest on deposits                                 2,910       2,291
     Interest on securities sold under repurchase
        agreements and other borrowings                      31          57
                                                     ----------  ----------
                                                          2,941       2,348
                                                     ----------  ----------
     Net interest income                                  4,110       3,809
Provision for loan losses                                   180         180
                                                     ----------  ----------
     Net interest income after provision for   
        loan losses                                       3,930       3,629
                                                     ----------  ----------
Other income
     Service charges on deposit accounts                    668         602
     Other service charges, commissions and fees            233         229
     Other                                                   26          55
                                                     ----------  ----------
     Total other income                                     927         886
                                                     ----------  ----------
Other expense
     Salaries and employee benefits                       1,670       1,519
     Equipment expense                                      270         278
     Occupancy expense                                      207         231
     Amortization of intangible assets                       79          79
     Data processing fees                                   346         337
     Directors fees                                          49          47
     FDIC premiums                                            3         145
     Other operating expenses                               393         364
                                                     ----------  ----------
     Total other expenses                                 3,017       3,000
                                                     ----------  ----------
          Income before income taxes                      1,840       1,515
Applicable income taxes                                     605         487
                                                     ----------  ----------
     Net income                                      $    1,235  $    1,028
                                                     ==========  ==========
Income per common share                                   $0.37       $0.31
                                                     ==========  ==========
Average shares outstanding                            3,379,192   3,352,525
                                                     ==========  ==========
</TABLE>

                                      F-2
<PAGE>
 
                          ABC BANCORP AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                   THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                             (DOLLARS IN THOUSANDS)
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
 
                                                         1996         1995
                                                      -----------  -----------
<S>                                                   <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                            $   1,235    $   1,028
                                                        ---------    ---------
  Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation                                             227          199
     Provision for loan losses                                180          180
     Amortization of intangible assets                         79           67
     Other prepaids, deferrals and accruals, net             (547)        (941)
                                                        ---------    ---------
       Total adjustments                                      (61)        (495)
                                                        ---------    ---------
       Net cash provided by (used in)       
       operating activities                                 1,174          533
                                                        ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturities of securities held for
     investment                                             6,145        3,928
  Purchase of securities available for sale               (12,561)      (3,607)
  Purchase of securities held for investment                 (500)          --
  (Increase) decrease in Federal funds sold                19,490       (1,663)
  (Increase) decrease in loans                             (9,153)      (3,510)
  Purchase of premises and equipment                         (483)        (217)
                                                        ---------    ---------
       Net cash provided by (used in) investing             
          activities                                        2,938       (5,069)
                                                        ---------    ---------
CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase (decrease) in deposits                      (8,613)         (20)
  Net increase (decrease) in repurchase agreements         (2,694)      (1,198)
  Increase (decrease) of long-term debt                        --        2,000
  Dividends paid                                             (338)        (230)
                                                        ---------    ---------
       Net cash provided by (used in) financing        
          activities                                      (11,645)         543
                                                        ---------    --------- 
Net increase (decrease) in cash and due from Banks       ($ 7,533)    ($ 3,993)
Cash and due from banks at beginning of year               24,388       20,495
                                                        ---------    ---------
Cash and due from banks at end of quarter               $  16,855    $  16,502
                                                        =========    =========
</TABLE>
See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)
                                        

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting and reporting policies of ABC Bancorp and subsidiaries ("the
Company") conform to generally accepted accounting principles and to general
practices within the banking industry.  The interim consolidated financial
statements included herein are unaudited, but reflect all adjustments which, in
the opinion of management, are necessary for a fair presentation of the
consolidated financial position and results of operations for the interim
periods presented.  All adjustments reflected in the interim financial
statements are of normal, recurring  nature.  Such financial statements should
be read in conjunction with the financial statements and notes thereto and the
report of independent auditors included in the Company's Form 10-K Annual Report
for the year ended December 31, 1995.  The results of operations for the three
months ended March 31, 1996 are not necessarily indicative of the results to be
expected for the full year.

NOTE 2.  STOCKHOLDERS' EQUITY

As of July 17, 1995, a 4-for-3 stock split in the form of a Common Stock
dividend on the outstanding shares of the Company's Common Stock became
effective.  Fractional shares were paid in cash.  All per share information
reflects retroactively this stock split.

                                      F-4
<PAGE>
 
                        INDEPENDENT AUDITOR'S REPORT  

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

To the Board of Directors
ABC Bancorp
Moultrie, Georgia





      We have audited the accompanying consolidated balance sheets of ABC
BANCORP AND SUBSIDIARIES as of December 31, 1995 and 1994, and the related
consolidated statements of income, stockholders' equity and cash flows for each
of the three years in the period ended December 31, 1995. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.


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


      In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of ABC Bancorp
and Subsidiaries as of December 31, 1995 and 1994, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1995, in conformity with generally accepted accounting principles.


       As discussed in Note 1 to the consolidated financial statements,
effective January 1, 1993, the Company changed its method of accounting for
income taxes.



                                       /s/ Mauldin & Jenkins
                                       ------------------------

Albany, Georgia
January 24, 1996


<PAGE>
 
                         ABC BANCORP AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                          DECEMBER 31, 1995 AND 1994
                            (Dollars in Thousands)

- ----------------------------------------------------------------------
<TABLE> 
<CAPTION> 

ASSETS                                  1995              1994 
- ------                                --------          --------
<S>                                   <C>               <C> 
Cash and due from banks               $ 23,612          $ 20,089 
Federal funds sold                      41,025            21,902 
Securities available for sale, 
at fair value (Note 2)                  39,991             1,910
Securities held to maturity, 
  at cost (fair value $10,462                                
  and $43,024) (Note 2)                 10,269            44,595 

Loans (Note 3)                         214,251           192,124 
Less allowance for loan losses           4,272             3,757 
                                      ---------         ---------
      Loans, net                       209,979           188,367 
                                      ---------         ---------
                                         
Premises and equipment, net (Note 4)     6,942             7,171 
Other assets                             9,687             8,765 
                                      ---------         --------- 
                                      $341,505          $292,799 
                                      =========         =========
                                         
LIABILITIES AND STOCKHOLDERS' EQUITY                                     
- ------------------------------------
Deposits                                          
  Noninterest-bearing demand          $ 58,430          $ 48,450 
  Interest-bearing demand               71,833            63,262 
  Savings                               22,318            23,644 
  Time, $100,000 and over               37,773            27,291 
  Other time                           110,634            94,222 
                                      --------          ---------
      Total deposits                   300,988           256,869 
Securities sold under repurchase
   agreements                            1,887             2,338 
Other short-term borrowings              1,600               -
Other liabilities                        3,095             3,142 
                                      ---------          --------
      Total liabilities                307,570           262,349 
                                      ---------          -------- 
                                  
COMMITMENTS AND CONTINGENT LIABILITIES (Note 8)

STOCKHOLDERS' EQUITY (Note 10)                                   
  Common stock, par value $1; 
    10,000,000 shares authorized,       
    3,597,074  and 2,697,987 shares 
    issued, respectively                 3,597             2,698 
  Capital surplus                       16,826            17,728 
  Retained earnings                     14,918            11,753 
  Unrealized gains (losses) on 
    securities available for sale, net
    of taxes                               149               (49) 
                                       --------         ---------
                                        35,490            32,130 

  Less cost of shares acquired for the 
    treasury, 217,882 and 183,412
 shares, respectively                   (1,555)           (1,680) 
                                      ---------          ---------
      Total stockholders' equity        33,935            30,450 
                                      ---------          ---------
                                     $ 341,505          $292,799 
                                      ==========        ==========
</TABLE> 

See Notes to Consolidated Financial Statements.

                                      F-6
<PAGE>
 
                         ABC BANCORP AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME
                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                            (Dollars in Thousands)

- ----------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

                                         1995       1994       1993  
                                      --------    --------   --------
<S>                                   <C>         <C>        <C> 
INTEREST INCOME                                                    
  Interest and fees on loans          $ 22,647    $ 18,017   $ 16,278 
  Interest on taxable securities         2,271       1,863      1,892 
  Interest on nontaxable securities        551         610        597 
  Interest on deposits in other banks       65         105
  Interest on Federal funds sold         1,234         773        825 
                                      --------    --------   -------- 
                                        26,703      21,328     19,697 
                                      --------    --------   -------- 
                                                                 
INTEREST EXPENSE                                 
  Interest on deposits                  10,371       7,603      7,476 
  Interest on securities sold
    under repurchase agreements             77          68         18 
  Interest on other borrowings             225         157        238
                                      --------    --------   -------- 
                                        10,673       7,828      7,732 
                                      --------    --------   -------- 
        Net interest income             16,030      13,500     11,965 
PROVISION FOR LOAN LOSSES (Note 3)         848         638      1,191 
                                      --------    --------   -------- 
        Net interest income 
          after provision for 
          loan losses                   15,182      12,862     10,774 
                                      --------    --------   -------- 
                                                                  
OTHER INCOME                                                               
  Service charges on deposit 
    accounts                             2,595       2,456      2,299 
  Other service charges,  
    commissions and fees                   301         224        230 
  Other                                    380         345        338 
                                      --------    --------   -------- 
                                         3,276       3,025      2,867 
                                      --------    --------   -------- 

OTHER EXPENSES                                                            
  Salaries and employee benefits 
    (Note 5)                             6,210       5,711      5,238 
  Equipment expense                      1,074       1,091        723 
  Occupancy expense                        756         663        844 
  Amortization of intangible assets        268         268        279 
  Data processing fees                     372         448        290 
  Directors fees                           314         291        270 
  FDIC premiums                            301         559        551 
  Other operating expenses (Note 6)      2,933       2,516      2,340 
                                      --------    --------   -------- 
                                        12,228      11,547     10,535 
                                      --------    --------   -------- 
</TABLE> 

                                      F-7
<PAGE>
 
                         ABC BANCORP AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME
                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                            (Dollars in Thousands)

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

<TABLE> 
<CAPTION> 
                                          1995         1994       1993  
                                        --------     -------    -------      
<S>                                     <C>          <C>        <C> 
       Income before income taxes 
         and cumulative effect of
         accounting change              $  6,230     $ 4,340    $ 3,106

APPLICABLE INCOME TAXES (Note 7)           1,889       1,240        814 
                                        ---------    -------    -------

       Income before cumulative
         effect of accounting change       4,341       3,100      2,292 


CUMULATIVE EFFECT OF CHANGE IN METHOD 
  OF ACCOUNTING FOR INCOME TAXES            -            -          346 
                                       ---------   ---------   -------- 

       Net income                      $   4,341   $   3,100   $  2,638 
                                       =========   =========   ========

INCOME PER COMMON SHARE:                                  
  Income before cumulative effect 
    of accounting change               $    1.29   $    1.05   $   0.91 

  Cumulative effect of accounting 
    change                                  -             -        0.13 
                                       ---------   ---------   --------
         Net income (Note 1)           $    1.29   $    1.05   $   1.04 
                                       =========   =========   ========
</TABLE> 
                       

See Notes to Consolidated Financial Statements.

 

                                      F-8
<PAGE>
 
                         ABC BANCORP AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

                            (Dollars in Thousands)

- -------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

                                                    COMMON STOCK                           
                                                 --------------------   CAPITAL    RETAINED
                                                   SHARES   PAR VALUE   SURPLUS    EARNINGS 
                                                 ---------  ---------   -------    --------
<S>                                              <C>          <C>       <C>        <C> 
BALANCE, DECEMBER 31, 1992                       1,950,487    $1,950    $10,152    $ 7,571 
  Net income                                                                         2,638 
  Cash dividends paid, $.29 per share                                                 (672) 
  Purchase of 143,024 shares of treasury
    stock                                               -         -          -          - 
                                                 ---------    ------    -------    -------
BALANCE, DECEMBER 31, 1993                       1,950,487     1,950     10,152      9,537 
  Net income                                            -         -          -       3,100 
  Cash dividends declared, $.29 per share               -         -          -        (884) 
  Proceeds from sale of stock, net of stock                                                                                
    offering expense                               747,500       748      7,576         -           
  Net change in unrealized losses on                                                                               
    securities available for sale, net of taxes         -         -          -          -                                        
                                                 ---------    ------    -------    -------
BALANCE, DECEMBER 31, 1994                       2,697,987     2,698     17,728     11,753 
  Net income                                            -         -          -       4,341 
  Cash dividends declared, $.35 per share               -         -          -      (1,176) 
  Four-for-three common stock split                899,087       899       (899)        -
  Purchase of fractional shares                         -         -          (3)        -  
  Stock issued under stock option purchase plan         -         -          -          -  
  Net change in unrealized gains on                                                                                
    securities available for sale, net of taxes         -         -          -          - 
                                                 ---------    ------    -------    -------
BALANCE, DECEMBER 31, 1995                       3,597,074    $3,597    $16,826    $14,918 
                                                 =========    ======    =======    =======
</TABLE> 

See Notes to Consolidated Financial Statements.

                                      F-9
<PAGE>
 
<TABLE> 
<CAPTION> 

  UNREALIZED 
GAINS (LOSSES)  
ON SECURITIES   
  AVAILABLE        TREASURY STOCK
  FOR SALE,      --------------------                                       
NET OF TAXES      SHARES       COST      TOTAL 
- --------------   --------   ---------   -------
<S>              <C>        <C>         <C> 
   $    -         40,388     $  (268)   $19,405 
        -             -           -       2,638 
        -             -           -        (672)
        -        143,024      (1,412)    (1,412) 
   -------       -------     -------    -------
        -        183,412      (1,680)    19,959 
        -             -           -       3,100 
        -             -           -        (884) 
                                                                         
        -             -           -       8,324 

       (49)           -           -         (49) 
   -------       -------     -------    -------
       (49)      183,412      (1,680)    30,450 
        -             -           -       4,341 
        -             -           -      (1,176) 
        -         61,137          -          -
        -             -           -          (3) 
        -        (26,667)        125        125 
       198            -           -         198 
   -------       -------     -------    -------
   $   149       217,882     $(1,555)   $33,935 
   =======       =======     =======    =======
</TABLE> 

                                      F-10
<PAGE>
 
                         ABC BANCORP AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                            (Dollars in Thousands)

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

<TABLE> 
<CAPTION> 
                                                                1995         1994          1993   
                                                              --------     --------     --------  
<S>                                                           <C>          <C>          <C>       
CASH FLOWS FROM OPERATING ACTIVITIES                                                              
  Net income                                                  $  4,341     $  3,100     $  2,638  
  Adjustments to reconcile net income to net cash                                                 
      provided by operating activities:                                                           
    Depreciation and amortization                                  936          809          638  
    Amortization of intangible assets                              268          268          279  
    Provision for loan losses                                      848          638        1,191  
    Provision for deferred taxes                                  (160)         (22)        (170) 
    Write-downs of other real estate owned                          -            53           -   
    (Increase) decrease in interest receivable                    (775)        (804)         100  
    Increase (decrease) in interest payable                        190          104          (90) 
    Increase (decrease) in taxes payable                           (29)         184           76  
    Other prepaids, deferrals and accruals, net                   (653)         798         (178) 
                                                              --------     --------     --------  
      Total adjustments                                            625        2,028        1,846  
                                                              --------     --------     --------  
      Net cash provided by operating activities                  4,966        5,128        4,484  
                                                              --------     --------     --------  
CASH FLOWS FROM INVESTING ACTIVITIES                                                              
  Decrease in interest-bearing deposits in banks                    -         1,257          100  
  Purchases of securities available for sale                   (21,690)      (1,664)          -    
  Purchases of securities held to maturity                      (1,654)      (7,524)     (24,502)
  Proceeds from maturities of securities available for sale      4,086           -            -  
  Proceeds from maturities of securities held to maturity       15,778        8,531       13,587 
  (Increase) decrease in Federal funds sold                    (19,123)       9,673        9,565 
  Increase in loans, net                                       (22,460)     (30,829)     (12,435) 
  Purchase of premises and equipment                              (717)      (2,303)        (382)          
  Proceeds from the sale of premises and equipment                  24           22           26 
                                                              --------     --------     --------  
      Net cash used in investing activities                    (45,756)     (22,837)     (14,041) 
                                                              --------     --------     --------  
CASH FLOWS FROM FINANCING ACTIVITIES                                                              
  Increase in deposits                                          44,119       18,644        3,755 
  Increase (decrease) in repurchase agreements                    (451)        (842)       3,117 
  Proceeds from other borrowings                                 1,600           -         1,412 
  Repayment of long-term debt                                       -        (4,677)         (15) 
  Dividends paid                                                (1,077)        (645)        (672) 
  Proceeds from stock offering, net                                 -         8,324           -   
  Proceeds from exercise of stock options                          125           -            -   
  Purchase of fractional shares                                     (3)          -            -
  Purchase of shares of stock for the treasury                      -            -        (1,412) 
                                                              --------     --------     --------  
      Net cash provided by financing activities                 44,313       20,804        6,185 
                                                              --------     --------     --------  

</TABLE> 

                                      F-11
<PAGE>
 
                         ABC BANCORP AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

                            (Dollars in Thousands)

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

<TABLE> 
<CAPTION> 

                                                       1995       1994       1993  
                                                      -------    -------    -------
<S>                                                   <C>        <C>        <C> 
Net increase (decrease) in cash and due from banks    $ 3,523    $ 3,095    $(3,372) 

Cash and due from banks at beginning of year           20,089     16,994     20,366 
                                                      -------    -------    -------
Cash and due from banks at end of year                $23,612    $20,089    $16,994 
                                                      =======    =======    =======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW                                                            
  INFORMATION                                                              
  Cash paid during the year for:                                                           
    Interest                                          $10,483    $ 7,724    $ 7,822 

    Income taxes                                      $ 2,078    $ 1,078    $   562 

NONCASH TRANSACTIONS                                                             
  Net change in unrealized gains (losses)                                                                  
    on securities available for sale                  $   289    $   (54)   $    -

  Property transferred from premises and equipment                                                                 
    to other real estate owned                        $    -     $   103    $    -

  Dividends declared                                  $   338    $   239    $    -    
</TABLE> 

See Notes to Consolidated Financial Statements.

                                      F-12
<PAGE>
 
                         ABC BANCORP AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        BASIS OF FINANCIAL STATEMENT PRESENTATION

          ABC Bancorp, headquartered in Moultrie, Georgia, is the holding
          company (the "Company") for five community banks ("the Banks") located
          in the south Georgia cities of Moultrie, Quitman, Tifton, Cairo and
          Thomasville. The Banks operate 11 banking offices and two drive-
          through facilities within ABC Bancorp's market area. Through its
          Banks, ABC Bancorp operates a full service banking business and offers
          a broad range of retail and commercial banking services to its
          customers. The Company and the Banks are subject to the regulations of
          certain Federal and state agencies and are periodically examined by
          those regulatory agencies.

          The accounting and reporting policies of the Company conform to
          generally accepted accounting principles and general practices within
          the financial services industry. In preparing the financial
          statements, management is required to make estimates and assumptions
          that affect the reported amounts of assets and liabilities as of the
          date of the balance sheet and revenues and expenses for the period.
          Actual results could differ from those estimates.

          The principles which significantly affect the determination of
          financial position, results of operations and cash flows are
          summarized below.

        CASH AND CASH EQUIVALENTS

          For purposes of reporting cash flows, cash and due from  banks
          includes cash on hand and amounts due from banks  (including
          cash items in process of clearing).  Cash flows  from loans
          originated by the Banks, deposits, interest-bearing deposits and
          Federal funds purchased and sold are  reported net.

          The Company maintains amounts due from banks which, at times,
          may exceed Federally insured limits.  The Company has not
          experienced any losses in such accounts.

                                      F-13
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        SECURITIES AVAILABLE FOR SALE

          Securities classified as available for sale are those debt securities
          that the Company intends to hold for an indefinite period of time, but
          not necessarily to maturity. Any decision to sell a security
          classified as available for sale would be based on various factors,
          including significant movements in interest rates, changes in the
          maturity mix of the Company's assets and liabilities, liquidity needs,
          regulatory capital considerations and other similar factors.
          Securities available for sale are carried at fair value. Unrealized
          gains or losses are reported as increases or decreases in
          stockholders' equity, net of the related deferred tax effect. Realized
          gains or losses, determined on the basis of the cost of specific
          securities sold, are included in earnings.

        SECURITIES HELD TO MATURITY

          Securities classified as held to maturity are those debt securities
          the Company has both the intent and ability to hold to maturity
          regardless of changes in market conditions, liquidity needs or changes
          in general economic conditions. These securities are carried at cost
          adjusted for amortization of premium and accretion of discount,
          computed by the interest method over their contractual lives. The sale
          of a security within three months of its maturity date or after
          collection of at least 85 percent of the principal outstanding at the
          time the security was acquired is considered a maturity for purposes
          of classification and disclosure.

          A decline in the fair value below cost of any available for sale or
          held to maturity security that is deemed other than temporary is
          charged to earnings resulting in the establishment of a new cost basis
          for the security.

                                      F-14
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        LOANS AND INTEREST INCOME

          Loans are stated at principal amounts outstanding less unearned income
          and the allowance for loan losses. Interest income on loans is
          credited to income based on the principal amount outstanding at the
          respective rate of interest except for add-on interest on certain
          instalment loans for which interest is recognized on the sum-of-the-
          months method.

          Accrual of interest income is discontinued on loans when, in the
          opinion of management, collection of such interest income becomes
          doubtful. When a loan is placed on nonaccrual status, all interest
          previously accrued but not collected is reversed against current
          interest income. Accrual of interest on such loans is resumed when, in
          management's judgment, the collection of interest and principal
          becomes probable.

          Fees on loans and costs incurred in origination of loans are
          recognized at the time the loan is placed on the books. Because loan
          fees are not significant and the majority of loans have maturities of
          one year or less, the results on operations are not materially
          different than the results which would be obtained by accounting for
          loan fees and costs in accordance with generally accepted accounting
          principles.

          The allowance for loan losses is established through a provision for
          loan losses charged to expense. Loans are charged against the
          allowance for loan losses when management believes that collectibility
          of the principal is unlikely. The allowance is an amount that
          management believes will be adequate to absorb estimated losses on
          existing loans that may become uncollectible, based on evaluation of
          the collectibility of loans and prior loss experience. This evaluation
          also takes into consideration such factors as changes in the nature
          and volume of the loan portfolio, overall portfolio quality, review of
          specific problem loans and current economic conditions that may affect
          the borrower's ability to pay. Certain estimates are susceptible to
          change in the near term. Such estimates include the creditworthiness
          of significant borrowers and the collateral value of delinquent loans.
          While management uses the best information available to make its
          evaluation, future adjustments to the allowance may be necessary if
          there are significant changes in economic conditions. In addition,
          regulatory agencies, as an integral part of their examination process,
          periodically review the Company's allowance for loan losses, and may
          require the Company to record additions to the allowance based on
          their judgment about information available to them at the time of
          their examinations.

                                      F-15
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        LOANS AND INTEREST INCOME (CONTINUED)

          Impaired loans are measured based on 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. A
          loan is impaired when it is probable the creditor will be unable to
          collect all contractual principal and interest payments due in
          accordance with the terms of the loan agreement. Accrual of interest
          on an impaired loan is discontinued when management believes, after
          considering collection efforts and other factors, that the borrower's
          financial condition is such that collection of interest is doubtful.
          Cash collections on impaired loans are credited to the loans
          receivable balance, and no interest income is recognized on those
          loans until the principal balance has been collected.

        PREMISES AND EQUIPMENT

          Premises and equipment are stated at cost less accumulated
          depreciation.  Depreciation is computed principally by the
          straight-line method over the following estimated useful lives:

                                              Years 
                                              -----
              Buildings and improvements      15-40 

              Furniture and equipment          5-7 

        OTHER REAL ESTATE OWNED

          Other real estate owned (OREO) represents properties acquired through
          foreclosure or other proceedings. OREO is held for sale and is
          recorded at the lower of the recorded amount of the loan or fair value
          of the properties less estimated costs of disposal. Any write-down to
          fair value at the time of transfer to OREO is charged to the allowance
          for loan losses. Property is evaluated regularly to ensure the
          recorded amount is supported by its current fair value and valuation
          allowances to reduce the carrying amount to fair value less estimated
          costs to dispose are recorded as necessary. Subsequent decreases in
          fair value and increases in fair value, up to the value established at
          foreclosure, are recognized as charges or credits to noninterest
          expense. OREO is reported net of allowance for losses in the Company's
          financial statements.

                                      F-16
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        INTANGIBLE ASSETS

          Intangible assets, arising from excess of purchase price over
          net assets acquired of purchased banks, are being  amortized on
          the straight-line method over various periods  not exceeding 25
          years.

        INCOME TAXES

          The Company and its subsidiaries file a consolidated income tax
          return. Each subsidiary provides for income taxes based on its
          contribution to income taxes (benefits) of the consolidated group.

          As of January 1, 1993, the Company adopted Statement of Financial
          Accounting Standards ("SFAS") No. 109, "Accounting for Income Taxes".
          SFAS No. 109 requires a balance sheet approach to accounting for
          income taxes and requires that deferred tax assets and liabilities be
          adjusted in the period of enactment for the effect of an enacted
          change in tax laws or rates. The adoption of SFAS No. 109 resulted in
          an income tax benefit of $345,937, which has been included in the
          consolidated statement of income for the year ended December 31, 1993
          as a cumulative effect.

          Deferred taxes are provided on a liability method whereby deferred tax
          assets are recognized for deductible temporary differences and
          operating loss and tax credit carryforwards and deferred tax
          liabilities are recognized for taxable temporary differences.
          Temporary differences are the differences between the reported amounts
          of assets and liabilities and their tax bases. Deferred tax assets are
          reduced by a valuation allowance when, in the opinion of management,
          it is more likely than not that some portion or all of the deferred
          tax assets will not be realized. Deferred tax assets and liabilities
          are adjusted for the effect of changes in tax laws on the date of
          enactment.

                                      F-17
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        FAIR VALUE OF FINANCIAL INSTRUMENTS

          Financial Accounting Standards Board Statement No. 107, "Disclosures
          About Fair Value of Financial Instruments," requires disclosure of
          fair value information about financial instruments, whether or not
          recognized in the balance sheet, for which it is practicable to
          estimate that value. In cases where quoted market prices are not
          available, fair values are based on estimates using present value or
          other valuation techniques. Those techniques are significantly
          affected by the assumptions used, including the discount rate and
          estimates of future cash flows. In that regard, the derived fair value
          estimates cannot be substantiated by comparison to independent markets
          and, in many cases, could not be realized in immediate settlement of
          the instrument. Statement No. 107 excludes certain financial
          instruments from its disclosure requirements. Accordingly, the
          aggregate fair value amounts presented do not represent the underlying
          value of the Company.

          The following methods and assumptions were used by the Company
          in estimating the fair value of its financial instruments:

            Carrying amounts approximate fair values for the following
            instruments:

               Cash and due from banks          
               Federal funds sold                              
               Securities available for sale                   
               Variable rate loans that reprice frequently     
               Credit card loans and equity line loans         
               Variable rate money market accounts             
               Variable rate certificates of deposit           
               Short-term borrowing                            
               Accrued interest receivable                     
               Accrued interest payable        
              
                                      F-18
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

          Quoted market prices, where available, or if not available,
          based on quoted market prices of comparable instruments for
          securities held to maturity.

          Discounted cash flows using interest rates currently being
          offered on instruments with similar terms and with similar
          credit quality:

            All loans except variable rate loans described above
            Fixed rate certificates of deposit

          Commitments to extend credit and standby letters of credit are not
          recorded until such commitments are funded. The value of these
          commitments are the fees charged to enter into such agreements. These
          commitments do not represent a significant value to the Company until
          such commitments are funded. The Company has determined that such
          instruments do not have a distinguishable fair value and no fair value
          has been assigned to these instruments.

        EARNINGS PER SHARE

          Earnings per share are calculated on the basis of the weighted
          average number of shares outstanding.  All per share data for
          prior years have been adjusted to reflect the four-for-three
          stock split effected in the form of a stock dividend to
          shareholders of record as of July 17, 1995.

                                      F-19
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 2. INVESTMENTS IN SECURITIES

        Effective January 1, 1994, the Bank adopted Financial Accounting
        Standards Board Statement No. 115 "Accounting for Certain Investments in
        Debt and Equity Securities." Upon adoption, the Company transferred
        $300,005 of marketable equity securities from securities held to
        maturity to securities available for sale. The securities available for
        sale were marked to fair value resulting in a net unrealized loss of
        $11,986 which was included in stockholders' equity at $11,986.

        Under special provisions adopted by the Financial Accounting Standards
        Board in October 1995, the Company transferred $20,188,243 from
        securities held to maturity to securities available for sale on December
        31, 1995, resulting in a net unrealized gain of $94,743 which was
        included in stockholders' equity at $62,531 net of related taxes of
        $32,212.

        The amortized cost and approximate fair values of investments in
        securities at December 31, 1995 and 1994 were as follows:

<TABLE> 
<CAPTION> 
                                                                    GROSS         GROSS                            
                                                     AMORTIZED    UNREALIZED    UNREALIZED       FAIR     
                                                        COST         GAINS        LOSSES        VALUE    
                                                     ---------    ----------    ----------     -------
                                                                     (DOLLARS IN THOUSANDS)
                                                     -------------------------------------------------
        <S>                                          <C>          <C>           <C>            <C> 
        SECURITIES AVAILABLE FOR SALE                                                                                    
          DECEMBER 31, 1995:               
            U. S. GOVERNMENT AND AGENCY SECURITIES    $37,174        $285        $   (93)      $37,366 
            MORTGAGE-BACKED SECURITIES                  2,282          69             (8)        2,343 
            OTHER SECURITIES                              300          -             (18)          282 
                                                      -------        ----        -------       -------
                                                      $39,756        $354        $  (119)      $39,991 
                                                      =======        ====        =======       =======
          December 31, 1994:                                                                                         
            U. S. Government and agency securities    $ 1,664        $ -         $   (14)      $ 1,650 
            Other securities                              300          -             (40)          260 
                                                      -------        ----        -------       -------
                                                      $ 1,964        $ -         $   (54)      $ 1,910 
                                                      =======        ====        =======       =======
        SECURITIES HELD TO MATURITY                                                                                      
          DECEMBER 31, 1995:                                                                                       
            STATE AND MUNICIPAL SECURITIES            $10,269        $258        $   (65)      $10,462 
                                                      =======        ====        =======       =======
          December 31, 1994:                                                                                       
            U. S. Government and agency securities    $32,159        $ 19        $(1,196)      $30,982 
            State and municipal securities              9,819         114           (471)        9,462 
            Mortgage-backed securities                  2,617          22            (59)        2,580 
                                                      -------        ----        -------       -------
                                                      $44,595        $155        $(1,726)      $43,024 
                                                      =======        ====        =======       =======
</TABLE> 

                                      F-20
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 2. INVESTMENTS IN SECURITIES (CONTINUED)

        There were no sales of securities during 1995, 1994 or 1993.

        The amortized cost and fair value of securities as of December 31, 1995
        by contractual maturity are shown below. Maturities may differ from
        contractual maturities in mortgage-backed securities because the
        mortgages underlying the securities may be called or repaid without any
        penalties. Therefore, these securities are not included in the maturity
        categories in the following maturity summary.



<TABLE> 
<CAPTION> 


                                                     SECURITIES AVAILABLE FOR SALE     SECURITIES HELD TO MATURITY  
                                                     -----------------------------    -----------------------------
                                                      AMORTIZED            FAIR         AMORTIZED           FAIR     
                                                         COST              VALUE           COST             VALUE    
                                                     ----------         ----------    -------------       ---------
                                                                           (DOLLARS IN THOUSANDS)
                                                     --------------------------------------------------------------
        <S>                                          <C>                <C>           <C>                 <C> 
        Due in one year or less                       $11,541            $11,566         $   727           $   724 
        Due from one year to five years                25,633             25,800           2,734             2,748 
        Due from five to ten years                         -                  -            5,722             5,891 
        Due after ten years                                -                  -            1,086             1,099 
        Mortgage-backed securities                      2,282              2,343              -                 -
        Marketable equity securities                      300                282              -                 -
                                                      -------            -------         -------           ------- 
                                                      $39,756            $39,991         $10,269           $10,462 
                                                      =======            =======         =======           ======= 
</TABLE> 

        Securities with a carrying value of $33,837,773 and $28,616,565
        at December 31, 1995 and 1994, respectively, were pledged to
        secure public deposits and for other purposes.

                                      F-21
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 3. LOANS AND ALLOWANCE FOR LOAN LOSSES 

        The composition of loans is summarized as follows:


<TABLE> 
<CAPTION> 

                                                    DECEMBER 31,
                                               ----------------------
                                                 1995          1994  
                                               --------      --------
                                               (DOLLARS IN THOUSANDS)
                                               ----------------------
        <S>                                    <C>           <C>
        Commercial and financial               $ 23,733      $ 23,531 
        Agricultural                             15,124        17,079 
        Real estate - construction                1,836         1,828 
        Real estate - mortgage, farmland         40,053        34,887
        Real estate - mortgage, commercial       41,438        35,242 
        Real estate - mortgage, residential      52,377        44,064 
        Consumer instalment loans                38,976        34,220 
                                               --------      --------
        Other                                       717         1,280 
                                                214,254       192,131 
        Unearned discount                            (3)           (7) 
        Allowance for loan losses                (4,272)       (3,757) 
                                               --------      --------
                                               $209,979      $188,367 
                                               ========      ========
</TABLE> 

        At December 31, 1995, executive officers and directors, and companies in
        which they have a 10 percent or more beneficial ownership, were indebted
        to the Company in the aggregate amount of $7,792,000. The interest rates
        on these loans were substantially the same as rates prevailing at the
        time of the transaction and repayment terms are customary for the type
        of loan involved. Following is a summary of transactions:

<TABLE> 
<CAPTION> 

                                                    DECEMBER 31,
                                               ----------------------
                                                 1995          1994  
                                               --------      --------
                                               (DOLLARS IN THOUSANDS)
                                               ----------------------
        <S>                                    <C>           <C>
        BALANCE, BEGINNING OF YEAR             $  7,234      $  8,506 
          Advances                                5,030         4,670 
          Repayments                             (4,715)       (4,890) 
          Transactions due to changes  
            in directors                            243        (1,052) 
                                               --------      --------
        BALANCE, END OF YEAR                   $  7,792      $  7,234 
                                               ========      ========

</TABLE> 

                                      F-22
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 3. LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

        Changes in the allowance for loan losses are as follows:


<TABLE> 
<CAPTION> 
                                                          December 31,
                                                   ------------------------
                                                      1995           1994 
                                                   -------          -------
                                                     (Dollars in Thousands)
                                                   ------------------------
<S>                                               <C>             <C>
        Balance, beginning of year                 $ 3,757         $ 3,571 
          Provision charged to operations              848             638 
          Loans charged off                           (730)           (971) 
          Recoveries                                   397             519
                                                  --------         ------- 
        Balance, end of year                       $ 4,272         $ 3,757 

        Information with respect to impaired loans as of and for the
        year ended December 31, 1995 is as follows:

                                                                    (Dollars in
                                                                      Thousands)   
                                                                      ---------
        Loans receivable for which there is a related allowance for
            credit losses                                             $ 1,006 
        Loans receivable for which there is no related allowance for
            credit losses                                               1,253
                                                                      ------- 
        Total impaired loans                                          $ 2,259
                                                                      ======= 
        Allowance provided for impaired loans included in the
            allowance for loan losses                                 $   163 
                                                                      ======= 
        Average balance                                               $ 3,089 
                                                                      ======= 
        Interest income recognized                                    $   161 
                                                                      ======= 

</TABLE> 

                                      F-23
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 3. LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

        Loans on which the accrual of interest had been discontinued  or 
        reduced amounted to $3,817,699 at  December 31, 1994.  The       
        reduction in  interest income associated with nonaccrual and     
        renegotiated loans for 1994 and 1993 is as follows.  For 1995,   
        nonaccrual loans have been included in the impaired loan         
        information above.                                                


<TABLE> 
<CAPTION> 

                                                           December 31,     
                                                      --------------------
                                                         1994       1993  
                                                      --------    --------
                                                      (Dollars in Thousands)
                                                      ----------------------

<S>                                                    <C>         <C> 

        Income in accordance with original loan terms   $ 324      $ 201 
        Income recognized                                  37          9
                                                      -------     ------ 
                                                        $ 287      $ 192 
                                                      =======     ======

NOTE 4. PREMISES AND EQUIPMENT, NET



        Major classifications of these assets are summarized as follows:

                                                          December 31, 
                                                     ----------------------
                                                       1995         1994 
                                                     --------     --------- 
                                                     (Dollars in Thousands)
                                                     ----------------------

        Land                                         $ 1,563      $ 1,564 
        Buildings                                      5,446        5,271 
        Equipment                                      5,936        6,223 
        Construction in progress                         182           -
                                                     -------      -------
                                                      13,127       13,058 
        Accumulated depreciation                      (6,185)      (5,887) 
                                                     =======      =======
                                                     $ 6,942      $ 7,171 
                                                     =======      =======
</TABLE> 



        Depreciation expense for the years ended December 31, 1995, 1994
        and 1993 was $886,320, $738,562 and $462,368, respectively.

                                      F-24
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 5. EMPLOYEE BENEFIT PLANS

        The Company and all subsidiaries have adopted simplified         
        employee pension plans for substantially all employees.   These  
        plans are SEP-IRA defined contribution plans.   Contributions to 
        these plans charged to expense during 1995,  1994 and 1993       
        amounted to $540,766, $499,254 and $484,870,  respectively.       


NOTE 6. DEFERRED COMPENSATION PLANS 

        The Company and two subsidiary Banks have entered into  separate  
        deferred compensation arrangements with certain  executive        
        officers and directors.  The plans call for certain  amounts      
        payable at retirement, death or disability.  The estimated        
        present value of the deferred compensation is being accrued over  
        the remaining expected term of active  employment.  The Company   
        and Banks have purchased life  insurance policies which they      
        intend to use to finance this liability.  Aggregate compensation  
        expense under the plans were $54,724, $81,295 and $83,459 for     
        1995, 1994 and 1993,  respectively, and is included in other      
        operating expenses.                                                


NOTE 7. INCOME TAXES

        The total income taxes in the consolidated statements of  income
        are as follows:

<TABLE> 
<CAPTION> 


                                                December 31,     
                                       ------------------------------
                                         1995       1994        1993
                                       -------    --------     ------ 
                                           (Dollars in Thousands)       
                                       ------------------------------
<S>                                    <C>         <C>         <C> 
        Current                        $ 2,049     $ 1,262      $ 638 
        Deferred                          (160)        (22)       176 
                                       -------     -------      -----
                                       $ 1,889     $ 1,240      $ 814
                                       =======     =======      ===== 

</TABLE> 

                                      F-25
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 7. INCOME TAXES (Continued)

        The Company's provision for income taxes differs from the     
        amounts computed by applying the Federal income tax statutory 
        rates to income before income taxes.  A reconciliation of the 
        differences is as follows:                                     

<TABLE> 
<CAPTION> 


                                                                         December 31,
                                                -------------------------------------------------------------
                                                      1995                  1994                  1993
                                                -----------------    ------------------    ------------------
                                                Amount    Percent     Amount    Percent     Amount    Percent          
                                                ------    -------    -------   --------    --------   -------
                                                                  (Dollars in Thousands) 
                                                -------------------------------------------------------------
<S>                                              <C>       <C>        <C>       <C>         <C>        <C> 
 
        Tax provision at statutory rate         $2,118      34 %      $1,475      34 %     $1,056        34 % 
        Increase (decrease) resulting from: 
          Tax-exempt interest                     (216)     (3)         (246)     (6)        (274)       (9)      
          Amortization of excess
            cost over assets acquired               32       -            37       1           49         2        
          Changes in valuation allowance
            for deferred taxes                     (72)     (1)          (50)     (1)           -         -
          Other                                     27       -            24       1          (17)       (1)
                                                ------    -----       ------    -----      -------     -----
        Provision for  income taxes             $1,889      30 %      $1,240      29 %     $  814        26 % 
                                                ======    ======      ======    =====      ======       =====
</TABLE> 


        Net deferred income tax assets of $486,260 and $411,710 at       
        December 31, 1995 and 1994, respectively, are included in  other 
        assets.  The components of deferred income taxes  are as follows: 
<TABLE> 
<CAPTION> 
                                                                December 31,                            
                                                          -----------------------
                                                             1995          1994  
                                                          ----------   ----------
                                                           (Dollars in Thousands)                           
                                                          -----------------------  
<S>                                                        <C>             <C> 
      Deferred tax assets:                                     
        Loan loss reserves                                 $  836         $  640 
        Deferred compensation                                 148            138 
        Other real estate                                      18 
        Other                                                  34             68 
        Net operating loss tax carryforward                   285            310 
        Less valuation allowance                             (228)          (300)  
                                                           ------         ------  
                                                            1,075            874 
                                                           ------         ------  
      Deferred tax liabilities:                                         
        Deprecation and amortization                         (253)          (179) 
        Amortization of intangible assets                    (250)          (283) 
        Unrealized gain on securities available for sale      (86)            -
                                                           ------         ------  
                                                             (589)          (462)
                                                           ------         ------ 
      Net deferred tax assets                              $  486         $  412 
                                                           ======         ======
</TABLE> 

                                      F-26
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 8. COMMITMENTS AND CONTINGENT LIABILITIES  

        In the normal course of business, the Company has entered into     
        off-balance-sheet financial instruments which are not reflected    
        in the financial statements. These financial instruments include   
        commitments to extend credit and standby letters of credit.        
        Such financial instruments are included in the financial           
        statements when funds are disbursed or the instruments become      
        payable.  These instruments involve, to varying degrees,           
        elements of credit risk in excess of the amount recognized in      
        the balance sheet.                                                  

        The Company's exposure to credit loss in the event of          
        nonperformance by the other party to the financial instrument  
        for commitments to extend credit and standby letters of credit 
        is represented by the contractual amount of those instruments. 
        The Company uses the same credit and collateral policies for   
        these off-balance-sheet financial instruments as it does for   
        on-balance-sheet financial instruments. A summary of the       
        Company's commitments is as follows:                            

<TABLE> 
<CAPTION> 
                                                        December 31,        
                                              -----------------------------
                                                  1995              1994  
                                              ----------         ----------
                                                  (Dollars in Thousands)   
                                              -----------------------------
                                                 
<S>                                              <C>              <C>    

        Commitments to extend credit           $  36,024           $ 22,344 
        Credit card commitments                    2,883              2,345 
        Standby letters of credit                    905                590 
                                               ---------           --------
                                               $  39,812           $ 25,279 
                                               =========           ========
</TABLE> 

        Commitments to extend credit generally have fixed expiration     
        dates or other termination clauses and may require payment of a  
        fee.  Since many of the commitments are expected to expire       
        without being drawn upon, the total commitment amounts do not    
        necessarily represent future cash requirements.  The credit risk 
        involved in issuing these financial instruments is essentially   
        the same as that involved in extending loans to customers.  The  
        Company evaluates each customer's creditworthiness on a          
        case-by-case basis.  The amount of collateral obtained, if       
        deemed necessary by the Company upon extension of credit, is     
        based on management's credit evaluation of the customer.         
        Collateral held varies but may include real estate and           
        improvements, marketable securities, accounts receivable, crops, 
        livestock, inventory, equipment and personal property.            

                                      F-27
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 8. COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

        Credit card commitments are unsecured.

        Standby letters of credit are conditional commitments issued by  
        the Company to guarantee the performance of a customer to a      
        third party.  Those guarantees are primarily issued to support   
        public and private borrowing arrangements.  The credit risk      
        involved in issuing letters of credit is essentially the same as 
        that involved in extending loan facilities to customers.         
        Collateral held varies as specified above and is required in     
        instances which the Company deems necessary.                     
                                                                         
        In the normal course of business, the Company is involved in     
        various legal proceedings.  In the opinion of management and     
        counsel for the Company, any liability resulting from such       
        proceedings would not have a material adverse effect on the      
        Company's financial statements.                                   


NOTE 9. CONCENTRATIONS OF CREDIT

        The Banks make agricultural, agribusiness, commercial,               
        residential and consumer loans to customers primarily in the         
        twelve county area surrounding Moultrie in south central Georgia.    
                                                                             
        A substantial portion of the Company's customers' abilities to       
        honor their contracts is dependent on the business economy in        
        the geographical area served by the Banks.                           
                                                                             
        Although the Company's loan portfolio is diversified, there is a     
        relationship in this region between the agricultural economy and     
        the economic performance of loans made to nonagricultural            
        customers.  The Company's lending policies for agricultural and      
        nonagricultural customers require loans to be                        
        well-collateralized and supported by cash flows.  Collateral for     
        agricultural loans include equipment, crops, livestock and land.     
         Credit losses from loans related to the agricultural economy is     
        taken into consideration by management in determining the            
        allowance for loan losses.                                           
                                                                             
        A substantial portion of the Company's loans are secured by real     
        estate in the Company's primary market area.  In addition, a         
        substantial portion of the real estate owned is located in those     
        same markets.  Accordingly, the ultimate collectibility of a         
        substantial portion of the Company's loan portfolio and the          
        recovery of a substantial portion of the carrying amount of real     
        estate owned are susceptible to changes in market conditions in      
        the Company's primary market area.                                    


                                      F-28
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 9. CONCENTRATIONS OF CREDIT (Continued)

        The Company has a concentration of funds on deposit at its
        primary correspondent bank at December 31, 1995, as follows:

          Noninterest-bearing accounts                  $ 15,448,169 
          Federal funds sold                              25,550,000 
                                                        ------------
                                                        $ 40,998,169 
                                                        ============


NOTE 10. STOCKHOLDERS' EQUITY

         The primary source of funds available to the Parent Company  is   
         the payment of dividends by the subsidiary Banks.  Banking        
         regulations limit the amount of dividends that may be paid        
         without prior approval of the Banks' regulatory agency.           
         Approximately $2,381,100 are available to be paid as  dividends   
         by the Bank subsidiaries at December 31, 1995.                    
                                                                           
         Banking regulations also require the Company to maintain          
         minimum capital levels in relation to Company assets.  At         
         December 31, 1995, the Company's capital ratios were  considered  
         adequate based on regulatory minimum capital  requirements.  The  
         minimum capital requirements and the  actual capital ratios for   
         the Company at December 31, 1995  are as follows:                  



                                                                Regulatory 
                                              Actual            Requirement   
                                             --------           -----------

         Leverage capital ratio                10.37 %              4.00 % 
         Risk based capital ratios:                                       
            Core capital                       15.23                4.00     
            Total capital                      16.49                8.00     


                                      F-29
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

NOTE 11. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

         The carrying value and estimated fair value of the Company's
         financial instruments are as follows:


<TABLE> 
<CAPTION> 


                                                                            DECEMBER 31,  
                                                     -------------------------------------------------------
                                                                1995                           1994
                                                     --------------------------    -------------------------
                                                      CARRYING          FAIR        Carrying         Fair     
                                                        VALUE           VALUE         Value          Value    
                                                     ----------      ----------    -----------     ---------
                                                                       (DOLLARS IN THOUSANDS) 
                                                     -------------------------------------------------------
        <S>                                          <C>             <C>           <C>             <C> 
        FINANCIAL ASSETS:                                                                                 
          Cash and short-term investments             $ 64,637        $ 64,637        $ 41,991      $ 41,991 
                                                      ========        ========        ========      ========

          Investments in securities                   $ 50,260        $ 50,453        $ 46,505      $ 44,934 
                                                      ========        ========        ========      ========

          Loans                                       $214,251        $205,845        $192,124      $185,314 
          Allowance for loan losses                     (4,272)             -           (3,757)           -
                                                      --------        --------        --------      --------
              Loans, net                              $209,979        $205,845        $188,367      $185,314 
                                                      ========        ========        ========      ========

        FINANCIAL LIABILITIES:                                                                 
          Noninterest-bearing demand                  $ 58,430        $ 58,430        $ 48,450      $ 48,450 
          Interest-bearing demand                       71,833          71,833          63,262        63,262 
          Savings                                       22,318          22,318          23,644        23,644 
          Time deposits                                148,407         150,186         121,513       121,595 
                                                      --------        --------        --------      --------
              Total deposits                          $300,988        $302,767        $256,869      $256,951 
                                                      ========        ========        ========      ========
                                                                                               
          Short-term borrowings                       $  3,487        $  3,487        $  2,338      $  2,338 
                                                      ========        ========        ========      ========
</TABLE> 

                                      F-30
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

NOTE 12. CONDENSED FINANCIAL INFORMATION OF ABC BANCORP
         (PARENT COMPANY ONLY)

                           CONDENSED BALANCE SHEETS
                          DECEMBER 31, 1995 AND 1994
                            (Dollars in Thousands)

                                                 

<TABLE> 
<CAPTION> 
                                                              1995       1994  
                                                            --------   -------- 
<S>                                                         <C>        <C>  
        ASSETS 
          Cash                                               $ 1,027    $ 1,307 
          Interest-bearing deposits in banks                   2,060      1,500 
          Investment in subsidiaries                          27,607     24,461 
          Other assets                                         3,856      3,838 
                                                             -------    ------- 
              Total assets                                   $34,550    $31,106 
                                                             =======    ======= 

        LIABILITIES
          Other liabilities                                  $   615    $   656 
                                                             -------    ------- 
              Total liabilities                                  615        656 
                                                             -------    ------- 

        STOCKHOLDERS' EQUITY                                  33,935     30,450 
                                                             -------    ------- 

              Total liabilities and stockholders' equity     $34,550    $31,106 
                                                             =======    ======= 
</TABLE> 

                                      F-31
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 12. CONDENSED FINANCIAL INFORMATION OF ABC BANCORP 
         (PARENT COMPANY ONLY) (Continued)



                        CONDENSED STATEMENTS OF INCOME
                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                           (Dollars in Thousands)  

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

                                                        1995         1994        1993  
                                                     -------       -------    -------
        Income                                                           
          Dividends from subsidiaries                $ 1,815       $ 1,170    $ 1,150 
          Interest                                       106            84         11 
          Fee and rental income                        2,757         2,427      1,950 
          Other income                                    25            94         32 
                                                     -------       -------    -------
              Total income                             4,703         3,775      3,143 
                                                     -------       -------    -------
        Expense                                                                   
          Interest                                         -           111        193 
          Amortization and depreciation                  423           436        423 
          Other expense                                2,944         2,644      1,926 
                                                     -------       -------    -------
              Total expense                            3,367         3,191      2,542 
                                                     -------       -------    -------

              Income before income taxes (benefits)                                                             
                 and equity in undistributed earnings                                                                   
                 of subsidiaries                       1,336           584        601 
                                                                         
        Income taxes (benefits)                          (58)          (55)       147 
                                                     -------       -------    -------
    
          Income before equity in undistributed                                                            
              earnings of subsidiaries                 1,394           639        454 
                                                                         
        Equity in undistributed earnings                                                                 
          of subsidiaries                              2,947         2,461      2,184 
                                                     -------       -------    -------
              Net income                             $ 4,341       $ 3,100    $ 2,638 
                                                     =======       =======    =======

</TABLE> 

                                      F-32
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 12. CONDENSED FINANCIAL INFORMATION OF ABC BANCORP
         (PARENT COMPANY ONLY) (Continued)  

                      CONDENSED STATEMENTS OF CASH FLOWS
               YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993    
                           (Dollars in Thousands)  
                                                                         
<TABLE> 
<CAPTION> 
                                                                1995         1994          1993   
                                                              --------     --------     --------  
      <S>                                                     <C>          <C>          <C>       
      CASH FLOWS FROM OPERATING ACTIVITIES                                                              
        Net income                                             $ 4,341      $ 3,100      $ 2,638  
                                                               -------      -------      -------  
        Adjustments to reconcile net income to                                                                     
          net cash provided by operating activities:                                                                
        Depreciation and amortization                              155          168          144 
        Amortization of intangible assets                          268          268          279 
        Undistributed earnings of subsidiaries                  (2,947)      (2,461)      (2,184) 
        Increase in interest receivable                             (9)          (6)          -   
        Increase (decrease) in taxes payable                      (180)          30           19 
        Provision for deferred taxes                                14            5          204 
        (Increase) decrease in due from                                                                  
          subsidiaries                                             (55)          45          (49) 
        Other prepaids, deferrals and accruals, net                (88)          50          (56) 
                                                               -------      -------      -------  
              Total adjustments                                 (2,842)      (1,901)      (1,643) 
                                                               -------      -------      -------  

              Net cash provided by operating                                                
                activities                                       1,499        1,199          995 
                                                               -------      -------      -------  

      CASH FLOWS FROM INVESTING ACTIVITIES                                                               
        Increase in interest-bearing deposits in banks            (560)      (1,500)          -                
        Purchases of premises and equipment                       (281)        (243)         (22) 
        Proceeds from sale of premises                              17           -             -
        Contribution of capital to subsidiary bank                  -        (1,500)           -
                                                               -------      -------      -------  

              Net cash used in investing activities               (824)      (3,243)         (22) 
                                                               -------      -------      -------  


</TABLE> 

                                      F-33
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 12. CONDENSED FINANCIAL INFORMATION OF ABC BANCORP 
         (PARENT COMPANY ONLY) (Continued)  



                      CONDENSED STATEMENTS OF CASH FLOWS
                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                           (Dollars in Thousands)  
                                                                         
<TABLE> 
<CAPTION> 
                                                             1995         1994       1993  
                                                           -------      -------     -------
<S>                                                        <C>           <C>         <C> 
        CASH FLOWS FROM FINANCING                                                                
          ACTIVITIES                                                             
          Proceeds from long-term debt                     $     -     $     -      $ 1,412 
          Repayment of long-term debt                            -       (4,677)        (15) 
          Proceeds from sale of stock, net of                                                            
            stock offering expense                           8,324                    
          Proceeds from exercise of stock options              125           -            -
          Purchase of treasury stock                             -           -       (1,412) 
          Purchase of fractional shares                         (3)          -            -                        
          Dividends paid                                    (1,077)        (645)       (672) 
                                                           -------      -------     -------

              Net cash provided by (used in)                                                           
                 financing activities                         (955)       3,002        (687) 
                                                           -------      -------     -------

        Net increase (decrease) in cash                       (280)         958         286 

        Cash at beginning of year                            1,307          349          63 
                                                           -------      -------     -------
        Cash at end of year                                $ 1,027      $ 1,307     $   349 
                                                           =======      =======     =======
        SUPPLEMENTAL DISCLOSURE OF                                                               
          CASH FLOW INFORMATION                                                            
          Cash paid during the year for interest           $    -       $   111     $   193 

</TABLE> 

                                      F-34
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 13. PENDING ACQUISITIONS

         The Company has entered into a definitive merger agreement with  
         Southland Bancorporation, Dothan, Alabama pursuant to which it   
         would acquire all of the outstanding stock of Southland          
         Bancorporation in exchange for a combination of cash and the     
         Company's common stock.  The total merger consideration will     
         approximate $11.4 million.  Total assets of Southland            
         Bancorporation at December 31, 1995 were approximately $101      
         million.  The merger is subject to approval by Southland         
         Bancorporation shareholders and certain regulatory authorities   
         and the registration of the Company's common stock to be issued  
         in connection with the merger.  As a result of the merger,       
         Southland Bank, a wholly-owned subsidiary of Southland           
         Bancorporation, will become a wholly-owned subsidiary of the     
         Company.  The merger will be accounted for as a purchase         
         transaction.                                                     
                                                                         
         The Company has also entered into a definitive merger agreement  
         with Central Bankshares, Inc., Cordele, Georgia whereby it would 
         acquire all of the outstanding common stock of Central           
         Bankshares, Inc. in exchange for the Company's common stock.     
         The total merger consideration will approximate $8.3 million.    
         Total assets of Central Bankshares at December 31, 1995 were     
         approximately $51 million.  The merger is subject to approval by 
         Central Bankshares, Inc. shareholders and certain regulatory     
         authorities and the registration of the Company's common stock   
         to be issued in connection with the merger.  As a result of the  
         merger, Central Bank & Trust, a wholly-owned subsidiary of       
         Central Bankshares, Inc., will become a wholly-owned subsidiary  
         of the Company.  The merger will be accounted for as a pooling   
         of interests.                                                     

                                      F-35
<PAGE>
 
                    SOUTHLAND BANCORPORATION AND SUBSIDIARY
                          Consolidated Balance Sheets
                                   Unaudited
                  (dollars in thousands except per share data)
<TABLE>
<CAPTION>
 
 
                 ASSETS                   MARCH 31, 1996  DECEMBER 31, 1996
- ----------------------------------------  --------------  -----------------
<S>                                       <C>             <C>
 
Cash and due from banks                         $  2,667           $  4,845
Investment securities held to maturity            11,968              1,660
Investment securities available for sale          13,212             19,271
Loans                                             76,054             71,371
  Less allowance for loan losses                  (1,174)            (1,229)
                                                --------           --------
    Net loans                                     74,880             70,142
Premises and equipment                             2,543              2,695
Other real estate                                    246                339
Other assets                                       1,952              1,855
                                                --------           --------
    Total assets                                $107,468           $100,807
                                                ========           ========
 
LIABILITIES AND STOCKHOLDERS' EQUITY
- ----------------------------------------
Deposits:
  Noninterest bearing                           $  8,663           $  9,295
  Interest bearing                                71,425             68,124
  Time deposits $100,000 and over                  7,777              7,409
                                                --------           --------
    Total deposits                                87,865             84,828
Borrowings                                        12,008              8,525
Other liabilities                                  1,027              1,138
                                                --------           --------
    Total liabilities                            100,900             94,491
                                                --------           --------
Stockholders' Equity:
  Common stock, Class A, no par:
    1,800,000 shares authorized;
    509,556 shares issued                             26                 26
  Common stock, Class B, par value
    $8.50 per share, 380 shares
    authorized; none issued
  Preferred stock, Class A, par value
    $5.00 per share, 6,000 shares
    authorized; none issued
  Additional paid-in-capital                       2,575              2,575
  Unrealized holding (loss) gain on
    investment securities available for             (104)                 4
     sale,
    net of tax
  Retained earnings, substantially                 4,137              3,777
    restricted
  Treasury shares at cost, 21,474 shares             (66)               (66)
                                                --------           --------
    Total stockholders' equity                     6,568              6,316
    Total liabilities and stockholders'         $107,468           $100,807
    equity                                      ========           ========
 
 
 
See accompanying notes to consolidated financial statements
 
</TABLE>

                                     F-36
<PAGE>
 
                    SOUTHLAND BANCORPORATION AND SUBSIDIARY
                      Consolidated Statements of Earnings
                                   Unaudited
                  (dollars in thousands except per share data)
<TABLE>
<CAPTION>
                                          FOR THE THREE MONTHS ENDED MARCH 31,
                                          ------------------------------------
                                                1996               1995
                                          -----------------  -----------------
<S>                                       <C>                <C>
Interest income:
  Loans, including fees                              $2,041             $1,981
  Interest-bearing deposits in other
  financial institutions                                 15                 --
  Interest and dividends on investment
  securities held to maturity
    Taxable                                             199                 13
    Tax-exempt                                           --                  1
  Interest on investment securities
  available for sale                                    201                275
                                                     ------             ------
      Total interest income                           2,456              2,270
                                                     ------             ------
Interest expense:
  Deposits                                            1,042                930
  Borrowings                                            164                150
                                                     ------             ------
      Total interest expense                          1,206              1,080
                                                     ------             ------
      Net interest income                             1,250              1,190
Provision for loan losses                                --                 52
                                                     ------             ------
      Net interest income after
      provision for loan losses                       1,250              1,138
                                                     ------             ------
Other income:
  Service charges on deposit accounts                   161                159
  Gain on sales of investment securities
  available for sale                                      3                 --
  Gain on sales of loans                                 87                108
  Other                                                 148                101
                                                     ------             ------
      Total other income                                399                368
                                                     ------             ------
Other expenses:
  Salaries and employee benefits                        557                539
  Net occupancy                                          91                107
  Equipment                                              56                 38
  FDIC insurance                                          6                 52
  Other real estate, net                                 31                 44
  Other                                                 335                302
                                                     ------             ------
      Total other expenses                            1,076              1,082
                                                     ------             ------
  Earnings from continuing operations
    before income taxes                                 573                424
  Income tax expense                                    213                171
                                                     ------             ------
  Earnings from continuing operations                   360                253
    Discontinued operations net of
     income tax benefit                                 ---                (12)
                                                     ------            ------- 
  Net earnings                                       $  360             $  241
                                                     ======             ======
Per share amounts:
  Earnings from continuing operations                  $.74               $.52
                                                     ======             ======
  Net earnings                                         $.74               $.49
                                                     ======             ======
See accompanying notes to consolidated
 financial statements
</TABLE>


                                     F-37
<PAGE>
 
                    SOUTHLAND BANCORPORATION AND SUBSIDIARY
                     Consolidated Statements of Cash Flows
                                  (Unaudited)
                             (dollars in thousands)
<TABLE>
<CAPTION>
 
                                                  FOR THE THREE MONTHS ENDED MARCH 31,
                                                  ------------------------------------
                                                        1996               1995
                                                  -----------------  -----------------
<S>                                                      <C>                <C>
Cash flows from operating activities:
  Net earnings                                              $   360            $   241
  Adjustments to reconcile net earnings to
  net cash provided by operating activities:
    Depreciation and amortization                                93                 97
    Provision for loan losses                                    --                 52
    (Accretion) of discounts and
    amortization of premiums on
    investment securities                                        18                 (2)
    Gain on sales of investment
    securities available for sale                                (3)                --
    Loss on sale premises and equipment                           1                  1
    Gain on sale of other real estate                            --                 (8)
    Provisions for losses of other real estate                   23                 43
    Gain on sales of loans                                      (87)              (108)
    (Increase) decrease in other assets                         (57)                81
    (Decrease) increase in other liabilities                   (111)               267
                                                            -------            -------
      Net cash provided by
      operating activities                                      237                664
                                                            -------            -------
Cash flows from investing activities:
  Proceeds from calls of investment
  securities available for sale                               7,000                 --
  Proceeds from sales of investment
  securities available for sale                               2,080                 --
  Purchase of investment securities
  held to maturity                                           (9,000)                --
  Purchase of investment securities
  available for sale                                         (4,580)            (2,936)
  Principal repayments of investment
  securities held to maturity                                    85                  7
  Principal repayments of investment
  securities available for sale                                 510                322
  Net purchases of Federal Home
  Loan Bank stock                                              (480)                (2)
  Net increase in loans                                      (5,625)            (1,920)
  Proceeds from sales of loans                                  974              1,785
  Purchase of premises and equipment                            (29)               (39)
  Proceeds from sale of premises
  and equipment                                                  58                (24)
  Proceeds from sale of other real estate                        70                260
                                                            -------            -------
    Net cash used in investing activities                    (8,937)            (2,547)
                                                            -------            -------

</TABLE> 
                                                             continued

                                     F-38
<PAGE>
 
<TABLE> 
                                                  FOR THE THREE MONTHS ENDED MARCH 31,
                                                  ------------------------------------
                                                        1996               1995
                                                  -----------------  -----------------
<S>                                                    <C>                <C>
Cash flows from financing activities:
  Net (decrease) increase in noninterest
  bearing deposits                                             (632)               559
  Net increase in interest-bearing deposits                   3,300              4,269
  Net increase in time deposits,
  $100,000 and over                                             371              1,858
  Principal payments on notes payable                           (67)                (1)
  Net increase in Federal Home Loan
  Bank advances                                               3,550                 --
                                                            -------            -------
    Net cash provided by financing activities                 6,522              6,685
                                                            -------            -------
Net (decrease) increase in cash and
cash equivalents                                             (2,178)             4,802
Cash and cash equivalents at
beginning of period                                           4,845              3,793
Cash and cash equivalents at end of period                  $ 2,667            $ 8,595
                                                            =======            =======
Supplemental schedule of cash flow
 information:
  Cash paid during the period for:
    Interest                                                $ 1,374            $   969
                                                            =======            =======
    Income taxes                                            $     5            $   --
                                                            =======            =======
 
See accompanying notes to consolidated financial statements
</TABLE>

                                     F-39
<PAGE>
 
                    SOUTHLAND BANCORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                            March 31, 1996 and 1995
                                  (Unaudited)

(1)  The accompanying unaudited consolidated financial statements, which are for
     interim periods, do not include all disclosures provided in the annual
     consolidated financial statements.  These financial statements and the
     notes thereto should be read in conjunction with the annual financial
     statements and the notes thereto for the years ended December 31, 1995,
     1994, and 1993 included elsewhere in this Proxy Statement/Prospectus.

(2)  All material intercompany balances and transactions have been eliminated.

(3)  In the opinion of the Company, the accompanying unaudited consolidated
     financial statements contain all adjustments (which are of a normal
     recurring nature) necessary for a fair presentation of the financial
     statements.  The results of operations for the three months ended March 31,
     1996 are not necessarily indicative  of the results to be expected for the
     full year.


                                    F-40
<PAGE>
 
                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


The Board of Directors and Stockholders
Southland Bancorporation:


We have audited the accompanying consolidated balance sheets of Southland
Bancorporation and subsidiary as of December 31, 1995 and 1994, and the related
consolidated statements of earnings, stockholders' equity and cash flows for
each of the years in the three-year period ended December 31, 1995.  These
consolidated financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Southland
Bancorporation and subsidiary at December 31, 1995 and 1994, and the results of
their operations and their cash flows for each of the years in the three-year
period ended December 31, 1995, in conformity with generally accepted accounting
principles.

As discussed in Notes 1 and 9, the Company changed its method of accounting for
income taxes in 1993 to adopt the provisions of Statement of Financial
Accounting Standards No. 109, Accounting for Income Taxes. As discussed in Note
1, the Company changed its method of accounting for investments in debt and
equity securities at January 1, 1994 to adopt the provisions of Statement of
Financial Accounting Standards No. 115, Accounting for Certain Investments in
Debt and Equity Securities.




                                         /s/  KPMG Peat Marwick LLP
                                         --------------------------
                                       

Atlanta, Georgia
January 19, 1996


                                     F-41
<PAGE>
 
                         SOUTHLAND AND BANCORPORATION
                                AND SUBSIDIARY
                          Consolidated Balance Sheets
                           December 31, 1995 and 1994


<TABLE>
<CAPTION>
 
 
               Assets                                                   1995         1994
              -------                                              ------------  -----------
<S>                                                                 <C>           <C> 
Cash and due from banks (note 2)                                   $  4,844,760    3,793,519
Investment securities available for sale (notes 3 and 8)             19,271,117   13,323,249
Investment security held to maturity (fair value of $1,659,470
  and $1,681,655 in 1995 and 1994, respectively) (notes 3 and 8)      1,659,934    1,731,077
Loans held for sale                                                          --      291,733
Loans, net of unearned income of $238,848 and $253,031 in
  1995 and 1994, respectively (notes 4 and 8)                        71,371,295   69,731,944
   Less allowance for loan losses (note 4)                           (1,229,603)  (1,331,778)
                                                                     -----------   ----------
       Net loans                                                     70,141,692   68,400,166
Premises and equipment, net (note 5)                                  2,695,917    3,040,736
Other real estate, net (note 6)                                         338,652      953,130
Deferred taxes (note 9)                                                 424,816      713,207
Other assets                                                          1,429,810    1,122,820
                                                                    -----------   ----------
       Total assets                                                $100,806,698   93,369,637
                                                                   ============   ==========

See accompanying notes to consolidated financial statements.                   (Continued)
</TABLE>
                                         F-42
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                     Consolidated Balance Sheets, Continued
                           December 31, 1995 and 1994

<TABLE>
<CAPTION>
      Liabilities and Stockholders' Equity                            1995         1994
      -------------------------------------                        ----------   ----------
<S>                                                               <C>          <C> 
Deposits:
 Noninterest-bearing                                              $ 9,295,421     7,115,041                                     
 Interest-bearing                                                  68,125,482    65,818,158                                   
 Time deposits $100,000 and over                                    7,406,845     6,405,120                                   
                                                                  -----------   -----------                                   
      Total deposits                                               84,827,748    79,338,319                                   
Borrowings (note 8)                                                 8,524,969     8,479,214                                   
Other liabilities                                                   1,138,459       695,091                                   
                                                                  -----------   -----------                                   
      Total liabilities                                            94,491,176    88,512,624                                   
                                                                  -----------   -----------                                   
                                                                                                                              
Stockholders' equity (note 11):                                                                                               
 Common stock,  Class A, no par value; 1,800,000 shares                                                                       
  authorized;  509,556 shares issued                                   26,065        26,065                                   
 Common stock, Class B, par value $8.50 per share, 360                                                                        
  shares authorized, none issued                                           --            --                                   
 Preferred stock, Class A, par value $5.00 per share,                                                                         
  6,000 shares authorized, none issued                                     --            --                                   
 Additional paid-in capital                                         2,575,204     2,575,204                                   
 Net unrealized holding gain(loss) on investment securities                                                                   
  available for sale (notes 1 and 3)                                    3,638      (452,969)                                  
 Retained earnings, substantially restricted                        3,777,134     2,775,232                                     
 Treasury stock at cost, 21,474 shares                                (66,519)      (66,519)                                  
                                                                  -----------   -----------                                   
      Total stockholders' equity                                    6,315,522     4,857,013                                   
Commitments and contingencies (notes 4 and 11)                                                                                
      Total liabilities and stockholders' equity                 $100,806,698    93,369,637                      
                                                                 ============    ==========                       

See accompanying notes to consolidated financial statements.                 (Continued)
                                        
                                       F-43
</TABLE>
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                               AND SUBSIDIARY

                      Consolidated Statements of Earnings
                 Years Ended December 31, 1995, 1994, and 1993
<TABLE>
<CAPTION>
                                                                         1995       1994         1993
                                                                      ---------  -----------  ----------
<S>                                                                    <C>          <C>         <C> 
Interest income:
 Loans, including fees                                                 $7,645,653   6,491,895   6,428,140
 Federal funds sold                                                            --      56,077      37,287
 Investment securities held to maturity:
  Taxable                                                                 155,049      59,969      33,472
  Tax-exempt                                                                2,851       7,934      14,355
 Investment securities available for sale:
  Taxable                                                               1,229,420     777,430     463,200
  Tax-exempt                                                                  177          --          --
                                                                       ----------   ---------   ---------
      Total interest income                                             9,033,150   7,393,305   6,976,454
Interest expense:
 Deposits (including interest on time deposits $100,000
  and over of $419,496, $197,533, and $304,566 in 1995,
  1994, and 1993 respectively)                                          4,183,861   3,131,406   3,015,164
 Federal funds purchased                                                    1,138      44,912          --
 Borrowings                                                               589,708     419,867     244,622
                                                                       ----------   ---------   ---------
      Total interest expense                                            4,774,707   3,596,185   3,259,786
                                                                        ---------   ---------   ---------
      Net interest income                                               4,258,443   3,797,120   3,716,668
Provision for loan losses (note 4)                                        (71,874)   (582,022)   (536,049)
                                                                       ----------   ---------   ---------
      Net interest income after provision for loan losses               4,186,569   3,215,098   3,180,619
                                                                       ----------   ---------   ---------
Other income:
 Service charges on deposit accounts                                      774,568     732,717     888,109
 Loss on sales of investment securities available for sale (note 3)        (1,553)         --          --
 Gain on sales of investment securities held to maturity (note 3)              --          --      35,301
 Trading account gains                                                         --          --     112,338
 Gain on sales of loans                                                   298,261     251,391     765,072
 Loan servicing fees                                                      166,121     104,512          --
 Correspondent fees                                                       161,373          --          --
 Other                                                                    183,120     217,970     381,614
                                                                        ---------   ---------   ---------
      Total other income                                                1,581,890   1,306,590   2,182,434
                                                                        ---------   ---------   ---------

See accompanying notes to consolidated financial staements.                              (Continued)

                                         F-44

</TABLE>
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                 Consolidated Statements of Earnings, Continued
                 Years Ended December 31, 1995, 1994, and 1993
<TABLE>
<CAPTION>
                                                                        1995         1994         1993
                                                                    -----------  ------------  -----------
<S>                                                                   <C>           <C>          <C> 
Other expenses:
   Salaries and employee benefits (note 7)                            2,012,059    1,931,480    1,867,338
   Net occupancy                                                        680,976      790,681      660,298
   Equipment                                                            117,318      120,137      207,420
   FDIC insurance                                                       120,049      234,396      217,465
   Other real estate, net                                               176,825      217,269      212,372
   Other                                                                993,625    1,203,880    1,177,888
                                                                     ----------    ---------    ---------
        Total other expenses                                          4,100,852    4,497,843    4,342,781
                                                                     ----------    ---------    ---------
        Earnings from continuing operations   
         before income taxes and cumulative    
         effect of change in accounting method                        1,667,607       23,845    1,020,272
Income tax expense (benefit) (note 9)                                   643,358      (62,866)     371,853
                                                                     ----------    ---------    ---------
        Earnings from continuing operations  
        before cumulative effect of change   
        in accounting method                                          1,024,249       86,711      648,419

Discontinued operations:
  Loss from operations of discontinued
   insurance agency, net of income tax
   benefits of $11,512, $44,134, and $29,853
   in 1995, 1994, and 1993, respectively (note 12)                      (22,347)     (85,673)     (57,951)
                                                                     ----------    ---------    ---------
        Earnings before cumulative effect of change
          in accounting method                                        1,001,902        1,038      590,468
Cumulative effect of change in accounting method (notes 1 and 9)             --           --       49,054
                                                                     ----------    ---------    ---------
        Net earnings                                                 $1,001,902        1,038      639,522
                                                                     ==========    =========    =========
Per share amounts:
  Earnings from continuing operations before cumulative
   effect of change in accounting method                            $     2.10           .18        1.33
                                                                     ==========    =========    =========
  Earnings before cumulative effect of change in
   accounting method                                                $     2.05            --        1.21
  Cumulative effect of change in accounting method                          --            --         .10
                                                                     ----------    ---------    ---------
        Net earnings                                                $     2.05            --        1.31
                                                                     ==========    =========    =========
Weighted average common shares outstanding, including
 common stock equivalents                                              488,082       488,082     488,082
                                                                     ==========    =========    =========


See accompanying notes to consolidated financial statements.       

                                        F-45
</TABLE>
<PAGE>
 
                          SOUTHLAND BANCORPORATION
                               AND SUBSIDIARY

                Consolidated Statements of Stockholders' Equity
                 Years Ended December 31, 1995, 1994, and 1993
<TABLE>
<CAPTION>
 
 
                                                                       Net
                                                                    unrealized
                                                                      holding
                                                                    gain (loss)
                                                                        on
                                                                    investment
                                                      Additional    securities
                               Common       Common      paid-in      available      Retained       Treasury
                               shares        stock      capital      for sale,      earnings         stock        Total
                             -----------  -----------  ----------  -------------  -------------  -----------   -----------
<S>                          <C>          <C>          <C>         <C>            <C>            <C>            <C>     
 
Balance at December 31,
 1992                         509,566       $ 26,065   2,575,204           --       2,134,672      (66,519)      4,669,422
 
Net Earnings                       --            --           --           --         639,522           --         639,522
                             --------     ----------   ---------   ----------     -----------   ----------      ----------
 
Balance at December 31,
 1993                         509,566         26,065   2,575,204          --        2,774,194      (66,519)     5,308,944
 
Effect of adoption of
 FAS 115,
 Accounting
 for Certain
 Investments
 in Debt and
 Equity
 Securities, on
 January 1, 1994 (note 1)          --            --          --       79,241             --          --            79,241
 
Change in unrealized
 gain (loss)
 on investment
 securities
 available for
 sale, net of
 tax effect                        --           --          --      (532,210)            --          --          (532,210)
 
Net earnings                       --           --          --           --            1,038         --             1,038
                             --------     ----------   ---------   ----------     -----------   ----------      ----------
 
Balance at December 31,
 1994                         509,566         26,065   2,575,204     (452,969)     2,775,232       (66,519)     4,857,013
 
Net earnings                       --            --           --          --       1,001,902           --       1,001,902
 
Change in unrealized
 gain
 (loss) on
 investment
 securities
 available
 for sale, net of tax
 effect                           --            --           --      456,607            --            --          456,607
                             --------     ----------   ---------   ----------     -----------   ----------      ----------
 
Balance at December 31,
 1995                         509,566     $   26,065   2,575,204       3,638        3,777,134      (66,519)     6,315,522
                            =========     ==========   =========   =========      ===========   ==========      =========

See accompanying notes to consolidated financial statements. 

                                                F-46

</TABLE>
<PAGE>
 
                          SOUTHLAND BANCORPORATION
                               AND SUBSIDIARY

                     Consolidated Statements of Cash Flows
                 Years Ended December 31, 1995, 1994, and 1993

<TABLE>
<CAPTION>
 
 
                                                                              1995             1994              1993
                                                                          ----------       ------------      -----------
<S>                                                                   <C>               <C>               <C>           
Cash flows from operating activities:
 Net earnings                                                             $ 1,001,902             1,038           639,522
 Adjustments to reconcile net earnings to net cash
 provided by operating activities:
     Depreciation and amortization                                            384,493           409,112           335,188
     Provision for loan losses                                                 71,874           582,022           536,049
     Deferred tax expense (benefit)                                           (16,014)         (156,000)          (68,000)
     (Accretion) of discounts and amortization of
       premiums on investment securities                                      (19,310)           25,631           143,565
     Loss on sales of investment securities available for sale                  1,553                --                --
     Gain on sales of investment securities held to maturity                       --                --           (35,301)
     Proceeds from sale of trading securities                                      --                --         8,518,969
     Gain on sale of trading securities                                            --                --          (112,338)
     Loss on sale of premises and equipment                                       744               633            11,646
     Loss on sale of other real estate                                         37,433           101,973            68,424
     Provision for losses of other real estate                                104,059            86,063            64,926
     Loss on sale of repossessed property                                          --             3,203             6,577
     Gain on sales of loans                                                  (298,261)         (251,391)         (765,072)
     Cumulative effect of change in accounting method                              --                --           (49,054)
     (Increase) decrease in other assets                                     (306,990)         (553,958)        1,296,510
     Increase (decrease) in other liabilities                                 443,368           312,749           (28,366)
                                                                         ------------       -----------       -----------
          Net cash provided by operating activities                         1,404,851           561,075        10,563,245
                                                                         ------------       -----------       -----------
 
Cash flows from investing activities:
  Proceeds from sale of investment securities held to maturity                     --                --         1,012,675
  Proceeds from maturity of investment securities held to maturity             50,000            55,000           150,000
  Proceeds from calls of investments securities held to maturity               10,000            15,000                --
  Proceeds from calls of investment securities available for sale          10,000,000                --                --
  Proceeds from sales of investment securities available for sale           1,631,744                --                --
  Purchase of investment securities held to maturity                               --                --       (13,378,379)
  Purchase of investment securities available for sale                    (18,290,798)       (3,436,619)               --
  Principal repayments of investment securities held to maturity               15,762            18,059         1,052,971
  Principal repayments of investment securities available for sale          1,487,436         1,524,388                --
  Net (purchases) redemptions of Federal Home Loan Bank stock                  (2,100)           31,900                --
  Net increase in loans                                                    (5,128,606)      (23,120,487)      (54,049,059)
  Proceeds from sales of loans                                              3,928,589        27,078,423        54,144,972
  Purchase of premises and equipment                                          (95,066)         (296,862)       (1,324,208)
  Proceeds from sale of premises and equipment                                 54,648            61,411            29,424
  Proceeds from sale of other real estate                                     449,597           126,412           388,032
  Proceeds from sale of repossessed property                                       --            10,500            22,858
                                                                         ------------       -----------       -----------
          Net cash (used in) provided by investing activities              (5,888,794)        2,067,125       (11,950,714)
                                                                         ------------       -----------       -----------

See accompanying notes to consolidated financial statements.                                             (Continued)

                                      F-47
</TABLE> 
<PAGE>
 
                          SOUTHLAND BANCORPORATION
                               AND SUBSIDIARY

                Consolidated Statements of Cash Flows, Continued
                 Years Ended December 31, 1995, 1994, and 1993
<TABLE>
<CAPTION>
                                                                   1995         1994        1993
                                                                 --------     --------    --------
<S>                                                              <C>         <C>          <C>      
Cash flows from financing activities:
 Net increase (decrease) in noninterest bearing deposits         2,180,380     (947,186)  (1,110,131)
 Net increase (decrease) in interest-bearing deposits            2,307,324   (6,662,277)   4,330,503
 Net increase (decrease) in time deposits, $100,000 and over     1,001,725     (104,604)     152,265
 Principal payments on notes payable                                (6,437)     (20,719)    (105,468)
 Proceeds from issuance of note payable                             52,192      115,000      100,000
 Net increase in Federal Home Loan Bank advances                        --    1,000,000      700,000
                                                                ----------   ----------   ----------
Net cash provided by (used in) financing activities              5,535,184   (6,619,786)   4,067,169
                                                                ----------   ----------   ----------
Net increase (decrease) in cash and cash equivalents             1,051,241   (3,991,586)   2,679,700
Cash and cash equivalents at beginning of year                   3,793,519    7,785,105    5,105,405
                                                                ----------   ----------   ----------
Cash and cash equivalents at end of year                        $4,844,760    3,793,519    7,785,105
                                                                ==========   ==========   ==========
 
Supplemental schedule of cash flow information:
 Cash paid during the year for:
  Interest                                                      $4,312,181    3,523,087    3,358,402
                                                                ==========   ==========   ==========
  Income taxes                                                  $  601,605      250,000      335,116
                                                                ==========   ==========   ==========
 
Supplemental information on noncash transactions:
 Transfers from loans to other real estate                      $  160,196      478,401      685,131
                                                                ==========   ==========   ==========
 Transfers to investment securities available for sale
  from investment securities held to maturity                   $       --           --   12,270,147
                                                                ==========   ==========   ==========
 Transfers from investment securities available for sale
  to investment securities held to maturity                     $       --       75,643           --
                                                                ==========   ==========   ==========
 Transfer from premises and equipment to other real estate      $       --      145,618           --
                                                                ==========   ==========   ==========
 Loans to facilitate                                            $  183,585      306,959           --
                                                                ==========   ==========   ==========
 Effect of adoption of FAS 115, Accounting for Certain
  Investments in Debt and Equity Securities, on
  January 1, 1994                                               $      --       79,241           --
                                                                ==========   ==========   ==========
 Change in unrealized gain (loss) on investment securities
  available for sale, net of tax effect of $304,405 and
  $354,807 in 1995 and 1994, respectively                       $  456,607     (532,210)          --
                                                                ==========   ==========   ==========


See accompanying notes to consolidated financial statements.

                                         F-48
</TABLE>
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements

                       December 31, 1995, 1994, and 1993

(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     ------------------------------------------

     (A)  ORGANIZATION AND BASIS OF FINANCIAL STATEMENT PRESENTATION
           ----------------------------------------------------------

     The accompanying consolidated financial statements include the accounts of
Southland Bancorporation (the Corporation) and its wholly-owned subsidiary,
Southland Bank (the Bank) collectively as the Company.  All significant
intercompany accounts and transactions have been eliminated in consolidation.

     The Company provides a full range of banking services to individual and
corporate customers in its primary market area of Dothan, Alabama and
surrounding counties.  The Bank is subject to competition from other financial
institutions.  The Company is subject to the regulations of certain federal and
state agencies and undergoes periodic examinations by those authorities.

     A substantial portion of the Company's loans are secured by real estate in
the Company's primary market area.  In addition, a substantial portion of other
real estate is located in those same markets.  Accordingly, the ultimate
collectibility of a substantial portion of the Company's loan portfolio and the
recovery of a substantial portion of the carrying amount of other real estate
are susceptible to changes in market conditions in the Company's primary market
area.

     The accounting principles and reporting policies of the Company, and the
methods of applying these principles, conform with generally accepted accounting
principles and with general practice within the banking industry.  Certain items
in the prior year's financial statements have been reclassified to conform with
the current financial statement presentation.

     In preparing the consolidated financial statements, management is required
to make estimates and assumptions that affect the reported amounts of assets and
liabilities as of the date of the balance sheet and revenues and expenses for
the period.  Actual results could differ significantly from those estimates.

     Material estimates that are particularly susceptible to significant change
in the near-term relate to the determination of the allowance for loan losses
and the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans.  In connection with the determination of the allowance
for loan losses, management periodically reviews the creditworthiness of
significant borrowers and evaluates the collateral position of delinquent loans.
Management obtains independent appraisals for significant properties in
determining the allowance for loan losses and the valuation of other real
estate.

     Management believes that the allowances for losses on loans and other real
estate are adequate.  While management uses available information to recognize
losses on loans


                                     F-49
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements



(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED
     -----------------------------------------------------

     (A)  ORGANIZATION AND BASIS OF FINANCIAL STATEMENT PRESENTATION, CONTINUED
          ---------------------------------------------------------------------

and other real estate, future additions to the allowances may be necessary
based on changes in economic conditions, particularly in the Company's primary
market area.  In addition, various regulatory agencies, as an integral part of
their examination process, periodically review the Company's allowances for
losses on loans and other real estate.  Such agencies may require the Company to
recognize additions to the allowances based on their judgments about information
available to them at the time of their examination.

     (B)  CASH EQUIVALENTS
          ----------------

     For purposes of the statements of cash flows, the Company considers amounts
due from financial institutions and federal funds sold to be cash equivalents.
Federal funds sold are generally sold for one-day periods.

     (C)  INVESTMENT SECURITIES
          ---------------------

     The Company adopted Statement of Financial Accounting Standards (FAS) 115,
Accounting for Certain Investments in Debt and Equity Securities, effective
January 1, 1994.  In accordance with FAS 115, investments are classified in
three categories:  held to maturity securities (reported at amortized cost),
trading securities (reported at fair value), and available for sale securities
(reported at fair value).  Designation of an investment security as held to
maturity, trading, or available for sale is made at the time the security is
purchased, based on the Company's intent and ability to hold the security.
Investment securities to be held to maturity are carried at cost adjusted for
amortization of premiums and accretion of discounts to maturity.  Unrealized
gains or losses on trading securities are included in earnings.  The Company did
not have any trading account securities at December 31, 1995 or 1994. Unrealized
gains or losses on available for sale securities are excluded from earnings and
reported as a separate component of stockholders' equity, net of the related
income tax effect. Gains or losses on the sale of investment securities are
computed on the specific identification method, and recognized in earnings on
the trade date.
 
     At adoption of FAS 115, the Company transferred certain investment
securities with a total amortized cost of $12,270,147 and fair value of
$12,393,960 from held to maturity to investment securities available for sale.
The unrealized net holding gains on investment securities available for sale at
January 1, 1994 totaled $123,813 and were included as a separate component of
stockholders' equity of $79,241, net of income taxes of $44,572 upon the
Corporation's adoption of FAS 115.


                                     F-50
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED
     -----------------------------------------------------

     (C)  INVESTMENT SECURITIES, CONTINUED
          --------------------------------

     Purchase premiums and discounts on investment securities are amortized and
accreted to interest income using the level yield method on the outstanding
principal balances.  In establishing the accretion of discounts and amortization
of premiums, the Company utilizes market based prepayment assumptions.  Interest
and dividend income are recognized when earned.

     A decline in the fair value below cost of any available for sale or held to
maturity security that is deemed other than temporary is charged to earnings
resulting in the establishment of a new cost basis for the security.


     (D)  LOANS AND INTEREST INCOME
          -------------------------

     Loans are stated at principal amounts outstanding less unearned income and
the allowance for loan losses.  Interest income on loans is credited to earnings
based on the principal amount outstanding at the respective rate of interest
except for add on installment loans for which interest is recognized on the
"Rule of 78's" method.  It is the general policy of the Bank to discontinue the
accrual of interest when principal or interest payments are delinquent for more
than 90 days and the ultimate collection of either is in doubt.

     Loans held for sale are carried at the lower of aggregate cost or market.
Gains or losses on disposition are recorded in other income, based on the net
proceeds received and the recorded investment in the loan sold.  For sales of
the Small Business Association (SBA) guaranteed portion of loans, the basis in
the portion of the loan sold is determined by allocating the loan carrying value
to the portion sold and portion retained based on the relative fair values of
the portion sold and portion retained.  Such gains or losses are adjusted by the
amount of any excess servicing fee receivables resulting from the transactions.

     Accrual of interest on loans is discontinued either when reasonable doubt
exists as to the full, timely collection on interest or principal or when a loan
becomes contractually past due by 90 days or more with respect to interest or
principal.  When a loan is placed on nonaccrual status, all interest previously
accrued, but not collected, is reversed against current period interest income.
Income on such loans is then recognized only to the extent that cash is received
and where the future collection of principal is probable.  Interest accruals are
recorded on such loans only when they are brought fully current with respect to
interest and principal and when, in the judgment of management, the loans are
estimated to be fully collectible as to both principal and interest.

                                     F-51
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED
     -----------------------------------------------------

     (D)  LOANS AND INTEREST INCOME, CONTINUED
          ------------------------------------

     In May 1993, the Financial Accounting Standards Board (FASB) issued FAS
114, Accounting by Creditors for Impairment of a Loan.   FAS 114 requires
impaired loans to be measured based on the present value of expected future cash
flows, discounted at the loan's effective interest rate, or at the loan's
observable market price, or the fair value of the collateral if the loan is
collateral dependent, beginning in 1995.  In October 1994, the FASB issued FAS
118, Accounting by Creditors for Impairment of a Loan-Income Recognition and
Disclosures, which amends the requirements of FAS 114 regarding interest income
recognition and related disclosure requirements.  Initial adoption of FAS 114
and FAS 118 must be reflected prospectively.  The Company adopted FAS 114 and
FAS 118 on January 1, 1995 and the impact to the consolidated financial
statements was not material.  At December 31, 1995, pursuant to the definition
within FAS 114, the Company had $480,000 of impaired loans, which includes one
loan for $180,000 with a valuation allowance of $68,000.  No valuation allowance
was deemed necessary for the remaining $300,000 of impaired loans.

     (E)  ALLOWANCE FOR LOAN LOSSES
          -------------------------

     Additions to the allowance for loan losses are based on management's
evaluation of the loan portfolio under current economic conditions, including
such factors as the volume and character of loans outstanding, past loss
experience, general economic conditions, and such other factors which, in
management's judgment, deserve recognition in estimating loan losses. Loans are
charged to the allowance when, in the opinion of management, such loans are
deemed to be uncollectible.  Provisions for loan losses and recoveries of loans
previously charged to the allowance are added to the allowance.

     (F)  PREMISES AND EQUIPMENT
          ----------------------

     Premises and equipment are stated at cost less accumulated depreciation.
Depreciation is provided on the straight-line method over the estimated useful
lives of the respective assets which range from 3 to 30 years.  Leasehold
improvements are amortized on a straight-line basis over the life of the
respective lease or, if shorter, the estimated useful life of the improvements.


                                     F-52
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements



(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED
     -----------------------------------------------------

     (G)  OTHER REAL ESTATE
          -----------------

     Other real estate is reported net of the allowance for losses.  Other real
estate represents property acquired through foreclosure or deeded to the Bank in
lieu of foreclosure on real estate mortgage loans on which the borrowers have
defaulted as to payment of principal and interest.  For real estate acquired
through foreclosure, a new cost basis is established through a charge to the
allowance for loan losses, at fair value at the time of foreclosure less costs
to sell.  Subsequent to foreclosure, foreclosed assets are carried at the lower
of fair value less estimated costs to sell, or cost, with the difference
recorded as a valuation allowance, on an individual asset basis.  Subsequent
decreases in fair value and increases in fair value, up to the value established
at foreclosure, are recognized as charges or credits to other expense.

     (H)  INCOME TAXES
          ------------

     During 1993, the Company adopted FAS 109 Accounting for Income Taxes.
Under the asset and liability method of FAS 109, deferred tax assets and
liabilities are recognized for the future tax consequences attributable to
differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax basis and operating loss and tax credit
carryforwards.  Deferred tax assets and liabilities are measured using enacted
tax rates expected to apply to taxable earnings in the years in which those
temporary differences are expected to be recovered or settled.  Under FAS 109,
the effect on deferred tax assets and liabilities of a change in tax rates is
recognized in earnings in the period that includes the enactment date.

     Upon adoption in 1993, the Company applied the provisions of FAS 109
without restating prior years' financial statements.  The cumulative effect of
the change in the method of accounting for income taxes was $49,054 and is
reported separately in the 1993 financial statements.

     (I)  EMPLOYEE BENEFIT PLAN
          ---------------------

     The Bank has a defined contribution plan which covers substantially all
employees.  The Bank contributes amounts to the defined contribution plan
subject to minimums established by regulation and maximums allowed for tax
purposes.

                                     F-53
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED
     -----------------------------------------------------

     (J)  EARNINGS PER SHARE
          ------------------

     Earnings per common share is based on the weighted average number of shares
outstanding during each period.  The effect of outstanding stock options is not
significant to the computation of earnings per share.

     (K)  RECENT ACCOUNTING PRONOUNCEMENTS
          --------------------------------

     In October 1995, the FASB issued FAS 123, Accounting for Stock-Based
Compensation. FAS 123 establishes financial accounting and reporting standards
for stock-based employee compensation plans.  Those plans include all
arrangements by which employees receive shares of stock or other equity
instruments of the employer or the employer incurs liabilities to employees in
amounts based on the price of the employer's stock.  Such instruments include
stock purchase plans, stock options, restricted stock, and stock appreciation
rights. FAS 123 also applies to transactions in which an entity issues its
equity instruments to acquire goods or services from nonemployees.

     A new method of accounting for stock-based compensation arrangements with
employees is established by FAS 123.  The new method is a fair value based
method rather than the intrinsic value based method.  However, FAS 123 does not
require an entity to adopt the new fair value based method for purposes of
preparing its basic financial statements.  Entities are allowed (1) to continue
to use their existing method or (2) adopt the FAS 123 fair value based method.
The selected method would apply to all of an entity's compensation plans and
transactions

     FAS 123 requires that an employer's financial statements include certain
disclosures about stock-based employee compensation arrangements regardless of
the method used to account for them.  The accounting requirements of this
statement are effective for transactions entered into in fiscal years that begin
after December 15, 1995.  The disclosure requirements are effective for
financial statements for fiscal years beginning after December 15, 1995.  The
Company has not determined the impact of adopting FAS 123.


(2)  CASH AND DUE FROM BANKS
     -----------------------

     The Bank is required to maintain certain daily reserve balances in
accordance with Federal Reserve Board requirements.  The required balances were
$25,000 and $68,000 at December 31, 1995 and 1994, respectively.

                                     F-54
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(3)   INVESTMENT SECURITIES
      ---------------------

      The amortized cost, gross unrealized gains and losses, and approximate
fair value of investment securities held to maturity at December 31, 1995 and
1994, respectively, were as follows:
<TABLE>
<CAPTION>
                                                             1995                            
                                       ----------------------------------------------------- 
                                                       Gross       Gross      Approximate    
                                       Amortized     unrealized  unrealized      fair        
                                          cost         gains       losses        value       
                                       ---------     ----------  ----------   -----------    
<S>                                   <C>            <C>            <C>         <C>             
Debt securities:
  State and political subdivisions    $   15,015        1,357         --        16,372
  U.S. government agencies                33,808        3,863         --        37,671
  Mortgage-backed securities           1,008,611          322      6,006     1,002,927
                                      ----------       ------  ---------     ---------
                                       1,057,434        5,542      6,006     1,056,970
Other securities:
  Stock in Federal Home Loan
     Bank of Atlanta                     602,500           --         --       602,500
                                      ----------       ------  ---------     ---------
                                      $1,659,934        5,542      6,006     1,659,470
                                      ==========       ======  =========     =========



                                                              1995                           
                                       -----------------------------------------------------
                                                       Gross       Gross      Approximate   
                                       Amortized     unrealized  unrealized      fair         
                                          cost         gains       losses        value       
                                       ---------     ----------  ----------   -----------    
                                      <C>            <C>            <C>         <C>            
 State and political subdivisions     $   74,017        1,406         --        75,423
 U.S. government agencies                 46,286        3,820         --        50,106
 Mortgage-backed securities            1,010,374           84     54,732       955,726
                                      ----------       ------  ---------     ---------
                                       1,130,677        5,310     54,732     1,081,255
Other securities:
 Stock in Federal Home Loan
   Bank of Atlanta                       600,400           --         --       600,400
                                      ----------       ------  ---------     ---------
                                      $1,731,077        5,310     54,732     1,681,655
                                      ==========       ======  =========     =========
</TABLE>

The stock in the Federal Home Loan Bank of Atlanta, which is carried at cost,
has no contractual maturity, has no quoted fair value, and no ready market
exists; therefore, the fair value of such stock is assumed to approximate cost
in the above summary.  The investment in the stock is required by law of every
member of the Federal Home Loan Bank system.

                                      F-55
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements



(3)  INVESTMENT SECURITIES, CONTINUED
     --------------------------------

The amortized cost and approximate fair value of investment securities held to
maturity at December 31, 1995, by contractual maturity, are shown below.
Expected maturities will differ from contractual maturities because borrowers
may have the right to call or prepay obligations with or without call or
prepayment penalties.
<TABLE>
<CAPTION>
 
                                                               1995
                                                     -------------------------
                                                                   Approximate
                                                      Amortized       fair
                                                        cost         value
                                                      ---------    -----------
<S>                                                  <C>               <C>       
Due after one year through five years                 $  15,015         16,372   
Due after five years through ten years                       --             --   
Due after ten years                                      33,808         37,671   
                                                      ---------      ---------   
                                                         48,823         54,043   
Mortgage-backed securities                            1,008,611      1,002,927   
                                                      ---------      ---------   
                                                    $ 1,057,434      1,056,970   
                                                    ===========      =========    
</TABLE>

There were no sales of investment securities held to maturity during 1995 or
1994.  Proceeds from sales of investments securities during 1993 were
$1,012,675.  Gross gains of $35,301 were realized on those sales in 1993.

The amortized cost, gross unrealized gains and losses, and approximate fair
value of investment securities available for sale at December 31, 1995 were as
follows:
<TABLE>
<CAPTION>
 
                                                         1995
                                    ---------------------------------------------------
                                                    Gross        Gross      Approximate 
                                     Amortized    unrealized   unrealized      fair    
                                       cost         gains       losses        value     
                                    -----------  ----------    ---------   -----------   
<S>                                 <C>          <C>            <C>         <C>      
State and political subdivisions    $   357,519      --               2       357,517
U.S. government agencies              7,982,427      26,636         --      8,009,063
Mortgage-backed securities           10,934,921      16,713     47,097     10,904,537
                                    -----------     -------     ------     ----------
                                    $19,274,867      43,349     47,099     19,271,117
                                    ===========     =======     ======     ========== 
</TABLE>

In 1994, the Bank transferred four investment securities from available for
sale to held to maturity.  These securities carried total unrealized holding
gains of $11,520 at the date of transfer.  These unrealized holding gains are
included as a component of amortized cost and are being amortized over the
remaining life of the securities. The total unamortized holding gains at
December 31, 1995 and 1994 amounted to $9,813 and $10,667, respectively.  The
portion of these unamortized holding gains included in the unrealized gain on
available for sale securities, net of tax, at December 31, 1995 and the
unrealized loss on available for salesecurities, net of tax, at December 31,
1994 was $5,888 and $6,400, respectively.

                               F-56
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(3)  INVESTMENT SECURITIES, CONTINUED
     --------------------------------

The amortized cost, gross unrealized gains and losses, and approximate fair
value of investment securities available for sale at December 31, 1994 were as
follows:
<TABLE>
<CAPTION>
 
                                                   1994
                             -------------------------------------------------
<S>                           <C>         <C>          <C>         <C>     
                                            Gross       Gross     Approximate
                               Amortized  unrealized  unrealized      fair
                                 cost        gains      losses        value
                              ----------  ----------  -----------  -----------
Mortgage-backed securities    $14,088,864     --        765,615    13,323,249
                              ===========    =====      =======    ==========
</TABLE>

The amortized cost and approximate fair value of investment securities
available for sale at December 31, 1995, by contractual maturity, are shown
below.  Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties.
<TABLE>
<CAPTION>
                                                               1995
                                                       -----------------------
                                                                   Approximate
                                                       Amortized      fair
                                                          cost        value
                                                       ----------  -----------
<S>                                                      <C>          <C>     
Due after one year through five years                  $5,982,427    6,009,063
Due after five years through ten years                  2,000,000    2,000,000
Due after ten years                                       357,519      357,517
Mortgage-backed securities                             10,934,921   10,904,537
                                                      -----------  -----------
                                                      $19,274,867   19,271,117
                                                      ===========   ==========
</TABLE>

Proceeds from sales of investment securities available for sale were
$1,631,744 for the year ended December 31, 1995.  Gross losses of $1,553 were
realized on those sales for the year ended December 31, 1995.  No sales of
investment securities available for sale occurred during 1994 or 1993.

Securities having an approximate amortized cost of $1,308,000 and $2,075,000
at December 31, 1995 and 1994, respectively, were pledged to secure public
funds.  In addition, securities having an approximate amortized cost of
$2,100,000 and $647,000 at December 31, 1995 and 1994, respectively, were
pledged to secure FHLB advances.

                                     F-57
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements

(4)  LOANS AND ALLOWANCE FOR LOAN LOSSES
     -----------------------------------

     At December 31, 1995 and 1994, the composition of the loan
portfolio was as follows:
<TABLE>
<CAPTION>
                                                 1995         1994                                                   
                                             -----------  -----------                                               
<S>                                          <C>          <C>      
Commercial, financial, and agricultural      $29,382,692   22,113,615                                               
Real estate - mortgage                        38,290,739   42,903,896                                              
Installment loans                              3,635,583    4,218,936                                               
Other                                             62,281      495,497  
                                              ----------   ----------
    Total loans                               71,371,295   69,731,944                                              
Less allowance for loan losses                (1,229,603)  (1,331,778)                                             
                                              -----------  ----------                                 
    Loans, net                               $70,141,692   68,400,166                                             
                                             ===========   ==========                                              
 
 A summary of the transactions in the allowance for loan losses follows:

                                                1995         1994         1993
                                                ----         ----         ----
Balance at beginning of year                $1,331,778      883,083     880,780                                
Provision charged to operating expense          71,874      582,022     536,049                                
Recoveries of loans previously charged off     163,129      156,113      42,830                                
Loans charged off                             (337,178)    (289,440)   (576,576)                               
                                              --------   ----------   ---------                               
Balance at end of year                      $1,229,603    1,331,778     883,083                                
                                            ==========   =========    =========                               
</TABLE>

     Nonaccrual loans at December 31, 1995 and 1994 totaled $303,000 and
$1,200,000, respectively. Foregone interest on these loans was $42,840 in 1995,
$85,659 in 1994, and $12,211 in 1993.

     Certain directors and officers of the Bank are loan customers of the Bank.
Total loans outstanding to these persons at December 31, 1995 and 1994 amounted
to $482,410 and $393,216, respectively.  The change from 1994 to 1995 reflects
payments of $431,089 and advances of $520,283.  Such loans are made in the
ordinary course of business on substantially the same terms as those prevailing
at the time for comparable transactions with other customers, including interest
rate and collateral, and in the opinion of management do not represent more than
a normal credit risk or present unfavorable features.

     Proceeds from the sale of loans during 1995, 1994, and 1993 were
$3,928,589, $27,078,423, and $54,144,972 and realized gains were $298,261,
$251,391, and $765,072, respectively.  There were no sales of real estate
mortgage loans in 1995.  Sales of real estate mortgage loans accounted for
$19,786,981 and $45,797,271 of total sales in 1994 and 1993, respectively.  At
December 31, 1995 and 1994, the Company was servicing certain Small Business
Administration loans for others with aggregate principal balances of
approximately $14,612,000 an $13,705,000, respectively.

                              F-58
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(5)  PREMISES AND EQUIPMENT
     ----------------------

     A summary of premises and equipment at December 31, 1995 and 1994 follows:
<TABLE>
<CAPTION>
 
                                                       1995          1994                    
                                                     ---------     ---------                 
<S>                                                 <C>             <C>                         
Construction in progress                            $   38,900        17,300               
Land                                                   541,943       553,063               
Buildings                                            2,423,210     2,466,627               
Furniture and equipment                              2,789,727     2,723,332               
Leasehold improvements                                  50,650        50,650               
                                                     ---------     ---------               
                                                     5,844,430     5,810,972               
Less accumulated depreciation and amortization       3,148,513     2,770,236               
                                                    ----------     ---------               
    Total                                           $2,695,917     3,040,736               
                                                     =========     =========                
</TABLE>
     Depreciation and amortization charged to operating expense was $384,493,
$409,112, and $335,188 in 1995, 1994, and 1993 respectively.


(6)   OTHER REAL ESTATE
      -----------------

      A summary of the transactions in the allowance for losses of other
real estate for the years ended December 31, 1995, and 1994, and 1993 follows:
<TABLE>
<CAPTION>
                                                   1995      1994      1993   
                                                 --------  --------  -------- 
  <S>                                            <C>       <C>       <C>      
  Balance at beginning of year                $  226,394   140,332   105,406  
  Provision charged to earnings                  104,059    91,000    64,926  
  Charge-offs                                    (34,988)   (4,938)  (30,000) 
                                                 -------   -------   -------  
  Balance at end of year                      $  295,465   226,394   140,332  
                                                 =======   =======   =======   
</TABLE>
      Other real estate, net, as of December 31, 1995 and 1994 totaled
$338,652 and $953,130, respectively, and consist primarily of commercial
properties.


(7)  EMPLOYEE BENEFIT PLAN
     ---------------------

     Employees of the Bank may contribute up to 15 percent of their annual
salary to the Bank's defined contribution retirement plan. Under the provisions
of the plan, the Bank is required to match the employees' contributions up to 3
percent of their annual salary and may make additional discretionary
contributions.

     Contributions to the plan by the Bank totaled $84,905, $81,164, and $78,340
for the years ended December 31, 1995, 1994, and 1993, respectively.

                                     F-59
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(8)  BORROWINGS
     ----------

     Borrowings at December 31, 1995 and 1994 are summarized as follows:

                                                         December 31
                                                       -------------------
                                                       1995           1994
                                                       ----           ----

Advances from the Federal Home Loan Bank of 
Atlanta under the terms of the adjustable rate 
credit program, maturing in equal amounts of 
$2,000,000 on March 30, 1996, 1997 and 1998, 
respectively, and $1,000,000 on January 28,
1996.  The interest rates at December 31,
1995 range from 5.8875 percent to 5.9575 percent
and are based on the 90-day LIBOR rate.  The
advances are collateralized by real estate 
mortgage loans of $7,861,834 and $5,966,345
at December 31, 1995 and 1994, respectively, 
and by securities having an approximate 
amortized cost of $2,100,000 and $647,000 at 
December 31, 1995 and 1994, respectively.          $7,000,000    7,000,000
 
Notes payable to various individuals, including 
certain directors, bearing interest at a prime 
rate (8.50 at December 31, 1995) plus one percent.
Principal and interest payments are due quarterly 
through March 2001.                                 1,400,000    1,400,000

Note payable to an individual bearing interest 
at 13 percent with principal and interest payments
due monthly through 2016.                             124,969       79,214
                                                   ----------    --------- 
                                                   $8,524,969    8,479,214
                                                   ==========    =========

  The Bank has available a revolving line of credit with the Federal Home Loan
Bank of Atlanta bearing interest under the terms of an adjustable rate credit
program.  The amount available was $10,000,000 at December 31, 1995 and 1994,
respectively.  Advances drawn on the line of credit are to be collateralized by
U.S. government agencies securities.

                                     F-60
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements

(8)   BORROWINGS, CONTINUED
      --------------------
      Aggregate maturities of borrowings at  December 31, 1995 are as follows:
<TABLE>
<CAPTION>
                                                    Total   
                                                  ----------
          <S>                                     <C>       
          1996                                    $3,563,310
          1997                                     2,184,364
          1998                                     2,185,552
          1999                                       206,890
          2000                                       164,463
          Thereafter                                 220,390
                                                  ----------
                                                  $8,524,969
                                                  ========== 
 
</TABLE>

(9)  INCOME TAXES
     ------------

     As discussed in note 1, the Company adopted FAS 109 as of January 1, 1993.

     Total income tax expense (benefit) for the years ended December 31, 1995,
1994, and 1993 was allocated as follows (in thousands):
<TABLE>
<CAPTION>
                                                          1995         1994          1993                           
                                                       ----------   -----------   -----------                   
<S>                                                    <C>           <C>           <C>
Income from continuing operations                      $ 643,358        (62,866)      371,853                    
                                                       =========    ===========   ===========                    
Loss from discontinued operations                      $ (11,512)       (44,134)      (29,853)                   
                                                       =========    ===========   ===========                    
Stockholders' equity, for unrealized gains (losses)                                                                                 

   on investment securities available for sale         $ 304,405       (301,979)         --                                         
                                                       =========    ===========   ===========
 
Components of income tax expense (benefit) for the years ended December
 31, 1995, 1994, and 1993
 are as follows:
                                                              1995                 
                                                  -------------------------------  
                                                  Current     Deferred     Total   
                                                  -------     --------     ------  
                 Federal                         $580,141     (15,794)    564,347  
                 State                             67,719        (220)     67,499  
                                                 --------   ----------             
                    Totals                       $647,860     (16,014)    631,846  
                                                 ========   =========    ========  
                                                                                   
                                                                1994               
                                                 --------------------------------- 
                                                   Current    Deferred    Total    
                                                   -------    --------    -----    
                 Federal                          $ 49,000   (143,000)    (94,000) 
                 State                                  --    (13,000)    (13,000) 
                                                  --------   ---------  ---------  
                 Totals                           $ 49,000   (156,000)   (107,000) 
                                                  ========   ========    ========   
</TABLE>


                                       F-61
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements

<TABLE>
(9)  INCOME TAXES, CONTINUED
     -----------------------
 
                                             1993
                                 ------------------------------
                                 Current      Deferred    Total
                                 -------      --------    -----
 
<S>                             <C>          <C>         <C>             
 Federal                         $382,000     (58,000)   324,000
 State                             28,000     (10,000)    18,000
                                 --------    ---------   -------
    Totals                       $410,000     (68,000)   342,000
                                 ========    =========   =======
</TABLE>

The provisions for income taxes for 1995, 1994, and 1993 are more than that
computed by applying the U.S. federal corporate tax rate of 34 percent to
earnings from continuing operations before income taxes and cumulative effect of
a change in accounting method for the following reasons:
<TABLE>
<CAPTION>
 
                                                            1995         1994         1993
                                                           -----        ------       ------

<S>                                                        <C>         <C>           <C>  
Amount computed at statutory rate                        $ 566,986        8,107      346,892
Increase (reduction) in income taxes resulting from:
  Tax exempt interest                                       (4,942)      (4,630)      (4,874)
  State income tax, net of federal income tax benefit       46,869       (8,580)      11,880
  Internal Revenue Service exam settled                         --      (59,443)          --
  Other, net                                                34,445        1,680       17,955
                                                           -------     --------      -------
                                                         $ 643,358      (62,866)     371,853
                                                         =========     =========     =======
</TABLE>

   The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities at December 31,
1995 and 1994 are as follows:
<TABLE>
<CAPTION>
 
                                                                         1995         1994   
                                                                       --------      -------
<S>                                                                     <C>           <C>    
Deferred tax assets:                                                                 
  Loans, principally due to allowance for loan losses                 $ 328,385      431,807  
  Unrealized loss on investment securities available for sale                --      301,979  
  Premises and equipment, principally due to differences                             
   in depreciation                                                           --        8,238  
  Other real estate                                                     124,521       17,922  
  Deferred compensation                                                  31,135           --  
  Deferred income                                                            --       10,699  
  Other                                                                  28,160           --  
                                                                        -------      ------- 
     Total gross deferred tax assets                                    512,201      770,645  
  Less valuation allowance                                                   --           --   
                                                                       --------      -------   
     Net deferred tax assets                                            512,201      770,645
                                                                       --------      -------
</TABLE>

                                    F-62
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements

<TABLE>
<CAPTION>
 
(9) INCOME TAXES, CONTINUED
    -----------------------
<S>                                                             <C>         <C>
                                                                 1995         1994
                                                                ------       ------
   Deferred tax liabilities:                  
   Tax exempt discount accretion                                 1,814        1,448 
   Unrealized gain on investment securities   
     available for sale                                          2,425           -- 
   Federal Home Loan Bank stock dividends                        3,187        8,439 
   Prepaid expenses                                             25,069       13,742
   Repossessed property                                         29,700       29,700
   Premises and equipment, principally due to 
    differences in depreciation                                 22,387           --
   Other                                                         2,803        4,109 
                                                              --------      -------
      Total gross deferred tax liabilities                      87,385       57,438
                                                              --------      -------
      Net deferred tax asset                                  $424,816      713,207 
                                                              ========      =======
</TABLE>

  In assessing the realizability of deferred tax assets, management considers
whether it is more likely than not that some portion or all of the deferred tax
assets will not be realized.  The ultimate realization of deferred tax assets is
dependent upon the generation of future taxable income during the periods in
which those temporary differences become deductible.  Management considers the
scheduled reversal of deferred tax liabilities, projected future taxable income,
and tax planning strategies in making this assessment.  Based upon the level of
historical taxable income and projection for future taxable income over the
periods which the temporary differences resulting in the deferred tax assets are
deductible, management believes it is more likely than not that the Company will
realize the benefits of these deductible differences.


(10)  STOCK OPTIONS
      -------------

    The Corporation has granted nonqualified compensatory stock options to
certain employees. The options may only be exercised at five years from the
grant date. The following is summary of the options outstanding at December 31,
1995:
<TABLE>
<CAPTION>
                                                   Options   Exercise
        Grant date                                 granted    price    Total            
        ----------                                 --------  -------  --------          
        <S>                                        <C>       <C>      <C>               
                                                                                        
        January 22, 1992                              5,436   $ 8.33   $45,282          
        January 4, 1993                               5,556     9.68    53,782          
        January 22, 1994                              5,763    10.00    57,630          
                                                   --------           --------          
                                                     16,755           $156,694                             
                                                   ========           ========
</TABLE>

     No options were granted during the year ended December 31, 1995.  Options
forfeited totaled 3,529, 3,296, and 4,494 during the years ended December 31,
1995, 1994, and 1993, respectively.  The exercise price for options granted is
based on a discounted per share break available at the date of grant.

                                        F-63
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(11) COMMITMENTS AND CONTINGENCIES
     -----------------------------

     The Bank is a party to financial instruments with off-balance sheet risk in
the normal course of business to meet the financing needs of its customers.
These financial instruments include commitments to extend credit, and standby
letters of credit.  Such instruments involve elements of credit risk in excess
of the amounts recognized in the financial statements.

     The Bank's exposure to credit loss in the event of nonperformance by the
other party to the financial instrument for commitments to extend credit and
standby letters of credit is represented by the contractual amount of these
instruments.  The Bank uses the same credit policies in making commitments and
conditional obligations as it does in granting credit in transactions recorded
in the financial statements.

     The off-balance sheet financial instruments whose contract amounts
represent credit risk as of December 31, 1995, are as follows:

     Commitments to extend credit               $2,662,000
     Standby letters of credit                  $   19,000

     Commitments to extend credit are agreements to lend to a customer as long
as there is no violation of any condition established in the contract.
Commitments generally have fixed expiration dates or other termination clauses
and may require payment of a fee.  Since many of the commitments are expected to
expire without being drawn upon, the total commitment amounts do not necessarily
represent future cash requirements.

     Standby letters of credit and financial guarantees written are conditional
commitments issued by the Bank to guarantee the performance of a customer to a
third party.  Those guarantees are primarily issued to support public and
private borrowing arrangements.  The credit risk involved in issuing letters of
credit is essentially the same as that involved in extending loan facilities to
customers.  The Bank holds various assets as collateral supporting those
commitments for which collateral is deemed necessary.

     The Bank is involved in various legal actions arising in the normal course
of business.  In the opinion of management, based upon consultation with legal
counsel, the ultimate resolution of the proceedings will not have a material
adverse effect upon the financial position of the Bank.

   On November 26, 1989, the Bank entered into a Memorandum of Understanding
with the Federal Deposit Insurance Corporation and the Banking Department of the
State of Alabama whereby the Bank agreed to take certain affirmative actions.
The Memorandum was revised in March 1993.  The actions required of the Bank
primarily include (a) developing a management plan which defines lines of
authority and responsibilities for each officer; (b) retaining qualified
management including a chief executive officer and senior lending officer; (c)
establishing a committee of directors to review each officer's performance at
least annually; (d) developing a three-year capital plan that provides for
maintenance of specified levels of capital, projections of growth and future
capital needs and contingency plans that identify alternate sources of capital;

                                   F-64
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements

(11) COMMITMENTS AND CONTINGENCIES, CONTINUED
     ----------------------------------------

(e) establishing a program for maintaining an adequate allowance for loan
losses; (f) reducing substandard assets to specified levels by certain dates;
(g) developing written action plans to eliminate the basis of criticism for
significant classified loans; (h) ceasing extension of credit to borrowers with
loans classified below certain levels; (i) revising the funds management policy
to include an increase in the minimum target ratio for liquidity and reducing
the Bank's reliance upon potentially volatile liabilities to fund long-term
assets; (j) preparation of annual budgets; (k) obtaining regulatory approval
prior to paying dividends and (l) correcting certain internal control
deficiencies and violations of rules and regulations.

   On September 12, 1994, the Corporation entered into a Memorandum of
Understanding with the Federal Reserve Bank of Atlanta (FRB) whereby the
Corporation agreed to take certain affirmative actions.  The actions required of
the Corporation primarily include (a) no increase in its borrowings or insurance
of debt without the prior written approval of the FRB; (b) by no later than
September 30, 1994, the Corporation will submit to the FRB, and thereafter
comply with, a written plan to service its outstanding debt and any other cash
obligations for at least a five-year period; (c) the Corporation will
immediately notify the FRB of any anticipated deviations to the written plan;
(d) the Corporation will not (i) purchase or redeem treasury stock or (ii)
declare or pay dividends to its stockholders without the prior written approval
of the FRB.  The Corporation is to submit its request to the FRB thirty days
before the date on which it wishes to take any such action; (e) the Corporation
will maintain a separate checking account ("separate account") for the proceeds
of any insurance of debt (including debt incurred in connection with the
issuance of equity) approved by the FRB; (f) the Corporation will notify the FRB
at least thirty days prior to the payment of any salary or other compensation at
the parent company level.  Along with such notification, the Corporation will
provide the FRB with justification for such compensation payment(s) and
information detailing the source of funding for the payment(s); (g) within
thirty days of the end of each calendar quarter, the Corporation will continue
to submit to the FRB a written progress report detailing the form and manner of
all actions taken to comply with this Memorandum and the results thereof.  The
Corporation submitted the debt service/capital plan (the Plan) to the FRB which
was approved by the Corporation's board of directors on September 30, 1994.
According to the Plan, the Corporation will (1) issue up to $1,000,000 in new
equity, in maximum amounts of $250,000 in each of the next four years, (2) use
the equity proceeds, in part, to retire 25 percent of the principal balance of
its outstanding debt over the next five years, (3) extend the maturities of the
remaining principal balance of the debt maturing in the next five years, and (4)
establish a cash reserve of approximately $500,000 that can be used for capital
injections into the Corporation, if necessary, or for longer-term debt servicing
needs.  No corporate dividends or corporate salary expenses are projected in the
Plan.

   At December 31, 1995, the Corporation and Bank believe they were in
compliance with the requirements as defined in each of the memorandums of
understanding.

                                         F-65
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(12) SALE OF INSURANCE AGENCY
     ------------------------
 
     During 1995, the Bank sold the property and casualty book of business
developed by its subsidiary, Southland Insurance Agency, Inc.  In conjunction
with the sale, the Bank discontinued its insurance agency operations.
Accordingly, all related operating activity for the insurance agency has been
reclassified and reported as discontinued operations.  Under the terms of the
sales agreement, the sales price is based on a percentage of future insurance
premiums underwritten by the buyer and is to be adjusted upon the one-year
anniversary of the sales agreement based on policies in force at that time. The
Company did not recognize any gain on the sale in 1995.  Such gain will be
recorded when the sales proceeds are determined in 1996.

(13) FAIR VALUE OF FINANCIAL INSTRUMENTS
     -----------------------------------

     FAS 107, Disclosures about Fair Value of Financial Instruments, requires
disclosure of fair value information about financial instruments, whether
or not recognized on the face of the balance sheet, for which it is
practicable to estimate that value.  Fair value estimates are made at a
specific point in time, based on relevant market information and
information about the financial instrument.  These estimated do not reflect
any premium or discount that could result form offering for sale at one
time the Company's entire holdings of a particular financial instrument.
Because no market exists for a portion of the Company's financial
instruments, fair value estimates are based on judgments regarding future
expected loss experience, current economic conditions, risk characteristics
of various financial instruments, and other factors. These estimates are
subjective in nature and involve uncertainties and matters of significant
judgment and, therefore, cannot be determined with precision.  Changes in
assumptions could significantly affect the estimates.  Fair value estimates
are based on existing on-and-off balance sheet financial instruments
without attempting to estimate the value of anticipated future business and
the value of assets and liabilities that are not considered financial
instruments.  In addition, the tax ramifications related to the realization
of the unrealized gains and losses can have a significant effect on fair
value estimates and have not been considered in any of the estimates  The
assumptions used in the estimation of the fair value of the Company's
financial instruments are explained below.  Where quoted market prices are
not available, fair values are based on estimates using discounted cash
flow and other valuation techniques.  Discounted cash flows can be
significantly affected by the assumptions used, including the discount rate
and estimates of future cash flows.  The following fair value estimates
cannot be substantiated by comparison to independent markets and should not
be considered representative of the liquidation value of the Company's
financial instruments, but rather a good-faith estimate of the fair value
of financial instruments held by the Company. FAS 107 excludes certain
financial instruments and all non-financial instruments from its disclosure
requirements.

     The following methods and assumptions were used by the Company in
estimating the fair value of its financial instruments:


(A)  CASH AND DUE FROM BANKS
     -----------------------

     Fair value equals the carrying value of such assets.

(B)  INVESTMENT SECURITIES
     ---------------------

     The fair value of investment securities is based on quoted market prices.

(C)  LOANS
     -----

        The fair value of loans is calculated using discounted
cash flows by loan type. The discount rate used to determine the
present value of the loan portfolio is an estimated market discount
rate that reflects the credit and interest rate risk inherent in the
loan portfolio.  The estimated maturity is based on the Company's
historical experience with repayments adjusted to estimate the effect
of current market conditions.  The carrying amount of accrued interest
approximates its fair value.


                               F-66
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements

(13) FAIR VALUE OF FINANCIAL INSTRUMENTS, CONTINUED
     ----------------------------------------------

     (D)  DEPOSITS
          --------

     As required by FAS 107, the fair value of deposits with no stated maturity,
such as non-interest bearing demand deposits, NOW accounts, savings, and
money market deposit accounts, is equal to their carrying values.
Certificates of deposit have been valued using discounted cash flows. The
discount rate used is based on estimated market rates for deposits of
similar remaining maturities.

     (E)  BORROWINGS
          ----------

     The fair value of borrowings has been determined using discounted cash
flows.  The discount rate used is based on estimated market rates for
borrowings of similar remaining maturities.

     The carrying value and estimated fair value of the Company's financial
instruments at December 31, 1995 are as follows (in thousands):

                                                            Estimated
                                             Carrying          fair
                                              amount          value
                                             --------       ---------
     Financial assets:
        Cash and due from banks              $ 4,845           4,845
                                             =======          ======
        Investment securities                $20,931          20,931
                                             =======          ======
        Loans, net                           $70,142          69,985
                                             =======          ======
     Financial liabilities:
        Deposits                             $84,828          85,041
                                             =======          ======
        Borrowings                           $ 8,525           8,540
                                             =======          ======
 
                                    F-67
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(14) FINANCIAL INFORMATION OF SOUTHLAND BANCORPORATION (PARENT COMPANY ONLY)
     -----------------------------------------------------------------------
<TABLE>
<CAPTION>
 
 
                                Balance Sheets
                          December 31, 1995 and 1994
 
       Assets                                                   1995                 1994
      -------                                                  -----                ------
<S>                                                          <C>                  <C>                
Cash and cash equivalents                                   $   180,496               11,090
Investment in Bank                                            7,628,333            6,274,556
Premises and equipment                                              680                   --
Other assets                                                     73,743               67,342
                                                             ----------           ----------
        Total assets                                         $7,883,252            6,352,988
                                                             ==========           ==========
 
    Liabilities and Stockholders' Equity
    -----------------------------------
Liabilities:
 Note payable                                                $1,524,969          1,479,214
 Other liabilities                                               42,761             16,761
                                                             ----------          ---------
       Total liabilities                                      1,567,730          1,495,975
Stockholders' equity:
 Common stock                                                    26,065             26,065
 Additional paid-in capital                                   2,575,204          2,575,204
 Net unrealized loss on investment securities
     available for sale                                           3,638           (452,969)
 Retained earnings                                            3,777,134          2,775,232
 Treasury stock                                                 (66,519)           (66,519)
                                                             ----------         ----------
       Total stockholders' equity                             6,315,522          4,857,013
                                                             ----------         ----------
      Total liabilities and stockholders' equity             $7,883,252          6,352,988
                                                             ==========         ==========
 

                            Statements of Earnings
                 Years Ended December 31, 1995, 1994, and 1993

                                                      1995         1994          1993
                                                      ----         ----          ----
Interest income                                  $      479          485         1,432
Interest expense                                   (146,851)    (119,875)     (100,754)
Dividends from Bank                                 300,000           --        50,000
Other expense                                       (93,896)      (2,699)         (230)
                                                 ----------     --------     ---------
    Income (loss) before income tax benefit          59,732     (122,089)      (49,552)
 Income tax benefit                                  45,000       44,000        34,000
 Undistributed equity in earnings of Bank           897,170       79,127       655,074
                                                 ----------     --------     ---------
   Net earnings                                  $1,001,902        1,038       639,522
                                                 ==========     ========     =========
</TABLE>


                                       F-68
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(14) FINANCIAL INFORMATION OF SOUTHLAND BANCORPORATION (PARENT COMPANY ONLY),
     ------------------------------------------------------------------------
     CONTINUED
     ---------
<TABLE>
<CAPTION>
 
                           Statements of Cash Flows
               Years Ended December 31, 1995, and 1994, and 1993
                                                           1995         1994        1993
                                                           ----         ----        ----
<S>                                                     <C>         <C>           <C>
Cash flows from operating activities:
 Net earnings                                          $1,001,902      1,038      639,522
 Adjustments to reconcile net earnings to
  net cash provided by (used in) operating
  activities:
    Undistributed equity in earnings of Bank             (897,170)    (79,127)   (655,074)
 Increase in other assets                                   (6,401)   (44,269)     23,073
 Increase (decrease) in other liabilities                  26,000      16,761    (102,749)
                                                        ---------    --------    --------
     Net cash provided by (used in)
     operating activities                                 124,331    (105,597)    (95,228)
                                                        ---------   ---------     -------
Cash flows from investing activities:
 Purchase of premises and equipment                          (680)        --          --
                                                        ---------   ---------     -------
     Net cash used in financing activities                   (680)        --          --
                                                        ---------   ---------     -------
Cash flows from financing activities:
 Principal payments on note payable                        (6,437)   (20,719)    (105,468)
 Proceeds from issuance of note payable                    52,192    115,000      100,000
                                                        ---------   --------      ------- 
     Net cash provided by (used in)
     financing activities                                  45,755     94,281       (5,468)
                                                        ---------   --------      -------
Increase (decrease) in cash and cash equivalents          169,406    (11,316)    (100,696)
Cash and cash equivalents, beginning of year               11,090     22,406      123,102
                                                        ---------   --------     -------- 
Cash and cash equivalents, ending of year               $ 180,496     11,090       22,406
                                                        =========   ========     ========
Supplemental schedule of cash flow information:
 Cash paid during the year for:
  Interest                                              $ 145,931    114,096      100,226
                                                        =========   ========     ========
  Income taxes                                          $     --     250,000      335,116
                                                        =========   ========     ========
</TABLE>

                                           F-69
<PAGE>
 
                           SOUTHLAND BANCORPORATION
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements


(14) FINANCIAL INFORMATION OF SOUTHLAND BANCORPORATION (PARENT COMPANY ONLY),
     ------------------------------------------------------------------------
     CONTINUED
     ---------

     Dividends paid by the Bank are the primary source of funds available to the
Corporation for payment of dividends to its stockholders and other needs.
Federal and state statutes and regulations impose restrictions on the amount of
dividends that may be declared by the Bank.  In addition, the Bank is also
required to maintain minimum amounts of capital as defined by banking
regulators, which could further limit the availability of dividends from the
Bank.  Regulatory authorities have restricted the Bank from paying any dividends
without obtaining prior regulatory consent (see note 11).  On March 29, 1995,
the Bank obtained approval to pay quarterly dividends of $100,000 to the
Corporation following the end of each calendar quarter beginning March 31, 1995.
Payment of these dividends is contingent upon the Bank meeting certain capital
and core earnings requirements.  Accordingly, at December 31, 1995,
substantially all of the Corporation's investment in the Bank is restricted as
to dividend payments by the Bank to the Corporation.


(15) PENDING MERGER
     --------------

     On December 8, 1995, the Company and ABC Bancorp (ABC) announced the
signing of an Agreement and Plan of Merger (the Agreement) which provides for
the merger of the Company with and into ABC.  The transaction is expected to be
accounted for as a purchase.  The Agreement is subject to approval by the
shareholders of the Corporation and certain regulatory authorities, and is
expected to close in 1996.

     Under the terms of the Agreement, upon consumption of the merger, each
outstanding share of the Corporation's stock will be converted into cash and
stock of ABC, based on each shareholders' elections, in an amount equal to 1.8
times the book value of the Corporations' stock at the valuation date, as
defined in the Agreement.  In any case, the number of shares of the
Corporation's stock to be converted into cash will not be less than 35 percent
nor more than 49 percent of the total outstanding shares of the Corporation.


                                F-70
<PAGE>
 
                    CENTRAL BANKSHARES, INC. AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS
                            MARCH 31, 1996 AND 1995
                                  (UNAUDITED)

<TABLE> 
<CAPTION> 
- ----------------------------------------------------------------------------------
       ASSETS                                            1996             1995  
                                                         ----             ---- 
<S>                                                   <C>             <C> 
Cash and due from banks                               $ 2,141,940     $ 1,588,742 
Federal funds sold                                             -          880,000 
Securities available for sale, at fair value            7,977,966       6,070,924 
Securities held for investment, at cost                 2,883,580       3,251,178 
Loans, less allowance for loan losses of $445,115                                        
  and $371,884                                         34,988,252      29,774,901 
Office properties and equipment, net                    1,073,524       1,190,573 
Accrued interest receivable                               737,889         572,472 
Other assets                                              300,601       1,485,772 
                                                      -----------     -----------
                                                      $50,103,752     $44,814,562 
                                                      ===========     ===========

LIABILITIES AND STOCKHOLDERS' EQUITY                                     

Liabilities                                       
  Deposits                                         
    Noninterest-bearing demand                        $ 3,514,460     $ 2,728,987 
    Interest-bearing demand                             9,668,049       9,205,791 
    Savings                                             3,148,812       3,046,732 
    Time, $100,000 and over                             8,005,442       4,149,535 
    Other time                                         20,387,251      21,469,634 
                                                      -----------     -----------
      Total deposits                                   44,724,014      40,600,679 
                                                      -----------     -----------
Accrued interest and other liabilities                  1,080,051         454,911 
                                                      -----------     -----------
      Total liabilities                                45,804,065      41,055,590 
                                                      -----------     -----------

COMMITMENTS AND CONTINGENT LIABILITIES                                           

STOCKHOLDERS' EQUITY                                     
  Capital stock, common, par value $1; 10,000,000 
    shares authorized, and 218,130  shares issued 
    and outstanding                                       218,130         218,130 
  Additional paid-in capital                            2,423,300       2,423,300 
  Retained earnings                                     1,677,502       1,098,322 
  Unrealized gains (losses) on securities 
    available for sale, net of taxes                      (19,245)         19,220 
                                                      -----------     -----------
      Total stockholders' equity                        4,299,687       3,758,972 
                                                      -----------     -----------
                                                      $50,103,752     $44,814,562 
                                                      ===========     ===========
</TABLE> 

                                     F-71
<PAGE>
 
                    CENTRAL BANKSHARES, INC. AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF INCOME
                  THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                                  (UNAUDITED)

<TABLE> 
<CAPTION> 
- --------------------------------------------------------------------------------
                                                1996                    1995  
                                                ----                    ----
<S>                                           <C>                 <C> 
INTEREST INCOME                                          
  Interest and fees on loans                  $  925,450               $764,822 
  Investment securities and time deposits        171,281                143,712 
  Other interest income                           16,228                  5,853 
                                              ----------               -------- 
                                               1,112,959                914,387 
                                              ----------               -------- 
                                         
INTEREST EXPENSE                                           
  Interest on deposits                           539,327                397,345 
  Interest on borrowed money                         800                  5,950 
                                              ----------               -------- 
                                                 540,127                403,295 
                                              ----------               -------- 
                                         
    Net interest income                          572,832                511,092 

PROVISION FOR  LOAN LOSSES                            -                  45,000 
                                              ----------               -------- 
Net interest income after provision 
    for loan losses                              572,832                466,092 
                                              ----------               -------- 
                                          
OTHER INCOME                                     
  Service charges                                127,873                113,694 
  Other income                                    51,755                 45,925 
                                              ----------               -------- 
                                                 179,628                159,619 
                                              ----------               -------- 
                                          
GENERAL AND ADMINISTRATIVE EXPENSES                                      
  Employee compensation and benefits             227,431                210,687 
  Occupancy and equipment                         77,480                 90,635 
  Other operating expenses                       170,522                174,859 
                                              ----------               -------- 
                                                 475,433                476,181 
                                              ----------               -------- 

     Income before income taxes                  277,027                149,530 

APPLICABLE INCOME TAXES                          104,578                 57,099 
                                              ----------               -------- 
                                         
     Net income                               $  172,449               $ 92,431 
                                              ==========               ======== 

PER SHARE OF COMMON STOCK                                        
     Net income                               $      .79               $    .42
                                              ==========               ======== 
</TABLE> 
                                     F-72
<PAGE>
 
                    CENTRAL BANKSHARES, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                  THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                                  (UNAUDITED)


- --------------------------------------------------------------------------------
                                                            1996        1995 
                                                           ------      ------  
CASH FLOWS FROM OPERATING ACTIVITIES                                     
  Net income                                            $  172,449    $ 92,431 
  Adjustments to reconcile net income to net cash                      
    provided by operating activities:                                        
    Depreciation and amortization                           33,516      38,857 
    Provision for loan losses                                   -       45,000 
    Changes in assets and liabilities:                                       
      (Increase) decrease in accrued interest receivable     7,866     (21,895) 
      (Increase) decrease in other assets                  999,292     (25,451) 
      Decrease in accrued interest payable                 (97,277)    (65,926) 
      (Increase) decrease in accrued expenses and 
        other liabilities                                  485,432      (8,962) 
                                                       -----------  ----------
        Net cash provided by operating activities        1,601,278      54,054 
                                                       -----------  ----------

CASH FLOWS FROM INVESTING ACTIVITIES                                      
  Net decrease in Federal funds sold                     2,010,000     700,000 
  Purchases of securities available for sale              (819,417) (1,447,465) 
  Proceeds from sales of securities available for sale     660,797   1,115,432 
  Net increase in loans                                 (2,089,075) (1,184,487) 
  Purchases of property and equipment                           -       (5,930) 
                                                       -----------  ----------
    Net cash used in investing activities                 (237,695)   (822,450) 
                                                       -----------  ----------

CASH FLOWS FROM FINANCING ACTIVITIES                                     
  Payment of dividends                                          -     (108,850) 
  Net increase (decrease) in customer deposits          (1,486,822)  1,852,819 
                                                       -----------  ----------
    Net cash provided by (used in) financing 
      activities                                        (1,486,822)  1,743,969 
                                                       -----------  ----------

Net increase (decrease) in cash and due from banks        (123,239)    975,573 

Cash and due from banks at beginning of period           2,265,179     613,169 
                                                       -----------  ----------

Cash and due from banks at end of period               $ 2,141,940  $1,588,742 
                                                       ===========  ==========

                                     F-73
<PAGE>
 
                           CENTRAL BANKSHARES, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)


(1) The accompanying unaudited consolidated financial statements, which are for
    interim periods, do not include all disclosures provided in the annual
    consolidated financial statements. These financial statements and the notes
    thereto should be read in conjunction with the annual financial statements
    and the notes thereto for the years ended December 31, 1995 and 1994
    included elsewhere in this Proxy Statement/Prospectus.

(2) All material intercompany balances and transactions have
    been eliminated.

(3) In the opinion of the Company, the accompanying unaudited consolidated
    financial statements contain all adjustments (which are of a normal
    recurring nature) necessary for a fair presentation of the financial
    statements. The results of operations for the three months ended March 31,
    1996 are not necessarily indicative of the results to be expected for the
    full year.


                                     F-74
<PAGE>
 
                        INDEPENDENT AUDITOR'S REPORT  

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


TO THE BOARD OF DIRECTORS
CENTRAL BANKSHARES, INC.
CORDELE, GEORGIA


         We have audited the accompanying consolidated balance sheets of CENTRAL
BANKSHARES, INC. AND SUBSIDIARY as of December 31, 1995 and 1994, and the
related consolidated statements of income, stockholders' equity and cash flows
for the years then ended. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Central
Bankshares, Inc. and subsidiary, as of December 31, 1995 and 1994, and the
results of their operations and their cash flows for the years then ended, in
conformity with generally accepted accounting principles.



                                      /s/ Mauldin & Jenkins
                                     -----------------------------

Macon, Georgia
January 26, 1996



<PAGE>
 
                    CENTRAL BANKSHARES, INC. AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS
                    YEARS ENDED DECEMBER 31, 1995 AND 1994

- --------------------------------------------------------------------------------
     ASSETS                                             1995            1994  
                                                   -----------     -----------

Cash and due from banks                            $ 2,265,179     $   613,169 
Federal funds sold                                   2,010,000       1,580,000 
Securities available for sale, at fair value
  (Note 2)                                           7,657,910       4,761,587 
Securities held for investment, at cost (fair value
  $3,153,364 and $3,806,937) (Note 2)                3,167,994       4,086,463 
Loans, less allowance for loan losses of $477,618                    
  and $316,348 (Note 3)                             32,899,177      28,635,414 
Office properties and equipment, net (Note 4)        1,107,040       1,223,500 
Accrued interest receivable                            745,755         550,577 
Other assets                                         1,299,893       1,460,321 
                                                   -----------     -----------
                                                   $51,152,948     $42,911,031 
                                                   ===========     ===========


  LIABILITIES AND STOCKHOLDERS' EQUITY                                     

Liabilities                                       
  Deposits                                         
    Noninterest-bearing demand                     $ 3,855,460     $ 3,826,152 
    Interest-bearing demand                         10,088,278       9,764,121 
    Savings                                          2,996,337       3,028,255 
    Time, $100,000 and over                          7,796,339       3,381,390 
    Other time                                      21,474,422      18,747,942 
                                                   -----------     -----------
      Total deposits                                46,210,836      38,747,860 
Accrued interest and other liabilities                 734,867         473,397 
                                                   -----------     -----------
      Total liabilities                             46,945,703      39,221,257 
                                                   -----------     -----------
                                         
Commitments and contingent liabilities (Note 7)             

Stockholders' equity (Notes 6 and 9)                                     
  Capital stock, common, par value $1; 10,000,000 
    shares authorized, and 218,130  shares issued 
    and outstanding                                    218,130         218,130 
  Additional paid-in capital                         2,423,300       2,423,300 
  Retained earnings                                  1,505,053       1,114,741 
  Unrealized gains (losses) on securities 
    available for sale, net of taxes                    60,762         (66,397) 
                                                   -----------     -----------
                                         
      Total stockholders' equity                     4,207,245       3,689,774 
                                                   -----------     -----------

                                                   $51,152,948     $42,911,031 
                                                   ===========     ===========



See Notes to Consolidated Financial Statements.

                                      F-76
<PAGE>
 
                    CENTRAL BANKSHARES, INC. AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF INCOME
                    YEARS ENDED DECEMBER 31, 1995 AND 1994

- --------------------------------------------------------------------------------
                                                      1995             1994  
                                                   -----------     -----------
   
Interest income                                          
  Interest and fees on loans                       $ 3,488,170     $ 2,771,563 
  Investment securities and time deposits              582,433         441,072 
  Other interest income                                 70,851          39,967 
                                                   -----------     -----------
                                                     4,141,454       3,252,602 
                                                   -----------     -----------

Interest expense                                          
  Interest on deposits                               1,953,037       1,236,982 
  Interest on borrowed money                             6,486          10,851 
                                                   -----------     -----------
                                                     1,959,523       1,247,833 
                                                   -----------     -----------

    Net interest income                              2,181,931       2,004,769 
Provision for loan losses (Note 3)                     139,774         180,000 
                                                   -----------     -----------
    Net interest income after provision for 
      loan losses                                    2,042,157       1,824,769 
                                                   -----------     -----------

Other income                                     
  Service charges                                      507,685         500,964 
  Net realized gains (losses) on sales of 
    securities available for sale                      (14,432)          1,820 
  Other income                                         103,022         164,503 
                                                   -----------     -----------
                                                       596,275         667,287 
                                                   -----------     -----------
                                         
General and administrative expenses                                      
  Employee compensation and benefits                   952,094         903,265 
  Occupancy and equipment                              279,587         273,938 
  FDIC insurance premiums                               90,502          81,975 
  Advertising                                           58,631          46,047 
  Directors fees and benefits                           50,268          52,069 
  Other operating expenses                             442,812         437,179 
                                                   -----------     -----------
                                                     1,873,894       1,794,473 
                                                   -----------     -----------
    Income before income taxes                         764,538         697,583 

Applicable income taxes (Note 5)                       265,341         240,324 
                                                   -----------     -----------

    Net income                                     $   499,197     $   457,259 
                                                   ===========     ===========
                                         
Per share of common stock                                        
    Net income                                     $      2.20     $      2.03 
                                                   ===========     ===========


See Notes to Consolidated Financial Statements.

                                      F-77
<PAGE>
 
                    CENTRAL BANKSHARES, INC. AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    YEARS ENDED DECEMBER 31, 1995 AND 1994

- --------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

                                                                                                Unrealized
                                                                                                   Gains
                                                                                                (Losses) on
                                                                                                 Securities
                                                                                                 Available
                                   Common Stock               Additional                         for Sale,                        
                                ----------------------         Paid-in           Retained         Net  of                 
                                Shares       Par Value         Capital           Earnings          Taxes           Total 
                                -------      ---------        ----------        ----------     -------------     ----------
<S>                             <C>          <C>              <C>               <C>             <C>              <C> 
Balance, December 31, 1993      220,000       $220,000        $2,450,000        $  657,482      $     -          $3,327,482 
  Net income                         -              -                 -            457,259            -             457,259 
  Purchase and simultaneous                                                                                     
    retirement of the Company's                                                                                 
    common stock                 (1,870)        (1,870)          (26,700)               -             -             (28,570) 
  Net change in unrealized                                                                                      
    gains (losses) on securities                                                                                
    available for sale, net of                                                                                  
    taxes                            -              -                 -                 -              -            (66,397) 
                                -------       --------        ----------        ----------       --------        ----------
Balance, December 31, 1994      218,130        218,130         2,423,300         1,114,741        (66,397)        3,689,774
  Net income                         -              -                 -            499,197             -            499,197
  Payment of dividends               -              -                 -           (108,885)            -           (108,885) 
  Net change in unrealized                                                                                 
    gains (losses) on securities                                                                                    
    available for sale, net of                                                                                      
    taxes                            -              -                 -                 -         127,159           127,159 
                                -------       --------        ----------        ----------       --------        ----------
Balance, December 31, 1995      218,130       $218,130        $2,423,300        $1,505,053       $ 60,762        $4,207,245 
                                =======       ========        ==========        ==========       ========        ==========

</TABLE> 
See Notes to Consolidated Financial Statements.

                                      F-78
<PAGE>
 
                    CENTRAL BANKSHARES, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                    YEARS ENDED DECEMBER 31, 1995 AND 1994

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

                                                       1995            1994 
                                                    -----------    -----------

CASH FLOWS FROM OPERATING ACTIVITIES                                     
  Net income                                        $   499,197    $   457,259 
  Adjustments to reconcile net income to net cash                             
    provided by operating activities:                                        
    Depreciation and amortization                       184,329        191,161
    Provision for loan losses                           139,774        180,000 
    Amortization on investments                           8,447         42,560 
    Deferred income tax (benefits) expense              (48,205)        51,712 
    Net realized gains (losses) on securities 
      available for sale                                 15,738         (1,820) 
    Changes in assets and liabilities:                                       
      Increase in accrued interest receivable          (195,178)       (81,624) 
      (Increase) decrease in other assets                61,870     (1,121,855) 
      Increase in accrued interest payable              118,173         93,842 
      (Increase) decrease in accrued expenses and 
        other liabilities                               191,502        (80,453) 
                                                    -----------    -----------

        Net cash provided by (used in) operating 
          activities                                    975,647       (269,218) 
                                                    -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES                                      
  Net increase in Federal funds sold                   (430,000)      (727,000) 
  Purchases of securities available for sale         (7,396,446)    (3,948,789) 
  Proceeds from sales of securities available 
    for sale                                          3,143,929      3,303,253 
  Proceeds from maturities of securities 
    available for sale                                1,629,725      1,250,000 
  Purchases of securities held for investment                -      (3,540,719) 
  Proceeds from maturities of securities held 
    for investment                                      819,478        805,047 
  Net increase in loans                              (4,403,538)    (1,620,796) 
  Purchases of property and equipment                   (40,876)       (98,667) 
                                                    -----------    -----------

        Net cash used in investing activities        (6,677,728)    (4,577,671) 
                                                    -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES                                     
  Payment of dividends                                 (108,885)            -
  Repayment of note payable                                  -         (61,973) 
  Net increase in customer deposits                   7,462,976      3,205,160 
  Purchase of common stock for the treasury                  -         (28,570) 
                                                    -----------    -----------

        Net cash provided by financing activities     7,354,091      3,114,617 
                                                    -----------    -----------

                                      F-79
<PAGE>
 
                    CENTRAL BANKSHARES, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                    YEARS ENDED DECEMBER 31, 1995 AND 1994

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

                                                       1995           1994 
                                                    -----------    -----------

                                         

Net increase (decrease) in cash and due from banks   $1,652,010    $(1,732,272) 

Cash and due from banks at beginning  of year           613,169      2,345,441 
                                                     ----------    -----------

Cash and due from banks at end of year               $2,265,179    $   613,169 


SUPPLEMENTAL DISCLOSURES OF CASH FLOW                                    
  INFORMATION                                      
  Cash payments for:                                       
    Interest                                         $1,841,350     $1,154,955 

    Income taxes                                     $  207,474     $  263,119 


SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND                                
  FINANCING ACTIVITY                                       

  Other real estate acquired in settlement of loans  $   98,623     $  216,660 

                                         

  Net change in unrealized gains (losses) on 
    securities available for sale                    $  127,159     $  (66,397) 


See Notes to Consolidated Financial Statements.

                                      F-80
<PAGE>
 
                    CENTRAL BANKSHARES, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Central Bankshares, Inc. is a one-bank holding company whose    
        business is presently conducted by its wholly-owned subsidiary, 
        Central Bank and Trust.  The Company provides a full range of   
        banking services to individual and corporate customers in its   
        primary market of Crisp County, Georgia and surrounding         
        counties.   The Company is subject to competition from other    
        financial institutions and the regulations of certain federal   
        and state agencies.   The Company is periodically examined by   
        certain regulatory authorities.                                  

        Basis of Presentation

          The consolidated financial statements include the accounts of    
          the Company and its subsidiary.   Significant intercompany       
          transactions and accounts are eliminated in consolidation. The 
          accounting and reporting policies of the Company and its         
          subsidiary conform to generally accepted accounting principles   
          and with general practices within the banking industry.  In     
          preparing the financial statements, management is required to    
          make estimates and assumptions that effect the reported amounts  
          of assets and liabilities as of the date of the balance sheet    
          and revenues and expenses for the period.   Actual results could 
          differ from those estimates.                                     
                                                                           
          The principles which significantly affect the determination of   
          financial position, results of operations and cash flows are     
          summarized below:                                                 

        Cash and Cash Equivalents

          For purposes of reporting cash flows, cash and due from banks    
          includes cash on hand and amounts due from banks (including cash 
          items in process of clearing).  Cash flows from loans originated 
          by the Company, deposits, interest-bearing deposits, Federal     
          funds purchased and sold are reported net.                       
                                                                           
          The Company maintains amounts due from banks which, at times,    
          may exceed Federally insured limits, and has experienced no      
          related losses.                                                   

                                      F-81
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
 
        Securities Available for Sale

          Securities classified as available for sale are those debt        
          securities that the Company intends to hold for an indefinite     
          period of time, but not necessarily to maturity.   Any decision   
          to sell a security classified as available for sale would be      
          based on various factors, including significant movements in      
          interest rates, changes in the maturity mix of the Company's      
          assets and liabilities, liquidity needs, regulatory capital       
          considerations and other similar factors.   Securities available  
          for sale are carried at fair value.  Unrealized gains and losses  
          are reported as increases and decreases in stockholders' equity,  
          net of the related deferred tax effect.   Realized gains or       
          losses, determined on the basis of the cost of specific           
          securities sold, are included in earnings.                        
                                                                            
        Securities Held for Investment                                    
                                                                            
          Securities classified as held for investment are those debt       
          securities the Company has both the intent and ability to hold    
          to maturity regardless of changes in market conditions,           
          liquidity needs or changes in general economic conditions.        
          These securities are carried at cost adjusted for amortization    
          of premium and accretion of discount,  computed by the interest   
          method over their contractual lives.   The sale of a security     
          within three months of its maturity date or after collection of   
          at least 85 percent of the principal outstanding at the time the  
          security was acquired is considered a maturity for purposes of    
          classification and disclosure.                                    
                                                                            
          A decline in the fair value below cost of any available for sale  
          or held to maturity security that is deemed other than temporary  
          is charged to earnings resulting in the establishment of a new    
          cost basis for the security.                                      
                                                                            
        Loans                                                             
                                                                          
          Loans are stated at the amount of unpaid principal, reduced by    
          unearned discount.  Interest on loans is credited to income on a  
          daily basis based upon the principal amount outstanding, except   
          for certain installment loans which is credited to income based   
          on the sum-of-the-months-digits method, the results of which are  
          not materially different from generally accepted accounting       
          principles.                                                        

                                      F-82
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        Loans (Continued)



          Accrual of interest income is discontinued on loans when, in the     
          opinion of management, collection of such interest income            
          becomes doubtful.  Accrual of interest on such loans is resumed      
          when, in management's judgment, the collection of interest and       
          principal becomes probable.                                           


        Loan Fees

          Fees on loans and costs incurred in origination of loans are      
          recognized at the time the loan is placed on the books.  Because  
          loan fees are not significant and the majority of loans have      
          maturities of one year or less, the results of this method of     
          accounting are not materially different than the results which    
          would be obtained by accounting for loan costs in accordance      
          with generally accepted accounting principles.                     


        Allowance for Loan Losses

          The allowance for loan losses is established through a provision   
          for loan losses charged to expenses.  Loans are charged against    
          the allowance for loan losses when management believes that the    
          collectibility of the principal is unlikely.  The allowance is     
          an amount that management believes will be adequate to absorb      
          possible losses on existing loans that may become uncollectible,   
          based on evaluations of the collectibility of loans and prior      
          loan loss experience.   This evaluation also takes into            
          consideration such factors as changes in the nature and volume     
          of the loan portfolio, overall portfolio quality, review of        
          specific problem loans, and current economic conditions that may   
          affect the borrower's ability to pay.   Certain estimates are      
          susceptible to change in the near term.   Such estimates include   
          the creditworthiness of significant borrowers and the collateral   
          value of delinquent loans.   While management uses the best        
          information available to make its evaluation, future adjustments   
          to the allowance may be necessary if there are significant         
          changes in economic conditions.   In addition, regulatory          
          agencies, as an integral part of their examination process,        
          periodically review the Company's allowance for loan losses, and   
          may require the Company to record additions to the allowance       
          based on their judgment about information available to them at     
          the time of their examinations.                                    

                                      F-83
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        Allowance for Loan Losses (Continued)



          Impaired loans are measured based on 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.   A loan is impaired when it   
          is probable the creditor will be unable to collect all           
          contractual principal and interest payments due in accordance    
          with the terms of the loan agreement.  Accrual of interest on an 
          impaired loan is discontinued when management believes, after    
          considering collection efforts and other factors, that the       
          borrower's financial condition is such that collection of        
          interest is doubtful.  Cash collections on impaired loans are    
          credited to the loans receivable balance, and no interest income 
          is recognized on those loans until the principal balance has     
          been collected.                                                   

        Office Buildings and Equipment

          Office buildings and equipment are stated at cost less         
          accumulated depreciation, computed on the straight-line method 
          over the estimated useful lives of the assets.                  

        Income Taxes

          The Company and its subsidiary file a consolidated income tax  
          return.  The subsidiary provides for income taxes based on its 
          contribution to income taxes (benefits) of the consolidated    
          group.                                                          


          Provisions for income taxes are based on amounts reported in the 
          consolidated statements of income after exclusion of nontaxable  
          income such as interest on state and municipal securities and    
          include deferred taxes on temporary differences in the           
          recognition of income and expense for tax and financial          
          statement purposes.                                               

                                      F-84
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)


        Income Taxes (Continued)



          Deferred taxes are computed on the liability method whereby      
          deferred tax assets are recognized for deductible temporary      
          differences and operating loss and tax credit carryforwards and  
          deferred tax liabilities are recognized for taxable temporary    
          differences.   Temporary differences are the differences between 
          the reported amounts of assets and liabilities and their tax     
          bases.  Deferred tax assets are reduced by a valuation allowance 
          when, in the opinion of management, it is more likely than not   
          that some portion or all of the deferred tax assets will not be  
          realized.   Deferred tax assets and liabilities are adjusted for 
          the effect of changes in tax laws on the date of enactment.       



        Fair Value of Financial Instruments

          Financial Accounting Standards Board Statement No. 107,           
          "Disclosures About Fair Value of Financial Instruments",          
          requires disclosure about fair value information about financial  
          instruments, whether or not recognized in the balance sheet, for  
          which it is practicable to estimate that value.   In cases where  
          quoted market prices are not available, fair values are based on  
          estimates using present value or other valuation techniques.      
          Those techniques are significantly affected by the assumptions    
          used, including the discount rate and estimates of future cash    
          flows.   In that regard, the derived fair value estimates cannot  
          be substantiated by comparison to independent markets and, in     
          many cases, could not be realized in immediate settlement of the  
          instrument.   Statement No. 107 excludes certain financial        
          instruments from its disclosure requirements.   The aggregate     
          fair value amounts presented do not represent the underlying      
          value of the Company.                                              

                                      F-85
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)


        Financial Value of Financial Instruments (Continued)


          The following methods and assumptions were used by the Company
          in estimating the fair value of its financial instruments:     



            Carrying amounts approximate fair values for the following 
            instruments:                                                

              Cash and due from banks           Federal funds sold   
              Securities available for sale     Variable rate loans that  
              Variable rate money markets           reprice frequently     
              Variable rate certificates of     Accrued interest receivable
                 deposit 
              Accrued interest payable and                        
                 other liabilities                                

            Quoted market prices, where available, of if not available,   
            based upon quoted market prices of comparable instruments for 
            securities held for investment.                                

            Discounted cash flows using interest rates currently being 
            offered on instruments with similar terms and with similar 
            credit quality:                                             

              All loans except variable rate loans described above

              Fixed rate certificates of deposits

          Commitments to extend credit and standby letters of credit are  
          not recorded until such commitments are funded.   The value of  
          these commitments are the fees charged to enter into such       
          agreements.   These commitments do not represent a significant  
          value to the Company until such commitments are funded.   The   
          Company has determined that such instruments do not have a      
          distinguishable fair value and no fair value has been assigned  
          to these instruments.                                            

                                      F-86
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        Earnings Per Share


          Earnings per share are calculated on the basis of the weighted   
          average number of shares outstanding.  The effect of the stock   
          options outstanding (see Note 6) are included in the computation 
          of the weighted average number of shares outstanding since the   
          effect of options is considered to be dilutive.                   

        Reclassifications                                               
                                                                          
          Certain items on the consolidated financial statements as of and
          for the year ended December 31, 1994 have been reclassified with
          no effect on net income, to be consistent with the              
          classifications adopted for the year ended December 31, 1995.   
                                                                          
NOTE 2. INVESTMENTS IN SECURITIES                               
                                                                          
          The   amortized   cost   and   fair  values  of  investments  in
          securities  as  of December 31, 1995 and 1994 are summarized as
          follows:                                                         
<TABLE> 
<CAPTION> 
                                                                 Gross                 Gross                                    
                                             Amortized        Unrealized             Unrealized          Fair                   
                                              Cost               Gains                 Losses           Value                    
<S>                                          <C>              <C>                    <C>             <C> 
        Securities Available for Sale                                          
          December 31, 1995:                                                                                       
            U. S. Treasury securities       $  499,889         $  2,611              $       -      $  502,500 
            U. S. Government agencies        1,451,259           36,576                      -       1,487,835 
            Mortgage-backed securities       5,614,699           57,393                  (4,517)     5,667,575 
                                           -----------        ---------              ----------     ----------   
                                            $7,565,847         $ 96,580              $   (4,517)    $7,657,910 
                                           ===========        =========              ===========    ==========

          December 31, 1994:                                                                                       
            U. S. Treasury securities       $2,977,008         $      -              $  (64,698)    $2,912,310 
            U. S. Government agencies          984,215                -                 (12,810)       971,405 
            Mortgage-backed securities         907,025            4,482                 (33,635)       877,872 
                                           -----------        ---------              ----------     ----------   
                                            $4,868,248         $  4,482              $ (111,143)    $4,761,587 
                                           ===========        =========              ===========    ==========
</TABLE> 

                                      F-87
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 2. INVESTMENTS IN SECURITIES (Continued)
<TABLE> 
<CAPTION> 

                                                                 Gross                 Gross                                    
                                             Amortized        Unrealized             Unrealized          Fair                   
                                              Cost               Gains                 Losses           Value                    
                                            ----------        ----------            -----------         ------
<S>                                          <C>              <C>                    <C>             <C> 

        Securities Held for Investment:                                                                                          
          December 31, 1995:                                                                                       
            Mortgage-backed securities      $3,002,394       $        -              $  (14,630)     $2,987,764 
            Federal Home Loan Bank stock       165,600                -                       -         165,600 
                                            ----------       ----------              ----------      ----------
                                            $3,167,994       $        -              $  (14,630)     $3,153,364 

          December 31, 1994:                                                                                       
            U. S. Government agencies, one 
              to five years                 $  500,000       $        -              $  (30,715)     $  469,285 
            Mortgage-backed securities       3,420,863              321                (249,132)      3,172,052 
            Federal Home Loan Bank stock       165,600                -                       -         165,600 
                                            ----------       ----------              ----------      ----------
                                            $4,086,463       $      321              $ (279,847)     $3,806,937 
</TABLE> 

          Gross realized gain or loss from the sale of securities         
          available for sale for the years ended December 31, 1995 and    
          1994 was $15,738 and $1,820, respectively.                      
                                                                          
                                                                          
          The amortized cost and fair value of securities as of December  
          31, 1995 by contractual maturity are shown below.  Maturities   
          may differ from contractual maturities in mortgage-backed       
          securities because the mortgages underlying the securities may  
          be called or repaid without penalty.  Federal Home Loan Bank    
          stock has no contractual maturity.  Therefore, these securities 
          are not included in the maturity categories in the following    
          maturity summary:                                                

<TABLE> 
<CAPTION> 

                                           Securities Available for Sale    Securities Held for Investment
                                           -----------------------------    ------------------------------
                                            Amortized          Fair            Amortized         Fair
                                               Cost           Value              Cost            Value 
                                            ---------         ------           ---------         -----
<S>                                            <C>            <C>                <C>             <C> 
          Due in one year or less           $  991,835      $  999,140         $       -      $       - 
          Due from one year to five years      454,174         485,885                 -              -
          Due from five years to ten years     505,140         505,310                 -              -
          Mortgage-backed securities         5,614,698       5,667,575          3,002,394      2,987,764 
          Federal Home Loan Bank stock              -               -             165,600        165,600 
                                            ----------      ----------         ----------     ----------
                                            $7,565,847      $7,657,910         $3,167,994     $3,153,364 
                                            ==========      ==========         ==========     ==========
</TABLE> 

                                      F-88
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 2. INVESTMENTS IN SECURITIES (Continued)

        Securities  with  a  carrying  value  of  $6,104,297  and     
        $4,527,324  at December 31, 1995 and 1994, respectively, were 
        pledged to secure public deposits and for other purposes.      

NOTE 3. LOANS AND ALLOWANCE FOR LOAN LOSSES

        A  comparative  summary  of  loans  receivable  as of December  
        31, 1995 and 1994, is as follows:                                


                                                    1995             1994 
                                                -----------       -----------
        Real estate:                                     
          Construction and land development     $   697,869       $   384,971 
          Secured by farmland                     1,319,053         1,514,974 
          Secured by residential property         9,604,145         9,300,414 
          Secured by other real estate            4,123,444         3,788,888 
        Agricultural                              3,402,984         2,696,759 
        Commercial                                7,476,559         4,269,320 
        Consumer                                  6,650,828         6,908,351 
        Other                                       101,913            88,385 
                                                -----------       -----------
                                                 33,376,795        28,952,062 
        Reserve for loan losses                    (477,618)         (316,648) 
                                                -----------       -----------
                                                $32,899,177       $28,635,414 
                                                ===========       ===========

        The Company primarily lends money to customers located in the
        immediate geographic area.

        As of December 31, 1995 and 1994, the Company serviced loans for 
        others in the amounts of $13,819,850 and $12,642,411,            
        respectively.                                                    
                                                                         
        The Company had no loans it considered to be impaired other than 
        the loans on which the accrual of interest had been              
        discontinued.   Loans on which the accrual of interest had been  
        discontinued amounted to $10,450 and $50,574 at December 31,     
        1995 and 1994, respectively.   There was no significant amount   
        of interest recognized on nonaccrual loans in either year.        

                                      F-89
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 3. LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

        At December 31, 1995 and 1994, certain executive officers and    
        directors, and companies in which they have a 10 percent or more 
        ownership, were indebted to the Company.  The interest  rates on 
        these loans were substantially the same as rates prevailing at   
        the time of the transaction, and repayment terms are customary.  
        Following is a summary of transactions:                           


                                                    December 31, 
                                             ----------------------------
                                                1995             1994 
                                             ------------     -----------

          Balance, beginning of year         $1,587,622       $1,125,486 
          Advances                            1,853,368        1,369,937 
          Repayments                         (1,665,706)        (907,801) 
          Balance, end of year               $1,775,284       $1,587,622 


        Changes in the allowance for loan losses are summarized as
        follows:                                                   

                                                     December 31,        
                                             ----------------------------
                                                1995             1994    
                                             -----------      ----------- 

          Balance, beginning of year         $  316,648       $  369,517 
          Provision charged to operations       139,774          180,000 
          Recoveries                             24,590           33,111 
          Loans charged off                      (3,394)        (265,980) 
                                             ----------       ----------
          Balance, end of year               $  477,618       $  316,648 
                                             ==========       ==========

                                      F-90
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 4. OFFICE PROPERTIES AND EQUIPMENT



        At December 31, 1995 and 1994, office properties and equipment
        consisted of the following:

                                                  1995             1994    
                                               -----------      ----------- 

          Land                                 $   204,498      $  204,498 
          Buildings and improvements               628,449         627,703 
          Furniture, equipment and automobiles   1,359,872       1,330,020 
                                               -----------      ----------
                                                 2,192,819       2,162,221 
          Accumulated depreciation              (1,085,779)       (938,721) 
                                               -----------      ---------- 
                                               $ 1,107,040      $1,223,500 
                                               ==========       ==========


        For the years ended December 31, 1995 and 1994, depreciation
        expense amounted to  $157,336 and $164,174, respectively.


NOTE 5. INCOME TAXES

        The components of the income tax provision for the years ended
        December 31, 1995 and 1994 were as follows:


                                                    1995             1994     
                                                 -----------      -----------  

          Current tax expense                    $  313,546        $  188,612 
          Deferred tax (benefit) expense            (48,205)           51,712 
                                                 ----------        ----------
                                                 $  265,341        $  240,324 
                                                 ==========        ==========


        The Company's provision for income taxes differs from amounts   
        computed by applying the Federal income tax statutory rates to  
        income before income taxes.  A reconciliation of the differences
        is as follows:                                                   

<TABLE> 
<CAPTION> 

                                             December 31, 1995       December 31, 1995  
                                          ----------------------   ---------------------
                                           Amount       Percent     Amount      Percent
                                          --------     ---------   --------    ---------
<S>                                        <C>         <C>         <C>         <C> 
        Tax provision at statutory rate    $259,943      34.0 %    $237,178      34.0 % 
             State income taxes              10,257       1.3            -          -
             Other items, net                (4,859)      (.6)        3,146        .5
                                           --------     -------    --------     -------
        Provision for income taxes         $265,341      34.7 %    $240,324      34.5 % 
                                           ========     ========   ========     =======

</TABLE> 

                                      F-91
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 5. INCOME TAXES (Continued)

        Net deferred income tax liabilities of $7,646 and $55,851 at     
        December 31, 1995 and 1994, respectively, are included in other  
        liabilities. The components of deferred income taxes are as      
        follows:                                                          



                                                       December 31,    
                                               ----------------------------
                                                  1995             1994 

                                               -----------      -----------
        Deferred tax assets:                                     
          Loan loss reserves                     $  92,857        $ 45,334 
          Deferred benefits payable                 24,646           9,569 
          Writedown of other real estate owned       4,951             744 
                                                 ---------       ---------
                                                   122,454          55,647 
                                                 ---------       ---------

        Deferred tax liabilities:                                         
          Depreciation and amortization            100,136          98,961 
          Income from life insurance contracts      29,964               -
          Other liabilities                              -          12,537 
                                                 ---------       ---------
                                                   130,100         111,498 
                                                 ---------       ---------
        Net deferred tax liabilities             $   7,646       $  55,851 
                                                 =========       =========


NOTE 6. STOCK OPTIONS AND EARNINGS PER SHARE

        The Company granted stock options to the President and Senior    
        Vice-President for the purchase of 9,990 and 7,200 shares,       
        respectively, of the Company's common stock.  The option price   
        is $10 per share (market value at date of grant) and the options 
        are exercisable until October 1996.  No options have expired,    
        been exercised or canceled since granted.  The options may be    
        canceled, reduced or modified if the Board of Directors          
        considers it necessary in connection with any proposed issuance  
        of the Company's common stock.                                    

        Income per share of common stock includes the effect of the      
        stock options mentioned above as if the option had been          
        exercised at January 1, 1995.  The number of common shares       
        outstanding was increased by the number of shares issuable under 
        the stock option and this theoretical increase in the number of  
        common shares was reduced by the number of common shares which   
        are assumed to have been repurchased with the applicable portion 
        of the proceeds from the exercise of the options.  Repurchase    
        price was assumed to be the average market value during the year. 

                                      F-92
<PAGE>
 
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 7. COMMITMENTS AND CONTINGENT LIABILITIES

        In the ordinary course of business, the Company may enter into  
        off balance sheet financial instruments which are not reflected 
        in the consolidated financial statements.  These instruments    
        include commitments to extend credit, standby letters of credit 
        and liability for assets held in trust.  Such financial         
        instruments are recorded in the consolidated financial          
        statements when funds are disbursed or the instruments become   
        payable.  These instruments involve, to varying degrees,        
        elements of credit risk in excess of the amount recognized in   
        the balance sheet.                                               


        The Company's exposure to credit losses in the event of         
        nonperformance by the other party to the financial instrument   
        for commitments to extend credit and standby letters of credit  
        is represented by the contractual amount of those instruments.  
        The Company uses the same credit policies for these off balance 
        sheet financial instruments as it does for other instruments    
        that are recorded in the consolidated financial statements.   A 
        summary of  the Company's commitments is as follows:             


                                                   1995             1994 
                                                ----------       ----------

          Commitments to extend credit          $2,792,471       $2,885,600 
          Standby letters of credit                175,100          220,300 
                                                ----------       ----------
                                                $2,967,571       $3,105,900 
                                                ==========       ==========


        Commitments generally have fixed expiration dates or other       
        termination clauses and may require payment of a fee.  Since     
        many of the commitment amounts expire without being drawn upon,  
        the total commitment amounts do not necessarily represent future 
        cash requirements.  The credit risk involved in issuing these    
        financial instruments is essentially the same as that involved   
        in extending other loans to customers.  The Company evaluates    
        each customer's creditworthiness on a case-by-case basis.   The  
        amount of collateral obtained, is based on management's credit   
        evaluation of the customer.  Collateral held varies but may      
        include real estate and improvements, marketable securities,     
        accounts receivable, inventory, equipment and personal property.  


        Standby letters of credit are conditional commitments issued by  
        the Company to guarantee the performance of a customer to a      
        third party.   Those guarantees are primarily issued to support  
        public and private borrowing arrangements.   The credit risk     
        involved in issuing letters of credit is essentially the same as 
        that involved in extending loan facilities to customers.          

                                      F-93
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 7. COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

        Collateral held varies as specified above and is required in
        instances which the Company deems necessary.

        The Company does not anticipate any material losses as a result
        of the commitments.


        The nature of the business of the Company is such that it
        ordinarily results in a certain amount of litigation.  In the
        opinion of management, there is no litigation in which the
        outcome will have a material effect on the consolidated
        financial statements.


NOTE 8. CONCENTRATIONS OF CREDIT

        The Company makes agricultural, agribusiness, commercial,       
        residential and consumer loans to customers primarily in its    
        market area of Crisp County, Georgia and surrounding counties.  
        A substantial portion of the Company's customers' abilities to  
        honor their contracts is dependent on the agribusiness economy  
        in this market area.                                             


        Although the Company's loan portfolio is diversified, there is a 
        relationship in this region between the agricultural economy and 
        the economic performance of loans made to nonagricultural        
        customers.   The Company's lending policies for agricultural and 
        nonagricultural customers require loans to be                    
        well-collateralized and supported by cash flows.   Collateral    
        for agricultural loans include equipment, crops, livestock, and  
        land.   Credit losses from loans related to the agricultural     
        economy is taken into consideration by management in determining 
        the allowance for loan losses.                                    


        A substantial portion of the Company's loans are secured by real 
        estate in the Company's primary market area.   In addition, a    
        substantial portion of the real estate owned is located in those 
        same markets.    Accordingly, the ultimate collectibility of a   
        substantial portion of the Company's loan portfolio and the      
        recovery of a substantial portion of the carrying amount of real 
        estate owned are susceptible to changes in the market conditions 
        in the Company's primary market area.                             

                                      F-94
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 8. CONCENTRATIONS OF CREDIT (Continued)

        Most of the Company's loan customers are also depositors of the  
        Company.  The concentrations of credit by type of loan are also  
        set forth in Note 3.  Standby letters of credit are granted      
        primarily to commercial borrowers of the Company.  The Company,  
        as a matter of policy, does not generally extend credit to any   
        single borrower or group of related borrowers in excess of 25%   
        of the Company's combined capital stock and capital surplus      
        accounts ($2,641,430) which amounted to $660,358 at December 31, 
        1995.                                                            
                                                                         
        The Company has a concentration of funds on deposit at its       
        principle correspondent bank at December 31, 1995, as follows:    



                Noninterest-bearing accounts          $1,404,124 
                Federal funds sold                     1,480,000 
                                                      ----------
                                                      $2,884,124 
                                                      ==========

NOTE 9. STOCKHOLDERS' EQUITY

        The primary source of funds available to the Parent Company is   
        the payment of dividends by the subsidiary.  Banking regulations 
        limit the amount of dividends that may be paid without prior     
        approval of the subsidiary Bank's regulatory agency.             
        Approximately $249,600 are available to be paid as dividends by  
        the subsidiary Bank at December 31, 1995.                        
                                                                         
                                                                         
        Banking regulations also require the Company to maintain minimum 
        capital levels in relation to Company assets.  At December 31,   
        1994, the Company's capital ratios were considered adequate      
        based on regulatory requirements.  The minimum capital           
        requirements and the actual capital ratios for the Bank at       
        December 31, 1995 are as follows:                                 


                                                  Actual     Requirement      
                                                 --------    ------------  
        Leverage capital ratio                    8.35 %        4.00 % 
        Risk based capital ratios:                                       
          Core capital                           11.86 %        4.00 % 
          Total capital                          13.12 %        8.00 % 

                                      F-95
<PAGE>
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 10. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

         The carrying value and estimated fair value of the Company's
         financial instruments are as follows:


                                                 Carrying           Fair    
                                                   Value            Value   
                                                -----------      -----------
                                                         
        Financial assets:                                                
           Cash and short-term investments      $ 4,275,179      $ 4,275,179 
                                                ===========      ===========

           Investments in securities            $10,825,904      $10,811,274 
                                                ===========      ===========
                                                         
           Loans                                $33,376,795      $33,053,000 
           Allowance for loan losses                477,618               -
                                                -----------      -----------
           Loans, net                           $32,899,177      $33,053,000 
                                                ===========      ===========

        Financial liabilities:                                           
           Noninterest-bearing demand          $ 3,855,460       $ 3,855,460 
           Interest-bearing demand              10,088,278        10,088,278 
           Savings                               2,996,337         2,996,337 
           Time deposits                        29,270,761        29,288,000 
                                               -----------       -----------
               Total deposits                  $46,210,836       $46,228,075 
                                               ===========       ===========

                                      F-96
<PAGE>
 
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 11. CONDENSED FINANCIAL INFORMATION ON CENTRAL BANKSHARES, INC. 
          (PARENT COMPANY ONLY)

                         CONDENSED BALANCE SHEETS 
                        DECEMBER 31, 1995 AND 1994 

                                              1995           1994 
                                          ----------      ----------

        Assets                                   
          Cash                            $   14,053      $   12,055 
          Due from subsidiary                     -               -
          Unamortized organization costs      30,990          43,386 
          Investment in subsidiary         4,162,202       3,634,984 
                                          ----------      ----------

           Total assets                   $4,207,245      $3,690,425 
                                          ==========      ==========

        Liabilities                                       
          Due to subsidiary               $       -       $      651 
                                          ----------      ----------

        Stockholders' equity               4,207,245       3,689,774 
                                          ----------      ----------

        Total liabilities and 
           stockholders' equity           $4,207,245      $3,690,425 
                                          ==========      ==========

                                      F-97
<PAGE>
 
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 11. CONDENSED FINANCIAL INFORMATION ON CENTRAL BANKSHARES, INC.
           (PARENT COMPANY ONLY) (Continued)

                     CONDENSED STATEMENTS OF INCOME
                 YEARS ENDED DECEMBER 31, 1995 AND 1994 

                                                    1995        1994 
                                                ---------    ---------

        Income, dividends received               $108,885    $  99,000 

        Expense, other                             14,769       17,500 
                                                ---------    ---------

          Income before income tax                                         
            benefits and equity in undistributed 
            earnings of subsidiary                 94,116       81,500 

        Income tax benefits                         5,021        5,950 
                                                ---------    ---------

          Income before equity in                                          
            undistributed earnings of 
            subsidiary                             99,137        87,450 

        Equity in undistributed earnings of 
           subsidiary                             400,060      369,809 
                                                ---------    ---------

           Net income                           $ 499,197    $ 457,259 
                                                =========    =========

                                      F-98
<PAGE>
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 11. CONDENSED FINANCIAL INFORMATION ON CENTRAL BANKSHARES, INC. 
          (PARENT COMPANY ONLY) (Continued)


                    CONDENSED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995 AND 1994 

                                                         1995        1994 
                                                       --------    --------

        CASH FLOWS FROM OPERATING                                        
          ACTIVITIES                                       
          Net income                                   $499,197    $457,259 
                                                       --------    --------
          Adjustments to reconcile net income to net               
            cash provided by operating activities:                   
          Amortization of organization costs             12,396      12,390 
          Undistributed earnings of subsidiary         (400,059)   (369,809) 
          Decrease  in due from subsidiary                   -        2,107 
          Increase (decrease) in due to subsidiary         (651)        651 
                                                       --------    --------
            Total adjustments                          (388,314)   (354,661) 
                                                       --------    --------

            Net cash provided by operating
              activities                                110,883     102,598 
                                                       --------    --------
                                                 

        CASH FLOWS FROM FINANCING                                        
          ACTIVITIES                                         
           Dividends paid                              (108,885)         -
           Retirement of debt                                 -     (61,973) 
           Retirement of treasury stock                       -     (28,570) 
                                                       --------    --------

              Net cash used in financing
               activities                              (108,885)    (90,543) 
                                                       --------    --------

           Net increase in cash                           1,998      12,055 

           Cash at beginning of year                     12,055           -
                                                       --------    --------

           Cash at end of year                         $ 14,053    $ 12,055 
                                                       ========    ========


                                      F-99
<PAGE>
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 12. PENDING MERGER

         The directors of the Company have entered into a definitive      
         merger agreement with ABC Bancorp, a multi-bank holding company  
         with headquarters in Moultrie, Georgia, whereby ABC Bancorp      
         would acquire all of the outstanding common stock of the Company 
         in exchange for common stock of ABC Bancorp.   The merger is     
         subject to approval by the Company's shareholders and certain    
         regulatory authorities.   Upon completion of the merger, Central 
         Bank & Trust will become a wholly-owned subsidiary of ABC        
          Bancorp.   The merger will be accounted for as a pooling of      
         interests.                                                        

                                     F-100
<PAGE>
 
                                                                      Appendix A










                          AGREEMENT AND PLAN OF MERGER

                                 BY AND BETWEEN

                                  ABC BANCORP

                                      AND

                            SOUTHLAND BANCORPORATION

                            As of December 18, 1995

<PAGE>
<TABLE>
<CAPTION>

                               TABLE OF CONTENTS

                                                                            Page
                                                                            ----
<C>         <S>         <C>                                                <C>
Preamble.................................................................... A-1

ARTICLE 1               TERMS OF MERGER..................................... A-1

     1.1    Merger.......................................................... A-1
     1.2    Time and Place of Closing....................................... A-2
     1.3    Effective Time.................................................. A-2
                                                                        
ARTICLE 2               ARTICLES, BYLAWS, MANAGEMENT........................ A-2
                                                                        
     2.1    Articles of Incorporation....................................... A-2
     2.2    Bylaws.......................................................... A-2
     2.3    Directors and Officers.......................................... A-2
                                                                        
ARTICLE 3               MANNER OF CONVERTING AND EXCHANGING           
                        SHARES.............................................. A-2
                                                                        
     3.1    Conversion of Shares............................................ A-2
     3.2    Exchange of Shares.............................................. A-6
     3.3    Anti-Dilution Provisions........................................ A-6
     3.4    Shares Held by TARGET or PURCHASER.............................. A-6
     3.5    TARGET Bank..................................................... A-6
     3.6    Rights of Former TARGET Shareholders............................ A-7
     3.7    Options......................................................... A-7
                                                                        
ARTICLE 4               REPRESENTATIONS AND WARRANTIES OF TARGET............ A-7
                                                                        
     4.1    Organization, Standing and Power................................ A-7
     4.2    Authority; No Breach............................................ A-8
     4.3    Capital Stock................................................... A-8
     4.4    TARGET Subsidiaries............................................. A-9
     4.5    Financial Statements............................................ A-9
     4.6    Absence of Undisclosed Liabilities............................. A-10
     4.7    Absence of Certain Changes or Events........................... A-10
     4.8    Tax Matters.................................................... A-10
     4.9    TARGET Allowance for Possible Loan Losses...................... A-11
     4.10   Assets......................................................... A-11
     4.11   Environmental Matters.......................................... A-12
     4.12   Compliance with Laws........................................... A-13
     4.13   Labor Relations................................................ A-13
     4.14   Employee Benefit Plans......................................... A-14
     4.15   Material Contracts............................................. A-15
</TABLE>
                                      A-i
<PAGE>

 
     4.16    Legal Proceedings............................................. A-16
     4.17    Reports....................................................... A-16
     4.18    Statements True and Correct................................... A-16
     4.19    Accounting, Tax and Regulatory Matters........................ A-17
     4.20    Charter Provisions............................................ A-17

ARTICLE 5                REPRESENTATIONS AND WARRANTIES OF
                         PURCHASER......................................... A-17

     5.1     Organization, Standing and Power.............................. A-17
     5.2     Authority; No Breach.......................................... A-17
     5.3     Capital Stock................................................. A-18
     5.4     PURCHASER Subsidiaries........................................ A-19
     5.5     Financial Statements.......................................... A-19
     5.6     Absence of Undisclosed Liabilities............................ A-20
     5.7     Absence of Certain Changes or Events.......................... A-20
     5.8     Tax Matters................................................... A-20
     5.9     PURCHASER Allowance for Possible Loan Losses.................. A-21
     5.10    Assets........................................................ A-21
     5.11    Environmental Matters......................................... A-21
     5.12    Compliance with Laws.......................................... A-23
     5.13    Labor Relations............................................... A-23
     5.14    Employee Benefit Plans........................................ A-23
     5.15    Legal Proceedings............................................. A-25
     5.16    Reports....................................................... A-25
     5.17    Statements True and Correct................................... A-26
     5.18    Accounting, Tax and Regulatory Matters........................ A-26
     5.19    Charter Provisions............................................ A-26

ARTICLE 6                CONDUCT OF BUSINESS
                         PENDING CONSUMMATION.............................. A-27

     6.1     Affirmative Covenants of TARGET............................... A-27
     6.2     Negative Covenants of TARGET.................................. A-27
     6.3     Covenants of PURCHASER........................................ A-29
     6.4     Adverse Changes in Condition.................................. A-29
     6.5     Reports....................................................... A-29

ARTICLE 7                ADDITIONAL AGREEMENTS............................. A-29

     7.1     Registration Statement; Proxy Statement; Shareholder Approval. A-29
     7.2     Listing....................................................... A-30
     7.3     Applications.................................................. A-30
     7.4     Filings with State Offices.................................... A-30
     7.5     Agreement as to Efforts to Consummate......................... A-30
     7.6     Investigation and Confidentiality............................. A-30
     7.7     Press Releases................................................ A-31

                                      A-ii
<PAGE>
 
     7.8     No Solicitation..............................................  A-31
     7.9     Tax Treatment................................................  A-33
     7.10    Agreement of Affiliates......................................  A-33
     7.11    Employee Benefits and Contracts..............................  A-33
     7.12    Large Deposits...............................................  A-34
     7.13    Indemnification Against Certain Liabilities..................  A-34
     7.14    Registration flights and Election Agreement..................  A-34
     7.15    Irrevocable Proxies..........................................  A-34
     7.16    Reserve for Snead Annuity....................................  A-34

ARTICLE 8                CONDITIONS PRECEDENT TO OBLIGATIONS TO
                         CONSUMMATE.......................................  A-35

     8.1     Conditions to Obligations of Each Party......................  A-35
     8.2     Conditions to Obligations of PURCHASER.......................  A-36
     8.3     Conditions to Obligations of TARGET..........................  A-37

ARTICLE 9                TERMINATION......................................  A-38

     9.1     Termination..................................................  A-38
     9.2     Effect of Termination........................................  A-39

ARTICLE 10               MISCELLANEOUS....................................  A-39

     10.1    Definitions..................................................  A-39
     10.2    Expenses.....................................................  A-47
     10.3    Brokers and Finders..........................................  A-47
     10.4    Entire Agreement.............................................  A-47
     10.5    Amendments...................................................  A-48
     10.6    Waivers......................................................  A-48
     10.7    Assignment...................................................  A-48
     10.8    Notices......................................................  A-48
     10.9    Governing Law................................................  A-49
     10.10   Counterparts.................................................  A-49
     10.11   Captions.....................................................  A-49
     10.12   Enforcement of Agreement.....................................  A-49
     10.13   Severability.................................................  A-50
     10.14   Survival.....................................................  A-50

 
                                     A-iii
<PAGE>
 
                               LIST OF EXHIBITS

Exhibit Number    Description
- --------------    -----------

     1.           Form of agreement of affiliates of Southland Bancorporation
                  ((S) 7.10).
          
     2.           Matters as to which Balch & Bingham will opine ((S) 8.2(d)).
          
     3.           Registration Rights and Election Agreement ((S) 7.14).
          
     4.           Employment Agreement between PURCHASER and John E. Meyer, Jr.
                  ((S) 8.2(f)).
          
     5.           Matters as to which Rogers & Hardin will opine ((S) 8.3(d)).
          
     6.           Irrevocable Proxy ((S) 7.15).


                                      A-iv
<PAGE>
 
                          AGREEMENT AND PLAN OF MERGER
                          ----------------------------


     THIS AGREEMENT AND PLAN OF MERGER (the "Agreement") is made and entered
into as of December 18, 1995, by and between SOUTHLAND BANCORPORATION
("TARGET"), a corporation organized and existing under the laws of the State of
Alabama, with its principal office located in Dothan, Alabama, and ABC BANCORP
("PURCHASER"), a corporation organized and existing under the laws of the State
of Georgia, with its principal office located in Moultrie, Georgia.

                                    Preamble
                                    --------

     Certain terms used in this Agreement are defined in Section 10.1 hereof.

     The Boards of Directors of TARGET and PURCHASER are of the opinion that the
transactions described herein are in the best interests of the parties and their
respective shareholders.  This Agreement provides for the combination of TARGET
with PURCHASER pursuant to the merger of TARGET with and into PURCHASER, as a
result of which the outstanding shares of the capital stock of TARGET shall be
converted into the right to receive the consideration provided for herein, and
the shareholders of TARGET (other than those shareholders, if any, who exchange
their shares solely for cash) shall become shareholders of PURCHASER.  The
transactions described in this Agreement are subject to the approvals of the
shareholders of TARGET, the Board of Governors of the Federal Reserve System,
the Alabama Banking Department and the Georgia Department of Banking and Finance
and the satisfaction of certain other conditions described in this Agreement.
It is the intention of the parties to this Agreement that the Merger for federal
income tax purposes shall qualify as a "reorganization" within the meaning of
Section 368(a) of the Internal Revenue Code.

     Following the Closing of the Merger, Southland Bank, a wholly-owned Alabama
state bank subsidiary of TARGET, will be operated as a separate subsidiary of
PURCHASER.

     NOW, THEREFORE, in consideration of the above and the mutual warranties,
representations, covenants and agreements set forth herein, the parties agree as
follows:


                                   ARTICLE 1
                                TERMS OF MERGER
                                ---------------

     1.1    Merger.  Subject to the terms and conditions of this Agreement, at
            ------                                                            
the Effective Time, TARGET shall be merged with and into PURCHASER in accordance
with the provisions of Section 14-2-1101 of the GBCC and Section 10-2B-11.05 of
the ABCA and with the effect provided in Section 14-2-1106 of the GBCC (the
"Merger").  PURCHASER shall be the Surviving Corporation resulting from the
Merger.  The Merger shall be consummated pursuant to the terms of this
Agreement, which has been approved and adopted by the respective Boards of
Directors of TARGET and PURCHASER.
<PAGE>
 
     1.2    Time and Place of Closing.  The Closing shall take place at 10:00
            -------------------------                                        
a.m. on the date that the Effective Time occurs or at such other time as the
Parties, acting through their chief executive officers or chief financial
officers, may mutually agree (the "Closing Date").  The place of Closing shall
be at the offices of Rogers & Hardin, Atlanta, Georgia, or such other place as
may be mutually agreed upon by the Parties.

     1.3    Effective Time.  The Merger and other transactions contemplated by
            --------------                                                    
this Agreement shall become effective on the date and at the time the Articles
of Merger reflecting the Merger shall become effective with the Secretary of
State of the State of Georgia and the Secretary of State of the State of Alabama
in accordance with the relevant provisions of the GBCC and the ABCA,
respectively. (the "Effective Time").  Subject to the terms and conditions
hereof, unless otherwise mutually agreed upon in writing by the chief executive
officers of each Party, the Parties shall use their reasonable efforts to cause
the Effective Time to occur on (a) the last business day of the month in which
occurs the last to occur of (i) the effective date (including expiration of any
applicable waiting period) of the last required Consent of any Regulatory
Authority having authority over and approving or exempting the Merger and 
(ii) the date on which the shareholders of TARGET approve this Agreement to the
extent such approval is required by applicable Law; or (b) such later date as
may be mutually agreed upon in writing by the chief executive officers or chief
financial officers of each Party.


                                   ARTICLE 2
                          ARTICLES, BYLAWS, MANAGEMENT
                          ----------------------------

     2.1    Articles of Incorporation.  The Articles of Incorporation of
            -------------------------                                   
PURCHASER in effect immediately prior to the Effective Time shall be the
Articles of Incorporation of the Surviving Corporation  until otherwise amended
or repealed.

     2.2    Bylaws.  The Bylaws of PURCHASER in effect immediately prior to the
            ------                                                             
Effective Time shall be the Bylaws of the Surviving Corporation until otherwise
amended or repealed.

     2.3    Directors and Officers.  The directors of PURCHASER in office
            ----------------------                                       
immediately prior to the Effective Time shall serve as the directors of the
Surviving Corporation from and after the Effective Time in accordance with the
Bylaws of the Surviving Corporation.  The officers of PURCHASER in office
immediately prior to the Effective Time, together with such additional persons
as may thereafter be elected, shall serve as the officers of PURCHASER from and
after the Effective Time in accordance with the Bylaws of PURCHASER.


                                   ARTICLE 3
                   MANNER OF CONVERTING AND EXCHANGING SHARES
                   ------------------------------------------

     3.1    Conversion of Shares.  Subject to the provisions of this Article 3,
            --------------------                                               
at the Effective Time, by virtue of the Merger and without any action on the
part of the holders thereof, the shares of PURCHASER and TARGET shall be
converted as follows:

                                      A-2
<PAGE>
 
          (a) Each share of PURCHASER Common Stock issued and outstanding
immediately prior to the Effective Time shall remain issued and outstanding from
and after the Effective Time.

          (b) Subject to the remaining provisions of this Section 3.1, each
share of TARGET Common Stock (including any shares currently subject to options
which are exercised prior to the Effective Time, if any) outstanding immediately
prior to the Effective Time, other than shares with respect to which statutory
dissenters' rights have been perfected (the "Dissenting Shares") and shares held
by TARGET or any of TARGET Subsidiaries or by PURCHASER or any of PURCHASER
Subsidiaries, in each case other than in a fiduciary capacity or as a result of
debts previously contracted (the "Outstanding TARGET Shares"), shall
automatically be converted at the Effective Time into the right to receive cash
and whole shares of PURCHASER Common Stock, plus cash in lieu of fractional
shares pursuant to subparagraph (j) below, if applicable, in an amount equal to
(i) 1.8 multiplied by the Book Value of TARGET as of the close of business on
the day immediately preceding the Closing Date (the "Valuation Date"), divided
(ii) by the aggregate number of Outstanding TARGET Shares (the "Merger
Consideration").  In accordance with the provisions of this Section 3.1 each
TARGET shareholder who does not dissent may elect to receive (i) cash in an
amount equal to the Merger Consideration times the number of Outstanding TARGET
Shares such shareholder holds as of the Effective Time (the "Cash
Consideration"), (ii) the number of shares, or such fractions of a share
(subject to paragraph (j) below), of PURCHASER Common Stock which shall be equal
to the Merger Consideration divided by the Base Period Trading Price (the
"Exchange Ratio"), multiplied by the number of outstanding TARGET Shares such
shareholder holds as of the Effective Time (the "Stock Consideration"), or 
(iii) a combination of Cash Consideration and Stock Consideration.

          (c) The number of shares of TARGET Common Stock (including fractional
shares) to be converted into the right to receive Cash Consideration (or cash
pursuant to Section 3.1(j) hereof) shall not be less than 35% of the number of
the Outstanding TARGET Shares (the "Minimum Cash Election Number") and, together
with any shares of TARGET Common Stock as to which dissenters' rights have been
perfected as contemplated by Section 3.1(l) hereof, shall not be greater than
49% of the Outstanding TARGET Shares (the "Maximum Cash Election Number").  The
number of shares of TARGET Common Stock to be converted into the right to
receive Stock Consideration shall be not less than 51% of the number of
Outstanding TARGET Shares (the "Minimum Stock Election Number") and not greater
than 65% of the number of Outstanding TARGET Shares (the "Maximum Stock Election
Number").

          (d) Subject to the proration and election procedures set forth in this
Section 3.1, each TARGET shareholder will be entitled to elect to receive in
exchange for his or her Outstanding TARGET Shares the applicable amount of
Merger Consideration in the form of (a) Cash Consideration for all such shares
(a "Cash Election"), (b) Stock Consideration for all such shares (a "Stock
Election"), or (c) Cash Consideration and Stock Consideration for such shares in
the relative proportions specified by such TARGET shareholder (a "Combination
Election").  All such elections shall be made on a form designed for that
purpose (a "Form of Election").  TARGET shareholders who hold such shares as
nominees, trustees or in other representative capacities (a "Representative")
may submit multiple Forms of Election, provided that such Representative
certifies that each such

                                      A-3
<PAGE>
 
Form of Election covers all the shares of TARGET Common Stock held by each such
Representative for a particular beneficial owner.

          (e) PURCHASER and TARGET shall each use its best efforts to mail the
Form of Election to all Persons who are holders of TARGET Common Stock on the
record date fixed for the Shareholders' Meeting (the "Record Date").  A Form of
Election must be received by the Exchange Agent no later than by the close of
business five (5) days prior to the Effective Date (the "Election Deadline") in
order to be effective.  All elections shall be irrevocable.

          (f) Prior to the Effective Time, PURCHASER shall select a bank or
trust company reasonably acceptable to TARGET to act as exchange agent (the
"Exchange Agent") to effectuate the delivery of the Merger Consideration to
holders of TARGET Common Stock.  Elections shall be made by holders of TARGET
Common Stock by mailing, faxing or otherwise delivering to the Exchange Agent a
Form of Election.  To be effective, a Form of Election must be properly
completed, signed and submitted to the Exchange Agent.  PURCHASER shall have the
discretion, which it may delegate in whole or in part to the Exchange Agent, to
determine whether Forms of Election have been properly completed, signed and
submitted and to disregard immaterial defects in Forms of Election.  The
decision of PURCHASER (or the Exchange Agent) in such matters shall be
conclusive and binding.  Neither PURCHASER nor the Exchange Agent will be under
any obligation to notify any Person of any defect in a Form of Election.

          (g) A holder of TARGET Common Stock who does not submit a Form of
Election which is received by the Exchange Agent prior to the Election Deadline
shall be deemed to have made a Combination Election to receive 51% of the
applicable amount of the Merger Consideration in the form of Stock Consideration
and 49% of the applicable amount of the Merger Consideration in the form of Cash
Consideration for his or her TARGET Shares.  If PURCHASER or the Exchange Agent
shall determine that any purported Cash Election or Stock Election was not
properly made, such purported Cash Election or Stock Election shall be deemed to
be of no force and effect, and the TARGET shareholder making such purported Cash
Election or Stock Election shall for purposes hereof be deemed to have made a
Combination Election to receive 51% of the applicable amount of the Merger
Consideration in the form of Stock Consideration and 49% of the applicable
amount of the Merger Consideration in the form of Cash Consideration for his or
her TARGET Shares.

          (h) All shares of TARGET Common Stock which are subject to Cash
Elections or the cash portion of Combination Elections are referred to herein as
"Cash Election Shares".  All shares of TARGET Common Stock which are subject to
Stock Elections or the stock portion of Combination Elections are referred to
herein as "Stock Election Shares".  If, after the results of the Forms of
Election are calculated, the number of shares of TARGET Common Stock to be
converted into shares of PURCHASER Common Stock exceeds the Maximum Stock
Election Number, then the Exchange Agent shall determine the number of Stock
Election Shares which must be redesignated as Cash Election Shares and all
TARGET Shareholders who have Stock Election Shares (other than any TARGET
Shareholder who has made a Combination Election to receive no more than 65% and
no less than 51% of the applicable Merger Consideration in the form of Stock
Consideration for his or her TARGET Shares) shall, on a prorata basis, have such
number of their Stock Election Shares redesignated as Cash Election Shares so
that the Maximum Stock Election Number and the Minimum

                                      A-4
<PAGE>
 
Cash Election Number are achieved.  If, after the result of the Forms of
Election are calculated, the number of shares of TARGET Common Stock to be
converted into cash exceeds the Maximum Cash Election Number, then the Exchange
Agent shall determine the number of Cash Election Shares which must be
redesignated as Stock Election Shares and all TARGET Shareholders who have Cash
Election Shares (other than any TARGET Shareholder who has made a Combination
Election to receive no more than 49% and no less than 35% of the applicable
Merger Consideration in the form of Cash Consideration for his or her TARGET
Shares) shall, on a prorata basis, have such number of their Cash Election
Shares redesignated as Stock Election Shares so that the Maximum Cash Election
Number and Minimum Stock Election Number are achieved.  PURCHASER or the
Exchange Agent shall make all computations contemplated by this Section 3.1 and
all such computations shall be conclusive and binding on the holders of TARGET
Common Stock.

          (i) After the redesignation procedure set forth in paragraph (h) above
is completed, all Cash Election Shares shall be converted into the right to
receive the Cash Consideration, and all Stock Election Shares shall be converted
into the right to receive the Stock Consideration.  Such certificates previously
evidencing shares of TARGET Common Stock ("Old Certificates") shall be exchanged
for (a) certificates evidencing the Stock Consideration or (b) the Cash
Consideration, multiplied in each case by the number of shares previously
evidenced by the canceled certificate, upon the surrender of such certificates
in accordance with the provisions of Section 3.2, without interest.
Notwithstanding the foregoing, however, no fractional shares of PURCHASER Common
Stock shall be issued, and, in lieu thereof, a cash payment shall be made
pursuant to Paragraph (j) below.

          (j) Notwithstanding any other provision of this Agreement, each holder
of shares of TARGET Common Stock exchanged pursuant to the Merger who would
otherwise have been entitled to receive a fraction of a share of PURCHASER
Common Stock (after taking into account all certificates delivered by such
holder) shall receive, in lieu thereof, cash (without interest) in an amount
equal to such fractional part of a share of PURCHASER Common Stock multiplied by
the Base Period Trading Price.  No such holder will be entitled to dividends,
voting rights, or any other rights as a shareholder in respect of any fractional
shares.

          (k) Each share of the TARGET Common Stock that is not an Outstanding
TARGET Share as of the Effective Time shall be cancelled without consideration
therefor.

          (l) Outstanding TARGET Shares held by TARGET shareholders who, prior
to the Effective Time, have met the requirements of Article 13 of the ABCA with
respect to shareholders dissenting from the Merger ("Dissenting TARGET
Shareholders") shall not be converted in the Merger, but all such shares shall
be cancelled and the holders thereof shall thereafter have only such rights as
are granted to dissenting shareholders under Article 13 of the ABCA; provided,
however, that if any such shareholder fails to perfect his or her rights as a
dissenting shareholder with respect to his or her Outstanding TARGET Shares in
accordance with Article 13 of the ABCA, such shares held by such shareholder
shall, upon the happening of that event, be treated the same as all other
holders of TARGET Common Stock who have not dissented as to the Merger.

                                      A-5
<PAGE>
 
     3.2    Exchange of Shares.  TARGET shall send or cause to be sent to each
            ------------------                                                
holder of Outstanding TARGET Shares as of the Record Date a form of letter of
transmittal (the "Letter of Transmittal") for use in exchanging Old Certificates
for cash and certificates representing PURCHASER Common Stock which shall be
deposited with the Exchange Agent by PURCHASER as of the Effective Time.  The
Letter of Transmittal shall be mailed within five (5) business days following
the date of the Shareholders' Meeting.  The Letter of Transmittal will contain
instructions with respect to the surrender of Old Certificates and the
distribution of cash and certificates representing PURCHASER Common Stock.  If
any certificates for shares of PURCHASER Common Stock are to be issued in a name
other than that for which an Old Certificate surrendered or exchanged is issued,
the Old Certificate so surrendered shall be properly endorsed and otherwise in
proper form for transfer and the person requesting such exchange shall affix any
requisite stock transfer tax stamps to the Old Certificate surrendered or
provide funds for their purchase or establish to the satisfaction of the
Exchange Agent that such taxes are not payable.  Unless and until Old
Certificates (or evidence that such certificates have been lost, stolen or
destroyed accompanied by such security or indemnity as shall be requested by
TARGET) are presented to the Exchange Agent, the holder thereof shall not be
entitled to the consideration to be paid in exchange therefor pursuant to the
Merger, to any dividends payable on any PURCHASER Common Stock to which he or
she is entitled, or to exercise any rights as a shareholder of PURCHASER Common
Stock.  Subject to applicable law and to the extent that the same has not yet
been paid to a public official pursuant to applicable abandoned property laws,
upon surrender of his or her Old Certificates, the holder thereof shall be paid
the consideration to which he or she is entitled.  All such property, if held by
the Exchange Agent for payment or delivery to the holders of unsurrendered Old
Certificates and unclaimed at the end of one (1) year from the Effective Time,
shall at such time be paid or redelivered by the Exchange Agent to PURCHASER and
after such time any holder of an Old Certificate who has not surrendered such
certificate shall, subject to applicable laws and to the extent that the same
has not yet been paid to a public official pursuant to applicable abandoned
property laws, look as a general creditor only to PURCHASER for payment or
delivery of such property.  In no event will any holder of TARGET Common Stock
exchanged in the Merger be entitled to receive any interest on any amounts held
by the Exchange Agent or PURCHASER.

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

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

     3.5    TARGET Bank.  After consummation of the Merger, TARGET Bank shall be
            -----------                                                         
a separate subsidiary of PURCHASER.

                                      A-6
<PAGE>
 
     3.6    Rights of Former TARGET Shareholders.  At the Effective Time, the
            ------------------------------------                             
stock transfer books of TARGET shall be closed as to holders of TARGET Common
Stock immediately prior to the Effective Time and no transfer of TARGET Common
Stock by any such holder shall thereafter be made or recognized.  Until
surrendered for exchange in accordance with the provisions of Section 3.2 of
this Agreement, each Old Certificate (other than shares to be canceled pursuant
to Section 3.1(f) of this Agreement) shall from and after the Effective Time
represent for all purposes only the right to receive the consideration provided
in Section 3.1 of this Agreement in exchange therefor.  To the extent permitted
by Law, former shareholders of record of TARGET shall be entitled to vote after
the Effective Time at any meeting of PURCHASER shareholders the number of whole
shares of PURCHASER Common Stock into which their respective shares of TARGET
Common Stock are converted, regardless of whether such holders have exchanged
their certificates representing TARGET Common Stock for certificates
representing PURCHASER Common Stock in accordance with the provisions of this
Agreement.  Whenever a dividend or other distribution is declared by PURCHASER
on the PURCHASER Common Stock, the record date for which is at or after the
Effective Time, the declaration shall include dividends or other distributions
on all shares issuable pursuant to this Agreement, but no dividend or other
distribution payable to the holders of record of PURCHASER Common Stock as of
any time subsequent to the Effective Time shall be delivered to the holder of
any certificate representing shares of TARGET Common Stock issued and
outstanding at the Effective Time until such holder surrenders such certificate
for exchange as provided in Section 3.2 of this Agreement.  However, upon
surrender of such TARGET Common Stock certificate, both the PURCHASER Common
Stock certificate (together with all such undelivered dividends or other
distributions without interest) and any undelivered cash payments to be paid for
fractional share interests (without interest) shall be delivered and paid with
respect to each share represented by such certificate.

     3.7    Options.  Each warrant, stock option or other right, if any, to
            -------                                                        
purchase shares of TARGET Common Stock issued and outstanding immediately prior
to the Effective Time shall be cancelled (whether or not such warrant, option or
other right is then exercisable), and all rights in respect thereof shall cease
to exist, without any conversion thereof or payment of any consideration
therefor.

                                   ARTICLE 4
                    REPRESENTATIONS AND WARRANTIES OF TARGET
                    ----------------------------------------

     TARGET hereby represents and warrants to PURCHASER as follows:

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

                                      A-7
<PAGE>
 
     4.2    Authority; No Breach.
            -------------------- 

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

          (b) Neither the execution and delivery of this Agreement by TARGET,
nor the consummation by TARGET of the transactions contemplated hereby, nor
compliance by TARGET with any of the provisions hereof will (i) conflict with or
result in a breach of any provision of TARGET's Articles of Incorporation or
Bylaws, or (ii) constitute or result in a Default under, or require any Consent
pursuant to, or result in the creation of any Lien on any Asset of any TARGET
Company under, any Contract or Permit of any TARGET Company, where such Default
or Lien, or any failure to obtain such Consent, is reasonably likely to have,
individually or in the aggregate, a Material Adverse Effect on TARGET, or, (iii)
subject to receipt of the requisite approvals referred to in Section 8.1(b) of
this Agreement, violate any Law or Order applicable to any TARGET Company or any
of their respective Assets.

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

     4.3    Capital Stock.
            ------------- 

          (a) The authorized capital stock of TARGET consists of 1,800,000
shares of TARGET Common Stock, of which 488,082 shares are issued and
outstanding as of the date of this Agreement, 360 shares of Class B Common
Stock, $8.50 par value, none of which are issued and outstanding as of the date
of this Agreement, and 6,000 shares of Class A Preferred Stock, $5.00 par value,
none of which are issued and outstanding as of the date of this Agreement.  All
of the issued and outstanding shares of capital stock of TARGET are duly and
validly issued and outstanding and are fully paid and nonassessable under the
ABCA.  None of the outstanding shares of capital stock of TARGET has been issued
in violation of any preemptive rights of the current or

                                      A-8
<PAGE>
 
past shareholders of TARGET.  TARGET has outstanding options to purchase not
more than 17,461 shares of TARGET Common Stock.

          (b) Except as set forth in Section 4.3(a) of this Agreement or as
Previously Disclosed, there are no shares of capital stock or other equity
securities of TARGET outstanding and no outstanding options, warrants, scrip,
rights to subscribe to, calls, or commitments of any character whatsoever
relating to, or securities or rights convertible into or exchangeable for,
shares of the capital stock of TARGET or contracts, commitments, understandings,
or arrangements by which TARGET is or may be bound to issue additional shares of
its capital stock or options, warrants, or rights to purchase or acquire any
additional shares of its capital stock.

     4.4    TARGET Subsidiaries.  TARGET has Previously Disclosed all of the
            -------------------                                             
TARGET Subsidiaries as of the date of this Agreement.  TARGET owns all of the
issued and outstanding shares of capital stock of TARGET Bank, and TARGET Bank
owns all of the issued and outstanding stock of each other TARGET Subsidiary.
No equity securities of any TARGET Subsidiary are or may become required to be
issued (other than to a TARGET Company) by reason of any options, warrants,
scrip, rights to subscribe to, calls, or commitments of any character whatsoever
relating to, or securities or rights convertible into or exchangeable for,
shares of the capital stock of any such Subsidiary, and there are no Contracts
by which any TARGET Subsidiary is bound to issue (other than to a TARGET
Company) additional shares of its capital stock or options, warrants, or rights
to purchase or acquire any additional shares of its capital stock or by which
any TARGET Company is or may be bound to transfer any shares of the capital
stock of any TARGET Subsidiary (other than to a TARGET Company).  There are no
Contracts relating to the rights of any TARGET Company to vote or to dispose of
any shares of the capital stock of any TARGET Subsidiary.  All of the shares of
capital stock of each TARGET Subsidiary held by a TARGET Company are fully paid
and nonassessable under the applicable corporation Law of the jurisdiction in
which such Subsidiary is incorporated or organized and are owned by the TARGET
Company free and clear of any Lien.  Each TARGET Subsidiary is either a bank or
a corporation, and is duly organized, validly existing, and (as to corporations)
in good standing under the Laws of the jurisdiction in which it is incorporated
or organized, and has the corporate power and authority necessary for it to own,
lease and operate its Assets and to carry on its business as now conducted.
Each TARGET Subsidiary is duly qualified or licensed to transact business as a
foreign corporation in good standing in the States of the United States and
foreign jurisdictions where the character of its Assets or the nature or conduct
of its business requires it to be so qualified or licensed, except for such
jurisdictions in which the failure to be so qualified or licensed is not
reasonably likely to have, individually or in the aggregate, a Material Adverse
Effect on TARGET.  Each TARGET Subsidiary that is a depository institution is an
insured institution as defined in the Federal Deposit Insurance Act and
applicable regulations thereunder.

     4.5    Financial Statements.  TARGET has Previously Disclosed, and
            --------------------                                       
delivered to PURCHASER prior to the execution of this Agreement, copies of all
TARGET Financial Statements for periods ended prior to the date hereof and will
deliver to PURCHASER copies of all TARGET Financial Statements prepared
subsequent to the date hereof.  The TARGET Financial Statements (as of the dates
thereof and for the periods covered thereby) (a) are or, if dated after the date
of this Agreement, will be in accordance with the books and records of the
TARGET Companies, which

                                      A-9
<PAGE>
 
are or will be, as the case may be, complete and correct in all material
respects and which have been or will have been, as the case may be, maintained
in accordance with good business practices, and (b) present or will present, as
the case may be, fairly the consolidated financial position of the TARGET
Companies as of the dates indicated and the consolidated results of operations,
changes in shareholders' equity, and cash flows of the TARGET Companies for the
periods indicated, in accordance with GAAP (subject to any exceptions as to
consistency specified therein or as may be indicated in the notes thereto or, in
the case of interim financial statements, to normal recurring year-end
adjustments that are not material).

     4.6    Absence of Undisclosed Liabilities.  Except as Previously Disclosed,
            ----------------------------------                                  
no TARGET Company has any Liabilities that are reasonably likely to have,
individually or in the aggregate, a Material Adverse Effect on TARGET, except
Liabilities which are accrued or reserved against in the consolidated balance
sheets of TARGET as of December 31, 1994 and September 30, 1995 included in the
TARGET Financial Statements or reflected in the notes thereto.  Except as
Previously Disclosed, no TARGET Company has incurred or paid any Liability since
September 30, 1995, except for such Liabilities incurred or paid in the ordinary
course of business consistent with past business practice and which are not
reasonably likely to have, individually or in the aggregate, a Material Adverse
Effect on TARGET.

     4.7    Absence of Certain Changes or Events.  Except as Previously
            ------------------------------------                       
Disclosed, since September 30, 1995, (a) there have been no events, changes or
occurrences which have had, or are reasonably likely to have, individually or in
the aggregate, a Material Adverse Effect on TARGET, and (b) the TARGET Companies
have not taken any action, or failed to take any action, prior to the date of
this Agreement, which action or failure, if taken after the date of this
Agreement, would represent or result in a material breach or violation of any of
the covenants and agreements of TARGET provided in Article 7 of this Agreement.

     4.8  Tax Matters.
          ----------- 

          (a) All Tax returns required to be filed by or on behalf of any of the
TARGET Companies have been duly filed or requests for extensions have been
timely filed, granted, and have not expired for periods ended on or before
December 31, 1994, and on or before the date of the most recent fiscal year end
immediately preceding the Effective Time, except to the extent that all such
failures to file, taken together, are not reasonably likely to have a Material
Adverse Effect on TARGET, and all returns filed are complete and accurate to the
Knowledge of TARGET.  All Taxes shown on filed returns have been paid.  As of
the date of this Agreement, there is no audit examination, deficiency, or refund
Litigation with respect to any Taxes that is reasonably likely to result in a
determination that would have, individually or in the aggregate, a Material
Adverse Effect on TARGET, except as reserved against in the TARGET Financial
Statements delivered prior to the date of this Agreement.  All Taxes and other
Liabilities due with respect to completed and settled examinations or concluded
Litigation have been paid.

          (b) None of the TARGET Companies has executed an extension or waiver
of any statute of limitations on the assessment or collection of any Tax due
that is currently in effect, and no unpaid tax deficiency has been asserted in
writing against or with respect to any TARGET

                                      A-10
<PAGE>
 
Company, which deficiency is reasonably likely to have, individually or in the
aggregate, a Material Adverse Effect on TARGET.

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

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

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

          (f) Effective January 1, 1993, TARGET adopted Financial Accounting
Standards Board Statement 109, "Accounting for Income Taxes."

     4.9    TARGET Allowance for Possible Loan Losses.  The allowance for
            -----------------------------------------                    
possible loan or credit losses (the "TARGET Allowance") shown on the
consolidated balance sheets of TARGET included in the most recent TARGET
Financial Statements dated prior to the date of this Agreement was, and the
TARGET Allowance shown on the consolidated balance sheets of TARGET included in
the TARGET Financial Statements as of dates subsequent to the execution of this
Agreement will be, maintained in accordance with, and are in the amounts
required by GAAP and applicable regulatory requirements or guidelines as of the
dates thereof except where the failure of such TARGET Allowance to be so
maintained is not reasonably likely to have a Material Adverse Effect on TARGET.

     4.10   Assets.  Except as Previously Disclosed or as disclosed or reserved
            ------                                                             
against in the TARGET Financial Statements, or where the failure to own good and
marketable title is not reasonably likely to have a Material Adverse Effect on
TARGET, the TARGET Companies have good and marketable title, free and clear of
all Liens, to all of their respective Assets.  All material tangible properties
used in the businesses of the TARGET Companies are in good condition, reasonable
wear and tear excepted, and are usable in the ordinary course of business
consistent with TARGET's past practices.  All Assets which are material to
TARGET's business on a consolidated basis, held under leases or subleases by any
of the TARGET Companies are held under valid Contracts enforceable in accordance
with their respective terms (except as enforceability may be limited by
applicable bankruptcy, insolvency, reorganization, moratorium, or other Laws
affecting the enforcement of creditors' rights generally and except that the
availability of the equitable remedy of specific performance or injunctive
relief is subject to the discretion of the court before which any proceedings
may be brought), and each such Contract is in full force and effect.  The
policies of fire, theft, liability, and other insurance maintained with respect
to the Assets or businesses of the

                                      A-11
<PAGE>
 
TARGET Companies provide adequate coverage under current industry practices
against loss or Liability, and the fidelity and blanket bonds in effect as to
which any of the TARGET Companies is a named insured are reasonably sufficient.
The Assets of the TARGET Companies include all assets required to operate the
business of the TARGET Companies as presently conducted.

     4.11   Environmental Matters.  Except as Previously Disclosed:
            ---------------------                                  

          (a) Each TARGET Company, its Participation Facilities and its Loan
Properties are, and have been, in compliance with all Environmental Laws, except
for violations which are not reasonably likely to have, individually or in the
aggregate, a Material Adverse Effect on TARGET.

          (b) There is no Litigation pending or, to the Knowledge of TARGET,
threatened before any court, governmental agency or authority or other forum in
which any TARGET Company or any of its Participation Facilities has been or,
with respect to threatened Litigation, may be named as a defendant (i) for
alleged noncompliance (including by any predecessor) with any Environmental Law
or (ii) relating to the release into the environment of any Hazardous Material
or oil, whether or not occurring at, on, under or involving a site owned, leased
or operated by any TARGET Company or any of its Participation Facilities, except
for such Litigation pending or, to the Knowledge of TARGET, threatened that is
not reasonably likely to have, individually or in the aggregate, a Material
Adverse Effect on TARGET.

          (c) There is no Litigation pending which TARGET has received proper
notice or service thereof or, to the Knowledge of TARGET, threatened before any
court, governmental agency or board or other forum in which any of its Loan
Properties (or any TARGET Company in respect of such Loan Property) has been or,
with respect to threatened litigation, may be named as a defendant or
potentially responsible party (i) for alleged noncompliance (including by any
predecessor) with any Environmental Law or (ii) relating to the release into the
environment of any Hazardous Material or oil, whether or not occurring at, on,
under or involving a Loan Property, except for such Litigation pending or, to
the Knowledge of TARGET, threatened that is not reasonably likely to have,
individually or in the aggregate, a Material Adverse Effect on TARGET.

          (d) To the Knowledge of TARGET, there is no reasonable basis for any
Litigation of a type described in subsections (b) or (c), except such as is not
reasonably likely to have, individually or in the aggregate, a Material Adverse
Effect on TARGET.

          (e) During the period of (i) any TARGET Company's ownership or
operation of any of their respective current properties, (ii) any TARGET
Company's participation in the management of any Participation Facility, or
(iii) any TARGET Company's holding of a security interest in a Loan Property,
there have been no releases of Hazardous Material or oil in, on, under or
affecting any such property, Participation Facility, or to the Knowledge of
TARGET Loan Property, except such as are not reasonably likely to have,
individually or in the aggregate, a Material Adverse Effect on TARGET.

                                      A-12
<PAGE>
 
          (f) Prior to the period of (i) any TARGET Company's ownership or
operation of any of their respective current properties, (ii) any TARGET
Company's participation in the management of any Participation Facility, or
(iii) any TARGET Company's holding of a security interest in a Loan Property, to
the Knowledge of TARGET, there were no releases of Hazardous Material or oil in,
on, under or affecting any such property, Participation Facility or Loan
Property, except such as are not reasonably likely to have, individually or in
the aggregate, a Material Adverse Effect on TARGET.

     4.12   Compliance with Laws.
            -------------------- 

          (a) TARGET is duly registered as a bank holding company under the BHC
Act.  Each TARGET Company has in effect all Permits necessary for it to own,
lease or operate its Assets and to carry on its business as now conducted,
except for those Permits the absence of which are not reasonably likely to have,
individually or in the aggregate, a Material Adverse Effect on TARGET, and there
has occurred no Default under any such Permit, other than Defaults which are not
reasonably likely to have, individually or in the aggregate, a Material Adverse
Effect on TARGET.

          (b) Except as Previously Disclosed, no TARGET Company:

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

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

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

                                      A-13
<PAGE>
 
     4.14   Employee Benefit Plans.
            ---------------------- 

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

          (b) All TARGET Benefit Plans are, in all material respects, in
compliance with the applicable terms of ERISA, the Internal Revenue Code, and
any other applicable Laws the breach or violation of which are reasonably likely
to have, individually or in the aggregate, a Material Adverse Effect on TARGET.
Each TARGET ERISA Plan which is intended to be qualified under Section 401(a) of
the Internal Revenue Code has received a favorable determination letter from the
Internal Revenue Service, and TARGET is not aware of any circumstances likely to
result in revocation of any such favorable determination letter.  To the
Knowledge of TARGET, no TARGET Company has engaged in a transaction with respect
to any TARGET Benefit Plan that, assuming the taxable period of such transaction
expired as of the date hereof would subject any TARGET Company to a tax or
penalty imposed by either Section 4975 of the Internal Revenue Code or Section
502(i) of ERISA in amounts which are reasonably likely to have, individually or
in the aggregate, a Material Adverse Effect on TARGET.

          (c) No TARGET ERISA Plan which is a defined benefit pension plan has
any "unfunded current liability," as that term is defined in Section
302(d)(8)(A) of ERISA, based on actuarial assumptions set forth for such plan's
most recent actuarial valuation.  Since the date of the most recent actuarial
valuation, there has been (i) no material change in the financial position of
any TARGET Pension Plan, (ii) no change in the actuarial assumptions with
respect to any TARGET Pension Plan, and (iii) no increase in benefits under any
TARGET Pension Plan as a result of plan amendments or changes in applicable law,
which is reasonably likely to have, individually or in the aggregate, a Material
Adverse Effect on TARGET or materially adversely affect the funding status of
any such plan.  Neither any TARGET Pension Plan nor any "single-employer plan,"
within the meaning of Section 4001(a)(15) of ERISA, currently or formerly
maintained by any TARGET Company, or the single-employer plan of any entity
which is considered one employer with TARGET under Section 4001 of ERISA or
Section 414 of the Internal Revenue Code or Section 302 of ERISA (whether or not
waived) (an "ERISA Affiliate") has an "accumulated funding deficiency" within
the meaning of Section 412 of the Internal Revenue Code or Section 302 of ERISA,
which

                                      A-14
<PAGE>
 
is reasonably likely to have a Material Adverse Effect on TARGET.  No TARGET
Company has provided, or is required to provide, security to a TARGET Pension
Plan or to any single-employer plan of an ERISA Affiliate pursuant to Section
401(a)(29) of the Code.

          (d) Within the six-year period preceding the Effective Time, no
Liability under Subtitle C or D of Title IV or ERISA has been or is expected to
be incurred by any TARGET Company with respect to any ongoing, frozen or
terminated single-employer plan or the single-employer plan of any ERISA
Affiliate, which Liability is reasonably likely to have a Material Adverse
Effect on TARGET.  Except as Previously Disclosed, no TARGET Company has
incurred any withdrawal Liability with respect to a multi-employer plan under
Subtitle B of Title TV or ERISA (regardless of whether based on contributions of
an ERISA Affiliate), which Liability is reasonably likely to have a Material
Adverse Effect on TARGET.  No notice of a "reportable event," within the meaning
of Section 4043 of ERISA for which the 30-day reporting requirement has not been
waived, has been required to be filed for any TARGET Pension Plan or by any
ERISA Affiliate within the 12-month period ending on the date hereof.

          (e) No TARGET Company has any obligations for retiree health and life
benefits under any of the TARGET Benefit Plans and there are no restrictions on
the rights of such TARGET Company to amend or terminate any such Plan without
incurring any Liability thereunder, which Liability is reasonably likely to have
a Material Adverse Effect on TARGET.

          (f) Except as Previously Disclosed, neither the execution and delivery
of this Agreement nor the consummation of the transactions contemplated hereby
will (i) result in any payment (including, without limitation, severance,
unemployment compensation, golden parachute or otherwise) becoming due to any
director or any employee of any TARGET Company from any TARGET Company under any
TARGET Benefit Plan or otherwise, (ii) increase any benefits otherwise payable
under any TARGET Benefit Plan, or (iii) result in any acceleration of the time
of payment or vesting of any such benefit.

          (g) The actuarial present values of all accrued deferred compensation
entitlements (including, without limitation, entitlements under any executive
compensation, supplemental retirement, or employment agreement) of employees and
former employees of any TARGET Company and their respective beneficiaries, other
than entitlements accrued pursuant to funded retirement plans subject to the
provisions of Section 412 of the Internal Revenue Code or Section 302 of ERISA,
have been fully reflected on the TARGET Financial Statements to the extent
required by and in accordance with GAAP.

     4.15   Material Contracts.  Except as Previously Disclosed or otherwise
            ------------------                                              
reflected in the TARGET Financial Statements, none of the TARGET Companies, nor
any of their respective Assets, businesses or operations, is a party to, or is
bound or affected by, or receives benefits under, (a) any employment, severance,
termination, consulting or retirement Contract providing for aggregate payments
to any Person in any calendar year in excess of $50,000, (b) any Contract
relating to the borrowing of money by any TARGET Company or the guarantee by any
TARGET Company of any such obligation (other than Contracts evidencing deposit
liabilities, purchases of federal funds, fully secured repurchase agreements,
trade payables, and Contracts relating to borrowings or guarantees made in the
ordinary course of business), and (c) any Contracts between

                                      A-15
<PAGE>
 
or among TARGET Companies (together with all Contracts referred to in Sections
4.10 and 4.14(a) of this Agreement, the "TARGET Contracts").  None of the TARGET
Companies is in Default under any TARGET Contract, other than Defaults which are
not reasonably likely to have, individually or in the aggregate, a Material
Adverse Effect on TARGET.  All of the indebtedness of any TARGET Company for
money borrowed is prepayable at any time by such TARGET Company without penalty
or premium.

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

     4.17   Reports.  Except as Previously Disclosed, since January 1, 1993,
            -------                                                         
each TARGET Company has timely filed all reports and statements, together with
any amendments required to be made with respect thereto, that it was required to
file with all Regulatory Authorities.  As of their respective dates, each of
such reports and documents, including the financial statements, exhibits, and
schedules thereto, complied in all material respects with all applicable Laws.
As of their respective dates, none of such reports or documents contained any
untrue statement of a material fact or omitted to state a material fact required
to be stated therein or necessary to make the statements made therein, in light
of the circumstances under which they were made, not misleading.

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

                                      A-16
<PAGE>
 
documents that any TARGET Company or any Affiliate thereof is responsible for
filing with any Regulatory Authority in connection with the transactions
contemplated hereby will comply as to form in all material respects with the
provisions of applicable Law.

     4.19   Accounting, Tax and Regulatory Matters.  Except as Previously
            --------------------------------------                       
Disclosed, no TARGET Company or any Affiliate thereof has taken any action or
has any Knowledge of any fact or circumstance that is reasonably likely to (a)
prevent the transactions contemplated hereby, including the Merger, from
qualifying as a reorganization within the meaning of Section 368(a) of the
Internal Revenue Code, or (b) materially impede or delay receipt of any Consents
of Regulatory Authorities referred to in Section 8.1 (b) of this Agreement or
result in the imposition of a condition or restriction of the  referred to in
the second sentence of such Section.  To the Knowledge of TARGET, there exists
no fact, circumstance, or reason why the requisite Consents referred to in
Section 8.1(b) of this Agreement cannot be received in a timely manner without
the imposition of any condition or restriction of the type described in the
second sentence of such Section 8.1(b).

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


                                   ARTICLE 5
                  REPRESENTATIONS AND WARRANTIES OF PURCHASER
                  -------------------------------------------

     PURCHASER hereby represents and warrants to TARGET as follows:

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

     5.2    Authority; No Breach.
            -------------------- 

          (a) PURCHASER has the corporate power and authority necessary to
execute, deliver and perform its obligations under this Agreement and to
consummate the transactions contemplated hereby.  The execution, delivery and
performance of this Agreement and the consummation of the transactions
contemplated herein, including the Merger, have been duly and validly authorized
by all necessary corporate action in respect thereof on the part of PURCHASER.

                                      A-17
<PAGE>
 
This Agreement represents a legal, valid, and binding obligation of PURCHASER,
enforceable against PURCHASER in accordance with its terms (except in all cases
as such enforceability may be limited by applicable bankruptcy, insolvency,
reorganization, moratorium, or similar Laws affecting the enforcement of
creditors' rights generally and except that the availability of the equitable
remedy of specific performance or injunctive relief is subject to the discretion
of the court before which any proceeding may be brought).

          (b) Neither the execution and delivery of this Agreement by PURCHASER,
nor the consummation by PURCHASER of the transactions contemplated hereby, nor
compliance by PURCHASER with any of the provisions hereof will (i) conflict with
or result in a breach of any provision of PURCHASER's Articles of Incorporation
or Bylaws, or (ii) constitute or result in a Default under, or require any
Consent pursuant to, or result in the creation of any Lien on any Asset of any
PURCHASER Company under, any Contract or Permit of any PURCHASER Company, where
such Default or Lien, or any failure to obtain such Consent, is reasonably
likely to have, individually or in the aggregate, a Material Adverse Effect on
PURCHASER, or, (iii) subject to receipt of the requisite approvals referred to
in Section 8.1(b) of this Agreement, violate any Law or Order applicable to any
PURCHASER Company or any of their respective Assets.

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

     5.3    Capital Stock.
            ------------- 

          (a) The authorized capital stock of PURCHASER consists of (i)
10,000,000 shares of PURCHASER Common Stock, of which 3,379,192 shares are
issued and outstanding as of the date of this Agreement and (ii) 5,000,000
shares of Preferred Stock, none of which are issued or outstanding as of the
date of this Agreement.  All of the issued and outstanding shares of PURCHASER
Common Stock are, and all of the shares of PURCHASER Common Stock to be issued
in exchange for shares of TARGET Common Stock upon consummation of the Merger,
when issued in accordance with the terms of this Agreement, will be, duly and
validly issued and outstanding and fully paid and nonassessable under the GBCC.
None of the outstanding shares of PURCHASER Common Stock has been, and none of
the shares of PURCHASER Common Stock to be issued in exchange for shares of
TARGET Common Stock upon consummation of the Merger will be, issued in violation
of any preemptive rights of the current or past shareholders of PURCHASER.
PURCHASER has reserved 6,667 shares of PURCHASER Common Stock for issuance under
the PURCHASER Stock Plans, pursuant to which options to purchase not more than
6,667 shares of PURCHASER Common Stock are outstanding as of the date of this
Agreement.

                                      A-18
<PAGE>
 
          (b) Except as set forth in Section 5.3(a) of this Agreement, or as
Previously Disclosed, there are no shares of capital stock or other equity
securities of PURCHASER outstanding and no outstanding options, warrants, scrip,
rights to subscribe to, calls, or commitments of any character whatsoever
relating to, or securities or rights convertible into or exchangeable for,
shares of the capital stock of PURCHASER or contracts, commitments,
understandings, or arrangements by which PURCHASER is or may be bound to issue
additional shares of its capital stock or options, warrants, or rights to
purchase or acquire any additional shares of its capital stock.

     5.4    PURCHASER Subsidiaries.  PURCHASER has Previously Disclosed all of
            ----------------------                                            
the PURCHASER Subsidiaries as of the date of this Agreement.  PURCHASER owns all
of the issued and outstanding shares of capital stock of each PURCHASER
Subsidiary.  No equity securities of any PURCHASER Subsidiary are or may become
required to be issued (other than to a PURCHASER Company) by reason of any
options, warrants, scrip, rights to subscribe to, calls, or commitments of any
character whatsoever relating to, or securities or rights convertible into or
exchangeable for, shares of the capital stock of any such Subsidiary, and there
are no Contracts by which any PURCHASER Subsidiary is bound to issue (other than
to a PURCHASER Company) additional shares of its capital stock or options,
warrants, or rights to purchase or acquire any additional shares of its capital
stock or by which any PURCHASER Company is or may be bound to transfer any
shares of the capital stock of any PURCHASER Subsidiary (other than to a
PURCHASER Company).  There are no Contracts relating to the rights of any
PURCHASER Company to vote or to dispose of any shares of the capital stock of
any PURCHASER Subsidiary.  All of the shares of capital stock of each PURCHASER
Subsidiary held by a PURCHASER Company are fully paid and nonassessable under
the applicable corporation Law of the jurisdiction in which such Subsidiary is
incorporated or organized and are owned by the PURCHASER Company free and clear
of any Lien.  Each PURCHASER Subsidiary is either a bank or a corporation, and
is duly organized, validly existing, and (as to corporations) in good standing
under the Laws of the jurisdiction in which it is incorporated or organized, and
has the corporate power and authority necessary for it to own, lease and operate
its Assets and to carry on its business as now conducted.  Each PURCHASER
Subsidiary is duly qualified or licensed to transact business as a foreign
corporation in good standing in the States of the United States and foreign
jurisdictions where the character of its Assets or the nature or conduct of its
business requires it to be so qualified or licensed, except for such
jurisdictions in which the failure to be so qualified or licensed is not
reasonably likely to have, individually or in the aggregate, a Material Adverse
Effect on PURCHASER.  Each PURCHASER Subsidiary that is a depository institution
is an insured institution as defined in the Federal Deposit Insurance Act and
applicable regulations thereunder.

     5.5    Financial Statements.  PURCHASER has Previously Disclosed and
            --------------------                                         
delivered to TARGET prior to the execution of this Agreement copies of all
PURCHASER Financial Statements for periods ended prior to the date hereof and
will deliver to TARGET copies of all PURCHASER Financial Statements prepared
subsequent to the date hereof.  The PURCHASER Financial Statements (as of the
dates thereof and for the periods covered thereby) (a) are or, if dated after
the date of this Agreement, will be in accordance with the books and records of
the PURCHASER Companies, which are or will be, as the case may be, complete and
correct in all material respects and which have been or will have been, as the
case may be, maintained in accordance with good business practices, and (b)
present or will present, as the case may be, fairly the consolidated financial
position of the PURCHASER Companies as of the dates indicated and the
consolidated

                                      A-19
<PAGE>
 
results of operations, changes in shareholders' equity, and cash flows of the
PURCHASER Companies for the periods indicated, in accordance with GAAP (subject
to exceptions as to consistency specified therein or as may be indicated in the
notes thereto or, in the case of interim financial statements, to normal
recurring year-end adjustments that are not material).

     5.6    Absence of Undisclosed Liabilities.  No PURCHASER Company has any
            ----------------------------------                               
Liabilities that are reasonably likely to have, individually or in the
aggregate, a Material Adverse Effect on PURCHASER, except Liabilities which are
accrued or reserved against in the consolidated balance sheets of PURCHASER as
of December 31, 1994 and September 30, 1995 included in the PURCHASER Financial
Statements or reflected in the notes thereto.  No PURCHASER Company has incurred
or paid any Liability since September 30, 1995, except for such Liabilities
incurred or paid in the ordinary course of business consistent with past
business practice and which are not reasonably likely to have, individually or
in the aggregate, a Material Adverse Effect on PURCHASER.

     5.7    Absence of Certain Changes or Events.  Since September 30, 1995,
            ------------------------------------                            
except as disclosed in SEC Documents filed by PURCHASER prior to the date of
this Agreement, (a) there have been no events, changes or occurrences which have
had, or are reasonably likely to have, individually or in the aggregate, a
Material Adverse Effect on PURCHASER, and (b) the PURCHASER Companies have not
taken any action, or failed to take any action, prior to the date of this
Agreement, which action or failure, if taken after the date of this Agreement,
would represent or result in a material breach or violation of any of the
covenants and agreements of PURCHASER provided in Article 7 of this Agreement.

     5.8    Tax Matters.
            ----------- 

          (a) All Tax returns required to be filed by or on behalf of any of the
PURCHASER Companies have been timely filed or requests for extensions have been
timely filed, granted, and have not expired for periods ended on or before
December 31, 1994, and on or before the date of the most recent fiscal year end
immediately preceding the Effective Time, except to the extent that all such
failures to file, taken together, are not reasonably likely to have a Material
Adverse Effect on PURCHASER, and all returns filed are complete and accurate to
the Knowledge of PURCHASER.  All Taxes shown on filed returns have been paid.
As of the date of this Agreement, there is no audit examination, deficiency, or
refund Litigation with respect to any Taxes that is reasonably likely to result
in a determination that would have, individually or in the aggregate, a Material
Adverse Effect on PURCHASER, except as reserved against in the PURCHASER
Financial Statements delivered prior to the date of this Agreement.  All Taxes
and other Liabilities due with respect to completed and settled examinations or
concluded Litigation have been paid.

          (b) None of the PURCHASER Companies has executed an extension or
waiver of any statute of limitations on the assessment or collection of any Tax
due that is currently in effect, and no unpaid tax deficiency has been asserted
in writing against or with respect to any PURCHASER Company, which deficiency is
reasonably likely to have, individually or in the aggregate, a Material Adverse
Effect on PURCHASER.

                                      A-20
<PAGE>
 
          (c) Adequate provision for any Taxes due or to become due for any of
the PURCHASER Companies for the period or periods through and including the date
of the respective PURCHASER Financial Statements has been made and is reflected
on such PURCHASER Financial Statements.

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

          (e) Effective January 1, 1993, PURCHASER adopted Financial Accounting
Standards Board Statement 109, "Accounting for Income Taxes."

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

     5.10   Assets.  Except as Previously Disclosed or as disclosed or reserved
            ------                                                             
against in the PURCHASER Financial Statements, the PURCHASER Companies have good
and marketable title, free and clear of all Liens, to all of their respective
Assets.  All material tangible properties used in the businesses of the
PURCHASER Companies are in good condition, reasonable wear and tear excepted,
and are usable in the ordinary course of business consistent with PURCHASER's
past practices.  All Assets which are material to PURCHASER's business on a
consolidated basis, held under leases or subleases by any of the PURCHASER
Companies, are held under valid Contracts enforceable in accordance with their
respective terms (except as enforceability may be limited by applicable
bankruptcy, insolvency, reorganization, moratorium, or other Laws affecting the
enforcement of creditors' rights generally and except that the availability of
the equitable remedy of specific performance or injunctive relief is subject to
the discretion of the court before which any proceedings may be brought), and
each such Contract is in full force and effect.  The policies of fire, theft,
liability, and other insurance maintained with respect to the Assets or
businesses of the PURCHASER Companies provide adequate coverage under current
industry practices against loss or Liability, and the fidelity and blanket bonds
in effect as to which any of the PURCHASER Companies is a named insured are
reasonably sufficient.  The Assets of the PURCHASER Companies include all assets
required to operate the business of the PURCHASER Companies as presently
conducted.

                                      A-21
<PAGE>
 
     5.11   Environmental Matters.
            --------------------- 

          (a) Each PURCHASER Company, its Participation Facilities and its Loan
Properties are, and have been, in compliance with all Environmental Laws, except
for violations which are not reasonably likely to have, individually or in the
aggregate, a Material Adverse Effect on PURCHASER.

          (b) There is no Litigation pending or, to the Knowledge of PURCHASER,
threatened before any court, governmental agency or authority or other forum in
which any PURCHASER Company or any of its Participation Facilities has been or,
with respect to threatened Litigation, may be named as a defendant (i) for
alleged noncompliance (including by any predecessor) with any Environmental Law
or (ii) relating to the release into the environment of any Hazardous Material
(as defined below) or oil, whether or not occurring at, on, under or involving a
site owned, leased or operated by any PURCHASER Company or any of its
Participation Facilities, except for such Litigation pending or, to the
Knowledge of Purchaser, threatened that is not reasonably likely to have,
individually or in the aggregate, a Material Adverse Effect on PURCHASER.

          (c) There is no Litigation pending or, to the Knowledge of Purchaser,
threatened before any court, governmental agency or board or other forum in
which any of its Loan Properties (or any PURCHASER Company in respect of such
Loan Property) has been or, with respect to threatened Litigation, may be named
as a defendant or potentially responsible party (i) for alleged noncompliance
(including by any predecessor), with any Environmental Law or (ii) relating to
the release into the environment of any Hazardous Material or oil, whether or
not occurring at, on, under or involving a Loan Property, except for such
Litigation pending or, to the Knowledge of Purchaser, threatened that is not
reasonably likely to have, individually or in the aggregate, a Material Adverse
Effect on PURCHASER.

          (d) To the Knowledge of PURCHASER, there is no reasonable basis for
any Litigation of a type described in subsections (b) or (c), except such as is
not reasonably likely to have, individually or in the aggregate, a Material
Adverse Effect on PURCHASER.

          (e) During the period of (i) any PURCHASER Company's ownership or
operation of any of their respective current properties, (ii) any PURCHASER
Company's participation in the management of any Participation Facility, or
(iii) any PURCHASER Company's holding of a security interest in a Loan Property,
there have been no releases of Hazardous Material or oil in, on, under or
affecting such property, Participation Facility or Loan Property, except such as
are not reasonably likely to have, individually or in the aggregate, a Material
Adverse Effect on PURCHASER.

          (f) Prior to the period of (i) any PURCHASER Company's ownership or
operation of any of their respective current properties, (ii) any PURCHASER
Company's participation in the management of any Participation Facility, or
(iii) any PURCHASER Company's holding of a security interest in a Loan Property,
to the Knowledge of PURCHASER, there were no releases of Hazardous Material or
oil in, on, under or affecting any such property, Participation

                                      A-22
<PAGE>
 
Facility or Loan Property, except such as are not reasonably likely to have,
individually or in the aggregate, a Material Adverse Effect on PURCHASER.

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

            (a)  No PURCHASER Company:

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

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

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

     5.14   Employee Benefit Plans.
            ---------------------- 

            (a) PURCHASER has Previously Disclosed and delivered or made
available to TARGET prior to the execution of this Agreement copies in each case
of all pension, retirement, profit-sharing, deferred compensation, stock option,
employee stock ownership, severance pay, vacation, bonus, or other incentive
plans, all other written employee programs, arrangements, or

                                      A-23
<PAGE>
 
agreements, all medical, vision, dental, or other health plans, all life
insurance plans, and all other employee benefit plans or fringe benefit plans,
including, without limitation, "employee benefit plans," as that term is defined
in Section 3(3) of ERISA, currently adopted, maintained by, sponsored in whole
or in part by, or contributed to by any PURCHASER Company or Affiliate thereof
for the benefit of employees, retirees, dependents, spouses, directors,
independent contractors, or other beneficiaries and under which employees,
retirees, dependents, spouses, directors, independent contractors, or other
beneficiaries are eligible to participate (collectively, the "PURCHASER Benefit
Plans).  Any of the PURCHASER Benefit Plans which is an "employee pension
benefit plan," as that term is defined in Section 3(2) of ERISA, is referred to
herein as a "PURCHASER ERISA Plan."  Each PURCHASER ERISA Plan which is also a
"defined benefit plan" (as defined in Section 414(j)) of the Internal Revenue
Code) is referred to herein as a "PURCHASER Pension Plan."  No PURCHASER Pension
Plan is or has been a multi-employer plan within the meaning of Section 3(37) of
ERISA.

          (b) All PURCHASER Benefit Plans are in compliance with the applicable
terms of ERISA, the Internal Revenue Code, and any other applicable Laws the
breach or violation of which are reasonably likely to have, individually or in
the aggregate, a Material Adverse Effect on PURCHASER.  Each PURCHASER ERISA
Plan which is intended to be qualified under Section 401(a) of the Internal
Revenue Code has received a favorable determination letter from the Internal
Revenue Service, and PURCHASER is not aware of any circumstances likely to
result in revocation of any such favorable determination letter.  To the
Knowledge of PURCHASER, no PURCHASER Company has engaged in a transaction with
respect to any PURCHASER Benefit Plan that, assuming the taxable period of such
transaction expired as of the date hereof would subject any PURCHASER Company to
a tax or penalty imposed by either Section 4975 of the Internal Revenue Code or
Section 502(i) of ERISA in amounts which are reasonably likely to have,
individually or in the aggregate, a Material Adverse Effect on PURCHASER.

          (c) No PURCHASER ERISA Plan which is a defined benefit pension plan
has any "unfunded current liability," as that term is defined in Section
302(d)(8)(A) of ERISA, based on actuarial assumptions set forth for such plan's
most recent actuarial valuation.  Since the date of the most recent actuarial
valuation, there has been (i) no material change in the financial position of
any PURCHASER Pension Plan, (ii) no change in the actuarial assumptions with
respect to any PURCHASER Pension Plan, and (iii) no increase in benefits under
any PURCHASER Pension Plan as a result of plan amendments or changes in
applicable Law which is reasonably likely to have, individually or in the
aggregate, a Material Adverse Effect on PURCHASER or materially adversely affect
the funding status of any such plan.  Neither any PURCHASER Pension Plan nor any
"single-employer plan," within the meaning of Section 4001(a)(15) of ERISA,
currently or formerly maintained by any PURCHASER Company, or the single-
employer plan of any ERISA Affiliate has an "accumulated funding deficiency"
within the meaning of Section 412 of the Internal Revenue Code or Section 302 of
ERISA, which is reasonably likely to have a Material Adverse Effect on
PURCHASER.  No PURCHASER Company has provided, or is required to provide,
security to a PURCHASER Pension Plan or to any single-employer plan of an ERISA
Affiliate pursuant to Section 401(a)(29) of the Code.

          (d) No Liability under Subtitle C or D of Title IV or ERISA has been
or is expected to be incurred by any PURCHASER Company with respect to any
ongoing, frozen or

                                      A-24
<PAGE>
 
terminated single-employer plan or the single-employer plan of any ERISA
Affiliate, which Liability is reasonably likely to have a Material Adverse
Effect on PURCHASER.  No PURCHASER Company has incurred any withdrawal Liability
with respect to a multi-employer plan under Subtitle B of Title IV or ERISA
(regardless of whether based on contributions of an ERISA Affiliate), which
Liability is reasonably likely to have a Material Adverse Effect on PURCHASER.
No notice of a "reportable event" within the meaning of Section 4043 of ERISA
for which the 30-day reporting requirement has not been waived, has been
required to be filed for any PURCHASER Pension Plan or by any ERISA Affiliate
within the 12-month period ending on the date hereof

          (e) Except as Previously Disclosed, (i) no PURCHASER Company has any
obligations for retiree health and life benefits under any of the PURCHASER
Benefit Plans and (ii) there are no restrictions on the rights of such PURCHASER
Company to amend or terminate any such Plan without incurring any Liability
thereunder, which Liability is reasonably likely to have a Material Adverse
Effect on PURCHASER.

          (f) Except as Previously Disclosed, neither the execution and delivery
of this Agreement nor the consummation of the transactions contemplated hereby
will (i) result in any payment (including, without limitation, severance,
unemployment compensation, golden parachute or otherwise) becoming due to any
director or any employee of any PURCHASER Company from any PURCHASER Company
under any PURCHASER Benefit Plan or otherwise, (ii) increase any benefits
otherwise payable under any PURCHASER Benefit Plan, or (iii) result in any
acceleration of the time of payment or vesting of any such benefit.

          (g) The actuarial present values of all accrued deferred compensation
entitlements (including, without limitation, entitlements under any executive
compensation, supplemental retirement, or employment agreement) of employees and
former employees of any PURCHASER Company and their respective beneficiaries,
other than entitlements accrued pursuant to funded retirement plans subject to
the provisions of Section 412 of the Internal Revenue Code or Section 302 of
ERISA, have been fully reflected on the PURCHASER Financial Statements to the
extent required by and in accordance with GAAP.

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

     5.16   Reports.  Since January 1, 1993, each PURCHASER Company has timely
            -------                                                           
filed all reports and statements, together with any amendments required to be
made with respect thereto, that it was required to file with (a) the SEC,
including, but not limited to, Forms 10-K, Forms 10-Q, Forms 8-K, and proxy
statements, (b) other Regulatory Authorities, and (c) any applicable state
securities or banking authorities (except, in the case of state securities
authorities, failures to file which are not reasonably likely to have,
individually or in the aggregate, a Material Adverse Effect

                                      A-25
<PAGE>
 
on PURCHASER).  As of their respective dates, each of such reports and
documents, including the financial statements, exhibits, and schedules thereto,
complied in all material respects with all applicable Laws.  As of its
respective date, none of such reports and documents contained any untrue
statement of a material fact or omitted to state a material fact required to be
stated therein or necessary to make the statements made therein, in light of the
circumstances under which they were made, not misleading.

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

     5.18   Accounting, Tax and Regulatory Matters.  No PURCHASER Company or any
            --------------------------------------                              
Affiliate thereof has taken any action or has any Knowledge of any fact or
circumstance that is reasonably likely to (a) prevent the transactions
contemplated hereby, including the Merger, from qualifying as a reorganization
within the meaning of Section 368(a) of the Internal Revenue Code, or (b)
materially impede or delay receipt of any Consents of Regulatory Authorities
referred to in Section 9.1(b) of this Agreement or result in the imposition of a
condition or restriction of the type referred to in the second sentence of such
Section.  To the Knowledge of PURCHASER, there exists no fact, circumstance, or
reason why the requisite Consents referred to in Section 9.1(b) of this
Agreement cannot be received in a timely manner without the imposition of any
condition or restriction of the type described in the second sentence of such
Section 9.1(b).

     5.19   Charter Provisions.  Each PURCHASER Company has taken all action so
            ------------------                                                 
that the entering into of this Agreement and the consummation of the Merger and
the other transactions contemplated by this Agreement do not and will not result
in the grant of any rights to any Person

                                      A-26
<PAGE>
 
under the Articles of Incorporation, Bylaws or other governing instruments of
any PURCHASER Company or restrict or impair the ability of any TARGET
shareholder to vote, or otherwise to exercise the rights of a shareholder with
respect to, shares of PURCHASER Common Stock that may be acquired or controlled
by it.


                                   ARTICLE 6
                    CONDUCT OF BUSINESS PENDING CONSUMMATION
                    ----------------------------------------

     6.1    Affirmative Covenants of TARGET.  Unless the prior written consent
            -------------------------------                                   
of PURCHASER shall have been obtained, and except as otherwise contemplated
herein, TARGET shall, and shall cause each of its Subsidiaries: (a) to operate
its business in the usual, regular, and ordinary course; (b) to preserve intact
its business organization and Assets and maintain its rights and franchises; (c)
to use its reasonable efforts to cause its representations and warranties to be
correct at all times; and (d) to take no action which would (i) adversely affect
the ability of any Party to obtain any Consents required for the transactions
contemplated hereby without imposition of a condition or restriction of the type
referred to in the second sentence of Section 8.1(b) of this Agreement or (ii)
adversely affect in any material respect the ability of either Party to perform
its covenants and agreements under this Agreement.

     6.2    Negative Covenants of TARGET.  From the date of this Agreement until
            ----------------------------                                        
the earlier of the Effective Time or the termination of this Agreement, TARGET
covenants and agrees that it will not do or agree or commit to do, or permit any
of its Subsidiaries to do or agree or commit to do, any of the following without
the prior written consent of the chief executive officer or chief financial
officer of PURCHASER, which consent shall not be unreasonably withheld:

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

            (b) incur any additional debt obligation or other obligation for
borrowed money (other than indebtedness of a TARGET Company to another TARGET
Company) in excess of an aggregate of $50,000 (for the TARGET Companies on a
consolidated basis) except in the ordinary course of the business of TARGET
Companies consistent with past practices (which shall include, for TARGET
Subsidiaries that are depository institutions, creation of deposit liabilities,
purchases of federal funds, and entry into repurchase agreements fully secured
by U.S. government or agency securities), or impose, or suffer the imposition,
on any share of stock held by any TARGET Company of any Lien or permit any such
Lien to exist, except with regard to Liens on the stock of TARGET Bank
Previously Disclosed; or

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

                                      A-27
<PAGE>
 
            (d) except for this Agreement, or pursuant to the exercise of stock
options outstanding as of the date hereof and pursuant to the terms thereof in
existence on the date hereto, or as Previously Disclosed, issue, sell, pledge,
encumber, authorize the issuance of, or enter into any Contract to issue, sell,
pledge, encumber, or authorize the issuance of or otherwise permit to become
outstanding, any additional shares of TARGET Common Stock or any other capital
stock of any TARGET Company, or any stock appreciation rights, or any option,
warrant, conversion, or other right to acquire any such stock, or any security
convertible into any such stock; or

            (e) adjust, split, combine or reclassify any capital stock of any
TARGET Company or issue or authorize the issuance of any other securities in
respect of or in substitution for shares of TARGET Common Stock or sell, lease,
mortgage or otherwise dispose of or otherwise encumber (i) any shares of capital
stock of any TARGET Subsidiary (unless any such shares of stock are sold or
otherwise transferred to another TARGET Company) or (ii) any Asset having a book
value in excess of $50,000 other than in the ordinary course of business for
reasonable and adequate consideration; or

            (f) acquire direct or indirect control over any Person, other than
in connection with (i) internal reorganizations or consolidations involving
existing Subsidiaries, (ii) foreclosures in the ordinary course of business, or
(iii) acquisitions of control by a depository institution Subsidiary in its
fiduciary capacity; or

            (g) grant any increase in compensation or benefits to the employees
or officers of any TARGET Company (including such discretionary increases as may
be contemplated by existing employment agreements), except in accordance with
past practice Previously Disclosed or as required by Law; pay any bonus except
in accordance with past practice Previously Disclosed or the provisions of any
applicable program or plan adopted by its Board of Directors prior to the date
of this Agreement; enter into or amend any severance agreements with officers of
any TARGET Company; grant any increase in fees or other increases in
compensation or other benefits to directors of any TARGET Company except in
accordance with past practice Previously Disclosed; or

            (h) except with regard to the employment agreements referenced in
Section 6.2(g), enter into or amend any employment Contract between any TARGET
Company and any Person (unless such amendment is required by Law) that the
TARGET Company does not have the unconditional right to terminate without
Liability (other than Liability for services already rendered), at any time on
or after the Effective Time; or

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

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

                                      A-28
<PAGE>
 
            (k) commence any Litigation other than in accordance with past
practice, settle any Litigation involving any Liability of any TARGET Company
for money damages in excess of $50,000 or which involves material restrictions
upon the operations of any TARGET Company; or

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

     6.3    Covenants of PURCHASER. From the date of this Agreement until the
            ----------------------                                           
earlier of the Effective Time or the termination of this Agreement, PURCHASER
covenants and agrees that it shall continue to conduct its business and the
business of its Subsidiaries in a manner designed in its reasonable judgment, to
enhance the long-term value of the PURCHASER Common Stock and the business
prospects of the PURCHASER Companies and, to the extent consistent therewith, to
use all reasonable efforts to preserve intact the PURCHASER Companies' core
businesses and goodwill with their respective employees and the communities they
serve.

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

     6.5    Reports.  Each Party and its Subsidiaries shall file all reports
            -------                                                         
required to be filed by it with Regulatory Authorities between the date of this
Agreement and the Effective Time and shall deliver to the other Party copies of
all such reports promptly after the same are filed.  If financial statements are
contained in any such reports filed with the SEC, such financial statements will
fairly present the consolidated financial position of the entity filing such
statements as of the dates indicated and the consolidated results of operations,
changes in shareholders' equity, and cash flows for the periods then ended in
accordance with GAAP (subject in the case of interim financial statements to
normal recurring year-end adjustments that are not material).  As of their
respective dates, such reports filed with the SEC will comply in all material
respects with the Securities Laws and will not contain any untrue statement of a
material fact or omit to state a material fact required to be stated therein or
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading.  Any financial statements contained
in any other reports to another Regulatory Authority shall be prepared in
accordance with Laws applicable to such reports.


                                   ARTICLE 7
                             ADDITIONAL AGREEMENTS
                             ---------------------

     7.1    Registration Statement; Proxy Statement; Shareholder Approval.  As
            -------------------------------------------------------------     
soon as practicable after execution of this Agreement, PURCHASER shall file the
Registration Statement with the SEC, and shall use its best efforts to cause the
Registration Statement to become effective under the 1933 Act and take any
action required to be taken under the applicable state Blue Sky or securities
Laws in connection with the issuance of the shares of PURCHASER Common Stock
upon

                                      A-29
<PAGE>
 
consummation of the Merger.  TARGET shall furnish all information concerning it
and the holders of its capital stock as PURCHASER may reasonably request in
connection with such action.  TARGET shall call a Shareholders' Meeting, to be
held as soon as reasonably practicable after the Registration Statement is
declared effective by the SEC, for the purpose of voting upon approval of the
Merger and this Agreement and such other related matters as it deems
appropriate.  In connection with the Shareholders' Meeting, (a) PURCHASER shall
prepare and file on TARGET's behalf a Proxy Statement (which shall be included
in the Registration Statement) with the SEC and mail it to its shareholders, (b)
the Parties shall furnish to each other all information concerning them that
they may reasonably request in connection with such Proxy Statement, (c) the
Board of Directors of TARGET shall recommend (subject to compliance with their
fiduciary duties as advised by counsel) to its shareholders that they approve
this Agreement, and (d) the Board of Directors and officers of TARGET shall use
their reasonable efforts to obtain such shareholders' approval (subject to
compliance with their fiduciary duties as advised by counsel).

     7.2    Listing.  PURCHASER shall use its best efforts to list, prior to the
            -------                                                             
Effective Time, on the NASDAQ/NMS, the shares of PURCHASER Common Stock to be
issued to the holders of TARGET Common Stock pursuant to the Merger.

     7.3    Applications.  PURCHASER shall promptly prepare and file, and TARGET
            ------------                                                        
shall cooperate in the preparation and, where appropriate, filing of,
applications with all Regulatory Authorities having jurisdiction over the
transactions contemplated by this Agreement seeking the requisite Consents
necessary to consummate the transactions contemplated by this Agreement.

     7.4    Filings with State Offices.  Upon the terms and subject to the
            --------------------------                                    
conditions of this Agreement, PURCHASER shall execute and file the Articles of
Merger with the Secretary of State of the State of Georgia in connection with
the Closing.

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

     7.6    Investigation and Confidentiality.
            --------------------------------- 

            (a) Prior to the Effective Time, each Party will keep the other
Party advised of all material developments relevant to its business and to
consummation of the Merger and shall

                                      A-30
<PAGE>
 
permit the other Party to make or cause to be made such investigation of the
business and properties of it and its Subsidiaries and of their respective
financial and legal conditions as the other Party reasonably requests, provided
that such investigation shall be reasonably related to the transactions
contemplated hereby and shall not interfere unnecessarily with normal
operations.  No investigation by a Party shall affect the representations and
warranties of the other Party.

            (b) Except as may be required by applicable law or legal process,
and except for such disclosure to those of its directors, officers, employees
and representatives as may be appropriate or required in connection with the
transactions contemplated hereby, each Party shall hold in confidence all
nonpublic information obtained from the other Party (including work papers and
other material derived therefrom) as a result of this Agreement or in connection
with the transactions contemplated hereby (whether so obtained before or after
the execution hereof) until such time as the Party providing such information
consents to its disclosure or such information becomes otherwise publicly
available. Promptly following any termination of this Agreement, each of the
Parties agrees to use its best efforts to cause its respective directors,
officers, employees and representatives to destroy or return to the providing
party all such nonpublic information (including work papers and other material
retrieved therefrom), including all copies thereof. Each Party shall, and shall
cause its advisers and agents to, maintain the confidentiality of all
confidential information furnished to it by the other Party concerning its and
its Subsidiaries' businesses, operations, and financial positions and shall not
use such information for any purpose except in furtherance of the transactions
contemplated by this Agreement. If this Agreement is terminated prior to the
Effective Time, each Party shall promptly return all documents and copies
thereof and all work papers containing confidential information received from
the other Party, except one copy of certain materials that can be retained for
legal files in accordance with the provisions of the Confidentiality Agreements.

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

     7.7    Press Releases.  Prior to the Effective Time, TARGET and PURCHASER
            --------------                                                    
shall consult with each other as to the form and substance of any press release
or other public disclosure materially related to this Agreement or any other
transaction contemplated hereby; provided, however, that nothing in this Section
7.7 shall be deemed to prohibit any Party from making any disclosure which its
counsel deems necessary or advisable in order to satisfy such Party's disclosure
obligations imposed by Law.

     7.8    No Solicitation.
            --------------- 

            (a)  TARGET shall not, nor shall it permit any of its Subsidiaries
to, nor shall it authorize or permit any officer, director of employee of, or
any investment banker, attorney or other advisor or representative of, TARGET or
any of its Subsidiaries to, (i) solicit or initiate, or encourage the submission
of, any takeover proposal or (ii) participate in any discussions or negotiations
regarding, or furnish to any person any information with respect to, or take any
other

                                      A-31
<PAGE>
 
action to facilitate any inquiries or the making of any proposal that
constitutes, or may reasonably be expected to lead to, any takeover proposal;
provided, however, that, if in the opinion of its Board of Directors, after
consultation with counsel, such failure to act would be inconsistent with its
fiduciary duties to stockholders under applicable law, TARGET may, in response
to an unsolicited takeover proposal, and subject to compliance with subparagraph
(c) below, (A) furnish information with respect to TARGET to any Person pursuant
to a confidentiality agreement and (B) participate in negotiations regarding
such takeover proposal.  Without limiting the foregoing, it is understood that
any violation of the restrictions set forth in the immediately preceding
sentence by any executive officer of TARGET or any of its Subsidiaries or any
investment banker, attorney or other advisor or representative of TARGET or any
of its Subsidiaries, whether or not such person is purporting to act on behalf
of TARGET or any of its Subsidiaries or otherwise, shall be deemed to be a
breach of this Section 7.8 by TARGET.  For purposes of this Agreement, "takeover
proposal" means an inquiry, proposal or acquisition or purchase of a substantial
amount of assets of TARGET  or any of its Subsidiaries (other than investors in
the ordinary course of business) or of over 20% of any class of equity
securities of TARGET or any of its Subsidiaries or any tender offer or exchange
offer that if consummated would result in any Person beneficially owning 20% or
more of any class of equity securities of TARGET or any of its Subsidiaries, or
any merger, consolidation, business combination, sale of substantially all
assets, recapitalization, liquidation, dissolution or similar transaction
involving TARGET or any of its Subsidiaries other than the transactions
contemplated by this Agreement, or any other transaction the consummation of
which would reasonably be expected to impede, interfere with, prevent or
materially delay the Merger or which would reasonably be expected to dilute
materially the benefits to PURCHASER of the transactions contemplated hereby.

            (b) Except as set forth herein, neither the Board of Directors of
TARGET nor any committee thereof shall (i) withdraw or modify, or propose to
withdraw or modify, in a manner adverse to PURCHASER, the approval or
recommendation of such Board of Directors or any such committee of this
Agreement or the Merger, (ii) approve or recommend, or propose to approve or
recommend, any takeover proposal or (iii) enter into any agreement with respect
to any takeover proposal.  Notwithstanding the foregoing, if in the opinion of
the TARGET Board of Directors, after consultation with counsel, failure to do so
would be inconsistent with its fiduciary duties to TARGET stockholders under
applicable law, then, prior to the Shareholders' Meeting, the TARGET Board of
Directors may (subject to the terms of this and the following sentences)
withdraw or modify its approval or recommendation of this Agreement or the
Merger, approve or recommend a superior proposal, or enter into an agreement
with respect to a superior proposal, in each case at any time after the second
business day following PURCHASER's receipt of written notice (a "Notice of
Superior Proposal") advising PURCHASER that the TARGET Board of Directors has
received a superior proposal, specifying the material terms and conditions of
such superior proposal and identifying the Person making such superior proposal;
provided that TARGET shall not enter into an agreement with respect to a
superior proposal unless TARGET shall have furnished PURCHASER with written
notice no later than 12:00 noon one (1) day in advance of any date that it
intends to enter into such agreement.  In addition, if TARGET proposes to enter
into an agreement with respect to any takeover proposal, it shall concurrently
with entering into such agreement pay, or cause to be paid, to PURCHASER the
Expenses (as defined in Section 10.2(a) and to the extent provided by Section
10.2(b)) and the Termination Fee (as defined in Section 10.2(b)).  For purposes
of this Agreement, a "superior proposal" means any bona fide takeover proposal
to acquire, directly

                                      A-32
<PAGE>
 
or indirectly, for consideration consisting of cash and/or securities, more than
50% of the shares of TARGET Common Stock or TARGET Bank then outstanding or all
or substantially all of the assets of TARGET or TARGET Bank and otherwise on
terms which the TARGET Board of Directors determines in its good faith judgment
(based on the advice of a financial advisor of nationally recognized reputation)
to be more favorable to its shareholders than the Merger.

            (c) In addition to the obligations of TARGET set forth in paragraph
(b) above, TARGET shall immediately advise PURCHASER orally and in writing of
any request for information or of any takeover proposal, or any inquiry with
respect to or which could lead to any takeover proposal, the material terms and
conditions of such request, takeover proposal or inquiry, and the identity of
the person making any takeover proposal or inquiry.  TARGET shall keep PURCHASER
fully informed of the status and details (including amendments or proposed
amendments) of any such request, takeover proposal or inquiry.

            (d) Nothing contained in this Section 7.8 shall prohibit TARGET from
making any disclosure to TARGET's shareholders if, in the opinion of the TARGET
Board of Directors, after consultation with counsel, failure to so disclose
would be inconsistent with its fiduciary duties to its shareholders under
applicable law; provided that TARGET does not, except as permitted by
subparagraph (b) above, withdraw or modify, or propose to withdraw or modify,
its position with respect to the Merger or approve or recommend, or propose to
approve or recommend, a takeover proposal.

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

     7.10   Agreement of Affiliates.  TARGET has Previously Disclosed all
            -----------------------                                      
Persons whom it reasonably believes are "affiliates" of TARGET for purposes of
Rule 145 under the 1933 Act.  TARGET shall use its reasonable efforts to cause
each such Person to deliver to PURCHASER not later than thirty (30) days after
the date of this Agreement, a written agreement, substantially in the form of
Exhibit 1 hereto, providing that such Person will not sell, pledge, transfer, or
otherwise dispose of the shares of TARGET Common Stock held by such Person
except as contemplated by such agreement or by this Agreement and will not sell,
pledge, transfer, or otherwise dispose of the shares of PURCHASER Common Stock
to be received by such Person upon consummation of the Merger except in
compliance with applicable provisions of the 1933 Act and the rules and
regulations thereunder.  Regardless of whether each such affiliate has provided
the written agreement referred to in this Section, PURCHASER shall be entitled
to place restrictive legends upon certificates for shares of PURCHASER Common
Stock issued to affiliates of TARGET pursuant to this Agreement to enforce the
provisions of this Section.  PURCHASER shall not be required to maintain the
effectiveness of the Registration Statement under the 1933 Act for the purposes
of resale of PURCHASER Common Stock by such affiliates, except as may be
expressly set forth herein.

     7.11   Employee Benefits and Contracts.  Following the Effective Time,
            -------------------------------                                
PURCHASER shall provide generally to officers and employees of the TARGET
Companies employee benefits under employee benefit plans (other than stock
option or other plans involving the potential issuance

                                      A-33
<PAGE>
 
of PURCHASER Common Stock), on terms and conditions which when taken as a whole
are substantially similar to those currently provided by the PURCHASER Companies
to their similarly situated officers and employees, provided that for a period
of twelve (12) months after the Effective Time, PURCHASER shall provide
generally to officers and employees of TARGET Companies severance benefits in
accordance with the policies of either (i) TARGET as Previously Disclosed, or
(ii) PURCHASER, whichever of (i) or (ii) will provide the greater benefit to the
officer or employee.  For purposes of participation and vesting under such
employee benefit plans, the service of the employees of the TARGET Companies
prior to the Effective Time shall be treated as service with a PURCHASER Company
participating in such employee benefit plans.  PURCHASER also shall honor in
accordance with their terms all employment, severance, consulting and other
compensation Contracts Previously Disclosed to PURCHASER between any TARGET
Company and any current or former director, officer, or employee thereof and all
provisions for vested benefits or other vested amounts earned or accrued through
the Effective Time under the TARGET Benefit Plans.

     7.12   Large Deposits.  Prior to the Closing, TARGET will provide PURCHASER
            --------------                                                      
with a list of all certificates of deposit or checking, savings or other
deposits owned by persons who, to the Knowledge of the TARGET, had deposits
aggregating more than $100,000 and a list of all certificates of deposit or
checking, savings or other deposits owned by directors and officers of TARGET
and the Bank and their affiliates in an amount aggregating more than $100,000 as
of the last day of the calendar month immediately prior to the Closing.

     7.13   Indemnification Against Certain Liabilities.  PURCHASER agrees that
            -------------------------------------------                        
all rights to indemnification and all limitations of liability existing in favor
of the officers and directors of TARGET and TARGET Bank ("Indemnified Parties")
as provided in their respective articles of incorporation and bylaws as of the
date hereof with respect to matters occurring prior to the Effective Time shall
survive the Merger and shall continue in full force and effect, without any
amendment thereto, for a period of not less than six (6) years from the
Effective Time; provided, however, that all rights to any indemnification in
respect of any claim asserted or made within such period shall continue until
the final disposition of such claim.

     7.14   Registration Rights and Election Agreement.  Concurrent with the
            ------------------------------------------                      
execution hereof, Winn F. Martin shall execute and deliver a Registration Rights
and Election Agreement substantially in the from of Exhibit 3 hereto.

     7.15   Irrevocable Proxies.  Concurrent with the execution hereof, TARGET
            -------------------                                               
shall obtain and deliver to PURCHASER irrevocable proxies in substantially the
form of Exhibit 6 hereto from Affiliates of TARGET holding in the aggregate 51%
of the Outstanding TARGET Shares.

     7.16   Reserve for Snead Annuity.  Prior to the Closing, PURCHASER shall
            -------------------------                                        
cause Mauldin & Jenkins ("M&J") and TARGET shall cause KPMG Peat Marwick ("Peat
Marwick") to determine the amount of the reserve which TARGET should establish
with respect to the annuity payable to Thomas Snead and/or Jacqueline Tew Snead
pursuant to that certain Agreement in Principle by and between TARGET and Mr.
and Mrs. Snead dated as of August 17, 1989 (the "Snead Reserve").  If the amount
of the Snead Reserve determined by M&J and the amount of the Snead Reserve
determined by Peat Marwick are within $25,000 of each other, then the amount of

                                      A-34
<PAGE>
 
the Snead Reserve shall be equal to the average of the amounts so determined.
If the amounts of the Snead Reserve so determined differ by more than $25,000,
then M&J and Peat Marwick shall mutually select and appoint a third independent
accounting firm to determine the amount of the Snead Reserve, in which event the
amount of the Snead Reserve shall be equal to the result obtained by averaging
the two of the three amounts which deviate the least from the average of the
first two amounts so determined.  Each party will bear equally the fees and
expenses of the independent accounting firm mutually selected, but each party
shall be solely responsible for the fees and expenses of any independent
accounting firm selected solely by such party.  Upon the final determination of
the amount of the Snead Reserve, TARGET shall establish a reserve on its books
in an amount equal to fifty percent (50%) of the amount of the Snead Reserve
determined in accordance herewith.


                                   ARTICLE 8
               CONDITIONS PRECEDENT TO OBLIGATIONS TO CONSUMMATE
               -------------------------------------------------

     8.1    Conditions to Obligations of Each Party.  The respective obligations
            ---------------------------------------                             
of each Party to perform this Agreement and consummate the Merger and the other
transactions contemplated hereby are subject to the satisfaction of the
following conditions, unless waived by both Parties pursuant to Section 10.6 of
this Agreement:

            (a) Shareholder Approval.  The shareholders of TARGET shall have
                --------------------                                        
approved this Agreement, and the consummation of the transactions contemplated
hereby, including the Merger, as and to the extent required by Law or by the
provisions of any governing instruments.

            (b) Regulatory Approvals. All Consents of, filings and registrations
                --------------------
with, and notifications to, all Regulatory Authorities required for consummation
of the Merger shall have been obtained or made and shall be in full force and
effect, and all waiting periods required by Law shall have expired. No Consent
obtained from any Regulatory Authority which is necessary to consummate the
transactions contemplated hereby shall be conditioned or restricted in a manner
(including, without limitation, requirements relating to the raising of
additional capital or the disposition of Assets) which, in the reasonable
judgment of the Board of Directors of either Party, would so materially
adversely impact the economic or business benefits of the transactions
contemplated by this Agreement so as to render inadvisable the consummation of
the Merger; provided, however, that no such condition or restriction shall be
deemed to be materially adverse unless it materially differs from terms and
conditions customarily imposed by any Regulatory Authority in connection with
similar transactions.

            (c) Consents and Approvals.  Each Party shall have obtained any and
                ----------------------                                         
all Consents required for consummation of the Merger (other than those referred
to in Section 8.1(b) of this Agreement) or for the preventing of any Default
under any Contract or Permit of such Party which, if not obtained or made, is
reasonably likely to have, individually or in the aggregate, a Material Adverse
Effect on such Party.

            (d) Legal Proceedings.  No court or governmental or regulatory
                -----------------                                         
authority of competent jurisdiction shall have enacted, issued, promulgated,
enforced or entered any Law or

                                      A-35
<PAGE>
 
Order (whether temporary, preliminary or permanent) or taken any other action
which prohibits, materially restricts or makes illegal consummation of the
transactions contemplated by this Agreement.

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

            (f) NASD Listing.  The shares of PURCHASER Common Stock issuable
                ------------                                                
pursuant to the Merger shall have been approved for listing on the NASDAQ/NMS.

            (g) Tax Matters.  TARGET shall have received a written opinion of
                -----------                                                  
counsel from Rogers & Hardin, in form reasonably satisfactory to it,
substantially to the effect that for federal income tax purposes (a) the Merger
will constitute a reorganization within the meaning of Section 368(a) of the
Internal Revenue Code, and (b) the exchange in the Merger of TARGET Common Stock
for PURCHASER Common Stock will not give rise to gain or loss to the
stockholders of TARGET with respect to such exchange (except to the extent of
any cash received).

     8.2    Conditions to Obligations of PURCHASER.  The obligations of
            --------------------------------------                     
PURCHASER to perform this Agreement and consummate the Merger and the other
transactions contemplated hereby are subject to the satisfaction of the
following conditions, unless waived by PURCHASER pursuant to Section 10.6(a) of
this Agreement:

            (a) Representations and Warranties.  The representations and
                ------------------------------                          
warranties of TARGET set forth or referred to in this Agreement shall be true
and correct in all respects as of the date of this Agreement and as of the
Effective Time with the same effect as though all such representations and
warranties had been made on and as of the Effective Time (provided that
representations and warranties which are confined to a specified date shall
speak only as of such date), except (i) as expressly contemplated by this
Agreement, or (ii) for representations and warranties (other than the
representations and warranties set forth in Section 4.3 of this Agreement, which
shall be true in all respects) the inaccuracies of which relate to matters that
are not reasonably likely to have, individually or in the aggregate, a Material
Adverse Effect on TARGET.

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

            (c) Certificates.  TARGET shall have delivered to PURCHASER (i) a
                ------------                                                 
certificate, dated as of the Effective Time and signed on its behalf by its
chief executive officer, to the effect that the conditions of its obligations
set forth in Sections 8.2(a) and 8.2(b) of this Agreement have been satisfied in
all material respects, and (ii) certified copies of resolutions duly adopted by
TARGET's Board of Directors and shareholders evidencing the taking of all
corporate

                                      A-36
<PAGE>
 
action necessary to authorize the execution, delivery and performance of this
Agreement, and the consummation of the transactions contemplated hereby, all in
such reasonable detail as PURCHASER and its counsel shall reasonably request.

            (d) Opinion of Counsel.  TARGET shall have delivered to PURCHASER an
                ------------------                                              
opinion of Balch & Bingham, counsel to TARGET, dated as of the Closing, in
substantially the form of Exhibit 2 hereto.

            (e) Accountant's Letters.  PURCHASER shall have received from KPMG
                --------------------                                          
Peat Marwick letters dated not more than five (5) days prior to (i) the date of
the Proxy Statement and (ii) the Effective Time, with respect to certain
financial information regarding TARGET, in form and substance reasonably
satisfactory to PURCHASER, which letters shall be based upon customary specified
procedures undertaken by such firm.

            (f) Employment Agreement. John E. Meyer, Jr. shall have executed and
                --------------------
delivered an Employment Agreement substantially in the form of Exhibit 4 hereto,
and TARGET and Mr. Meyer shall have cancelled and terminated, to the
satisfaction of PURCHASER, that certain Employment Agreement between them dated
as of November 17, 1993, as amended.

     8.3    Conditions to Obligations of TARGET.  The obligations of TARGET to
            -----------------------------------                               
perform this Agreement and consummate the Merger and the other transactions
contemplated hereby are subject to the satisfaction of the following conditions,
unless waived by TARGET pursuant to Section 10.6(b) of this Agreement:

            (a) Representations and Warranties.  The representations and
                ------------------------------                          
warranties of PURCHASER set forth or referred to in this Agreement shall be true
and correct in all respects as of the date of this Agreement and as of the
Effective Time with the same effect as though all such representations and
warranties had been made on and as of the Effective Time (provided that
representations and warranties which are confined to a specified date shall
speak only as of such date), except (i) as expressly contemplated by this
Agreement, or (ii) for representations and warranties (other than the
representations and warranties set forth in Section 5.3 of this Agreement, which
shall be true in all respects) the inaccuracies of which relate to matters that
are not reasonably likely to have, individually or in the aggregate, a Material
Adverse Effect on PURCHASER.

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

            (c) Certificates.  PURCHASER shall have delivered to TARGET (i) a
                ------------                                                 
certificate, dated as of the Effective Time and signed on its behalf by its
chief executive officer and its chief financial officer, to the effect that the
conditions of its obligations set forth in Section 8.3(a) and 8.3(b) of this
Agreement have been satisfied in all material respects, and (ii) certified
copies of resolutions duly adopted by PURCHASER's Board of Directors evidencing
the taking of all corporate action necessary to authorize the execution,
delivery and performance of this Agreement,

                                      A-37
<PAGE>
 
and the consummation of the transactions contemplated hereby, all in such
reasonable detail as TARGET and its counsel shall reasonably request.

            (d) Opinion of Counsel.  PURCHASER shall have delivered to TARGET an
                ------------------                                              
opinion of Rogers & Hardin, counsel to PURCHASER, dated as of the Closing, in
substantially the form of Exhibit 5 hereto.


                                   ARTICLE 9
                                  TERMINATION
                                  -----------

     9.1    Termination.  Notwithstanding any other provision of this Agreement,
            -----------                                                         
and notwithstanding the approval of this Agreement by the shareholders of
TARGET, this Agreement may be terminated and the Merger abandoned at any time
prior to the Effective Time:

            (a) By mutual consent of the Board of Directors of PURCHASER and the
Board of Directors of TARGET; or

            (b) By the Board of Directors of either Party (provided that the
terminating Party is not then in material breach of any representation,
warranty, covenant, or other agreement contained in this Agreement) in the event
of a material breach by the other Party of any representation or warranty
contained in this Agreement which cannot be or has not been cured within thirty
(30) days after the giving of written notice to the breaching Party of such
breach and which breach would provide the non-breaching party the ability to
refuse to consummate the Merger under the standard set forth in Section 8.2(a)
of this Agreement in the case of PURCHASER and Section 8.3(a) of this Agreement
in the case of TARGET; or

            (c) By the Board of Directors of either Party (provided that the
terminating Party is not then in material breach of any representation,
warranty, covenant, or other agreement contained in this Agreement) in the event
of a material breach by the other Party of any covenant or agreement contained
in this Agreement which cannot be or has not been cured within  (30) days after
the giving of written notice to the breaching Party of such breach; or

            (d) By the Board of Directors of either Party (provided that the
terminating Party is not then in material breach of any representation,
warranty, covenant, or other agreement contained in this Agreement) in the event
(i) any Consent of any Regulatory Authority required for consummation of the
Merger and the other transactions contemplated hereby has been denied by final
nonappealable action of such authority or if any action taken by such authority
is not appealed within the time limit for appeal, or (ii) if the shareholders of
TARGET fail to approve this Agreement and the transactions contemplated hereby
as required by the ABCA at the Shareholders' Meetings where the transactions
were presented to such shareholders for approval and voted upon; or

            (e) By the Board of Directors of either Party in the event that the
Merger shall not have been consummated by June 1, 1996, but only if the failure
to consummate the transactions contemplated hereby on or before such date is not
caused by any breach of this Agreement by the Party electing to terminate
pursuant to this Section 9.1 (e); or

                                      A-38
<PAGE>
 
            (f) By the Board of Directors of either Party (provided that the
terminating Party is not then in material breach of any representation,
warranty, covenant, or other agreement contained in this Agreement) in the event
that any of the conditions precedent to the obligations of such Party to
consummate the Merger cannot be satisfied or fulfilled by the date specified in
Section 9.1(e) of this Agreement.

            (g) By the Board of Directors of TARGET in connection with entering
into a definitive agreement in accordance with Section 7.8(b), provided that it
has complied with all provisions thereof, including the notice provisions
therein, and that it makes simultaneous payment of the Expenses and the
Termination Fee.

     9.2    Effect of Termination.  In the event of the termination and
            ---------------------                                      
abandonment of this Agreement pursuant to Section 9.1 of this Agreement, this
Agreement shall become void and have no effect, except that (i) the provisions
of this Section 9.2 and Sections 7.6(b), 7.8(b) and 10.2 of this Agreement shall
survive any such termination and abandonment, and (ii) a termination pursuant to
Section 9.1 of this Agreement shall not relieve the breaching Party from
Liability for an uncured willful breach of a representation, warranty, covenant,
or agreement giving rise to such termination.


                                   ARTICLE 10
                                 MISCELLANEOUS
                                 -------------

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


     "ABCA" shall mean the Alabama Business Corporation Act.

     "Acquisition Proposal" with respect to a Party shall mean any tender offer
or exchange offer or any proposal for a merger, acquisition of all of the stock
or Assets of, or other business combination involving such Party or any of its
Subsidiaries or the acquisition of a substantial equity interest in, or a
substantial portion of the Assets of, such Party or any of its Subsidiaries.

     "Affiliate" of a Person shall mean: (a) any other Person directly, or
indirectly through one or more intermediaries, controlling, controlled by or
under common control with such Person or (b) any officer, director, partner,
employer, or direct or indirect beneficial owner of any 10% or greater equity or
voting interest of such Person.

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

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

                                      A-39
<PAGE>
 
Person, and whether or not owned in the name of such Person or any Affiliate of
such Person and wherever located.

     "Base Period Trading Price" shall mean (i) $13.88 plus (B) the average of
the daily closing sales price of a share of PURCHASER Common Stock as reported
on NASDAQ/NMS for the twenty (20) consecutive trading days immediately preceding
five (5) consecutive calendar days immediately preceding the Effective Time (the
"Pre-Closing Base Period Trading Price"), divided by (ii) two (2); provided,
                                                                   -------- 
however, that for purposes of this calculation, the Pre-Closing Base Trading
- -------                                                                     
Price shall be deemed to equal (i) $18.00 in the event the Pre-Closing Base
Period Trading Price is greater than $18.00 or (ii) $10.00 in the event the Pre-
Closing Base Period Trading Price is less than $10.00.

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

     "Book Value" shall mean the book value of TARGET as calculated under GAAP.

     "Cash Consideration" shall have the meaning provided in Section 3.1(b) of
this Agreement.

     "Cash Election" shall have the meaning provided in Section 3.1(d) of this
Agreement.

     "Cash Election Shares" shall have the meaning provided in Section 3.1(h) of
this Agreement.

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

     "Closing Date" shall have the meaning provided in Section 1.2 of this
Agreement.

     "Combination Election" shall have the meaning provided in Section 3.1(d) of
this Agreement.

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

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

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

     "Dissenting Shares" shall have the meaning provided in Section 3.1(b) of
this Agreement.

                                      A-40
<PAGE>
 
     "Dissenting TARGET Shareholders" shall have the meaning provided in Section
3.1(l) of this Agreement.

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

     "Environmental Laws" shall mean all Laws which are administered,
interpreted or enforced by the United States Environmental Protection Agency and
state and local agencies with primary jurisdiction over pollution or protection
of the environment.

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

     "ERISA Plan" shall have the meaning provided in Section 4.14 of this
Agreement.

     "Exchange Agent" shall have the meaning provided in Section 3.1(f) of this
Agreement.

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

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

     "Expenses" shall have the meaning provided in Section 10.2 of this
Agreement.

     "Form of Election" shall have the meaning provided in Section 3.1(d) of
this Agreement.

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

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

     "GBCC" shall mean the Georgia Business Corporation Code.

     "Hazardous Material" shall mean any pollutant, contaminant, or hazardous
substance within the meaning of the Comprehensive Environmental Response,
Compensation and Liability Act of 1980, as amended, 42 U.S.C. (S) 9601 et seq.,
or any similar federal, state or local Law.

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

     "IRS" shall mean the Internal Revenue Service.

                                      A-41
<PAGE>
 
     "Knowledge" as used with respect to a Person shall mean the Knowledge after
reasonable due inquiry of the Chairman, President, Chief Financial Officer,
Chief Accounting Officer, Chief Credit Officer, or any Senior or Executive Vice
President of such Person.

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

     "Letter of Transmittal" shall have the meaning provided in Section 3.2 of
this Agreement.

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

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

     "Litigation" shall mean any action, arbitration, cause of action, claim,
complaint, criminal prosecution, demand letter, governmental or other
examination or investigation, hearing, inquiry, administrative or other
proceeding, or notice (written or oral) by any Person alleging potential
Liability or requesting information relating to or affecting a Party, its
business, its Assets (including, without limitation, Contracts related to it),
or the transactions contemplated by this Agreement, but shall not include
regular, periodic examinations of depository institutions and their Affiliates
by Regulatory Authorities.

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

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

     "Material Adverse Effect" on a Party shall mean an event, change or
occurrence which has a material adverse impact on (a) the financial position,
business, or results of operations of such Party and its Subsidiaries, taken as
a whole, or (b) the ability of such Party to perform its obligations under this
Agreement or to consummate the Merger or the other transactions contemplated by
this

                                      A-42
<PAGE>
 
Agreement, provided that "material adverse impact" shall not be deemed to
include the impact of (x) changes in banking and similar Laws of general
applicability or interpretations thereof by courts or governmental authorities,
(y) changes in generally accepted accounting principles or regulatory accounting
principles generally applicable to banks and their holding companies, and (z)
the Merger and compliance with the provisions of this Agreement on the operating
performance of the Parties.

     "Maximum Cash Election Number" shall have the meaning provided in 
Section 3.1(c) of this Agreement.

     "Maximum Stock Election Number" shall have the meaning provided in 
Section 3.1(c) of this Agreement.

     "Merger" shall mean the merger of TARGET with and into PURCHASER referred
to in Section 1.1 of this Agreement.

     "Merger Consideration" shall have the meaning provided in Section 3.1(b) of
this Agreement.

     "Minimum Cash Election Number" shall have the meaning provided in 
Section 3.1(c) of this Agreement.

     "Minimum Stock Election Number" shall have the meaning provided in 
Section 3.1(c) of this Agreement.
 
     "NASD" shall mean the National Association of Securities Dealers, Inc.

     "NASDAQ/NMS" shall mean the National Market System of the National
Association of Securities Dealers Automated Quotations System.

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

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

     "Old Certificates" shall have the meaning provided in Section 3.1(i) of
this Agreement.

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

     "Outstanding TARGET Shares" shall have the meaning provided in 
Section 3.1(b) of this Agreement.

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

                                      A-43
<PAGE>
 
     "Party" shall mean either TARGET or PURCHASER, and "Parties" shall mean
both TARGET and PURCHASER.

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

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

     "Previously Disclosed" shall mean information (a) delivered in writing
prior to the date of this Agreement in the manner and to the Party and counsel
described in Section 10.8 of this Agreement and describing in reasonable detail
the matters contained therein, provided that in the case of Subsidiaries
acquired after the date of this Agreement, such information may be so delivered
by the acquiring Party to the other Party prior to the date of such acquisition,
or (b) disclosed prior to the date of this Agreement by one Party to the other
in an SEC Document delivered to such other Party in which the specific
information has been identified by the Party making the disclosure.

     "Proxy Statement" shall mean the proxy statement used by TARGET to solicit
the approval of its shareholders of the transactions contemplated by this
Agreement and shall include the prospectus of PURCHASER relating to shares of
PURCHASER Common Stock to be issued to the shareholders of TARGET.

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

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

     "PURCHASER Common Stock" shall mean the $1.00 par value common stock of
PURCHASER.

     "PURCHASER Companies" shall mean, collectively, PURCHASER and all PURCHASER
Subsidiaries.

     "PURCHASER Financial Statements" shall mean (i) the consolidated statements
of condition (including related notes and schedules, if any) of PURCHASER as of
September 30, 1995, and as of December 31, 1994 and 1993, and the related
statements of income, changes in shareholders' equity, and cash flows (including
related notes and schedules, if any) for the nine months ended September 30,
1995, and for each of the three years ended December 31, 1994, 1993, and 1992,
as filed by PURCHASER in SEC Documents and (ii) the consolidated statements of
condition of PURCHASER (including related notes and schedules, if any) and
related statements of income,

                                      A-44
<PAGE>
 
changes in shareholders' equity, and cash flows (including related notes and
schedules, if any) included in SEC Documents filed with respect to periods ended
subsequent to September 30, 1995.

     "PURCHASER Stock Plans" shall mean the existing stock option and other
stock-based compensation plans.

     "PURCHASER Subsidiaries" shall mean the Subsidiaries of PURCHASER.

     "Record Date" shall have the meaning provided in Section 3.1(e) of this
Agreement.

     "Registration Statement" shall mean the Registration Statement on Form S-4,
or other appropriate form, filed with the SEC by PURCHASER under the 1933 Act in
connection with the transactions contemplated by this Agreement.

     "Regulatory Authorities" shall mean, collectively, the Federal Trade
Commission, the United States Department of Justice, the Board of the Governors
of the Federal Reserve System, the Office of the Comptroller of the Currency,
the Federal Deposit Insurance Corporation, all state banking and other
regulatory agencies having jurisdiction over the Parties and their respective
Subsidiaries, the NASD, and the SEC.

     "Representative" shall have the meaning provided in Section 3.1(d) of this
Agreement.

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

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

     "Shareholders' Meeting" shall mean the meeting of the shareholders of
TARGET to be held pursuant to Section 7.1 of this Agreement, including any
adjournment or adjournments thereof.

     "Stock Consideration" shall have the meaning provided in Section 3.1(b) of
this Agreement.

     "Stock Election" shall have the meaning provided in Section 3.1(d) of this
Agreement.

     "Subsidiaries" shall mean all those corporations, banks, associations, or
other entities of which the entity in question owns or controls 5% or more of
the outstanding equity securities either directly or through an unbroken chain
of entities as to each of which 5 % or more of the outstanding equity securities
is owned directly or indirectly by its parent; provided, however, there shall
not be included any such entity acquired through foreclosure or any such entity
the equity securities of which are owned or controlled in a fiduciary capacity.

                                      A-45
<PAGE>
 
     "Surviving Corporation" shall mean PURCHASER as the surviving corporation
resulting from the Merger.

     "TARGET Allowance" shall have the meaning provided in Section 4.9 of this
Agreement.

     "TARGET Bank" shall mean Southland Bank, an Alabama state-chartered bank
and a TARGET Subsidiary.

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

     "TARGET Common Stock" shall mean the no par value, Class A Common Stock of
TARGET.

     "TARGET Companies" shall mean, collectively, TARGET and all TARGET
Subsidiaries.

     "TARGET Financial Statements" shall mean (a) the consolidated balance
sheets (including related notes and schedules, if any) of TARGET as of September
30, 1995, and as of December 31, 1994 and 1993, and the related statements of
income, changes in shareholders' equity, and cash flows (including related notes
and schedules, if any) for the nine months ended September 30, 1995, and for
each of the three fiscal years ended December 31, 1994, 1993, 1992, as
previously furnished by TARGET to Purchaser, and (b) the consolidated balance
sheets of TARGET (including related notes and schedules, if any) and related
statements of income, changes in shareholders' equity, and cash flows (including
related notes and schedules, if any) with respect to periods ended subsequent to
September 30, 1993.

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

     "TARGET Subsidiaries" shall mean the Subsidiaries of TARGET, which shall
include the TARGET Subsidiaries described in Section 4.4 of this Agreement and
any Person acquired as a Subsidiary of TARGET in the future and owned by TARGET
at the Effective Time.

     "Taxes" shall mean any federal, state, county, local, foreign and other
taxes, assessments, charges, fares, and impositions, including interest and
penalties thereon or with respect thereto.

     "Termination Fee" shall have the meaning provided in Section 10.2 of this
Agreement.

     "Valuation Date" shall have the meaning provided in Section 3.1(b) of this
Agreement.

                                      A-46
<PAGE>
 
     10.2   Expenses.
            -------- 

            (a) Except as otherwise provided in this Section 10.2, each of the
Parties shall bear and pay all direct costs and expenses incurred by it or on
its behalf in connection with the transactions contemplated hereunder, including
filing, registration and application fees, printing fees, and fees and expenses
of its own financial or other consultants, investment bankers, accountants, and
counsel (the "Expenses"), except that each of the Parties shall bear and pay
one-half of the filing fees payable in connection with the Registration
Statement and the Proxy Statement and printing costs incurred in connection with
the printing of the Registration Statement and the Proxy Statement.

            (b) TARGET shall pay, or cause to be paid, in same day funds to
PURCHASER the sum of (i) all of PURCHASER's Expenses, not to exceed $100,000,
plus (ii) $350,000 (the "Termination Fee") upon demand if (A) TARGET terminates
this Agreement pursuant to Section 9.1(g) or (B) prior to the termination of
this Agreement (other than by TARGET pursuant to Section 9.1(b)), a takeover
proposal shall have been made and within one (1) year of such termination,
TARGET enters into an agreement with respect to, or approves or recommends or
takes any action to facilitate, such takeover proposal.  The amount of Expenses
so payable shall be the amount set forth in an estimate delivered by PURCHASER,
subject to an upward or downward adjustment (not to be in excess of the amount
set forth in clause (i) above) upon delivery of reasonable documentation
therefor.

     10.3   Brokers and Finders.  Except as Previously Disclosed, each of the
            -------------------                                              
Parties represents and warrants that neither it nor any of its officers,
directors, employees, or Affiliates has employed any broker or finder or
incurred any Liability for any financial advisory fees, investment bankers'
fees, brokerage fees, commissions, or finders' fees in connection with this
Agreement or the transactions contemplated hereby.  In the event of a claim by
any broker or finder based upon its representing or being retained by or
allegedly representing or being retained by TARGET or PURCHASER, each of TARGET
and PURCHASER, as the case may be, agrees to indemnify and hold the other Party
harmless of and from any Liability in respect of any such claim.

     10.4   Entire Agreement.  Except as otherwise expressly provided herein,
            ----------------                                                 
this Agreement (including the documents and instruments referred to herein)
constitutes the entire agreement between the Parties with respect to the
transactions contemplated hereunder and supersedes all prior arrangements or
understandings with respect thereto, written or oral (except, as to Section
8.6(b) of this Agreement, with respect to the Confidentiality Agreements).
Nothing in this Agreement expressed or implied, is intended to confer upon any
Person, other than the Parties or their respective successors, any rights,
remedies, obligations, or liabilities under or by reason of this Agreement,
other than as provided in Section 7.13 of this Agreement.

     10.5   Amendments.  To the extent permitted by Law, this Agreement may be
            ----------                                                        
amended by a subsequent writing signed by each of the Parties upon the approval
of the Boards of Directors of each of the Parties; provided, however, that after
any such approval by the holders of TARGET Common Stock, there shall be made no
amendment decreasing the consideration to be received by TARGET shareholders
without the further approval of such shareholders.

                                      A-47
<PAGE>
 
     10.6   Waivers.
            ------- 

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

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

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

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

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

PURCHASER:            ABC Bancorp
                      310 First Street, S.E.
                      Moultrie, Georgia  31768
                      Telecopy Number: (912) 890-2235

                      Attention:  President

                                      A-48
<PAGE>
 
Copy to Counsel:      Rogers & Hardin
                      2700 Cain Tower, Peachtree Center
                      229 Peachtree Street, N.E.
                      Atlanta, Georgia 30303
                      Telecopy Number: (404) 525-2224

                      Attention:  Steven E. Fox

TARGET:               Southland Bancorporation
                      P.O. Box 5676
                      Dothan, Alabama  36302
                      Telecopy Number: (334) 671-7814

                      Attention:  President

Copy to Counsel:      Balch & Bingham
                      1901 Sixth Avenue North
                      Birmingham, Alabama  35203
                      Telecopy Number:  (205) 252-1074

                      Attention:  T. Kurt Miller

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

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

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

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

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

                                      A-49
<PAGE>
 
     10.14  Survival.  The respective representations, warranties, obligations,
            --------                                                           
covenants and agreements of the Parties shall not survive the Effective Time or
the termination and abandonment of this Agreement except that (i) Articles Two,
Three and Ten and Sections 7.6(b), 7.9, 7.10, 7.11, 7.13 and 7.14 of this
Agreement shall survive the Effective Time; and (ii) Sections 7.6(b), 7.8(b),
9.2, 10.2 and 10.14 shall survive the termination and abandonment of this
Agreement.

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

ATTEST:                         ABC BANCORP


/S/ SARA R. HALL               By:  /S/ KENNETH J. HUNNICUTT
- ----------------                    ------------------------
Secretary                             President


[CORPORATE SEAL]


ATTEST:                         SOUTHLAND BANCORPORATION


/S/ PAM H. ADAMS               By:  /S/ JOHN E. MEYER, JR.
- ----------------                    ----------------------
Secretary                             President


[CORPORATE SEAL]

                                      A-50
<PAGE>
 
                                                                EXHIBIT 1 
                                                                ---------


                              AFFILIATE AGREEMENT
                              -------------------



ABC Bancorp
310 First Street, S.E.
Moultrie, Georgia  31768

Attention:  President

Ladies and Gentlemen:

     The undersigned is a shareholder of Southland Bancorporation ("Target"), a
corporation organized under the laws of the State of Alabama and located in
Dothan, Alabama, and will become a shareholder of ABC Bancorp ("Purchaser")
pursuant to the transactions described in the Agreement and Plan of Merger,
dated as of December 18, 1995 (the "Agreement"), by and between Target and
Purchaser.  Under the terms of the Agreement, Target will be merged into and
with Purchaser (the "Merger"), and the shares of the no par value, Class A
common stock of Target ("Target Common Stock") will be converted into and
exchanged for a combination of shares of the $1.00 par value common stock of
Purchaser ("Purchaser Common Stock") and cash.  This Affiliate Agreement
represents an agreement between the undersigned and Purchaser regarding certain
rights and obligations of the undersigned in connection with the shares of
Purchaser to be received by the undersigned as a result of the Merger.

     In consideration of the Merger and the mutual covenants contained herein,
the undersigned and Purchaser hereby agree as follows:

     1.     Affiliate Status.  The undersigned understands and agrees that as to
            ----------------                                                    
Target the undersigned is an "affiliate" under Rule 145(c) as defined in Rule
405 of the Rules and Regulations of the Securities and Exchange Commission
("SEC") under the Securities Act of 1933, as amended ("1933 Act"), and the
undersigned anticipates that the undersigned will be such an "affiliate" at the
time of the Merger.

     2.     Covenants and Warranties of Undersigned.  The undersigned
            ---------------------------------------                  
represents, warrants and agrees that:

            (a) The Purchaser Common Stock received by the undersigned as a
result of the Merger will be taken for his or her own account and not for
others, directly or indirectly, in whole or in part.

            (b) Purchaser has informed the undersigned that any distribution by
the undersigned of Purchaser Common Stock has not been registered under the 1933
Act and that shares of Purchaser Common Stock received pursuant to the Merger
can only be sold by the undersigned (i) following registration under the 1933
Act, or (ii) in conformity with the volume and other

<PAGE>
 
requirements of Rule 145(d) promulgated by the SEC as the same now exist or may
hereafter be amended, or (iii) to the extent some other exemption from
registration under the 1933 Act might be available.  The undersigned understands
that Purchaser is under no obligation to file a registration statement with the
SEC covering the disposition of the undersigned's shares of Purchaser Common
Stock.

     3.     Restrictions on Transfer.
            ------------------------ 

            (a) The undersigned understands and agrees that stop transfer
instructions with respect to the shares of Purchaser Common Stock received by
the undersigned pursuant to the Merger will be given to Purchaser's Transfer
Agent and that there will be placed on the certificates for such shares, or
shares issued in substitution thereof, a legend stating in substance:

            "The shares represented by this certificate may not be sold,
            transferred or otherwise disposed of except or unless (i) covered by
            an effective registration statement under the Securities Act of
            1933, as amended, (ii) in accordance with (x) Rule 145(d) (in the
            case of shares issued to an individual who is not an affiliate of
                                                          ---                
            Purchaser) or (y) Rule 144 (in the case of shares issued to an
            individual who is an affiliate of Purchaser) of the Rules and
            Regulations of such Act, or (iii) in accordance with a legal opinion
            satisfactory to counsel for Purchaser that such sale or transfer is
            otherwise exempt from the registration requirements of such Act."

            (b) Such legend will also be placed on any certificate representing
Purchaser securities issued subsequent to the original issuance of the Purchaser
Common Stock pursuant to the Merger as a result of any stock dividend, stock
split, or other recapitalization as long as the Purchaser Common Stock issued to
the undersigned pursuant to the Merger has not been transferred in such manner
to justify the removal of the legend therefrom.  In addition, if the provisions
of Rules 144 and 145 are amended to eliminate restrictions applicable to the
Purchaser Common Stock received by the undersigned pursuant to the Merger, or at
the expiration of the restrictive period set forth in Rule 145(d), Purchaser,
upon the request of the undersigned, will cause the certificates representing
the shares of Purchaser Common Stock issued to the undersigned in connection
with the Merger to be reissued free of any legend relating to the restrictions
set forth in Rules 144 and 145(d) upon receipt by Purchaser of an opinion of its
counsel to the effect that such legend may be removed.

     4.     Understanding of Restrictions on Dispositions.  The undersigned has
            ---------------------------------------------                      
carefully read the Agreement and this Affiliate Agreement and discussed their
requirements and impact upon his or her ability to sell, transfer, or otherwise
dispose of the shares of Purchaser Common Stock received by the undersigned in
connection with the Merger, to the extent he or she believes necessary, with his
or her counsel or counsel for Target.

     5.     Filing of Reports by Purchaser.  Purchaser agrees for a period of
            ------------------------------                                   
three years after the effective date of the Merger, to file on a timely basis
all reports required to be filed by it

                                       2

<PAGE>

 
pursuant to Section 13 of the Securities Exchange Act of 1934, as amended, so
that the public information provisions of Rule 145(d) promulgated by the SEC as
the same are presently in effect will be available to the undersigned in the
event the undersigned desires to transfer any shares of Purchaser Common Stock
issued to the undersigned pursuant to the Merger.

    6.  Transfer Under Rule 145(d).  If the undersigned desires to sell or
        --------------------------
otherwise transfer the shares of Purchaser Common Stock received by him or her
in connection with the Merger at any tine during the restrictive period set
forth in Rule 145(d), the undersigned will provide the necessary representation
letter to the Transfer Agent for Purchaser Common Stock, together with such
additional information as the Transfer Agent may reasonably request.  If
Purchaser's counsel concludes that such proposed sale or transfer complies with
the requirements of Rule 145(d), Purchaser shall cause such counsel to provide
such opinions as may be necessary to Purchaser's Transfer Agent so that the
undersigned may complete the proposed sale or transfer.

    7.  Acknowledgments.  The undersigned recognizes and agrees that the
        ---------------
foregoing provisions also apply with respect to Target Common Stock held by, and
Purchaser Common Stock issued in connection with the Merger to, (a) the
undersigned's spouse, (b) any relative of the undersigned or of the
undersigned's spouse who has the same home as the undersigned, (c) any trust or
estate in which the undersigned, the undersigned's spouse, and any such relative
collectively own at least a 10% beneficial interest or of which any of the
foregoing serves as trustee, executor or in any similar capacity, and (d) any
corporation or other organization in which the undersigned, the undersigned's
spouse and any such relative collectively own at least 10% of any class of
equity securities or of the equity interest.  The undersigned further recognizes
that, in the event that the undersigned is a director or executive officer of
Purchaser or becomes a director or executive officer of Purchaser upon
consummation of the Merger, among other things, any sale of Purchaser Common
Stock by the undersigned within a period of less than six months following the
effective time of the Merger may subject the undersigned to liability pursuant
to Section 16(b) of the Securities Exchange Act of 1934, as amended.

    8.  Miscellaneous.  This Affiliate Agreement is the complete agreement
        -------------
between Purchaser and the undersigned concerning the subject matter
hereof. Any notice required to be sent to any party hereunder shall be sent by
registered or certified mail, return receipt requested, using the addresses set
forth herein or such other address as shall be furnished in writing by the
parties. This Affiliate Agreement shall be governed by the laws of the State of
Georgia.


                           (Signatures on Next Page)

                                       3
<PAGE>

 
 This Affiliate Agreement is executed as of the _____ day of __________________,
 199__.

                               Very truly yours,

                               _________________________________
                               Signature

                               _________________________________
                               Print Name

                               _________________________________
                               _________________________________
                               _________________________________
                               _________________________________
                               Address

                               _________________________________
                               Telephone No.


AGREED TO AND ACCEPTED as of 
_____________________, 199__

ABC BANCORP

By: __________________________
Its: ________________________
                                       4
<PAGE>
 
 
                                                                       EXHIBIT 2
                                                                       ---------

                              MATTERS AS TO WHICH
                           BALCH & BINGHAM WILL OPINE

[Subject to standard assumptions, limitations, restrictions and matters
disclosed in the Agreement and its schedules, including principles of equity and
remedies, such as specific performance and fiduciary out provisions.]

     1.     Target is a corporation duly organized, existing and in good
standing under the laws of the State of Georgia with corporate power and
authority (a) to conduct its business as described in the proxy statement used
to solicit the approval by the stockholders of Target of the transactions
contemplated by the Agreement ("Proxy Statement"), and (b) to own and use its
Assets.

     2.     Target Bank is an Alabama chartered state bank duly organized and
validly existing under the laws of the State of Alabama with all requisite power
and authority to conduct its business as described in the Proxy Statement, and
to own and use its Assets.  The deposits of Target Bank are insured by the
Federal Deposit Insurance Corporation to the extent provided by law.

     3.     Target's authorized shares consist of 1,800,000 shares of Class A
Common Stock, of which ________ shares were outstanding as of ________________,
________ shares of Class B Common Stock, $8.50 par value, none of which were
outstanding as of ______________, and _______ shares of Class A Preferred Stock,
none of which were outstanding as of _____________.  The outstanding shares of
Target Common Stock have been duly authorized and validly issued, were not
issued in violation of any statutory preemptive rights of shareholders, and are
fully paid and nonassessable.  To our Knowledge, except as Previously Disclosed,
there are no options, subscriptions, warrants, calls, rights or commitments
obligating Target to issue equity securities or acquire its equity securities.

     4.     Target owns directly or indirectly all the issued and outstanding
shares of the capital stock of Target Bank.  To our knowledge, there are no
options, subscriptions, warrants, calls, rights or commitments obligating Target
Bank to issue equity securities or acquire its equity securities.

     5.     The execution and delivery by Target of the Agreement do not, and if
Target were now to perform its obligations under the Agreement such performance
would not, result in any violation of the Articles of Incorporation or Bylaws of
Target or the Articles of Incorporation or Bylaws of Target Bank or, to our
Knowledge, result in any breach of, or default or acceleration under, any
material Contract or Order to which Target or Target Bank is a party or by which
Target or Target Bank is bound.

     6.     Target has duly authorized the execution and delivery of the
Agreement and all performance by Target thereunder and has duly executed and
delivered the Agreement.

     7.     Assuming that the Agreement is governed by and interpreted in
accordance with the laws of the State of Alabama, the Agreement is enforceable
against Target.

<PAGE>

 
                                                                       EXHIBIT 3
                                                                       ---------



                   REGISTRATION RIGHTS AND ELECTION AGREEMENT


     THIS REGISTRATION RIGHTS AND ELECTION AGREEMENT (the "Agreement"), dated as
of December 18, 1995, is between WINN F. MARTIN, an individual resident of the
State of Alabama ("Martin"), and ABC BANCORP, a Georgia corporation ("Company").

                              W I T N E S S E T H:
                              - - - - - - - - - - 

     WHEREAS, Martin is a major shareholder of Southland Bancorporation
("Southland"), which has agreed to merge with and into the Company (the
"Merger") pursuant to an Agreement and Plan of Merger (the "Merger Agreement")
dated even herewith;

     WHEREAS, as a result of his position with Southland, any sale by Martin of
the shares of the Company's common stock, $1.00 par value per share, acquired by
Martin (if any) pursuant to the Merger (the "Merger Shares") will be subject to
the provisions of Rule 145 promulgated under the Securities Act of 1933, as
amended (the "Securities Act"); and

     WHEREAS, the Company requires that this Agreement be made as a condition
precedent to the Merger;

     NOW, THEREFORE, in consideration of the premises and of the mutual
covenants and agreements set forth herein and for other good and valuable
consideration the receipt and sufficiency of which are hereby acknowledged, the
parties, intending to be legally bound hereby, agree as follows:


                                   ARTICLE I

                         REPRESENTATIONS AND WARRANTIES

     Section 1.1  Representations and Warranties of Martin.  Martin hereby
                  ----------------------------------------                
represents and warrants to the Company as follows:

     (a)  Martin has the requisite power and authority to enter into and perform
this Agreement.  This Agreement is a valid and binding obligation of Martin
enforceable against Martin in accordance with its terms, except that such
enforcement may be subject to (i) bankruptcy, fraudulent conveyance, insolvency,
reorganization, moratorium or other similar law now or hereafter in effect
relating to creditors' rights generally and (ii) general principles of equity
(regardless of whether such enforcement is considered in a proceeding in equity
or at law).
<PAGE>

 
     (b) Neither the execution and delivery of this Agreement by Martin nor the
consummation by Martin of the transactions contemplated hereby conflicts with or
constitutes a violation of or default under any statute, law, regulation, order
or decree applicable to Martin, or any contract, commitment, agreement,
arrangement or restriction of any kind to which Martin is a party or by which
Martin is bound.

     Section 1.2  Representations and Warranties of the Company.  The Company
                  ---------------------------------------------              
hereby represents and warrants to Martin as follows:

     (a)  The Company has the requisite corporate power and authority to enter
into and perform this Agreement.  The execution and delivery of this Agreement
by the Company and the consummation by the Company of the transactions
contemplated hereby have been duly authorized by all necessary corporate action
on behalf of the Company.  This Agreement is a valid and binding obligation of
the Company enforceable against the Company in accordance with its terms, except
that such enforcement may be subject to (i) bankruptcy, fraudulent conveyance,
insolvency, reorganization, moratorium or other similar laws now or hereafter in
effect relating to creditors's rights generally and (ii) general principles of
equity (regardless of whether such enforcement is considered in a proceeding in
equity or at law).

     (b)  Neither the execution and delivery of this Agreement by the Company
 nor the consummation by the Company of the transactions contemplated hereby
conflicts with or constitutes a violation of or default under the charter or
bylaws of the Company, any statute, law, regulation, order or decree applicable
to the Company, or any contract, commitment, agreement, arrangement or
restriction of any kind to which the Company is a party or by which the Company
is bound.

                                   ARTICLE II

                    AGREEMENT WITH RESPECT TO CASH ELECTION

     In connection with the Merger, Martin agrees to make a Cash Election (as
defined in the Merger Agreement).

                                  ARTICLE III

                              REGISTRATION RIGHTS

     Section 3.1  Certain Definitions.  The following terms shall have the
                  -------------------                                     
meanings set forth below:

          (a)  The terms "register," "registered" and "registration" shall refer
to a registration effected by preparing and filing a registration statement in
compliance with the Securities Act, and applicable rules and regulations
thereunder and the declaration or ordering of the effectiveness of such
registration statement.

          (b)  "Registration Expenses" shall mean all expenses incurred in
effecting any registration pursuant to this Agreement, including, without
limitation, all registration, qualification,

                                       2
<PAGE>

 
and filing fees, printing expenses, escrow fees, fees and disbursements of
counsel for the Company, blue sky fees and expenses, expenses of any regular or
special audits incident to or required by any such registration, all
underwriting discounts, selling commissions and stock transfer taxes applicable
to the sale of the Merger Shares upon any registration as contemplated hereby
and fees and disbursements of counsel for Martin, but shall not include the
compensation of regular employees of the Company, which shall be paid in any
event by the Company.

            (c) "Rule 145" shall mean Rule 145 as promulgated by the Securities
and Exchange Commission (the "SEC") under the Securities Act, as such Rule may
be amended from time to time, or any similar successor rule that may be
promulgated by the SEC.
 
     Section 3.2  Demand Registration Rights.  From and after the effective date
                  --------------------------                                    
of the Merger and for so long as any sale of the Merger Shares by Martin remains
subject to the provisions of Rule 145, Martin may require the Company to
register the Merger Shares under the Securities Act on any form available to the
Company (a "Demand Registration"); provided, however, that Martin shall only be
                                   --------  -------                           
entitled to one such Demand Registration and the Merger Shares shall not be
offered on a delayed or continuous basis.  Upon written demand by Martin
delivered to the Company, the Company will use its best efforts to effect the
registration under the Securities Act and applicable state securities laws of
the Merger Shares which the Company has been so requested to register by Martin.

     Section 3.3  Expenses of Registration.  All Registration Expenses incurred
                  ------------------------                                     
in connection with any registration, qualification or compliance pursuant to
this Agreement shall be borne by Martin.

     Section 3.4  Indemnification.
                  --------------- 

            (a) The Company will indemnify Martin, each of his legal counsel and
accountants and each person controlling Martin within the meaning of Section 15
of the Securities Act, with respect to which registration, qualification, or
compliance has been effected pursuant to this Article III, and each underwriter,
if any, and each person who controls within the meaning of Section 15 of the
Securities Act any underwriter, against all expenses, claims, losses, damages
and liabilities (or actions, proceedings, or settlements in respect thereof)
arising out of or based on any untrue statement (or alleged untrue statement) of
a material fact contained in any prospectus, offering circular, or other
document (including any related registration statement, notification, or the
like) incident to any such registration, qualification, or compliance, or based
on any omission (or alleged omission) to state therein a material fact required
to be stated therein or necessary to make the statements therein not misleading,
or any violation by the Company of the Securities Act or any rule or regulation
thereunder applicable to the Company or relating to action or inaction required
of the Company in connection with any such registration, qualification, or
compliance, and will reimburse Martin and each such legal counsel and
accountants and each person controlling Martin, each such underwriter, and each
person who controls any such underwriter, for any legal and any other expenses
reasonably incurred in connection with investigating and defending or settling
any such claim, loss, damage, liability, or action, provided that the Company
will not be liable in any such case to the extent that any such claim, loss,
damage, liability or expense arises out of or is based on any untrue statement
or omission based upon written information furnished to the Company by

                                       3
<PAGE>

 
Martin or underwriter and stated to be specifically for use therein; provided,
however, that the obligations of the Company hereunder shall not apply to
amounts paid in settlement of any such loss, claim, damage, liability or action
if such settlement is effected without the consent of the Company (which consent
has not been unreasonably withheld or delayed).

     (b) Martin will indemnify the Company, each of its directors, officers,
partners, legal counsel, and accountants and each underwriter, if any, of the
Company's securities covered by such a registration statement, each person who
controls the Company or such underwriter within the meaning of Section 15 of the
Securities Act, against all claims, losses, damages and liabilities (or actions
in respect thereof) arising out of or based on any untrue statement (or alleged
untrue statement) of a material fact contained in any such registration
statement, prospectus, offering circular, or other document, or any omission (or
alleged omission) to state therein a material fact required to be stated therein
or necessary to make the statements therein not misleading, and will reimburse
the Company and such directors, officers, partners, legal counsel, and
accountants, persons, underwriters, or control persons for any legal or any
other expenses reasonably incurred in connection with investigating or defending
any such claim, loss, damage, liability or action, in each case to the extent,
but only to the extent, that such untrue statement (or alleged untrue statement)
or omission (or alleged omission) is made in such registration statement,
prospectus, offering circular or other document in reliance upon and in
conformity with written information furnished to the Company by Martin and
stated to be specifically for use therein, provided, however, that the
obligations of Martin hereunder shall not apply to amounts paid in settlement of
any such claims, losses, damages, or liabilities (or actions in respect thereof)
if such settlement is effected without the consent of Martin (which consent
shall not be unreasonably withheld or delayed).

          (c) Each party entitled to indemnification under this Article III (the
"Indemnified Party") shall give notice to the party required to provide
indemnification (the "Indemnifying Party") promptly after such Indemnified Party
has actual knowledge of any claim as to which indemnity may be sought, and shall
permit the Indemnifying Party to assume the defense of such claim or any
litigation resulting therefrom, provided that counsel for the Indemnifying
Party, who shall conduct the defense of such claim or any litigation resulting
therefrom, shall be approved by the Indemnified Party (whose approval shall not
unreasonably be withheld), and the Indemnified Party may participate in such
defense at such party's expense, and provided further that the failure of any
Indemnified Party to give notice as provided herein shall not relieve the
Indemnifying Party of its obligations under this Article III, to the extent such
failure is not prejudicial. No Indemnifying Party, in the defense of any such
claim or litigation, shall, except with the consent of each Indemnified Party,
consent to entry of any judgment or enter into any settlement that does not
include as an unconditional term thereof the giving by the claimant or plaintiff
to such Indemnified Party of a release from all liability in respect to such
claim or litigation. Each Indemnified Party shall furnish such information
regarding itself or the claim in question as an Indemnifying Party may
reasonably request in writing and as shall be reasonably required in connection
with defense of such claim and litigation resulting therefrom.

          (d) If the indemnification provided for in this Article III is held by
a court of competent jurisdiction to be unavailable to an Indemnified Party with
respect to any loss, liability, claim, damage, or expense referred to therein,
then the Indemnifying Party, in lieu of indemnifying such Indemnified Party
hereunder, shall contribute to the amount paid or payable by such

                                       4
<PAGE>

 
indemnified Party as a result of such loss, liability, claim, damage or expense
in such proportion as is appropriate to reflect the relative fault of the
indemnifying Party on the one hand and of the Indemnified Party on the other in
connection with the conduct, statements or omissions that resulted in such loss,
liability, claim, damage or expense as well as any other relevant equitable
considerations.  The relative fault of the Indemnifying Party and of the
Indemnified Party shall be determined by reference to, among other things,
whether the untrue or alleged untrue statement of a material fact or the
omission to state a material fact relates to information supplied by the
Indemnifying Party or by the Indemnified Party and the parties' relative intent,
knowledge, access to information, and opportunity to correct or prevent such
statement or omission.

           (e) Notwithstanding the foregoing, to the extent that the provisions
on indemnification and contribution contained in the underwriting agreement
entered into by the Indemnifying Party and the Indemnified Party in connection
with the underwritten public offering are in conflict with the foregoing
provisions, the provisions in the underwriting agreement shall control.

    Section 3.5  Information by Martin.  Martin shall furnish to the Company
                 ---------------------
such information regarding Martin and the distribution proposed by him as the
Company may reasonably request in writing and as shall be reasonably required in
connection with any registration, qualification, or compliance referred to in
this Article III.

    Section 3.6   Delivery of Prospectus to Martin.  In the case of a
                  --------------------------------
registration of the Merger Shares effected by the Company pursuant to this
Article III, the Company will furnish to Martin such number of authorized copies
of a prospectus, including copies of any preliminary prospectus and amendments
or supplements to any prospectus, in conformity with the requirements of the
Securities Act, and such other documents as Martin may reasonably request in
order to facilitate the public sale or other disposition of the Merger Shares.

                                   ARTICLE IV

                                 MISCELLANEOUS
    Section 4.1  Enforcement.
                 -----------

    (a) Martin, on the one hand, and the Company, on the other, acknowledges and
agrees that irreparable damage would occur if any of the provisions of this
Agreement were not performed in accordance with their specific terms or were
otherwise breached.  Accordingly, the parties will be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically its provisions in any court of the United States or any state
having jurisdiction, without the necessity of furnishing a bond of any type, and
the other party hereto will not oppose the granting of such relief on the
grounds that an adequate remedy at law exists, this being in addition to any
other remedy to which they may be entitled to law in equity.

     (b) No failure or delay on the part of either party in the exercise of any
power, right or privilege hereunder shall operate as a waiver thereof, nor shall
any single or partial exercise of

                                       5
<PAGE>

 
any such power, right or privilege, preclude other or further exercise thereof
or of any other right, power or privilege.

     Section 4.2  Entire Agreement.  This Agreement, together with the documents
                  ----------------
expressly referred to herein, constitute the entire understanding of the parties
with respect to the subject matter contained herein.  This Agreement may be
amended only by an agreement in writing executed by Martin and the Company.

     Section 4.3  Severability.  If any provision of this Agreement is held by a
                  ------------
court of competent jurisdiction to be unenforceable, the remaining provisions
shall remain in full force and effect.  It is declared to be the intention of
the parties that they would have executed the remaining provisions without
including any that may be held unenforceable.

     Section 4.4  Headings.  Descriptive headings are for convenience only and
                  --------
will not control or affect the meaning or construction of any provision of this
Agreement.

     Section 4.5  Counterparts.  This Agreement may be executed in two or more
                  ------------
counterparts, and each such executed counterpart will be an original instrument.

     Section 4.6  Notices.  Any notices, consents, requests, instructions,
                  -------
approvals and other communications required or permitted to be given, served or
delivered pursuant to this Agreement shall be deemed to have been given, served
or delivered (a) on the second business day after being deposited in the United
States mail, registered or certified and with proper postage prepaid, (b) on the
first business day after being deposited with any recognized overnight courier
service with proper fees prepaid or (C) on the business day on which it is sent
and received by fax,

    if to the Company;  ABC Bancorp
                        310 First Street, S.E.
                        Moultrie, Georgia
                        Attn:  Mr. Kenneth J. Hunnicutt
                        Fax:  (912) 890-2235

    with a copy to:     Rogers & Hardin
                        2700 Cain Tower
                        229 Peachtree Street, N.E.
                        Atlanta, Georgia  30303
                        Attn:  Steven E. Fox, Esq.
                        Fax:  (404) 525-2224

    if to Martin:       Mr. Winn F. Martin
                        ________________________
                        ________________________
                        Fax: ___________________

                                       6
<PAGE>

 
     with a copy to:    ____________________
                        ____________________
                        ____________________
                        Attn:_______________
                        Fax:________________

or to such other address or fax number as any party may, from time to time,
designate in a written notice given in a like manner.

    Section 4.7  Successors and Assigns.  This Agreement shall bind, and inure
                 ----------------------
to the benefit of, the respective successors, assigns, heirs, executors,
administrators and other legal representatives of the parties; provided,
however, that no party may assign this Agreement without the other party's prior
written consent.

    Section 4.8  Governing Law.  This Agreement will be governed by and
                 -------------
construed and enforced in accordance with the internal laws of the State of
Georgia, without giving effect to the conflict of laws principles thereof.

    Section 4.9  Further Assurances.  Each of the parties hereto agrees to use
                 ------------------
all reasonable efforts to take, or cause to be taken, all action, and to do, or
cause to be done, all things necessary, proper or advisable to consummate and
make effective the transactions contemplated by this Agreement.  If any further
action is necessary or desirable to carry out the purposes of this Agreement,
the Company or Martin, as the case may be, shall take all such necessary action.


     IN WITNESS WHEREOF, Martin has executed, sealed and delivered this
Agreement, and the Company has caused this Agreement to be executed, sealed and
delivered, all as of the date first referenced to above.

                                  ABC BANCORP


                         By:___________________________
                          Its: ________________________


                               ________________________(SEAL)
                               WINN F. MARTIN 

                                       7
<PAGE>


 
                                                                       EXHIBIT 4
                                                                       ---------



                              EMPLOYMENT AGREEMENT
                              --------------------


     THIS EMPLOYMENT AGREEMENT (the "Agreement") is effective as of ___________,
1996, by and between SOUTHLAND BANK, an Alabama bank (the "Bank"), and JOHN E.
MEYER, JR., a resident of the State of Alabama (the "Executive").

     WHEREAS, ABC Bancorp, a Georgia corporation ("ABC"), has acquired all of
the equity interest of the Bank by means of a merger pursuant to a Merger
Agreement dated as of December 18, 1995 the ("Merger Agreement");

     WHEREAS, the Bank is now a wholly-owned subsidiary of ABC;

     WHEREAS, the Executive is the President and Chief Executive Officer of the
Bank and desires to continue his employment with the Bank in such capacity;

     WHEREAS, ABC desires that the Executive continue to serve in the capacity
of President and Chief Executive Officer of the Bank; and

     WHEREAS, the Bank and the Executive, in conjunction with and pursuant to
the terms of the Merger Agreement, desire to set forth in writing the terms and
conditions of the Executive's continued employment with the Bank.

     NOW, THEREFORE, in consideration of the premises and the mutual covenants
and agreements contained herein, and other good and valuable consideration, the
receipt and sufficiency of which are hereby acknowledged, the parties hereby
agree as follows:

     1.     Employment and Duties.
            --------------------- 

          (a)  The Bank hereby agrees to continue to employ the Executive and
the Executive agrees to continue employment in his capacity as President and
Chief Executive Officer of the Bank to act in accordance with the terms and
conditions set forth herein.  The Executive also consents to serve, if elected,
as a director of the Bank without additional compensation therefor for the first
twelve (12) months of such service and thereafter at the rate then in effect for
directors of the Bank.  During the term of this Agreement, the Executive agrees
that this position will be his principal employment, that he will serve the Bank
faithfully and to the best of his ability and that he will devote his full
business time, attention and skills to the operation of the business of the
Bank, subject to reasonable absences for vacation and illness, and that he will
perform such duties, functions and responsibilities in connection with such
position and consistent with the foregoing as are from time to time delegated to
the Executive by the Board of Directors of the Bank (the "Board"); provided,
                                                                   -------- 
however, that the foregoing shall not be deemed to restrict the Executive from
- -------                                                                       
devoting a reasonable amount of time and attention to the management of his
personal affairs and investments, so long as
<PAGE>


such activities do not interfere with the responsible performance of the 
Executive's duties hereunder. The Executive shall provide the Board with 
periodic reports on, and keep them informed on a current basis concerning, the 
business and affairs of the Bank.
 
            (b)  The Bank shall provide the Executive with a private office, 
secretarial and administrative assistance, office equipment, supplies and other 
facilities and services suitable to the Executive's position to be located at 
3299 Ross Clark Circle, N.W., Dothan, Alabama 36303, or at a comparable location
within Houston County Alabama.

     2.     Term.  The term ("Term") of this Agreement shall commence on the 
            ----
date hereof and shall continue until the second anniversary of the date hereof.

     3.     Compensation.  In consideration of the services to be rendered by 
            ------------
the Executive to the Bank hereunder, the Bank hereby agrees to pay or otherwise 
provide the Executive the following compensation and benefits, it being 
understood that the Bank shall have the right to deduct therefrom all taxes 
which may be required to be deducted or withheld under any provision of 
applicable law (including, without limitation, Social Security payments, income 
tax withholding and other required deductions now in effect or which may become 
effective by law any time during the Term):

            (a)  Salary.  The Executive shall receive an annual salary of 
                 ------
("Salary") of $90,000.00 to be paid in equal installments in accordance with the
Bank's salary payment practices in effect from time to time for executives of 
the Bank. The Bank may consider and declare from time to time increases in the 
Salary it pays Executive, and shall consider and declare Salary increases
based upon the following standards:

      a.      Inflation;

      b.      Adjustments to the salaries of other senor management personnel; 
              and

      c.      Past performance of Executive and the contribution which Executive
              makes to the business and profits of the Bank during the Term.

            (b)  Bonus Payment.  In addition to Salary, the Executive shall be 
                 ------------- 
entitled to receive an annual bonus pursuant to any annual incentive 
compensation plan adopted by the Board; provided, however, that if (i) no such 
                                        -----------------
plan is adopted or (ii) such plan is adopted with terms materially less 
favorable to the Executive than those contained in the Bank's 1995 Annual 
Incentive Compensation Plan (the "1995 Plan"), then the bonus payable to the 
Executive (if any) shall be determined by reference to the 1995 Plan less the 
value of any compensation received by or accrued for the benefit of the 
Executive pursuant to the Executive's participation in any employee benefit, 
retirement and compensation plans as specified in Section 3(c) hereof.

            (c)  Compensation Pursuant to Plans.  During the Term, the 
                 ------------------------------
Executive shall be included as a participant in all present and future employee
benefit, retirement and compensation plans generally available to employees of 
the Bank, consistent with his Salary and his position with



                                      -2-
<PAGE>

 
the Bank, including, without limitation, Employer's pension plan and
hospitalization, major medical, disability and group life insurance plans.

          (d)  Expenses.  The Executive shall be entitled to receive
               --------
reimbursement for all reasonable expenses incurred by him in connection with the
fulfillment of his duties hereunder, upon receipt of appropriate vouchers
therefor, provided that the Executive has complied with all reasonable policies
and procedures relating to the reimbursement of such expenses as shall, from
time to time, be established by the Bank.

     4.   Termination.
          -----------

          (a) This Agreement shall terminate on the earliest to occur of the
following events:  (i)  on the mutual agreement of the Bank and the Executive;
(ii)  the death of the Executive or Executive's voluntary retirement; (iii)
the Executive becoming unable to perform a substantial portion of his duties as
described herein due to injury, illness or disability (mental or physical) as
determined by an independent physician selected by the Bank and reasonably
satisfactory to the Executive for a period of three (3) consecutive months or
any aggregate period of six (6) months in any eighteen (18) month period
("Disability"); or (iv)  immediately upon the Bank giving written notice to the
Executive of termination for Cause (as defined herein).

          (b) The Bank may terminate the Executive's employment under this
Agreement at any time for Cause.  The termination shall be evidenced by written
notice to the Executive, which shall specify the cause for termination.  "Cause"
shall exist if:  (i) the Executive is convicted of (from which no appeal may be
taken), or pleads guilty to, any act of fraud, misappropriation or embezzlement,
or any felony; (ii) in the reasonable determination of the Board, the Executive
has engaged in conduct or activity materially damaging to the business of the
Bank (it being understood, however, that unintentional physical damage to any
property of the Bank by the Executive shall not be a ground for such a
determination by the Board); or (iii) the Executive has failed, without
reasonable cause, to devote his full business time and best efforts to the
business of the Bank as provided in Section 1(a) hereof and, after written
notice from the Bank of such failure, the Executive at any time thereafter again
so fails.

     5.   Representations and Warranties.
          ------------------------------

          (a) The Executive represents and warrants to the Bank that: (i) he has
the full power and authority to execute, deliver and perform this Agreement, and
that he has taken all actions necessary to secure all approvals required in
connection herewith and therewith; (ii) this Agreement has been duly authorized,
executed and delivered by him and constitutes his valid and binding agreement,
enforceable against him in accordance with its terms; and (iii) the execution,
delivery and performance of this Agreement and the consummation of the
transactions contemplated hereby will not, with the passage of time or the
giving of notice or both, violate or conflict with, constitute a breach of or
default under, result in the loss of any material benefit under, or permit the
acceleration of or entitle any party to accelerate any obligation under or
pursuant to, any material mortgage, lien, leases, agreement, instrument, order,
arbitration award, judgment or decree to which he is a party or by which he or
any of his assets are bound.

                                      -3-
<PAGE>

 
          (b) The Bank hereby represents and warrants to the Executive that:
(i) this Agreement has been duly authorized, executed and delivered by it, and
constitutes the valid and binding agreement of it, enforceable against it in
accordance with its terms; (ii) it has the full power authority to execute,
deliver and perform this Agreement and has taken all necessary action to secure
all approvals required in connection herewith; and (iii) the execution, delivery
and performance of this Agreement and the consummation of the transactions
contemplated hereby will not, with the passage of time or the giving of notice
or both, violate or conflict with, constitute a breach of or default under,
result in the loss of any material benefit under, or permit the acceleration of
or entitle any party to accelerate any obligation under or pursuant to, its
charter or bylaws or any material mortgage, lien, lease, agreement, instrument,
order, arbitration award, judgment or decree to which it is a party or by which
it or any of its assets are bound.

    6.  Restrictive Covenants.  Acknowledging that (i) he has intimate
        ---------------------
knowledge of the business of the Bank which, if exploited by him, in
contravention of this Agreement, would seriously adversely and irreparably
affect the value of the Bank and the ability of ABC to continue to operate the
Bank following the consummation of the merger contemplated by the Merger
Agreement; (ii) the provisions of this Section 6 are reasonable and necessary to
protect the legitimate interests of ABC; (iii) the provisions of this Section 6
are reasonable and necessary to protect the goodwill of the Bank acquired by ABC
pursuant to the Merger Agreement; (iv) any violation of this Section 6 will
result in irreparable injury to ABC and the Bank and that damages at law would
not be reasonable or adequate compensation to ABC and the Bank for a violation
of this Section 6; and (v) that in the course of his employment with the Bank,
as contemplated by this Agreement, and as a result of the position of trust that
he will hold under this Agreement, he will obtain private and confidential
information and proprietary data relating to ABC, the Bank and other affiliates
of ABC, including, without limitation, financial information, product
information and other data that are valuable assets and property rights of the
Bank and ABC and its affiliates (collectively referred to as "Confidential
Information"), the Executive hereby agrees as follows:

          (a) The Executive shall not, during the Term of this Agreement or any
time after the termination of this Agreement, either directly or indirectly,
disclose or use any Confidential Information acquired during his employment with
the Bank, unless (1) the Confidential Information has been made public through
no action or fault of the Executive, or (ii) its disclosure is requested or
compelled by applicable law or regulatory agency. The Executive further agrees
that after the termination of this Agreement, or at such other time as the Bank
requests, the Executive will return to the Bank all documents, papers and
records constituting Confidential Information, and all copies of same in the
Executive's possession and control.

          (b) For a period of two (2) years after termination of the Executive's
employment hereunder for any reason, the Executive shall not directly or
indirectly provide banking or bank-related services to, or solicit the banking
or bank-related business of, any customer of the Bank at the time of such
provision of services or solicitation which the Executive served either alone or
with others while employed by the Bank in any city, town, borough, township,
village or other place in which the Executive performed services for the Bank
while employed by it, or assist any actual or potential competitor of the Bank
to provide banking or bank-related services to or solicit any such customer's
banking or bank-related business in any such place.

                                      -4-
<PAGE>

 
          (c) While the Executive is employed by the Bank and for a period of
two (2) years after termination of the Executive's employment hereunder for any
reason, the Executive shall not, directly or indirectly, as principal, agent, or
trustee, or through the agency of any corporation, partnership, trade
association, agent or agency, engage in any banking or bank-related business or
venture which competes with the business of the Bank as conducted during the
Executive's employment by the flank within a radius of fifty (50) miles of the
Bank's main office.

          (d) In addition to all other remedies provided at law or at equity,
the Bank may petition and obtain from a court of law or equity both temporary
and permanent injunctive relief without the necessity of proving actual damages
and without posting bond or other security to prevent a breach by the Executive
of any covenant contained in this Section 6, as well as to an equitable
accounting of all earnings and profits and other benefits arising out of any
such violations.

      7.  Notices.  Any notice or other communication required or permitted to
          -------
be given hereunder shall be in writing and deemed to have been given when
delivered in person or when dispatched by telegram or electronic facsimile
transfer (confirmed in writing by mail, registered or certified, return receipt
requested, postage prepaid, simultaneously dispatched) to the addresses
specified below.


    If to the Executive:  John E. Meyer, Jr. 
                          _______________________
                          Dothan, Alabama 36303
                          Facsimile:  (___) ____-_______

    If to the Bank:       Southland Bank
                          c/o ABC Bancorp
                          310 First Street, S.E.
                          Moultrie, Georgia  31768
                          Facsimile:  (912) 890-2235
                          Attn:  President

or to such other address or fax number as either party may from time to time
designate in writing to the other.

      8.  Entire Agreement.  This Agreement constitutes the entire agreement
          ----------------
between the parties hereto relating to the subject matter hereof, and supersedes
all prior agreements and understandings, whether oral or written, with respect
to the same, including, without limitation, that certain employment agreement by
and between the Bank and the Executive dated as of November 17, 1993, as
amended, which is hereby terminated and shall be of no further force or effect.
No modification, alteration, amendment or recision of or supplement to this
Agreement shall be valid or effective unless the same is in writing and signed
by both parties hereto.

      9.    Governing Law.    This Agreement and the rights and duties of the
            -------------
parties hereunder shall be governed by, construed under and enforced in
accordance with the laws of the State Alabama.

                                      -5-
<PAGE>

 
      10.  Assignment.  This Agreement shall inure to the benefit of and be
           ----------
binding upon the parties hereto and their respective heirs, personal
representatives, successors and permitted assigns.  The rights, duties and
obligations under this Agreement are assignable by the Bank to a successor of
all or substantially all of the business or assets of the Bank.  The rights,
duties and obligations of the Executive under this Agreement shall not be
assignable .

      11.  Survival.  The respective obligations of the parties under Section 6
           --------
hereof shall survive the termination of this Agreement.

      IN WITNESS WHEREOF, the Bank has caused this Agreement to be executed and
delivered, and the Executive has executed and delivered this Agreement, all as
of the day and year first above written.


                            SOUTHLAND BANK


                            By:______________________________________
                                Its: ________________________________


                               ______________________________________(SEAL)
                               JOHN E. MEYER, JR.

                                      -6-
<PAGE>

 
                                                                       EXHIBIT 5
                                                                       ---------

                              MATTERS AS TO WHICH
                           ROGERS & HARDIN WILL OPINE

[Subject to standard assumptions, limitations, restrictions and matters
disclosed in the Agreement and its schedules, including principles of equity and
remedies, such as specific performance.]

     1.     Purchaser is a corporation duly organized, existing and in good
standing under the laws of the State of Georgia with corporate power and
authority (a) to conduct its business as described in the proxy statement used
to solicit the approval by the stockholders of Target of the transactions
contemplated by the Agreement ("Proxy Statement"), and (b) to own and use its
Assets.

     2.     Purchaser's authorized shares consist of 10,000,000 shares of Common
Stock, no par value, of which __________ shares were outstanding as of
_____________, and 5,000,000 shares of Preferred Stock, none of which were
outstanding as of ____________.  The outstanding shares of Purchaser Common
Stock have been duly authorized and validly issued, were not issued in violation
of any statutory preemptive rights of shareholders, and are fully paid and
nonassessable.  To our Knowledge, except as Previously Disclosed, there are no
options, subscriptions, warrants, calls, rights or commitments obligating
Purchaser to issue equity securities or acquire its equity securities.  The
shares of Purchaser Common Stock to be issued to the shareholders of Target upon
consummation of the Merger have been registered under the Securities Act of
1933, as amended, and when issued in accordance with the Agreement, will be
validly issued, fully paid and nonassessable.

     3.     The execution and delivery by Purchaser of the Agreement do not, and
if Purchaser were now to perform its obligations under the Agreement such
performance would not, result in any violation of the Articles of Incorporation
or Bylaws of Purchaser or, to our knowledge, result in any breach of, or default
or acceleration under, any material Contract or Order to which Purchaser is a
party or by which Purchaser is bound.

     4.     Purchaser has duly authorized the execution and delivery of the
Agreement and all performance by Purchaser thereunder and has duly executed and
delivered the Agreement.

     5.     The Agreement is enforceable against Purchaser.
<PAGE>


 
                                                                       EXHIBIT 6
                                                                       ---------

                               IRREVOCABLE PROXY
                               -----------------


          This Irrevocable Proxy is given by the undersigned, [               ]
("Shareholder"), in favor of ABC Bancorp, a Georgia corporation ("ABC"), as of
the 18th day of December, 1995.

          WHEREAS, ABC and Southland Bancorporation, an Alabama corporation
("Southland"), have entered into an Agreement and Plan of Merger dated as of
December 18, 1995 (the "Merger Agreement") (capitalized terms used but not
defined herein shall have the same meaning assigned to such terms in the Merger
Agreement), pursuant to which ABC proposes to acquire the entire equity interest
in Southland by means of a merger (the "Merger") of Southland with and into ABC
in which (a) each issued and outstanding share of common stock, $.01 par value,
of Southland (the "Southland Common Stock"), other than shares of Southland
Common Stock with respect to which statutory dissenters' rights have been
perfected and shares held by Southland (or any of its subsidiaries) or by ABC
(or any of its subsidiaries), in each case other than in a fiduciary capacity or
as a result of debt previously contracted, shall automatically be converted into
the right to receive cash and whole shares of ABC's common, $1.00 par value,
plus cash in lieu of fractional shares, in an amount equal to (i) 1.8 multiplied
by the Book Value of Southland (as defined in the Merger Agreement) as of the
close of business immediately preceding the consummation of the Merger divided
by (ii) the aggregate number of outstanding shares of Southland Common Stock;
and (b) each outstanding option to purchase Southland Common Stock not
theretofore exercised shall be cancelled;

          WHEREAS, Shareholder owns, as of the date hereof, 225,968 shares of
Southland Common Stock (the "Existing Shares", together with any shares of
Southland Common Stock acquired after the date hereof and prior to the
termination hereof, hereinafter collectively referred to as the "Shares"); and

          WHEREAS, ABC has entered into the Merger Agreement in reliance on
Shareholder's agreement to support the Merger, including the granting of
Shareholder's Irrevocable Proxy hereunder.

          NOW, THEREFORE, with respect to the Merger Agreement and the
transactions contemplated thereby and in accordance with Section (S) 10-2B-7.22
of the Alabama Business Corporation Act, Shareholder hereby irrevocably makes,
constitutes and appoints ABC to act as Shareholder's true and lawful proxy and
attorney-in-fact in the name and on behalf of Shareholder, with full power to
appoint a substitute or substitutes.  Shareholder further directs ABC, and ABC
hereby agrees, to vote all of the Shares which are entitled to vote at any
meeting of the shareholders of Southland (whether annual or special and whether
or not an adjourned meeting), or by written consent in the place and stead of
Shareholder, in favor of the Merger as set forth in the Merger Agreement.  By
giving this proxy, Shareholder hereby revokes any other proxy granted by
Shareholder at any time with respect to the Shares and no subsequent proxies
will be given with

                                      -1-
<PAGE>

 
respect thereto by Shareholder.  THE PROXY GRANTED HEREBY IS COUPLED WITH AN
INTEREST AND IS IRREVOCABLE.  The proxy granted hereby shall not be terminated
by any act of Shareholder or by operation of law, by lack of appropriate power
of authority, or by the occurrence of any other event or events and shall be
binding upon all beneficiaries, heirs at law, legatees, distributees,
successors, assigns and legal representatives of Shareholder.  Shareholder
agrees to use all good faith efforts to cause any record owner of the Shares of
which Shareholder is the beneficial owner to grant to ABC a proxy of the same
effect as that contained herein.  Shareholder shall perform such further acts
and execute such further documents as may be required to vest in ABC the sole
power to vote the Shares during the term of the proxy granted herein.  The proxy
granted herein shall expire on the earlier of (i) the date on which ABC and
Shareholder mutually consent in writing to terminate this Irrevocable Proxy,
(ii) the date of the Closing (as defined in the Merger Agreement), or (iii) the
termination of the Merger Agreement in accordance with the terms thereof.
Notwithstanding anything herein to the contrary, the proxy granted hereby and
power herein conferred upon ABC (or any substitute or substitutes) may not be
exercised prior to the receipt by ABC and Southland of the Consents of the
Regulatory Authorities (as contemplated by the Merger Agreement).

            IN WITNESS WHEREOF, Shareholder has executed and delivered this
Irrevocable Proxy as of the date set forth above.


                                           SHAREHOLDER



                                           ---------------------------
                                           (Name)



                                           ---------------------------
                                           (Signature)

<PAGE>


 
    
                AMENDMENT NO. 1 TO AGREEMENT AND PLAN OF MERGER
                -----------------------------------------------
  
      THIS AMENDMENT NO. 1 TO AGREEMENT AND PLAN OF MERGER (this "Amendment") is
entered into as of April 16, 1996, by and among ABC BANCORP, a Georgia
corporation, and SOUTHLAND BANCORPORATION, an Alabama corporation.

                             W I T N E S S E T H: 
                             - - - - - - - - - - 

      WHEREAS, the parties hereto have entered into that certain Agreement and 
Plan of Merger (THE "Merger Agreement"), dated as of December 18, 1995; and


      WHEREAS, the parties hereto have determined that it is desirable to amend
the Merger Agreement;


      NOW, THEREFORE, in consideration of the foregoing and the provisions set 
forth below, the parties hereto hereby agree as follows:

      Section 1. Amendment of Section 9.1(e). Section 9.1 (e) of the Merger
                 ---------------------------
Agreement is hereby amended to read in its entirety as follows:

              "(e) By the Board of Directors of either Party in the event that
          the Merger shall not have been consummated by August 1, 1996, but only
          if the failure to consummate the transactions contemplated hereby on
          or before such date is not caused by any breach of this Agreement by
          the Party electing to terminate pursuant to this Section 9.1 (e) ; or"

      Section 2.     Ratification.   Except as expressly amended by the terms
                     ------------     
hereof, the Merger Agreement is hereby reaffirmed by each of the parties hereto.

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


ATTEST:                              ABC BANCORP

/s/ Sara R Hall                      By: /s/ Kenneth J. Hunnicutt  
- ---------------                      ----------------------------
Secretary                            President

(CORPORATE SEAL)


ATTEST:                              SOUTHLAND BANCORPORATION

/s/ Pamela H. Adams                  By: /s/ John E. Meyer, Jr.
- -------------------                  --------------------------
Secretary                            President

(CORPORATE SEAL) 

     

<PAGE>

 
                                                                      Appendix B


                        ALABAMA BUSINESS CORPORATION ACT
                        ARTICLE 13.  DISSENTERS' RIGHTS

     DIVISION A.  RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES

10-2B-13.01  DEFINITIONS.--

     (1)  "Corporate action" means the filing of articles of merger or share
          exchange by the Probate Judge or Secretary of State, or other action
          giving legal effect to a transaction that is the subject of
          dissenters' rights.

     (2)  "Corporation" means the issuer of shares held by a dissenter before
          the corporate action, or the surviving or acquiring corporation by
          merger or share exchange of that issuer.

     (3)  "Dissenter" means a shareholder who is entitled to dissent from
          corporate action under Section 13.02 and who exercises that right when
          and in the manner required by Sections 13.20 through 13.28.

     (4)  "Fair Value," with respect to a dissenter's shares, means the value of
          the shares immediately before the effectuation of the corporate action
          to which the dissenter objects, excluding any appreciation or
          depreciation in anticipation of the corporate action unless exclusion
          would be inequitable.

     (5)  "Interest" means interest from the effective date of the corporate
          action until the date of payment, at the average rate currently paid
          by the corporation on its principal bank loans, or, if none, at a rate
          that is fair and equitable under all circumstances.

     (6)  "Record shareholder" means the person in whose name shares are
          registered in the records of a corporation or the beneficial owner of
          shares to the extent of the rights granted by a nominee certificate on
          file with a corporation.

     (7)  "Beneficial shareholder" means the person who is a beneficial owner of
          shares held in a voting trust or by a nominee as the record
          shareholder.

     (8)  "Shareholder" means the record shareholder or the beneficial
          shareholder.

     10-2B-13.02  RIGHT TO DISSENT.--(a)  A shareholder is entitled to dissent
from, and obtain payment of the fair value of his or her shares in the event of,
any of the following corporate actions:

     (1)  Consummation of a plan of merger to which the corporation is a party
          (i) if shareholder approval is required for the merger by 
          Section 11.03 or the articles of

                                      B-1
<PAGE>

 
          incorporation and the shareholder is entitled to vote on the merger or
          (ii) if the corporation is a subsidiary that is merged with its parent
          under Section 11.04;

     (2)  Consummation of a plan of share exchange to which the corporation is a
          party as the corporation whose shares will be acquired, if the
          shareholder is entitled to vote on the plan;

     (3)  Consummation of a sale or exchange by all, or substantially all, of
          the property of the corporation other than in the usual and regular
          course of business, if the shareholder is entitled to vote on the sale
          or exchange, including a sale in dissolution, but not including a sale
          pursuant to court order or a sale for cash pursuant to a plan by which
          all or substantially all of the net proceeds of the sale will be
          distributed to the shareholders within one year after the date of
          sale;

     (4)  To the extent that the articles of incorporation of the corporation so
          provide, an amendment of the articles of incorporation that materially
          and adversely affects rights in respect to a dissenter's shares
          because it:

          (i)   Alters or abolishes a preferential right of the shares;
          (ii)  Creates, alters, or abolishes a right in respect of redemption,
                including a provision respecting a sinking fund for the
                redemption or repurchase of the shares;
          (iii) Alters or abolishes a preemptive right of the holder of the
                shares to acquire shares or other securities;
          (iv)  Excludes or limits the right of the shares to vote on any
                matter, or to cumulate votes, other than a limitation by
                dilution through issuance of shares or other securities with
                similar voting rights; or
          (v)   Reduces the number of shares owned by the shareholder to a
                fraction of a share if the fractional share so created is to be
                acquired for cash under Section 6.04; or

     (5)  Any corporate action taken pursuant to a shareholder vote to the
          extent the articles of incorporation, bylaws, or a resolution of the
          board of directors provides that voting or nonvoting shareholders are
          entitled to dissent and obtain payment for their shares.

     (b) A shareholder entitled to dissent and obtain payment for shares under
this chapter may not challenge the corporate action creating his or her
entitlement unless the action is unlawful or fraudulent with respect to the
shareholder or the corporation.

     10-2B-13.03  DISSENT BY NOMINEES AND BENEFICIAL OWNERS.--(a)  A record
shareholder may assert dissenters' rights as to fewer than all of the shares
registered in his or her name only if he or she dissents with respect to all
shares beneficially owned by any one person and notifies the corporation in
writing of the name and address of each person on whose behalf he or she asserts
dissenters' rights.  The rights of a partial dissenter under this subsection are
determined as

                                      B-2
<PAGE>

 
if the shares to which he or she dissents and his or her other shares were
registered in the names of different shareholders.

     (b) A beneficial shareholder may assert dissenters' rights as to shares
held on his or her behalf only if:

     (1)  He or she submits to the corporation the record shareholder's written
          consent to the dissent not later than the time the beneficial
          shareholder asserts dissenters' rights; and

     (2)  He or she does so with respect to all shares of which he or she is the
          beneficial shareholder or over which he or she has power to direct the
          vote.


     DIVISION B.  PROCEDURE FOR EXERCISE OF DISSENTERS' RIGHTS

     10-2B-13.20  NOTICE OF DISSENTERS' RIGHTS.--(a)  If proposed corporate
action creating dissenters' rights under Section 13.02 is submitted to a vote at
a shareholders' meeting, the meeting notice must state that shareholders are or
may be entitled to assert dissenters' rights under this article and be
accompanied by a copy of this article.

     (b)  If corporate action creating dissenters' rights under Section 13.02 is
taken without a vote of shareholders, the corporation shall (1) notify in
writing all shareholders entitled to assert dissenters' rights that the action
was taken; and (2) send them the dissenters' notice described in Section 13.22.

     10-2B-13.21  NOTICE OF INTENT TO DEMAND PAYMENT.--(a)  If proposed
corporate action creating dissenters' rights under Section 13.02 is submitted to
a vote at a shareholder's meeting, a shareholder who wishes to assert
dissenters' rights (1) must deliver to the corporation before the vote is taken
written notice of his or her intent to demand payment or his or her shares if
the proposed action is effectuated; and (2) must not vote his or her shares in
favor of the proposed action.

     (b) A shareholder who does not satisfy the requirements of subsection 
(a) is not entitled to payment for his or her shares under this article.

     10-2B-13.22  DISSENTERS' NOTICE.--(a) If proposed corporate action creating
dissenters' rights under Section 13.02 is authorized at a shareholders' meeting,
the corporation shall deliver a written dissenters' notice to all shareholders
who satisfied the requirements of Section 13.21.

     (b)  The dissenters' notice must be sent no later than 10 days after the
corporate action was taken, and must:

     (1) State where the payment demand must be sent;
     (2) Inform holders of shares to what extent transfer of the shares will be
         restricted after the payment demand is received;

                                      B-3
<PAGE>

 
     (3) Supply a form for demanding payment;
     (4) Set a date by which the corporation must receive the payment demand,
         which date may not be fewer than 30 nor more than 60 days after the
         date the subsection (a) notice is delivered; and
     (5) Be accompanied by a copy of this article.

     10-2B-13.23  DUTY TO DEMAND PAYMENT.--(a)  A shareholder sent a dissenters'
notice described in Section 13.22 must demand payment in accordance with the
terms of the dissenters' notice.

     (b) The shareholder who demands payment retains all other rights of a
shareholder until those rights are canceled or modified by the taking of the
proposed corporate action.

     (c) A shareholder who does not demand payment by the date set in the
dissenters' notice is not entitled to payment for his or her shares under this
article.

     (d) A shareholder who demands payment under subsection (a) may not
thereafter withdraw that demand and accept the terms offered under the proposed
corporate action unless the corporation shall consent thereto.

     10-2B-13.24  SHARE RESTRICTIONS.--(a)  Within 20 days after making a formal
payment demand, each shareholder demanding payment shall submit the certificate
or certificates representing his or her shares to the corporation for 
(1) notation thereon by the corporation that such demand has been made and 
(2) return to the shareholder by the corporation.

     (b) The failure to submit his or her shares for notation shall, at the
option of the corporation, terminate the shareholders' rights under this article
unless a court of competent jurisdiction, for good and sufficient cause, shall
otherwise direct.

     (c) If shares represented by a certificate on which notation has been made
shall be transferred, each new certificate issued therefor shall bear similar
notation, together with the name of the original dissenting holder of such
shares.

     (d) A transferee of such shares shall acquire by such transfer no rights in
the corporation other than those which the original dissenting shareholder had
after making demand for payment of the fair value thereof.

     10-2B-13.25  OFFER OF PAYMENT.--(a)  As soon as the proposed corporate
action is taken, or upon receipt of a payment demand, the corporation shall
offer to pay each dissenter who complied with Section 13.23 the amount the
corporation estimates to be the fair value of his or her shares, plus accrued
interest.

     (b) The offer of payment must be accompanied by:

                                      B-4
<PAGE>

 
     (1) The corporation's balance sheet as of the end of a fiscal year ending
         not more than 16 months before the date of the offer, an income
         statement for that year, and the latest available interim financial
         statements, if any;
     (2) A statement of the corporation's estimate of the fair value of the
         shares;
     (3) An explanation of how the interest was calculated;
     (4) A statement of the dissenter's right to demand payment under 
         Section 13.28; and
     (5) A copy of this article.

     (c) Each dissenter who agrees to accept the corporation's offer of payment
in full satisfaction of his or her demand must surrender to the corporation the
certificate or certificates representing his or her shares in accordance with
terms of the dissenters' notice.  Upon receiving the certificate or
certificates, the corporation shall pay each dissenter the fair value of his or
her shares, plus accrued interest, as provided in subsection (a).  Upon
receiving payment, a dissenting shareholder ceases to have any interest in the
shares.

     10-2B-13.26  FAILURE TO TAKE CORPORATE ACTION.--(a)  If the corporation
does not take the proposed action within 60 days after the date set for
demanding payment, the corporation shall release the transfer restrictions
imposed on shares.

     (b) If, after releasing transfer restrictions, the corporation takes the
proposed action, it must send a new dissenters' notice under Section 13.22 and
repeat the payment demand procedure.

     10-2B-13.28  PROCEDURE IF SHAREHOLDER DISSATISFIED WITH OFFER OF PAYMENT.--
(a)  A dissenter may notify the corporation in writing of his or her own
estimate of the fair value of his or her shares and amount of interest due, and
demand payment of his or her estimate, or reject the corporation's offer under
Section 13.25 and demand payment of the fair value of his or her shares and
interest due, if:

     (1) The dissenter believes that the amount offered under Section 13.25 is
         less than the fair value of his or her shares or that the interest due
         is incorrectly calculated;

     (2) The corporation fails to make an offer under Section 13.25 within 60
         days after the date set for demanding payment; or

     (3) The corporation, having failed to take the proposed action, does not
         release the transfer restrictions imposed on shares within 60 days
         after the date set for demanding payment.

     (b) A dissenter waives his or her right to demand payment under this
section unless he or she notifies the corporation of his or her demand in
writing under subsection (a) within 30 days after the corporation offered
payment for his or her shares.

     DIVISION C.  JUDICIAL APPRAISAL OF SHARES

     10-2B-13.30  COURT ACTION.--(a)  If a demand for payment under 
Section 13.28 remains unsettled, the corporation shall commence a proceeding
within 60 days after receiving the

                                      B-5
<PAGE>

 
payment demand and petition the court to determine the fair value of the shares
and accrued interest.  If the corporation does not commence the proceeding
within the 60 day period, it shall pay each dissenter whose demand remains
unsettled the amount demanded.

     (b) The corporation shall commence the proceeding in the circuit court of
the county where the corporation's principal office (or, if none in this state,
its registered office) is located.  If the corporation is a foreign corporation
without a registered office in this state, it shall commence the proceeding in
the county in this state where the registered office of the domestic corporation
merged with or whose shares were acquired by the foreign corporation was
located.

     (c) The corporation shall make all dissenters (whether or not residents of
this state) whose demands remain unsettled parties to the proceeding as in an
action against their shares, and all parties must be served with a copy of the
petition.  Nonresidents may be served by registered or certified mail or by
publication as provided under the Alabama Rules of Civil Procedure.

     (d) After service is completed, the corporation shall deposit with the
clerk of the court an amount sufficient to pay unsettled claims of all
dissenters party to the action in an amount per share equal to its prior
estimate of fair value, plus accrued interest, under Section 13.25.

     (e) The jurisdiction of the court in which the proceeding is commenced
under subsection (b) is plenary and exclusive.  The court may appoint one or
more persons as appraisers to receive evidence and recommend decision on the
question of fair value.  The appraisers have the powers described in the order
appointing them, or in any amendment to it.  The dissenters are entitled to the
same discovery rights as parties in other civil proceedings.

     (f) Each dissenter made a party to the proceeding is entitled to judgment
for the amount the court finds to be the fair value of his or her shares, plus
accrued interest.  If the court's determination as to the fair value of a
dissenter's shares, plus accrued interest, is higher than the amount estimated
by the corporation and deposited with the clerk of the court pursuant to
subsection (d), the corporation shall pay the excess to the dissenting
shareholder.  If the court's determination as to fair value, plus accrued
interest, of a dissenter's shares is less than the amount estimated by the
corporation and deposited with the clerk of the court pursuant to subsection
(d), then the clerk shall return the balance of funds deposited, less any costs
under Section 13.31, to the corporation.

     (g) Upon payment of the judgment, and surrender to the corporation of the
certificate or certificates representing the appraised shares, a dissenting
shareholder ceases to have any interest in the shares.

     10-2B-13.31  COURT COSTS AND COUNSEL FEES.--(a)  The court in an appraisal
proceeding commenced under Section 13.30 shall determine all costs of the
proceeding, including compensation and expenses of appraisers appointed by the
court.  The court shall assess the costs against the corporation, except that
the court may assess costs against all or some of the dissenters, in amounts the
court finds equitable, to the extent the court finds the dissenters acted
arbitrarily, vexatiously, or not in good faith in demanding payment under
Section 13.28.

                                      B-6
<PAGE>

 
     (b) The court may also assess the reasonable fees and expenses of counsel
and experts for the respective parties, in amounts the court finds equitable:

     (1) Against the corporation and in favor of any or all dissenters if the
         court finds the corporation did not substantially comply with the
         requirements of Sections 13.20 through 13.28; or

     (2) Against either the corporation or a dissenter, in favor of any other
         party, if the court finds that the party against whom the fees and
         expenses are assessed acted arbitrarily, vexatiously, or not in good
         faith with respect to the rights provided by this chapter.

     (c) If the court finds that the services of counsel for any dissenter were
of substantial benefit to other dissenters similarly situated, and that the fees
for those services should not be assessed against the corporation, the court may
award to these counsel reasonable fees to be paid out of the amounts awarded the
dissenters who were benefitted.

     10-2B-13.32  STATUS OF SHARES AFTER PAYMENT.-- Shares acquired by a
corporation pursuant to payment of the agreed value therefor or to payment of
the judgment entered therefor, as in this chapter provided, may be held and
disposed of by such corporation as in the case of other treasury shares, except
that, in the case of a merger or share exchange, they may be held and disposed
of as the plan of merger or share exchange may otherwise provide.

                                      B-7
<PAGE>
 
                                     PROXY
                            SOUTHLAND BANCORPORATION
                          3299 Ross Clark Circle, N.W.
                             Dothan, Alabama  36303
                           Telephone: (334) 671-4000

          THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
                          OF SOUTHLAND BANCORPORATION


     The undersigned hereby appoints Winn Farrar Martin and John E. Meyer, Jr.,
or either of them, as Proxies, each with the power to appoint his substitute,
and hereby authorizes them to represent and to vote, as designated below, all
shares of common stock of Southland Bancorporation which the undersigned is
entitled to vote at the Special Meeting of Shareholders (the "Meeting") to be
held on June 21, 1996, or any adjournment or postponement thereof, on the
following matters:

     1.   PROPOSAL TO APPROVE AND ADOPT THE AGREEMENT AND PLAN OF MERGER BETWEEN
          SOUTHLAND BANCORPORATION AND ABC BANCORP PROVIDING FOR THE MERGER OF
          SOUTHLAND BANCORPORATION WITH AND INTO ABC BANCORP.

          FOR ___________   AGAINST ___________   ABSTAIN _______

     2.   In their discretion upon such other business as may properly come
          before the Meeting.

     THIS PROXY WHEN PROPERLY EXECUTED WILL BE VOTED IN THE
MANNER DIRECTED HEREIN BY THE UNDERSIGNED SHAREHOLDER.  IF NO
DIRECTION IS GIVEN, THIS PROXY WILL BE VOTED FOR PROPOSAL NO. 1.
                                             ---                

     Please sign exactly as name appears on stock certificate(s).  If there are
two or more owners, both should sign.  When signing as attorney, executor,
administrator, trustee or guardian, please give full title as such.  If a
corporation, please sign full corporate name by president or other authorized
officer.  If a partnership, please sign in partnership name by authorized
person.

Dated: 
      ------------------      --------------------------------------------
                                              (Signature)


                              --------------------------------------------
                                    (Signature if held jointly)

                              Your vote is important.
                              Please mark, sign, date and
                              return this Proxy promptly,
                              using the enclosed envelope.
<PAGE>
 
                                 ELECTION FORM

                            SOUTHLAND BANCORPORATION
                              MERGER WITH AND INTO
                                  ABC BANCORP



             THIS ELECTION FORM SHOULD BE COMPLETED AND BROUGHT TO
                     THE SPECIAL MEETING OF SHAREHOLDERS ON
                    JUNE 21, 1996, OR RETURNED BY 5:00 P.M.,
                  ATLANTA, GEORGIA TIME, ON JUNE 17, 1996, TO:

                            SUNTRUST BANK, ATLANTA,
                             THE EXCHANGE AGENT AT:
                             ----------------------


     BY MAIL:                       BY HAND:

     SunTrust Bank, Atlanta         SunTrust Bank, Atlanta
     Corporate Trust Department     Corporate Trust Department
     P.O. Box 4625                  58 Edgewood Avenue, N.E.
     Atlanta, Georgia 30302         Room 225
                                    Atlanta, Georgia 30303

     This Election Form relates to the proposed merger (the "Merger") of
Southland Bancorporation (the "Company") with and into ABC Bancorp ("ABC") as
described in the Proxy Statement/Prospectus dated May 23, 1996 (the "Proxy
Statement") which has been mailed to each Company shareholder.  The Merger, if
approved by the Company shareholders at the Special Meeting of Shareholders to
be held on June 21, 1996 (the "Special Meeting"), is expected to be consummated
on, or as soon as practicable following, June 21, 1996.  In accordance with the
terms of the Agreement and Plan of Merger dated as of December 18, 1995 by and
between the Company and ABC (the "Merger Agreement"), upon consummation of the
Merger, each share of the Company's no par value common stock outstanding
immediately prior to the consummation of the Merger ("Company Shares"), other
than shares as to which statutory dissenters' rights have been perfected, will
be converted into the right to receive cash and whole shares of the common
stock, $1.00 par value per share, of ABC ("ABC Common Stock") equal to (i) 1.8
times the Book Value of the Company (as defined in the Merger Agreement) as of
the close of business on the day immediately preceding the date of consummation
of the Merger, divided by (ii) the aggregate number of the outstanding shares of
the Company's common stock as of the effective time of the Merger (the "Merger
Consideration").  Subject to the terms of the Merger Agreement, each shareholder
who does not dissent from the Merger may elect to receive (i) cash in the amount
equal to the Merger Consideration times the number of outstanding Company shares
held by such shareholder as of the effective time of the Merger (the "Cash
Consideration"); (ii) the number of shares of ABC Common Stock equal to the
Merger Consideration divided by the Base Period Trading Price of the ABC Common
Stock (as defined in the Merger Agreement), multiplied by the number of
outstanding Company Shares held by such shareholder as of the effective time of
the Merger (the "Stock Consideration"); or (iii) a combination of Cash
Consideration and Stock Consideration in the relative proportions selected by
such shareholder.  The
<PAGE>

 
Merger Consideration for all Company Shares will be divided between cash and ABC
Common Stock in the following manner: (a)  no less than 34% and no more than 49%
of the Company Shares (including shares with respect to which dissenters' rights
have been perfected) will be converted into cash; and (b) no less than 51% and
no more than 65% of the Company Shares will be converted into shares of ABC
Common Stock.

     By completing this Election Form and bringing it to the Special Meeting or
returning it to the Exchange Agent on or before 5:00 p.m., on June 17, 1996, you
may request to receive (i) cash (to the extent it is available) as the
consideration for all or part of your Company Shares, (ii) ABC Common Stock (to
the extent that it is available), or (iii) a combination of cash and ABC Common
Stock.  The total number of Company Shares to be converted into the right to
receive cash, including cash in lieu of fractional shares, may not be less than
35% of the total number of outstanding Company Shares (the "Minimum Cash
Election Number") and, together with any Company Shares as to which dissenters'
rights have been perfected, may not be greater than 49% of the outstanding
Company Shares (the "Maximum Cash Election Number").  The total number of
Company Shares to be converted into the right to receive ABC Common Stock may
not be less than 51% of the number of outstanding Company Shares (the "Minimum
Stock Election Number") nor greater than 65% of the number of outstanding
Company Shares (the "Maximum Stock Election Number").  If the number of Company
Shares to be converted into shares of ABC Common Stock exceeds the Maximum Stock
Election Number, then all Company shareholders who have elected to receive
shares of ABC Common Stock (other than any Company shareholder who has made an
election to receive no more than 65% and no less than 51% of the applicable
Merger Consideration in the form of ABC Common Stock for his or her Company
Shares) shall, on a prorata basis, have their elections redesignated to receive
cash so that the Maximum Stock Election Number and the Minimum Cash Election
Number are achieved.  If the number of Company Shares to be converted into cash
exceeds the Maximum Cash Election Number, then all Company shareholders who have
made an election to receive cash (other than any Company shareholder who has
made an election to receive no more than 49% and no less than 35% of the
applicable Merger Consideration in the form of cash for his or her Company
Shares) shall, on a prorata basis, have their elections redesignated so that the
Maximum Cash Election Number and Minimum Stock Election Number are achieved.

        PLEASE FOLLOW CAREFULLY THE INSTRUCTIONS IN THIS ELECTION FORM.

          Questions and requests for assistance or additional copies of this
Election Form may be directed to Mr. John E. Meyer, Jr. at Southland Bank, 3299
Ross Clark Circle, N.W., Dothan, Alabama 36303 (telephone: 334-671-4000)  or to
Customer Service at the Exchange Agent at P.O. Box 4625, Atlanta, Georgia 30302
(telephone:  1-800-568-3476).

                                       2
<PAGE>
 
                                  INSTRUCTIONS


          1.  CASH ELECTION PROCEDURE.  To request the form of the Merger
Consideration payable for all or part of your Company Shares, you must place an
"X" in the box preceding one of the three options.  If you wish to receive cash
as the consideration payable for all Company Shares held by you, you must place
an "X" in the box preceding Option A.  If you wish to receive ABC Common Stock
as the consideration payable for all of the Company Shares held by you, you must
place an "X" in the box preceding Option B.  If you wish to receive a
combination of cash and ABC Common Stock for all of the Company Shares held by
you, you must place an "X" in the box preceding Option C and specify in the
spaces provided the portion of your Company Shares (expressed as a percentage)
as to which you would like to receive cash and ABC Common Stock.  Due to the
limitations and the allocation procedures provided in the Merger Agreement,
however, you can not be assured of receiving the amount of cash or ABC Common
Stock specified in your election.

          2.  TIME IN WHICH TO MAKE THE ELECTION.  To be effective, the Election
Form (or a facsimile thereof) properly executed must be brought to the Special
Meeting or received by the Exchange Agent, at its address set forth on the first
page of the Election Form, no later than 5:00 P.M., Atlanta, Georgia, time, on
June 17, 1996 (the "Election Deadline").  Any Company shareholder who does not
vote in favor of and objects to the Merger in strict compliance with Article 13
of the Alabama Business Corporation Act (the "ABCA") in order to exercise his or
her right of dissent should not complete this Election Form.  Such dissenting
Company shareholder should comply with the provisions of Article 13 of the ABCA.

          IF YOU FAIL TO COMPLETE AND RETURN THIS ELECTION FORM BY THE ELECTION
DEADLINE OR IF THE EXCHANGE AGENT DETERMINES THAT THE ELECTION FORM IS
DEFECTIVE, YOU WILL BE DEEMED TO HAVE MADE A COMBINATION ELECTION TO RECEIVE
CASH FOR 49% OF THE COMPANY SHARES HELD BY YOU AND ABC COMMON STOCK FOR 51% OF
THE COMPANY SHARES HELD BY YOU.

          3.  CHANGE OR REVOCATION OF ELECTION.  Any Company shareholder who has
submitted an Election Form may at any time prior to the Election Deadline change
that election if a revised Election Form (or facsimile thereof) is submitted to,
and received by, the Exchange Agent prior to the Election Deadline.  Any holder
of Company Shares may also, at any time prior to the Election Deadline, revoke
his or her election by written notice to the Company or the Exchange Agent
received by the Company or the Exchange Agent prior to the Election Deadline.

          4.  JOINT ELECTION FORMS.  For purposes of the Election Form and the
allocation procedures under the Merger Agreement, holders of Company Shares who
join in making a Joint election will be considered to be a single holder.  A
Joint Election Form may be submitted by any single holder of Company Shares who
holds his or her shares in two or more different names and by two or more
holders of Company Shares who are considered to own each other's shares by
reason of the ownership attribution rules contained in Section 318(a) of the
Internal Revenue Code of 1986, as amended (the "Code").  If the Election Form is
submitted as a Joint Election Form, each record holder of Company Shares covered
hereby must properly sign the Election Form, attaching additional sheets if
necessary.  The signatures of such holders will be deemed to constitute a
certification that the persons submitting a Joint Election Form are eligible to
do so.  Because a Company shareholder who receives (either actually or
constructively) a combination of cash and ABC Common Stock may be required to
recognize dividend

                                       3
<PAGE>
 
income on the exchange for Federal income tax purposes, each Company shareholder
should consider the possible advantage of filing a Joint Election Form with any
other Company Shareholder whose Company Shares may be deemed to be
constructively owned by him or her by reason of Section 318 of the Code.  Filing
a Joint Election Form will not, however, necessarily preclude dividend taxation
in all such cases.  See the discussion under the caption "PROPOSED MERGER -
Federal Income Tax Consequences of the Merger" in the Proxy Statement.

          5.  NOMINEES.  Record holders of Company Shares who are nominees only
may submit a separate Election Form for each beneficial owner for whom such
record holder is a nominee; provided, however, that at the request of the
Exchange Agent such record holder shall certify to the Exchange Agent's
satisfaction that such record holder holds such Company Shares as nominee for
the beneficial owner thereof.  Each beneficial owner for which an Election Form
is submitted will be treated as a separate holder of Company Shares, subject,
however, to filing a Joint Election Form under Instruction 4 above.

          6.  SIGNATURES.  The Election Form must be signed by or on behalf of
the registered holder(s) of the Company Shares covered thereby.  If the Company
Shares covered by the Election Form are registered in the names of two or more
owners, all such owners must sign.  The signature(s) on the Election Form should
correspond exactly to the name(s) written on the face of the certificates)
covered thereby unless the Company Shares covered by the Election Form have been
assigned by the registered holder, in which event the Election Form should be
signed by the assignee.  If the Election Form is signed by an agent, attorney,
administrator, executor, guardian, trustee, or any person in any other fiduciary
or representative capacity, or by an officer of a corporation on behalf of the
corporation, the person signing must give such person's full title in such
capacity.

          7.  METHOD OF DELIVERY.  The method of delivery of all documents is at
the option and risk of the holder of Company Shares, but, if delivery is by
mail, registered mail, with return receipt requested, is recommended.  An
addressed envelope is enclosed for your convenience.

          8.  CONSTRUCTION.  All questions with respect to the Election Form
(including, without limitation, questions relating to the timeliness,
effectiveness or revocation of any election and computations as to allocation)
will be determined by ABC which determination shall be final and binding.  With
the consent of ABC, the Exchange Agent may (but is not required to) waive any
immaterial defects or variances in the manner in which the Election Form has
been completed and submitted so long as the intent of the holder of Company
Shares submitting the Election Form is reasonably clear.

          9.  MISCELLANEOUS.  Neither ABC, the Company nor the Exchange Agent
shall be under any duty to give notification of defects in the Election Form,
and they shall not incur any liabilities for failure to give such notice.  All
elections shall be subject to, and construed in accordance with, the terms and
conditions of the Merger Agreement.

                                       4
<PAGE>
 
                                ELECTION OPTIONS

IMPORTANT:  Indicate the type of Merger Consideration that you  would like to
receive in exchange for your Company Shares in the Merger by placing an "X" in
one of the boxes preceding Options A, B or C below.  If you check box C, then
also write in the percentage of your Company Shares that you wish to exchange
for cash and ABC Common Stock in the spaces provided.  Check only one box.

          [  ]  OPTION A
                --------

          100% CASH ELECTION.  The undersigned hereby elects to receive cash
          -------------------                                                
equal to the Merger Consideration which the undersigned is entitled to receive
for the Company Shares held by the undersigned.

          [  ]  OPTION B
                --------
 
          100% STOCK ELECTION.  The undersigned hereby elects to receive ABC
          -------------------                                               
Common Stock with a value equal to the Merger Consideration which the
undersigned is entitled to receive for the Company Shares held by the
undersigned.

          [  ]   OPTION C     (Please complete the blanks in this option. The
                 --------    
                              percentages must add to 100%.)

     COMBINATION ELECTION.  The undersigned elects to receive both cash and ABC
     --------------------                                                      
Common Stock with a value equal to the Merger Consideration which the
undersigned is entitled to receive for the Company Shares held by the
undersigned in the following proportions:  Cash for ____% of Company Shares; and
ABC Common Stock for _____% Company Shares.

               COMPANY SHARES TO WHICH THIS ELECTION FORM RELATES

     IMPORTANT.  Company shareholders must list below the Company Shares to
which this Election Form relates.*
<TABLE>
<CAPTION>
 
      CERTIFICATE  NO. OF      CERTIFICATE  NO. OF
          NO.      SHARES          NO.      SHARES
      -----------  ------      -----------  ------
<S>      <C>        <C>   <C>    <C>         <C>
1.                         5.
2.                         6.
3.                         7.
4.                         8.
</TABLE>
     *Attach additional sheets, if necessary.


          [  ]   JOINT ELECTION.  Check this box to make a Joint Election.  Each
Company shareholder covered by this Joint Election must properly sign the
Election Form, and the signatures of

                                       5
<PAGE>
 
such holders will be deemed to constitute a certificate that the persons
submitting this Joint Election Form are entitled to do so.  The Company reserves
the right to request additional information of the persons submitting a Joint
Election Form in order to verify this certification.

                                       6
<PAGE>
 
                          SHAREHOLDERS MUST SIGN BELOW
                             FOR THIS ELECTION FORM
                                  TO BE VALID
                              (See Instruction 6)

     Please sign exactly as your name(s) appear(s) on your certificate(s).  If
this is a Joint Election, each person covered by this Election Form must sign
personally.  Executors, administrators, trustees and persons signing for
corporations or partnerships should so indicate.  By signing this form persons
signing as executors, administrators or trustees and persons signing for
corporations or partnerships represent and warrant that they have requisite
legal authority to sign in the capacity indicated.  The election made herein
shall survive the death or incapacity of the undersigned.*

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

     Name of Owner (Please  Print): ____________________________

     Address: __________________________________________________

              __________________________________________________


________________________________________________________________________________

     Signature: _________________________  Date:________________


_______________________________________________________________________________

     Name of Owner (Please Print): ____________________________

     Address: _________________________________________________
             
              _________________________________________________


     Signature: _________________________ Date:________________


_______________________________________________________________________________

     Name of Owner (Please Print):_____________________________         
                                                              
     Address: _________________________________________________   
     
              _________________________________________________ 

     Signature:__________________________ Date: _______________
________________________________________________________________________________

     *Attach additional sheets, if necessary.

                                       7


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