BANKFIRST CORP
S-4/A, 1998-06-12
NATIONAL COMMERCIAL BANKS
Previous: ELECTROSOURCE INC, SC 13D, 1998-06-12
Next: DYNAMARK CORP, 10-Q, 1998-06-12




   
       As filed with the Securities and Exchange Commission June 12, 1998

                                                      Registration No. 333-52051
    
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                              --------------------
   
                                 AMENDMENT NO. 1
                                       TO
    
                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                              BANKFIRST CORPORATION
             (exact name of registrant as specified in its charter)

   Tennessee                      6712                          58-1790903
(State or other            (Primary Standard                 (I.R.S. Employer
jurisdiction of        Industrial Classification          Identification Number)
incorporation or              Code Number)
organization)

                                               Fred R. Lawson, President and
                                                  Chief Executive Officer
          625 Market Street                        BankFirst Corporation
         Knoxville, TN 37902                         625 Market Street
           (423) 595-1100                           Knoxville, TN 37902
     (Address, including zip code,                     (423) 595-1100
  and telephone number,including area      (Name,address,including zip code,and
   code, of registrant's principal            telephone number,including area
          executive office)                      code,of agent for service)

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

                                   Copies To:

 Kathryn Reed Edge          L.A. Walker, Jr.,            Robert G. McCullough
Miller & Martin LLP        Chairman and Chief               Baker, Donelson,
    Suite 2325,             Executive Officer           Bearman & Caldwell, P.C.
  SunTrust Center     First Franklin Bancshares, Inc.       511 Union Street
 424 Church Street        204 Washington Avenue                Suite 1700
Nashville, TN 37219         Athens, TN 37371              Nashville, TN 37219
 (615) 244-3119              (423) 745-2452                  (615) 726-5600

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

       

      The Registrant hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

       

================================================================================

<PAGE>

                             BANKFIRST CORPORATION
                     625 Market Street, Knoxville, TN 37902

                                                                   June __, 1998

Dear Shareholder:

      You are cordially  invited to attend a Special  Meeting of Shareholders of
BankFirst  Corporation ("BFC"), to be held on Friday, June 26, 1998, on the 15th
floor of the main office of BankFirst at 625 Market Street, Knoxville, Tennessee
37902 at 8:00 a.m., Eastern Daylight Savings Time (the "BFC Meeting").

      At this meeting, you will be asked to consider and vote upon a proposal to
approve an Agreement and Plan of Merger, dated as of March 19, 1998 (the "Merger
Agreement"),  between First Franklin  Bancshares,  Inc.  ("FFBS") and BFC, which
provides for the merger of FFBS with and into BFC (the "Merger"), with BFC to be
the surviving  corporation.  The proposed  Merger is more fully described in the
accompanying Joint Proxy Statement/Prospectus.

      If the Merger is approved and consummated,  the Merger Agreement  provides
that (i) each issued and  outstanding  share of common stock of FFBS,  $5.00 par
value per share  ("FFBS  Common"),  other  than  shares of FFBS  Common  held as
treasury  stock,  will be  converted  into the right to receive  4.410 shares of
common  stock of BFC,  $2.50 par value per share (the "BFC  Common") and cash in
lieu of fractional  shares,  and (ii) each issued and  outstanding  share of BFC
Common Stock will remain issued and outstanding, unaffected by the Merger.

      As a result of the Merger,  the separate  existence of FFBS will cease and
First National Bank and Trust Company of Athens,  a  wholly-owned  subsidiary of
FFBS,  will  become  a  wholly-owned  subsidiary  of BFC and  will  continue  in
operation serving its current markets as a national banking association.

   
      At the BFC Meeting,  shareholders  will also  consider and vote on (i) the
election of L. A. Walker, Jr., W. D. Sullins, Jr., and C. Scott Mayfield, Jr. to
fill three  additional  positions on the Board of Directors of BFC which will be
created upon the effectiveness of the Merger; such nominees were chosen from the
current  Board of  Directors  of FFBS and (ii) an  amendment  to the BFC Charter
authorizing  a five for one stock split of BFC Common,  to be  effective on June
30, 1998 or immediately after the Merger, whichever is later.

      The enclosed  Notice of Special  Meeting of  Shareholders  and Joint Proxy
Statement/Prospectus   explain  the  Merger  and  provide  specific  information
relative  to  the  BFC  Meeting.  Please  carefully  read  these  materials  and
thoughtfully  consider the information  contained in them. A  representative  of
BFC's  accounting  firm will be  available  during the BFC Meeting to respond to
questions.
    

      The Board of  Directors  of BFC  believes  that the  Merger and the Merger
Agreement are fair to, and in the best  interests of, BFC and its  shareholders.
The Boards of Directors of both FFBS and BFC have approved the Merger Agreement.
The Board of  Directors  of BFC  recommends  that you vote FOR  approval  of the
Merger Agreement,  election of the director nominees and approval of the Charter
amendment.

      Your  vote  is  important  since  approval  of  the  Merger  requires  the
affirmative vote of a majority of the outstanding shares of BFC Common.  Whether
or not you plan to attend the BFC Meeting,  you are urged to promptly  complete,
sign, date and return the accompanying Proxy in the enclosed  envelope,  so that
your shares may be represented at the BFC Meeting.  All shareholders are invited
to attend the BFC Meeting in person,  and you may, if you wish,  vote personally
on all  matters  brought  before the BFC  Meeting,  even if you have  previously
returned your Proxy.

                                           Sincerely,                           
                                           
                                           Fred R. Lawson
                                           President and Chief Executive Officer

<PAGE>

                         FIRST FRANKLIN BANCSHARES, INC.
                     204 Washington Avenue, Athens, TN 37371

                                                                   June __, 1998

Dear Shareholder:

      You are cordially  invited to attend a Special  Meeting of Shareholders of
First Franklin Bancshares,  Inc. ("FFBS"),  to be held on Friday, June 26, 1998,
at the operations center of The First National Bank and Trust Company ("Athens")
at 3 South Hill Street,  Madison Park Center,  Athens,  Tennessee 37371 at 10:00
a.m., Eastern Daylight Savings Time (the "FFBS Meeting").

      At this meeting, you will be asked to consider and vote upon a proposal to
approve an Agreement and Plan of Merger, dated as of March 19, 1998 (the "Merger
Agreement"),  between FFBS and BankFirst Corporation ("BFC"), which provides for
the  merger  of FFBS  with  and  into  BFC  (the  "Merger"),  with BFC to be the
surviving  corporation.  The  proposed  Merger is more  fully  described  in the
accompanying Joint Proxy Statement/Prospectus.

      If the Merger is approved and consummated,  the Merger Agreement  provides
that (i) each issued and  outstanding  share of common stock of FFBS,  $5.00 par
value per share  ("FFBS  Common"),  other  than  shares of FFBS  Common  held as
treasury  stock,  will be  converted  into the right to receive  4.410 shares of
common stock of BFC, $2.50 par value per share ("BFC Common"),  and cash in lieu
of fractional  shares and (ii) each issued and  outstanding  share of BFC Common
will remain issued and  outstanding,  unaffected by the Merger.  With respect to
BFC  Common  received  in the  transaction  by  FFBS  shareholders,  the  Merger
Agreement provides for a tax-free exchange.

   
      BFC  anticipates  that a five for one stock split of BFC Common will occur
on June 30, 1998 or  immediately  after the  Merger,  whichever  is later.  As a
result  of  that  stock  split,  each  share  of BFC  Common  received  by  FFBS
shareholders in the Merger will become five shares of BFC Common.
    

      As a result of the Merger,  the separate  existence of FFBS will cease and
Athens, a wholly-owned subsidiary of FFBS, will become a wholly-owned subsidiary
of BFC and will continue in operation  serving its current markets as a national
banking association.

   
      The enclosed  Notice of Special  Meeting of  Shareholders  and Joint Proxy
Statement/Prospectus   explain  the  Merger  and  provide  specific  information
relative  to the  FFBS  Meeting.  Please  carefully  read  these  materials  and
thoughtfully  consider the information  contained in them. A  representative  of
FFBS's  accounting  firm will be present at the FFBS  Meeting and  available  to
respond to questions.
    

      The Board of Directors of FFBS believes that the transactions contemplated
by the Merger  Agreement  are fair to and in the best  interests of FFBS and its
shareholders.  The Boards of  Directors  of both FFBS and BFC have  approved the
Merger  Agreement.  The Board of Directors of FFBS  recommends that you vote FOR
approval of the Merger Agreement.

      Your vote is of great importance since approval of the Merger requires the
affirmative vote of a majority of the outstanding shares of FFBS Common. Whether
or not you plan to attend the FFBS Meeting,  you are urged to promptly complete,
sign, date and return the accompanying Proxy in the enclosed  envelope,  so that
your shares may be represented at the FFBS Meeting. All shareholders are invited
to attend the FFBS Meeting in person,  and you may, if you wish, vote personally
on all matters  brought  before the FFBS  Meeting,  even if you have  previously
returned your Proxy.

                                            Sincerely,                          
                                            
                                            L.A. Walker, Jr.,
                                            Chairman and Chief Executive Officer

<PAGE>

                             BANKFIRST CORPORATION

                                   ----------

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

                           To Be Held on June 26, 1998

                                   ----------

      NOTICE IS HEREBY GIVEN that a Special Meeting of Shareholders of BankFirst
Corporation  ("BFC") will be held on Friday,  June 26, 1998 on the 15th floor of
the main office of BankFirst at 625 Market Street, Knoxville, Tennessee 37902 at
8:00 a.m., Eastern Daylight Savings Time, for the following purposes:

      1.    To consider  and vote upon the approval and adoption of an Agreement
            and  Plan  of  Merger  dated  as of  March  19,  1998  (the  "Merger
            Agreement")  between First Franklin  Bancshares,  Inc.  ("FFBS") and
            BFC,  a copy of which is set  forth as  Appendix  A to the  attached
            Joint Proxy Statement/Prospectus. The Merger Agreement provides for,
            among other  things,  the proposed  merger of FFBS with and into BFC
            (the  "Merger"),  with BFC to be the  surviving  corporation  of the
            Merger;

      2.    To consider and vote upon the  election of L. A. Walker,  Jr., W. D.
            Sullins,  Jr., and C. Scott Mayfield,  Jr. to fill three  additional
            positions  on the Board of  Directors  of BFC which  will be created
            upon the  effectiveness  of the Merger;  such nominees will serve as
            members of the board  until the next  annual  meeting or until their
            successors are duly elected and qualified;

   
      3.    To consider  and vote upon an  amendment  to the BFC  Charter  which
            authorizes  a five for one stock split of BFC Common to be effective
            June 30, 1998 or immediately after the Merger, whichever is later.
    

      4.    To  transact  such other  business as may  properly  come before the
            meeting.  The  Board of  Directors  of BFC is not aware of any other
            business to come before the meeting.

      The  foregoing  items of business  are more fully  described  in the Joint
Proxy Statement/Prospectus accompanying this Notice.

      Only  shareholders  of record at the close of business on May 15, 1998 are
entitled to notice of, and to vote at, the meeting and any adjournments thereof.

      Approval  of the  Merger  Agreement  requires  the  affirmative  vote of a
majority of the outstanding shares of BFC common stock. Approval of the director
nominees and Charter amendment require the affirmative vote of a majority of the
common stock of BFC which is represented at the meeting.  The Board of Directors
of BFC recommends that  shareholders  vote FOR approval of the Merger Agreement,
the director nominees and the Charter amendment.

                                        BY ORDER OF THE BOARD OF DIRECTORS

                                        
                                        Secretary

Knoxville, Tennessee
June __, 1998

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

                             YOUR VOTE IS IMPORTANT

 To ensure your representation at the meeting, you are urged to mark, sign, date
and return the  enclosed  proxy as promptly  as possible in the  postage-prepaid
envelope  enclosed for that purpose.  To revoke a proxy,  you must submit to the
Secretary of BFC, prior to voting, either a signed instrument of revocation or a
duly executed  proxy bearing a date or time later than the proxy being  revoked.
If you  attend  the  meeting,  you may  vote in  person  even if you  previously
returned a proxy.

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

<PAGE>

                        FIRST FRANKLIN BANCSHARES, INC.

                                   ----------

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

                           To Be Held on June 26, 1998

                                   ----------

      NOTICE IS HEREBY  GIVEN that a Special  Meeting of  Shareholders  of First
Franklin Bancshares,  Inc. ("FFBS") will be held on Friday, June 26, 1998 at the
operations  center of The First National Bank and Trust Company  ("Athens") at 3
South Hill Street, Madison Park Center,  Athens,  Tennessee 37371 at 10:00 a.m.,
Eastern Daylight Savings Time, for the following purposes:

      1.    To consider  and vote upon the approval and adoption of an Agreement
            and  Plan  of  Merger  dated  as of  March  19,  1998  (the  "Merger
            Agreement") between FFBS and BankFirst  Corporation  ("BFC"), a copy
            of which is set forth as  Appendix  A to the  attached  Joint  Proxy
            Statement/Prospectus. The Merger Agreement provides for, among other
            things,  the merger of FFBS with and into BFC (the  "Merger"),  with
            BFC to be the surviving corporation of the Merger;

      2.    To  transact  such other  business as may  properly  come before the
            meeting.  The Board of  Directors  of FFBS is not aware of any other
            business to come before the meeting.

      The  foregoing  items of business  are more fully  described  in the Joint
Proxy Statement/Prospectus accompanying this Notice.

      Only  shareholders  of record at the close of business on May 15, 1998 are
entitled to notice of, and to vote at, the meeting and any adjournments thereof.

      Approval of the Merger  Agreement  requires  the  affirmative  vote of the
holders of a majority of the outstanding  shares of FFBS common stock. The Board
of  Directors  of FFBS  recommends  that  shareholders  vote FOR approval of the
Merger Agreement.

                                  BY ORDER OF THE BOARD OF DIRECTORS
                                  

                                  Secretary

Athens, Tennessee
June __, 1998

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

                             YOUR VOTE IS IMPORTANT

To ensure your representation at the meeting,  you are urged to mark, sign, date
and return the  enclosed  proxy as promptly  as possible in the  postage-prepaid
envelope  enclosed for that purpose.  To revoke a proxy,  you must submit to the
Secretary of FFBS, prior to voting,  either a signed instrument of revocation or
a duly executed proxy bearing a date or time later than the proxy being revoked.
If you  attend  the  meeting,  you may  vote in  person  even if you  previously
returned a proxy.

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

<PAGE>

                             JOINT PROXY STATEMENT

      BANKFIRST CORPORATION                      FIRST FRANKLIN BANCSHARES, INC.
      Proxy Statement for                              Proxy Statement for
Special Meeting of Shareholders                  Special Meeting of Shareholders
  To Be Held on June 26, 1998                      To Be Held on June 26, 1998

                                   PROSPECTUS

                             BANKFIRST CORPORATION
                                  Common Stock

      This Joint Proxy  Statement/Prospectus  relates to the proposed  merger of
First Franklin  Bancshares,  Inc.  ("FFBS") with and into BankFirst  Corporation
("BFC") upon the terms and subject to the  conditions set forth in the Agreement
and Plan of Merger, dated as of March 19, 1998, by and between FFBS and BFC (the
"Merger Agreement").

      This Joint Proxy  Statement/Prospectus  is being  furnished in  connection
with the  solicitation  of  proxies by the Board of  Directors  of BFC (the "BFC
Board") to be used at the Special  Meeting of  Shareholders of BFC to be held on
June 26, 1998 (the "BFC  Meeting")  and by the Board of  Directors  of FFBS (the
"FFBS Board") to be used at the Special  Meeting of  Shareholders  of FFBS to be
held on June 26, 1998 (the "FFBS  Meeting,"  and together  with the BFC Meeting,
the "Meetings").

   
      At the Meetings,  shareholders of BFC and FFBS will consider and vote upon
the  approval  and adoption of the Merger  Agreement.  In  addition,  at the BFC
Meeting,  the BFC  shareholders  will  consider and vote on (i) nominees to fill
three   additional  BFC  Board   positions   which  will  be  created  upon  the
effectiveness of the Merger;  such nominees will be chosen from the current FFBS
Board and (ii) a Charter  amendment  authorizing  a five for one stock  split of
BFC's  outstanding  common  stock to be effective  June 30, 1998 or  immediately
after the Merger, whichever is later.

      The Merger Agreement  provides that (i) each issued and outstanding  share
of common stock of FFBS, $5.00 par value per share ("FFBS  Common"),  other than
shares of FFBS Common held as treasury  stock,  will be converted into the right
to receive 4.410 shares of common stock of BFC,  $2.50 par value per share ("BFC
Common"),  and cash in lieu of  fractional  shares,  and (ii)  each  issued  and
outstanding  share of BFC Common will remain issued and outstanding,  unaffected
by the Merger.  As a result of the Merger,  the separate  existence of FFBS will
cease, and The First National Bank and Trust Company ("Athens"),  a wholly-owned
subsidiary  of FFBS,  will  become  a  wholly-owned  subsidiary  of BFC and will
continue in operation under its existing  federal charter as a national  banking
association serving its local market.
    

      This Joint Proxy  Statement/Prospectus  also serves as a Prospectus  under
the Securities  Act of 1933, as amended (the  "Securities  Act"),  relating to a
maximum  of  723,791  shares of BFC Common  issuable  to holders of FFBS  Common
pursuant  to  the  Merger.  This  Joint  Proxy   Statement/Prospectus   and  the
accompanying  forms of proxy are first being mailed to the  shareholders  of BFC
and FFBS on or about June __, 1998.

      There is no  established  trading  market  for  either  BFC Common or FFBS
Common. The exchange ratio was arrived at by arms-length negotiation between the
BFC Board and the FFBS Board. See "The Merger." To management of BFC's knowledge
and management of FFBS' knowledge,  the most recent transactions with respect to
the BFC Common and the FFBS  Common  were at $50.00  per share and  $167.00  per
share, respectively.

   
      See "Risk  Factors" on page 9 for a summary of certain  material risks and
considerations relating to an investment in BFC Common.
    

THE SHARES OF BFC COMMON  OFFERED HEREBY ARE NOT SAVINGS  ACCOUNTS,  DEPOSITS OR
OTHER  OBLIGATIONS OF A BANK OR SAVINGS  ASSOCIATION  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

THE  SECURITIES TO BE ISSUED IN THE MERGER 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 JOINT PROXY  STATEMENT/PROSPECTUS.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                                   ----------

   
     The date of this Joint Proxy Statement/Prospectus is June _____, 1998.
    

<PAGE>

       

NO PERSON IS AUTHORIZED TO GIVE ANY  INFORMATION  OR TO MAKE ANY  REPRESENTATION
OTHER THAN THOSE  CONTAINED  IN THIS JOINT  PROXY  STATEMENT/PROSPECTUS,  AND IF
GIVEN OR MADE, SUCH INFORMATION OR  REPRESENTATION  SHOULD NOT BE RELIED UPON AS
HAVING  BEEN  AUTHORIZED.   THIS  JOINT  PROXY   STATEMENT/PROSPECTUS  DOES  NOT
CONSTITUTE  AN OFFER TO SELL,  OR A  SOLICITATION  OF AN OFFER TO PURCHASE,  THE
SECURITIES OFFERED BY THIS JOINT PROXY STATEMENT/PROSPECTUS, OR THE SOLICITATION
OF A PROXY,  IN ANY  JURISDICTION  IN WHICH SUCH OFFER OR  SOLICITATION  MAY NOT
LAWFULLY BE MADE. NEITHER THE DELIVERY OF THIS JOINT PROXY  STATEMENT/PROSPECTUS
NOR   ANY   DISTRIBUTION   OF   SECURITIES   PURSUANT   TO  THIS   JOINT   PROXY
STATEMENT/PROSPECTUS SHALL, UNDER ANY CIRCUMSTANCES,  CREATE AN IMPLICATION THAT
THERE HAS BEEN NO CHANGE IN THE  INFORMATION  SET FORTH HEREIN SINCE THE DATE OF
THIS JOINT PROXY STATEMENT/PROSPECTUS.

                                   ----------

                              AVAILABLE INFORMATION

      All   information   concerning   BFC   included   in  this   Joint   Proxy
Statement/Prospectus  and the attached  Appendices has been furnished by BFC and
all    information    concerning    FFBS    included   in   this   Joint   Proxy
Statement/Prospectus and the attached Appendices has been furnished by FFBS.

      BFC has  filed  with the  Securities  and  Exchange  Commission  ("SEC") a
Registration  Statement  on Form S-4 (the  "Registration  Statement")  under the
Securities  Act  of  1933,  as  amended  (the  "Securities  Act")  covering  the
securities  described  herein.  This Joint Proxy  Statement/Prospectus  does not
contain all of the information set forth in the Registration Statement,  certain
parts of which are omitted in accordance  with the rules and  regulations of the
SEC. Statements  contained herein or incorporated herein by reference concerning
the provisions of documents are summaries of such documents,  and each statement
is qualified in its  entirety by reference to the  applicable  document if filed
with  the SEC or  attached  as an  appendix  hereto.  For  further  information,
reference is hereby made to the  Registration  Statement and the exhibits  filed
therewith.  The  Registration  Statement and any amendments  thereto,  including
exhibits  filed as a part thereof,  are available for  inspection and copying as
set forth below.

      BFC will become  subject to the  information  filing  requirements  of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance  therewith will file reports and other information with the SEC. Such
reports and other  information  will be available for copying and  inspection at
the Public  Reference  Section of the SEC, 450 Fifth Street,  N.W.,  Washington,
D.C. 20549, at prescribed rates, as well as at the following Regional Offices of
the SEC:  Seven World Trade  Center,  New York,  New York  10048;  and  Citicorp
Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511.  Such
material will also be accessible  electronically by means of the SEC's home page
on  the  Internet  at  http://www.sec.gov  through  the  SEC's  Electronic  Data
Gathering Analysis and Retrieval ("EDGAR") System.

      In addition,  BFC intends to furnish its shareholders  with annual reports
containing financial statements audited by BFC's independent  accountants and to
make  available  to its  shareholders  quarterly  reports  for the  first  three
quarters of each fiscal year containing unaudited financial statements.


                                       2
<PAGE>

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

                                    SUMMARY

      The following is a summary of certain  information  contained elsewhere in
this Joint Proxy Statement/Prospectus. Reference is made to, and this summary is
qualified in its entirety by, the more detailed information  contained elsewhere
in  this  Joint  Proxy  Statement/Prospectus  and  in the  attached  Appendices.
Shareholders  of BFC and FFBS are  urged to  carefully  read  this  Joint  Proxy
Statement/Prospectus and the attached Appendices in their entirety.

The Companies

      BFC,  incorporated  in  Tennessee  in  1988,  is a  bank  holding  company
registered  under the Bank Holding Company Act of 1956, as amended (the "BHCA").
BFC's  principal  asset is the capital stock of BankFirst,  a Tennessee  banking
corporation.  At March  31,  1998,  BFC had  consolidated  total  assets of $517
million and  shareholders'  equity of $40 million.  BFC's principal  offices are
located at 625  Market  Street,  Knoxville,  Tennessee  37902 and its  telephone
number is (423) 595-1100. See "BUSINESS OF BFC."

      FFBS,  incorporated  in  Tennessee  in  1982,  is a bank  holding  company
registered under the BHCA. FFBS' principal asset is the capital stock of Athens,
a national banking  association.  At March 31, 1998 FFBS had consolidated  total
assets of $185 million and stockholders' equity of $22 million.  FFBS' principal
offices are located at 204 Washington Avenue,  Athens,  Tennessee 37371-0100 and
its telephone number is (423) 745-2452. See "BUSINESS OF FFBS."

Special Meetings of Shareholders

      The BFC Meeting will be held on Friday,  June 26, 1998,  on the 15th floor
of the main office of BankFirst at 625 Market Street, Knoxville, Tennessee 37902
at 8:00 a.m.,  Eastern  Daylight  Savings  Time.  Only  holders of record of BFC
Common at the close of business on May 15, 1998 (the "BFC Record  Date") will be
entitled to vote at the BFC Meeting.  On the BFC Record Date,  there were issued
and outstanding 1,275,893 shares of BFC Common held by approximately 250 holders
of record. Each such share is entitled to one vote on each matter which comes up
at the BFC Meeting. See "THE SPECIAL MEETINGS."

   
      At the BFC Meeting, shareholders of BFC will be asked to consider and vote
upon a proposal to approve and adopt the Merger  Agreement,  which  provides for
the merger of FFBS with and into BFC, with BFC to be the surviving  corporation.
In addition, if the Merger is approved, shareholders will consider and vote upon
election of nominees to fill three  additional  positions on the BFC Board which
will be created upon the  effectiveness of the Merger;  such nominees will serve
as  members  of the BFC  Board  until the next  annual  meeting  or until  their
successors  are duly elected and  qualified  and will be chosen from the current
members of the FFBS Board. The BFC  shareholders  will also be asked to consider
and vote upon a charter amendment to authorize a five for one stock split of BFC
Common.  Approval of the Merger requires the  affirmative  vote of a majority of
the  outstanding  shares of BFC  Common.  Election of each of the  nominees  and
approval of the Charter  amendment require the affirmative vote of a majority of
the shares of BFC Common  which are  represented  at the BFC  Meeting.  See "THE
SPECIAL MEETINGS."
    

      The FFBS Meeting will be held on Friday,  June 26, 1998, at the operations
center for Athens at 3 South Hill Street, Madison Park Center, Athens, Tennessee
37371 at 10:00 a.m.,  Eastern  Daylight  Savings Time. Only holders of record of
FFBS Common at the close of business  on May 15, 1998 (the "FFBS  Record  Date")
will be entitled to vote at the FFBS  Meeting.  On the FFBS Record  Date,  there
were issued and outstanding  164,125 shares of FFBS Common held by approximately
300 holders of record. Each share is entitled to one vote on each matter to come
up at the FFBS Meeting. See "THE SPECIAL MEETINGS."

      At the FFBS  Meeting,  shareholders  of FFBS will be asked to consider and
vote upon a proposal to approve and adopt the Merger  Agreement,  which provides
for the  merger  of  FFBS  with  and  into  BFC,  with  BFC to be the  surviving
corporation. Approval of the Merger Agreement requires the affirmative vote of a
majority of the outstanding shares of FFBS. See "THE SPECIAL MEETINGS."

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


                                       3
<PAGE>

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

Terms of the Merger

      Upon the effectiveness of the Merger (the "Effective Time"), each share of
FFBS Common  outstanding  prior to the Effective  Time will be converted  into a
right to receive  4.410  fully  paid and  non-assessable  shares of BFC  Common.
Shareholders of FFBS, who do not exercise  dissenters'  rights, will receive BFC
Common in exchange for their shares of FFBS Common.  No fractional shares of BFC
Common  will be issued in  connection  with the  Merger.  In lieu of  fractional
shares,  BFC will make a cash  payment for the  fractional  interest  based on a
value of $60 per share.  See "THE  MERGER--Terms  of the Merger." As promptly as
practicable after the Effective Time, BFC will provide letters of transmittal to
shareholders  of FFBS for the purpose of exchanging  their  certificates of FFBS
Common  for  certificates  of  BFC  Common.   See  "THE   MERGER--Surrender   of
Certificates."

      As a result of the Merger,  the separate  existence of FFBS will cease and
Athens, a wholly owned subsidiary of FFBS, will become a wholly-owned subsidiary
of BFC and will continue in operation  serving its current markets as a national
banking  association.  After the Merger,  BFC will continue to be managed by its
existing board of directors and officers.  However, three new directors,  chosen
from  the  existing  FFBS  Board,  will be  added  to the BFC  Board.  See  "THE
MERGER--Management After the Merger."

Subsequent Events

      Subsequent to the signing of the Merger Agreement and with the approval of
FFBS, the BFC Board proposed to amend the BFC Charter to (i) increase the number
of authorized shares of BFC Common from 3,000,000 to 15,000,000; (ii) remove the
provision  authorizing  1,000,000  shares of non-voting  common stock, par value
$2.50 per share (there were no shares of such non-voting common stock issued and
outstanding);  and (iii)  change the name of BFC from "Smoky  Mountain  Bancorp,
Inc." to "BankFirst Corporation." All three charter amendments were approved and
adopted by the BFC shareholders on April 27, 1998.

Conditions; Regulatory Approvals

      Consummation  of the Merger is subject  to various  conditions,  including
receipt of the shareholder  approval solicited hereby,  receipt of the necessary
regulatory approvals, FFBS' receipt of a fairness opinion, receipt of an opinion
of  counsel  regarding  certain  tax  aspects  of  the  Merger,  receipt  of  an
accountant's letter stating that the Merger can be accounted for as a pooling of
interests, and satisfaction of customary closing conditions.

      The  regulatory   approvals  and  consents  necessary  to  consummate  the
transactions  contemplated by the Merger  Agreement  include the approval of the
Federal Deposit Insurance  Corporation (the "FDIC"), the Tennessee Department of
Financial  Institutions (the "TDFI"),  and the Board of Governors of the Federal
Reserve (the "FRB").  Applications have been submitted for such approvals. There
can be no assurances as to when, if, or with what conditions such approvals will
be granted.  See "THE  MERGER--Conditions  to  Consummation  of the Merger," and
"--Regulatory Approvals."

Certain Differences in Shareholders' Rights

      As a result of the Merger,  shareholders of FFBS will become  shareholders
of BFC. Both FFBS and BFC are Tennessee corporations  registered as bank holding
companies pursuant to the BHCA.  Therefore,  the statutory  provisions governing
the  rights of FFBS  shareholders  will not  change  as a result of the  Merger.
However,  at the Effective  Time, FFBS  shareholders  will become subject to the
provisions  of BFC's  charter and  bylaws.  The rights of  shareholders  of FFBS
currently  differ from  rights of  shareholders  of BFC with  respect to certain
important matters,  including authorized capital stock, number and qualification
of directors,  indemnification  of officers and directors,  and dividend policy.
For a summary  of these  differences,  see  "EFFECT  OF THE  MERGER ON RIGHTS OF
SHAREHOLDERS."

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


                                       4
<PAGE>

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

Dissenters' Rights

      Under the Tennessee  Business  Corporation  Act  ("TBCA"),  holders of BFC
Common and holders of FFBS Common who vote against the Merger and who deliver to
BFC or FFBS, respectively,  the required written demand and who otherwise comply
with the requirements of the TBCA will be entitled to receive the value of their
shares in cash as determined  under the provisions of the TBCA.  Such right will
be lost, however,  if the procedural  requirements of the TBCA are not fully and
precisely satisfied. See "THE MERGER--Dissenters' Rights."

Certain Federal Income Tax Consequences

   
      FFBS will  receive  an  opinion of  counsel  that for  federal  income tax
purposes  the Merger will be treated as a  reorganization  within the meaning of
Section  368(a)  of  the  Internal  Revenue  Code  of  1986,  as  amended,  and,
accordingly,  for federal income tax purposes,  shareholders of FFBS Common will
not recognize gain or loss upon the receipt of BFC Common,  except to the extent
of any cash  received in lieu of  fractional  shares.  See "THE  MERGER--Certain
Federal Income Tax Consequences."
    

      FFBS  shareholders  are urged to consult  their own tax advisers as to the
specific tax consequences to them of the Merger, including the applicability and
effect of federal, state, local and other tax laws.

Market Prices of Common Stock

      Neither  BFC  Common nor FFBS  Common is  listed,  traded or quoted on any
securities  exchange or in the  over-the-counter  market,  and no dealer makes a
market in either stock, although isolated transactions between individuals occur
from time to time. To BFC management's  knowledge,  the most recent  transaction
with  respect  to BFC  Common  was at $50 per  share;  and to FFBS  management's
knowledge,  the most recent  transaction with respect to FFBS Common was at $167
per share.  The shares of BFC Common to be issued hereunder are registered under
the Securities Act.

Initial Public Equity Offering; Stock Split

   
      BFC presently  intends to effect an initial public  offering of BFC Common
after the Merger, if market conditions are favorable.  Neither such offering nor
the Merger is  conditioned on the closing of the other.  In preparation  for the
offering,  BFC  anticipates  that a five for one stock  split of BFC Common will
occur soon after the Merger.  If the stock split is  consummated,  the number of
issued and outstanding shares of BFC Common will increase from approximately two
million  (including the shares to be issued in the Merger) to approximately  ten
million.
    

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


                                       5
<PAGE>

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

              SUMMARY PRO FORMA CONSOLIDATED FINANCIAL INFORMATION
                 (In thousands, except share and per share data)

      The following tables set forth (a) summary pro forma financial information
for BFC and FFBS  combined as of and for the three  months ended March 31, 1998,
and as of and for each of the five years in the period ended  December 31, 1997,
and (b)  historical,  pro forma and  equivalent  pro forma net  income  and cash
dividends  of BFC and FFBS on a per  share  basis as of such  dates and for such
periods,  and the  historical  and  the  pro  forma  book  value  of BFC and the
historical  and the equivalent pro forma book value of FFBS on a per share basis
as of March 31, 1998 (as adjusted).  This information is derived from and should
be read in conjunction with the historical  financial statements of BFC and FFBS
that appear elsewhere in this Joint Proxy  Statement/Prospectus and with the pro
forma  consolidated  condensed  financial  statements of  BankFirst,  which give
effect to the Merger and which  appear in this Joint Proxy  Statement/Prospectus
under the caption "Pro Forma Financial  Information." The pro forma consolidated
condensed  financial  information  has been  prepared  based on the  pooling  of
interest  method of accounting  on the  assumptions  that 723,791  shares of BFC
common  stock will be issued and that no FFBS  shareholder  will  dissent.  This
information will vary if any FFBS  shareholders  dissent to the proposed merger.
The equivalent pro forma per share  information  for FFBS has been determined by
multiplying BFC pro forma per share information by 4.41 (the Exchange Ratio).

<TABLE>
<CAPTION>
                                            Three Months
                                               Ended                                      Years Ended
                                           --------------   -----------------------------------------------------------------------
                                           March 31, 1998      1997           1996            1995          1994            1993
                                           --------------   -----------    -----------    -----------    -----------    -----------
<S>                                          <C>            <C>            <C>            <C>            <C>            <C>        
Summary of operations
   
      Interest income - tax equivalent       $    14,484    $    51,893    $    47,311    $    42,677    $    34,317    $    29,301
    
      Interest expense                             6,000         22,652         21,238         19,082         13,357         11,963
                                             -----------    -----------    -----------    -----------    -----------    -----------
      Net interest income                          8,484         29,241         26,073         23,595         20,780         17,338
      Tax equivalent adjustment (1)                 (688)          (606)          (613)          (558)          (600)          (623)
                                             -----------    -----------    -----------    -----------    -----------    -----------
      Net interest income                          7,796         28,635         25,460         23,037         20,180         16,715
      Provision for loan losses                     (534)        (2,935)          (667)          (553)          (703)          (924)
      Noninterest income                           1,959          5,657          5,243          4,369          4,382          3,916
      Noninterest expenses (2)                    (6,638)       (21,323)       (20,799)       (19,157)       (17,201)       (14,013)
                                             -----------    -----------    -----------    -----------    -----------    -----------
      Income before income taxes                   2,583         10,034          9,237          7,696          6,657          5,694
      Income tax expense                             880          3,406          3,188          2,517          1,727          1,828
                                             -----------    -----------    -----------    -----------    -----------    -----------

Net earnings                                 $     1,703    $     6,628    $     6,049    $     5,179    $     4,929    $     3,866
                                             -----------    -----------    -----------    -----------    -----------    -----------
      Basic earnings per share               $      0.83    $      3.27    $      3.15    $      3.15    $      3.31    $      2.65
      Diluted earnings per share                    0.78           3.05           2.95           2.97           3.04           2.60
      Dividends per common share                    --             0.61           0.47           0.71           0.77           0.71

      Cash dividends declared - common       $      --      $     1,214    $       876    $     1,152    $     1,133    $     1,039
      Cash dividends declared - preferred             39            161            162             74             73           --
      Book value per common share                  30.87          30.00          31.35          27.79          23.03          20.54
      Average common shares
        outstanding                            1,997,357      1,974,919      1,869,117      1,619,206      1,468,873      1,458,380
</TABLE>

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


                                       6
<PAGE>

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

<TABLE>
<CAPTION>
                                            Three Months
                                               Ended                                      Years Ended
                                           --------------   -----------------------------------------------------------------------
                                           March 31, 1998      1997           1996            1995          1994            1993
                                           --------------   -----------    -----------    -----------    -----------    -----------
<S>                                          <C>            <C>            <C>            <C>            <C>            <C>        
   
Selected year-end balances
      Total assets                           $ 701,432      $ 650,717      $ 595,284      $ 545,718      $ 480,687      $ 418,337
      Earning assets                           638,838        604,031        559,927        504,430        444,866        388,644
      Total securities                         130,740        127,736        134,781        135,127        121,390        116,851
      Loans - net of unearned income           479,330        464,967        412,793        350,652        306,905        253,692
      Allowance for loan losses                  6,411          6,098          4,723          4,690          4,526          4,054
      Total deposits                           567,228        549,769        516,339        480,346        430,407        376,838
      Repurchase agreements and                                                                                           
         federal funds                          34,775         16,302          5,966          7,632          1,363           --
      Long-term debt                            27,351         12,121         12,154          8,407          8,416          3,657
      Stockholders' equity                      61,724         59,894         53,826         42,512         34,074         29,958
                                                                                                                          
Selected average balances                                                                                                 
      Total assets                           $ 662,988      $ 621,719      $ 566,616      $ 527,495      $ 467,616      $ 399,080
      Earning assets                           600,526        577,178        528,179        488,834        419,005        367,538
      Total securities                         131,604        128,796        136,600        135,509        121,352        106,584
      Loans - net of unearned income           472,844        442,296        379,930        339,989        282,812        243,431
      Allowance for loan losses                  6,348          4,796          4,802          4,541          4,384          3,747
      Total deposits                           547,480        529,820        492,435        468,068        416,426        343,359
      Stockholders' equity                      60,554         56,430         47,787         38,282         31,195         28,686
                                                                                                                           
Selected ratios                                                                                                               
      Loans to deposits                         86.37%         83.48%         77.15%         72.64%         67.91%         70.90%
      Allowance to year end loans                1.34%          1.31%          1.14%          1.34%          1.47%          1.60%
      Allowance to nonperforming assets        163.30%        163.75%        173.19%        258.83%        311.71%        406.21%
      Equity to assets                           9.13%          9.08%          8.43%          7.26%          6.67%          7.19%
      Leverage capital ratio                     8.78%          9.73%          9.60%          8.35%          7.50%          8.60%
      Return on assets                           1.04%          1.07%          1.07%          0.98%          1.05%          0.97%
      Return on equity                          11.24%         11.75%         12.66%         13.53%         15.80%         13.48%
      Dividends payout ratio (3)                               18.77%         14.88%         22.56%         23.33%         26.88%
    
</TABLE>
    
- ----------
(1)   Tax equivalent  basis was calculated  using a 38% tax rate for all periods
      presented.
(2)   Noninterest  expenses  for  three  months  ended  March 31,  1998  include
      nonrecurring  merger expenses of $54, which had the effect of reducing net
      income by $34.
(3)   Dividends  declared on common  shares  divided by net income  available to
      common shareholders.

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


                                       7
<PAGE>

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

                       Historical Pro Forma Per Share Data

<TABLE>
<CAPTION>
                                                 Three Months             Year ended December 31,
                                                    Ended        ---------------------------------------
                                                March 31, 1998      1997          1996           1995
                                                --------------   ---------      ---------      ---------
<S>                                              <C>             <C>            <C>            <C>      
BASIC EARNINGS PER SHARE
    Historical
     BankFirst                                   $     0.94      $    3.12      $    3.06      $    3.07
     First Franklin                                    2.87          15.62          14.40          14.15
     Pro forma combined                                0.83           3.27           3.15           3.15
     Equivalent amount of First Franklin               3.66          14.42          13.89          13.89
                                                                                               
DILUTED EARNINGS PER SHARE                                                                     
     Historical                                                                                
     BankFirst                                   $     0.84      $    2.80      $    2.77      $    2.76
     First Franklin                                    2.87          15.62          14.40          14.15
     Pro forma combined                                0.78           3.05           2.95           2.96
     Equivalent amount of First Franklin               3.44          13.45          13.01          13.05
                                                                                               
DIVIDENDS PER COMMON SHARE                                                                     
     Historical                                                                                
     BankFirst                                   $     --        $    --        $    --        $    0.34
     First Franklin                                    --             7.40           5.30           5.10
     Pro forma combined                                --             0.61           0.47           0.71
     Equivalent amount of First Franklin               --             --             --             3.13
                                                                                               
BOOK VALUE PER COMMON SHARE                                                                    
     Historical                                                                                
     BankFirst                                   $    31.36                                    
     First Franklin                                   30.03                                    
     Pro forma combined                               30.87                                    
     Equivalent amount of First Franklin             136.15                                    
</TABLE>

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


                                       8
<PAGE>

                           FORWARD LOOKING STATEMENTS

   
      This   Joint   Proxy   Statement/Prospectus    includes   "forward-looking
statements"  within the meaning of Section 27A of the Securities Act and Section
21E of the Exchange  Act. All  statements  other than  statements  of historical
facts  included in this Joint  Proxy  Statement/Prospectus,  including,  without
limitation,  statements  under  "SUMMARY,"  "RISK  FACTORS,"  "BFC  MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS," "FFBS
MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS," "BUSINESS OF BFC" and "BUSINESS OF FFBS," regarding planned capital
expenditures,  financial  position,  business  strategies  and  other  plans and
objectives for future operations,  are forward looking statements.  BFC and FFBS
wish to caution  readers that all  forward-looking  statements  are  necessarily
speculative  and  not  to  place  undue  reliance  on any  such  forward-looking
statements,  which speak only as of the date made,  and to advise  readers  that
various  risks and  uncertainties,  including  regional  and  national  economic
conditions,  changes in levels of market interest rates, credit risks of lending
activities,  and  competitive  and regulatory  factors,  could affect  financial
performance  and  could  cause  actual  results  for  future  periods  to differ
materially  from those  anticipated or projected.  Although BFC and FFBS believe
that  the  expectations   reflected  in  such  forward-looking   statements  are
reasonable,  it can give no assurance that such  expectations will prove to have
been  correct.  The  forward-looking  statements  contained  in this Joint Proxy
Statement/Prospectus   are  not  within  the  safe  harbor  for  forward-looking
statements contained in Section 27A of the Securities Act and Section 21E of the
Exchange Act since this is an initial public offering.
    

                                  RISK FACTORS

      Shareholders of BFC and FFBS are urged to consider carefully the following
Risk  Factors,  as well as the other  information  contained in this Joint Proxy
Statement/Prospectus.

   
Absence of Existing Public Market for BFC Common; Uncertain Market Price
    

      There is no existing  market for BFC Common.  BFC  currently  contemplates
effecting an initial public offering of BFC Common after the Merger,  subject to
registration  with the SEC and favorable market  conditions.  In connection with
the proposed  initial public offering,  management  expects to apply to list BFC
Common on the NASDAQ National Market and certain  underwriters have indicated an
intention  to make a market in BFC Common.  There can be no  assurance  that the
public offering will be consummated. In addition, even if the public offering is
consummated,  there can be no assurance that an active and liquid trading market
for BFC Common will develop. Further, market prices of BFC Common will depend on
many factors including,  among other things, the operating results and financial
condition  of BFC  and  the  market  for  similar  securities.  There  can be no
assurance as to the market price for BFC Common.

   
No Current Plan to Pay Cash Dividends on BFC Common
    

      BFC has not  paid a cash  dividend  on BFC  Common  since  1995 and has no
current plan to do so in the future. The ability of the Company to pay dividends
is  restricted  by  federal  laws and  regulations  applicable  to bank  holding
companies,  and by  Tennessee  laws  relating  to the  payment of  dividends  by
Tennessee  corporations.   Because  substantially  all  of  its  operations  are
conducted  through its  subsidiaries,  BFC's ability to pay dividends depends on
the ability of its  subsidiaries  to pay  dividends to it. The ability of Athens
and BankFirst  (the  "Banks") to pay dividends is also  restricted by applicable
regulations of the TDFI, the Office of the  Comptroller of Currency  ("OCC") and
the FDIC.  As a result,  BFC may not be able to declare  and pay a  dividend  to
holders of BFC Common even if BFC's current dividend policy were to change.

   
Difficulty of BFC in Integrating Operations
    

      The future  financial  performance  of BFC will  depend,  in part,  on its
ability to  successfully  integrate the  operations and management of the Banks.
There can be no assurance  that BFC will be able to  effectively  and profitably
integrate the operations and management of the Banks.


                                       9
<PAGE>

   
Government Regulations and Monetary Policy Impact on Operations
    

      The banking industry is subject to extensive federal and state supervision
and regulation.  Such regulation  limits the manner in which BFC,  BankFirst and
Athens  conduct  their  respective  businesses,  undertake new  investments  and
activities,  and obtain financing. This regulation is intended primarily for the
protection of the deposit  insurance fund and consumers,  and not to benefit the
holders  of BFC's  securities.  Financial  institution  regulation  has been the
subject of significant  legislation  in recent years,  and may be the subject of
further  significant  legislation in the future, none of which is in the control
of BFC.  Significant  new laws or changes  in, or repeal of,  existing  laws may
cause BFC's results to differ  materially.  Further,  federal  monetary  policy,
particularly as implemented  through the Federal  Reserve System,  significantly
affects credit  conditions for BFC,  primarily through open market operations in
United States government securities, the discount rates for bank borrowings, and
bank reserve requirements. A material change in these conditions would be likely
to have a material impact on BFC's results of operations.

   
Dependence on Local Economic Conditions and Geographic Concentration
    

      The Banks'  operations  are located and  concentrated  primarily  in Knox,
Sevier, Blount, Loudon,  Jefferson,  and McMinn Counties in East Tennessee. As a
result of this geographic concentration,  the Banks' results depend largely upon
economic  conditions in these areas. A deterioration  in economic  conditions in
these market areas could have a materially adverse impact on the quality of loan
portfolios and demand for products and services,  and, accordingly,  the results
of operations.  In addition,  a significant amount of the business of BankFirst,
totaling  115% of its  capital  and  loan  loss  reserves  and  16% of its  loan
portfolio, is derived from the lodging industry,  particularly in Sevier County,
Tennessee  which is adjacent  to the Great  Smoky  Mountains  National  Park.  A
deterioration  in the market for  lodging  generally,  or for  lodging in Sevier
County specifically,  could have a materially adverse impact on BFC's results of
operations.

Competition

      The banking and financial  services  business in the East  Tennessee  area
generally,  and in the Banks' market areas specifically,  is highly competitive.
The increasingly  competitive environment is a result,  primarily, of changes in
regulation,  changes  in  technology  and  product  delivery  systems,  and  the
accelerating pace of consolidation among financial service providers.  The Banks
compete for loans,  deposits,  customers and delivery of financial services with
other commercial banks, savings and loan associations,  securities and brokerage
companies,  mortgage companies,  insurance companies,  finance companies,  money
market funds,  credit unions,  and other non-bank  financial service  providers.
Many of  these  competitors  are much  larger  in  terms  of  total  assets  and
capitalization, have greater access to capital markets and offer a broader array
of financial services than either BankFirst or Athens. There can be no assurance
that the Banks will be able to compete effectively and the results of operations
of each could be adversely  affected if  circumstances  affecting  the nature or
level of competition change.

Dependence on Key Personnel

      After the  Merger,  BFC's  success  will depend  substantially  on certain
members of senior  management of BankFirst,  in  particular  Fred R. Lawson,  R.
Stephen Hagood and David Allen and the senior management of Athens, including L.
A.  Walker,  Jr.,  John W.  Perdue and Michael L.  Bevins.  BFC's  business  and
financial  condition could be materially,  adversely affected by the loss of the
services of any of such individuals. BFC does not carry key person insurance.

   
Credit Quality Risks
    

      A  significant  source of risk for the Banks  arises from the  possibility
that losses will be sustained because borrowers,  guarantors and related parties
may fail to perform in accordance with the terms of their loans.  Both BankFirst
and Athens have adopted underwriting and credit monitoring procedures and credit
policies,  including  the  establishment  and review of the allowance for credit
losses that management of each believes are appropriate to minimize this risk by
assessing  the  likelihood of  nonperformance,  tracking  loan  performance  and
diversifying each company's credit portfolio. 


                                       10
<PAGE>

Such policies and procedures,  however,  may not prevent unexpected losses which
could materially adversely affect the Banks' results of operations.

   
Sufficiency of Reserve for Loan Losses
    

      Management of the Banks maintains an allowance for loan losses based upon,
among other things, historical experience, and evaluation of economic conditions
and regular reviews of delinquencies and loan portfolio quality. Based upon such
factors,  management makes various  assumptions and judgments about the ultimate
collectibility  of the respective  loan portfolios and provides an allowance for
potential  loan losses based upon a percentage of the  outstanding  balances and
for  specific   loans  when  their   ultimate   collectibility   is   considered
questionable.  Although  management of BFC and FFBS believe that  allowances for
loan  losses at each of their  respective  Banks are  adequate,  there can be no
assurance  that such  allowances  will prove  sufficient to cover future losses.
Future  adjustments  may be necessary if economic  conditions  differ or adverse
developments  arise with respect to  non-performing  or performing  loans of the
Banks.  Material  additions to the  allowance for loan losses of the Banks would
result in a material decrease in BFC's net income, and possibly its capital, and
could  result in a material  decrease  in BFC's net  income,  and  possibly  its
capital, and could result in its inability to pay dividends, among other adverse
consequences.

   
Concentration of Voting Control
    

      Following the Merger, James L. Clayton, Chairman of the BFC Board, and his
wife will have the power to vote 44.8% of the outstanding  shares of BFC Common.
In addition,  Mr. Clayton's relatives and affiliates will have the power to vote
an additional 4.2% of the  outstanding  shares of BFC Common.  Accordingly,  Mr.
Clayton  will  have the  ability  to  exercise  significant  influence  over the
management and policies of BFC, as well as the outcome of all matters  requiring
shareholder vote, including the election of directors,  adoption or amendment of
BFC's Charter, and approval of mergers or similar transactions, such as the sale
of substantially all of the BFC's assets.

Potentially   Adverse  Impact  of  Interest  Rates  and  Economic  and  Industry
Conditions

      The results of operations of banking  institutions are materially affected
by general economic conditions,  the monetary and fiscal policies of the federal
government and the regulatory  policies of  governmental  authorities  and other
factors  that affect  market  rates of interest.  The results of  operations  of
banking  institutions  depend to a large extent on their level of "net  interest
income," which is the difference  between  interest  income on  interest-earning
assets, such as loans and investments,  and interest expense on interest-bearing
liabilities,  such as deposits  and  borrowings.  A  significant  portion of the
assets of most banking institutions  consists of long-term residential mortgages
and loans with shorter terms to maturity.  The repricing periods of these assets
are generally  longer than those of the banking  institution's  interest-bearing
liabilities.  As a result, the yield on interest-earning  assets of most banking
institutions adjusts to changes in interest rates at a slower rate than the cost
of their interest-bearing liabilities. Banking institutions in recent years have
experienced  fluctuations in net interest income due to changing  interest rates
and to differences in the repricing  characteristics  of their  interest-earning
assets and  interest-bearing  liabilities.  Because  most  banking  institutions
continue to hold assets which  reprice more slowly than their  liabilities,  any
significant  increase  in  interest  rates  would be expected to have an adverse
impact on net interest income.

   
Risks Associated with any Future Acquisitions by BFC
    

      BFC has  experienced  growth as a result of mergers  and  acquisitions  of
businesses or assets that  complement or expand its existing  business,  such as
the  recent  acquisition  of Curtis  Mortgage  Company,  Inc.  BFC may engage in
selected acquisitions or strategic mergers in the future. Acquisitions involve a
number of special risks,  including the time  associated  with  identifying  and
evaluating potential acquisitions;  BFC's ability to finance the acquisition and
associated costs; the diversion of management's  attention to the integration of
the  assets,   operations  and  personnel  of  the  acquired   businesses;   the
introduction of new products and services into BFC's business;  possible adverse
short-term  effects on BFC's results of  operations;  possible  amortization  of
goodwill  associated with an acquisition;  and the risk of loss of key employees
of the acquired  businesses.  BFC may issue equity securities and other forms of
common stock-based


                                       11
<PAGE>

consideration in connection with future acquisitions, which could cause dilution
to existing shareholders of BFC. BFC has no present agreements,  arrangements or
commitments with respect to any acquisition. See "BUSINESS OF BFC."

   
Conflicts of Interests of Certain Persons in the Transaction
    

      Directors  and  officers  of BFC and FFBS  (and  certain  of their  family
members and related  interests)  have personal  interests in the Merger that may
present them with conflicts of interest in connection  with the Merger.  The BFC
Board  and the FFBS  Board are aware of this and have  considered  the  personal
interests disclosed in this Joint Proxy Statement/Prospectus in their evaluation
of the  Merger.  See "THE MERGER  Background  of and Reasons for the Merger" and
"THE MERGER Interests of Certain Persons in the Merger."

       


                                       12
<PAGE>

                              THE SPECIAL MEETINGS

Meetings of Shareholders

      This Joint Proxy Statement/Prospectus is being furnished to the holders of
BFC Common in connection  with the  solicitation  of proxies by and on behalf of
the BFC  Board  for  use at the BFC  Meeting  to be held at 8:00  a.m.,  Eastern
Daylight  Savings Time, on Friday,  June 26, 1998, on the fifteenth floor of the
main office of BankFirst at 625 Market Street, Knoxville,  Tennessee, and at any
adjournments  thereof.  The BFC Board has fixed the close of business on May 15,
1998 as the BFC Record Date for determining the  shareholders of BFC entitled to
vote at the BFC Meeting. This Joint Proxy  Statement/Prospectus and the enclosed
proxy are first being sent to holders of BFC Common on or about June __, 1998.

      This  Joint  Proxy  Statement/Prospectus  is also being  furnished  to the
holders of FFBS Common in connection with the  solicitation of proxies by and on
behalf of the FFBS Board for use at the FFBS  Meeting to be held at 10:00  a.m.,
Eastern  Daylight  Savings  Time, on Friday,  June 26, 1998,  at the  operations
center of Athens at 3 South Hill Street, Madison Park Center, Athens,  Tennessee
and at any adjournments  thereof. The FFBS Board has fixed the close of business
on May 15, 1998 as the FFBS Record Date for determining the shareholders of FFBS
entitled to vote at the FFBS Meeting. This Joint Proxy  Statement/Prospectus and
the  enclosed  proxy are first  being sent to holders of FFBS Common on or about
June __, 1998.

Purpose of Meetings

      At the BFC  Meeting,  BFC  shareholders  will  consider  and vote upon (i)
approval and adoption of the Merger  Agreement;  (ii)  election of L. A. Walker,
Jr., W. D. Sullins,  Jr., and C. Scott  Mayfield,  Jr. to fill three  additional
positions on the BFC Board which will be created upon the  effectiveness  of the
Merger;  such nominees were chosen from the current member of the FFBS Board and
will serve as members of the BFC Board  until the next  annual  meeting or until
their successors are duly elected and qualified;  (iii) approval and adoption of
an  amendment to the BFC Charter  authorizing  a five for one stock split of BFC
Common  to be  effective  on June 30,  1998 or  immediately  after  the  Merger,
whichever is later; and (iv) such other business as may properly come before the
BFC Meeting or any adjournments thereof.

      At the FFBS  Meeting,  FFBS  shareholders  will consider and vote upon (i)
approval and adoption of the Merger  Agreement  and (ii) such other  business as
may properly come before the FFBS Meeting or any adjournments thereof.

Voting Requirements at Meetings

      At the BFC Meeting,  approval and  adoption of the Merger  Agreement  will
require the  affirmative  vote of the  holders of a majority of the  outstanding
shares of BFC Common. The election of each of the three nominees to serve on the
BFC Board and the approval and  adoption of the Charter  amendment  will require
the  affirmative  vote of a  majority  of the  outstanding  shares of BFC Common
represented at the BFC Meeting. The presence at the BFC Meeting, in person or by
proxy, of the holders of a majority of the total number of outstanding shares of
BFC Common on the BFC Record Date will  constitute a quorum for the  transaction
of business by such  holders at the BFC Meeting.  On the BFC Record Date,  there
were  1,275,893  outstanding  shares  of BFC  Common,  each  holder  of which is
entitled to one vote per share with respect to each matter to be voted on at the
BFC  Meeting.  BFC has no class or series of stock  outstanding,  other than BFC
Common, which is entitled to vote at the BFC Meeting.

      As of the  BFC  Record  Date,  directors  and  executive  officers  of BFC
beneficially   owned  an  aggregate  of  1,017,205   shares  of  BFC  Common  or
approximately 80% of the shares of BFC Common outstanding on such date.

      At the FFBS Meeting,  approval and adoption of the Merger  Agreement  will
require the  affirmative  vote of the  holders of a majority of the  outstanding
shares of FFBS Common. The presence at the FFBS Meeting,  in person or by proxy,
of the holders of a majority of the total number of  outstanding  shares of FFBS
Common on the FFBS Record Date 


                                       13
<PAGE>

will  constitute a quorum for the transaction of business by such holders at the
FFBS Meeting.  On the FFBS Record Date, there were 164,125 outstanding shares of
FFBS Common, each holder of which is entitled to one vote per share with respect
to each matter to be voted on at the FFBS  Meeting.  FFBS has no class or series
of stock  outstanding  other than FFBS  Common  which is entitled to vote at the
*FFBS Meeting.

      As of the FFBS  Record  Date,  directors  and  executive  officers of FFBS
beneficially owned an aggregate of 7,962 shares of FFBS Common, or approximately
4.89% of the shares of FFBS Common outstanding on such date.

      At the  Meetings,  abstentions  will be  counted  as  present  for  quorum
purposes,  but will have the same  effect as a vote  "against"  the  proposal to
approve the Merger Agreement.  Broker "non-votes" will not be considered present
for  quorum  purposes  and will  have the same  effect as a vote  "against"  the
proposal to approve the Merger  Agreement.  A "broker  nonvote" refers to shares
represented  at the Meetings in person or by proxy by a broker or nominee  where
such broker or nominee (i) has not received voting  instructions on a particular
matter  from the  beneficial  owners or  persons  entitled  to vote and (ii) the
broker or nominee does not have the discretionary voting power on such matter.

Proxies

      All  proxies  that are  properly  executed  by  holders  of BFC Common and
received by BFC prior to the BFC Meeting  will be voted in  accordance  with the
instructions noted thereon. Any proxy that does not specify to the contrary will
be voted in favor of the  approval  and  adoption of the Merger  Agreement.  Any
holder of BFC  Common  who  submits a proxy will have the right to revoke it, at
any time before it is voted,  by filing with the Secretary of BFC written notice
of  revocation  or a duly executed  later-dated  proxy,  or by attending the BFC
Meeting and voting such BFC Common in person.

      All  proxies  that are  properly  executed  by holders of FFBS  Common and
received  by FFBS prior to the FFBS  Meeting  will be voted in  accordance  with
instructions noted thereon. Any proxy that does not specify to the contrary will
be voted in favor of approval and adoption of the Merger  Agreement.  Any holder
of FFBS Common who submits a proxy will have the right to revoke it, at any time
before it is voted,  by filing  with the  Secretary  of FFBS  written  notice of
revocation  or a duly  executed  later-dated  proxy,  or by  attending  the FFBS
Meeting and voting such FFBS Common in person.

      All costs relating to the solicitation of proxies of holders of BFC Common
and FFBS  Common  will be borne by BFC and FFBS,  respectively.  Proxies  may be
solicited by officers,  directors and regular employees of BFC and BankFirst and
FFBS and Athens personally,  by mail, by telephone or otherwise.  Although there
is no formal  agreement to do so, BFC and FFBS may  reimburse  banks,  brokerage
houses and other custodians, nominees and fiduciaries holding shares of stock in
their names or those of their nominees for their reasonable  expenses in sending
solicitation material to their principals.

      It is important that proxies be returned promptly. Shareholders who do not
expect to attend the respective  Meetings of BFC and FFBS in person are urged to
mark,  sign  and  date  the  respective  accompanying  proxy  and mail it in the
enclosed postage pre-paid envelope so that their votes can be recorded.


                                       14
<PAGE>

                                   THE MERGER

   
      The following  information  concerning  the Merger sets forth the material
terms of the Merger  Agreement  and is qualified in its entirety by reference to
the Merger  Agreement  which is  incorporated  herein by reference  and attached
hereto as Appendix A. BFC and FFBS  shareholders are urged to carefully read the
Merger Agreement.
    

Background of and Reasons for the Merger

   
      Background. In order to provide liquidity for shareholders of FFBS Common,
the FFBS Board  determined that it would be advantageous for FFBS to be acquired
by a larger financial institution whose securities are or will be expected to be
more freely traded. To this end, in February 1997, FFBS began discussions with a
bank holding company headquartered in southeastern Tennessee.  These discussions
continued  intermittently,  but without success,  until September 1997 when they
terminated.
    

      BFC pursues a strategy of enhancing  long-term  shareholder  value through
both internal and external growth,  while still  maintaining a community banking
philosophy.  To implement this strategy,  BFC has opened new branches,  provided
additional  services  to  customers,   and  pursued  acquisition   opportunities
involving  compatible  community banks. In June 1997, Fred R. Lawson,  President
and Chief  Executive  Officer of BFC and  BankFirst,  learned that FFBS might be
seeking a strategic  alliance or other  transaction.  Mr. Lawson then  contacted
L.A. Walker, Jr., Chairman and Chief Executive Officer of FFBS, about a possible
merger between BFC and FFBS.

      During its  discussions  with the bank holding  company  headquartered  in
southeastern  Tennessee,  FFBS was approached by three other Tennessee financial
institutions  concerning  proposed  business  combinations.  The first potential
acquiror was rejected  because it was deemed to be too small, and its securities
were not sufficiently  liquid.  The second  potential  acquiror was deemed to be
undesirable  because  of  perceived   regulatory  problems  in  that  there  was
significant  overlap  between the  geographic  markets of FFBS and the financial
institution.  The third potential acquiror was BFC whose philosophy of community
banking was  attractive  to the FFBS Board.  BFC offered more autonomy to Athens
after the proposed  merger and BFC offered three seats on its board of directors
to former FFBS directors.

      After FFBS  negotiations  with the bank holding company  headquartered  in
southeastern  Tennessee were terminated in September 1997, Mr. Walker  contacted
Mr. Lawson to see if BFC was still interested in expansion opportunities.  There
followed an exchange of information and discussions  between  representatives of
BFC and FFBS relative to the possibility of a business combination.

      The first  discussions  concerning  merger pricing occurred on January 14,
1998 when Mr. Lawson  proposed an initial  exchange  ratio of 4.33 shares of BFC
Common for each share of FFBS Common.  At this point,  the FFBS Board  requested
that Professional Bank Services,  Inc. ("PBS"),  which had earlier been retained
to advise  FFBS with  respect to the  intended  merger  discussion,  analyze the
proposed business combination and assist it in negotiations.

   
      On Thursday,  February 5, 1998, Messrs. Perdue and Bevins met with the BFC
Board and  representatives  of two investment  banking firms which were advising
the BFC Board,  and  discussed  the Merger in the context of a potential  public
offering of shares of BFC Common.

      On Monday,  February 9, 1998, Mr. Lawson met with Messrs.  Walker,  Perdue
and Bevins in Athens,  Tennessee and further  discussion  was had concerning the
appropriate  exchange  ratio  for  FFBS  Common.   Negotiations  concerning  the
appropriate  exchange ratio  continued  until February 23, 1998 when the parties
agreed to an  exchange  ratio of 4.41 and a $60 per share  price for BFC Common.
The BFC share  price  was based  primarily  upon book  value but was  ultimately
agreed upon by arm length  negotiations  between the parties.  The value of this
consideration  was higher  than that  offered by any of the other  parties  with
which FFBS had conducted  discussions.  This exchange ratio was then approved by
the  executive  committee of BFC and was  subsequently  approved by the board of
directors of FFBS on February 25, 1998.
    


                                       15
<PAGE>

      In early  March 1998,  negotiating  teams from FFBS and BFC met to discuss
the  details  of  the  transaction.   During  the  following  weeks,   attorneys
representing  both sides worked to document the proposed  agreement  and plan of
merger.

      On March  17,  1998,  the FFBS  Board,  after  presentations  by its legal
counsel and PBS,  unanimously  approved the Merger Agreement and recommended its
approval to FFBS'  shareholders.  The BFC Board unanimously  approved the Merger
Agreement and recommended its approval to BFC's  shareholders on March 17, 1998.
The Merger Agreement was signed by FFBS and BFC on March 19, 1998.

      Reasons  for the Merger -- BFC.  In reaching  its  determination  that the
Merger and Merger  Agreement  are fair to, and in the best  interest of, BFC and
its shareholders, the BFC Board consulted with its legal and financial advisers,
as well as with BFC  management,  and  considered  a number of factors.  Without
assigning  any  relative  or  specific  weights  to the  factors,  the BFC Board
considered without limitation, the following:

      -- the BFC  Board's  belief  that the  merger  is  consistent  with  BFC's
strategy for  enhancing  long-term  shareholder  value through both internal and
external growth, while still maintaining a community banking philosophy;

      -- the BFC  Board's  review,  based  in part  on the  presentation  by BFC
management regarding its due diligence of FFBS, of (i) the business, operations,
earnings and financial  condition of FFBS on both a historical  and  prospective
basis; (ii) the enhanced opportunities for operating efficiencies  (particularly
in terms of integration of operations,  data  processing and support  functions,
although the BFC Board did not quantify such anticipated operating efficiencies)
that could result from the Merger;  (iii) the enhanced  opportunities for growth
that the Merger would make possible;  and (iv) the respective  contributions the
parties would bring to a combined institution;

      -- the BFC  Board's  belief,  based upon an  analysis  of the  anticipated
financial effects of the Merger,  that upon consummation of the Merger,  BFC and
its banking subsidiaries would be well capitalized  institutions,  the financial
positions  of which  would be in excess  of all  applicable  regulatory  capital
requirements;

      -- the current and  prospective  economic and regulatory  environment  and
competitive  constraints facing the banking and financial  institutions in BFC's
market area;

      -- the recent  business  combinations  involving  financial  institutions,
either  announced or completed,  during the past year in the United States,  the
State of Tennessee and contiguous  states and the effect of such combinations on
competitive conditions in BFC's market area; and

      -- the BFC Board's  belief  that the Merger  provides  an  opportunity  to
expand  in BFC's  East  Tennessee  market  and to  provide  a  broader  array of
financial services to the community while still maintaining a community bank.

      Recommendation  of the BFC Board. For the reasons described above, the BFC
Board unanimously  approved the Merger Agreement and believes that the Merger is
fair to, and is in the best interest of, its shareholders.  ACCORDINGLY, THE BFC
BOARD UNANIMOUSLY  RECOMMENDS THAT THE BFC SHAREHOLDERS VOTE FOR ADOPTION OF THE
MERGER AGREEMENT.

      Reasons for the Merger -- FFBS.  In reaching  its  determination  that the
Merger and Merger  Agreement  are fair to, and in the best interest of, FFBS and
its  shareholders,  the FFBS  Board  consulted  with  its  legal  and  financial
advisers,  as well as with FFBS management,  and considered a number of factors.
Without  assigning  any relative or specific  weights to the  factors,  the FFBS
Board considered, without limitation, the following:

      -- the review by the FFBS Board with its legal and  financial  advisors of
the terms and conditions of the Merger Agreement;

      -- the  determination  by PBS that the  Merger  is fair  from a  financial
perspective to the FFBS shareholders;


                                       16
<PAGE>

      -- the FFBS Board's  belief that the  consideration  to be received by the
FFBS  shareholders  in the Merger  offers a much  higher  value than the current
trading  value  of FFBS  Common  and  will  be more  liquid  than  FFBS  Common,
particularly in the event that a public offering of BFC Common is consummated;

      --  the  expectation   that  the  Merger  will  generally  be  a  tax-free
transaction   to   FFBS   and   its    shareholders   and   will   qualify   for
pooling-of-interests accounting treatment;

      -- the Merger  will allow  FFBS and Athens to remain  part of a  community
bank  institution  dedicated to the service of its  traditional  market and will
allow Athens to maintain its autonomy;

      -- the  FFBS  Board's  belief  that the  Athens  trust  department  can be
marketed successfully in BankFirst's market areas;

      -- the recent  business  combinations  involving  financial  institutions,
either  announced or completed,  during the past year in the United States,  the
State of Tennessee and contiguous  states and the effect of such combinations on
competitive conditions in BFC's market area; and

      -- the geographic  compatibility and lack of substantial  overlap in FFBS'
and BFC's markets and BFC's strong commitment to the communities it serves.

      Recommendation  of the FFBS Board.  For the reasons  described  above, the
FFBS Board  unanimously  approved the Merger  Agreement  and  believes  that the
Merger  is  fair  to,  and  is  in  the  best  interest  of,  its  shareholders.
ACCORDINGLY,  THE FFBS BOARD  UNANIMOUSLY  RECOMMENDS THAT THE FFBS SHAREHOLDERS
VOTE FOR ADOPTION OF THE MERGER AGREEMENT.

      Each member of the FFBS Board has entered into a letter agreement with BFC
which  provides  that the director  will vote all shares of FFBS Common which he
owns in favor of the Merger and will  recommend  approval of the Merger to other
FFBS shareholders.

Opinion of PBS

      PBS was engaged by FFBS to advise the FFBS Board as to the fairness from a
financial   perspective  of  the  consideration  to  be  paid  by  BFC  to  FFBS
shareholders as set forth in the Merger Agreement.

      PBS is a  bank  consulting  firm  with  offices  in  Louisville,  Atlanta,
Chicago,  Nashville  and  Washington,  D.C.  As part of its  investment  banking
business,  PBS is  regularly  engaged in  reviewing  the  fairness of  financial
institution  acquisition  transactions  from a financial  perspective and in the
valuation of financial institutions and other businesses and their securities in
connection   with  mergers,   acquisitions,   estate   settlements,   and  other
transactions.  Neither PBS nor any of its  affiliates  has a material  financial
interest  in FFBS or BFC.  PBS was  selected to advise the FFBS Board based upon
its  familiarity  with  Tennessee  financial  institutions  and knowledge of the
banking industry as a whole.

      PBS performed certain analyses described herein and presented the range of
values for FFBS  resulting  from such analyses to the Board of Directors of FFBS
in connection with its advice as to the fairness of the consideration to be paid
by BFC.

      A fairness  opinion of PBS was delivered to the Board of Directors of FFBS
on March 17, 1997, at a meeting of the FFBS Board and has been updated as of the
date of this Joint Proxy  Statement/Prospectus.  A copy of the fairness opinion,
which includes a summary of the  assumptions  made and  information  analyzed in
deriving  the  fairness  opinion,  is attached as Appendix B to this Joint Proxy
Statement/Prospectus and should be read in its entirety.

      In  arriving  at its  fairness  opinion,  PBS  reviewed  certain  publicly
available  business  and  financial  information  relating to FFBS and BFC.  PBS
considered certain financial and market data of FFBS and BFC, compared that data
with  


                                       17
<PAGE>

similar data for certain publicly-held bank holding companies and considered the
financial terms of certain other  comparable bank  transactions in the states of
Tennessee,  Alabama  and  Georgia  that had  recently  been  effected.  PBS also
considered   such   other   information,   financial   studies,   analyses   and
investigations  and  financial,  economic  and  market  criteria  that it deemed
relevant.  In connection with its review,  PBS did not independently  verify the
foregoing  information  and relied on such  information  as being  complete  and
accurate in all  material  respects.  Financial  forecasts  prepared by PBS were
based on assumptions  believed by PBS to be reasonable and to reflect  currently
available  information.  PBS did not make an independent evaluation or appraisal
of the assets of FFBS or BFC.

      As part of preparing the fairness  opinion,  PBS performed a due diligence
review of BFC. As part of the due diligence,  PBS reviewed the following  items:
minutes of the Board of Directors  meetings of the subsidiary  bank,  BankFirst,
from January 1997 through  January  1998;  reports of  independent  auditors and
management letters and responses thereto, for the years ending December 31, 1996
and 1997;  the most recent  analysis and  calculation  of allowance for loan and
lease losses for the subsidiary bank;  internal loan review reports;  investment
portfolio activity reports;  asset/liability  management reports;  asset quality
reports;  Uniform  Holding  Company  Report for BFC as of December  31, 1996 and
September  30,  1997;  December  31,  1997  report of  Condition  and Income and
September 30, 1997 Uniform Bank Performance  Report for the subsidiary bank; and
discussions  of pending  litigation  and other issues with senior  management of
BFC.

      PBS reviewed and analyzed  the  historical  performance  of FFBS and FFBS'
wholly-owned  subsidiary,  Athens,  contained  in:  audited  Annual  Reports and
financial  statements  dated  December 1996 and 1997 of FFBS;  June 30, 1997 and
December 31, 1997, FR Y-9C Consolidated  Financial Statements filed by FFBS with
the Federal  Reserve;  September  30,  1997  Uniform  Bank and  Holding  Company
Performance  Reports;  historical common stock trading activity of FFBS; and the
premises and other fixed  assets.  PBS reviewed and tabulated  statistical  data
regarding the loan portfolio,  securities portfolio and other performance ratios
and  statistics.  Financial  projections  were  prepared and analyzed as well as
other financial studies,  analyses and investigations as deemed relevant for the
purposes of this opinion. In its review of the afore mentioned information,  PBS
took into account its assessment of general market and financial conditions, its
experience  in other  similar  transactions,  and its  knowledge  of the banking
industry generally.

      In  connection  with  rendering  the fairness  opinion and  preparing  its
written  and oral  presentation  to the FFBS Board,  PBS  performed a variety of
financial  analyses,  including those  summarized  herein.  The summary does not
purport to be a complete  description  of the analyses  performed by PBS in this
regard. The preparation of a fairness opinion involves various determinations as
to the most  appropriate  and  relevant  methods of  financial  analysis and the
application of these methods to the particular circumstances and therefore, such
an opinion is not  readily  susceptible  to  summary  description.  Accordingly,
notwithstanding  the separate  factors  summarized  below, PBS believes that its
analyses  must be  considered  as a whole  and that  selecting  portions  of its
analyses and of the factors  considered by it, without  considering all analyses
and  factors,  could  create  an  incomplete  view  of  the  evaluation  process
underlying  its  opinion.   In  performing  its  analyses,   PBS  made  numerous
assumptions  with  respect  to  industry  performance,   business  and  economic
conditions and other  matters,  many of which are beyond FFBS' or BFC's control.
The analyses performed by PBS are not necessarily indicative of actual values or
future results, which may be significantly more or less favorable than suggested
by such analyses. In addition,  analyses relating to the values of businesses do
not  purport to be  appraisals  or to reflect  the  process by which  businesses
actually may be sold.

      Acquisition Comparison Analysis. In performing this analysis, PBS reviewed
all bank  acquisition  transactions  in the  states of  Tennessee,  Alabama  and
Georgia  (the  "Regional  Area")  since  1990.  There were 193 bank  acquisition
transactions  in the  Regional  Area  announced  since  1990 for which  detailed
financial  information was available.  The purpose of the analysis was to obtain
an evaluation range based on these Regional Area bank acquisition  transactions.
Median   multiples  of  earnings  and  book  value  implied  by  the  comparable
transactions  were  utilized in obtaining a range for the  acquisition  value of
FFBS.  In addition to reviewing  recent  Regional  Area bank  transactions,  PBS
performed  separate  comparable  analyses for acquisitions of banks which,  like
FFBS, had an  equity-to-asset  ratio between 10.00% and 12.00%, had total assets
between $100.0 - $250.0 million, had a return on average equity ("ROAE") between
11.0% and 13.0%, and bank  transactions  effected in the state of Tennessee.  In
addition,  median  values for the 193 Regional  Area  acquisitions  expressed as
multiples of both book value and earnings were 1.75 and 16.20, respectively. The
median


                                       18
<PAGE>

multiples  of book value and earnings for  acquisitions  of Regional  Area banks
which,  like FFBS, had an  equity-to-asset  ratio between 10.00% and 12.00% were
1.84 and 18.38,  respectively.  For  acquisitions  of  Regional  Area banks with
assets between $100.0 - $250.0 million the median multiples were 1.99 and 15.62,
respectively.  Regional Area acquisitions of banks with a ROAE between 11.0% and
13.0%,  the  median  multiples  were 1.78 and  16.58,  respectively.  The median
multiples of book value and earnings for  acquisitions  of banks  located in the
state of Tennessee were 1.63 and 14.83, respectively.

      In the proposed transaction, FFBS shareholders will receive 723,791 shares
of BFC Common for all 164,125 FFBS Common outstanding, as further defined in the
Merger Agreement. The most recent sales of BFC Common took place on February 27,
1998, when 1,785 shares were sold at $50.00 per share.  At the negotiated  price
of $60.00 per share of BFC  Common,  the  consideration  to be  received by FFBS
shareholders  represents an aggregate  value of $43,427,460 or $264.60 per share
of FFBS Common.  The $43,427,460  aggregate value represents a multiple of FFBS'
December  31, 1997 book value and a multiple of FFBS' year end December 31, 1997
adjusted earnings of 2.07 and 17.54, respectively.

      Utilizing  the  negotiated  price of $60.00 per share of BFC  Common,  the
market value of the proposed  transaction's  percentile ranking was prepared and
analyzed with respect to the above Regional Area comparable  group.  Compared to
all Regional Area bank  transactions,  the acquisition  value ranked in the 73rd
percentile as a multiple of book value and in the 57th  percentile as a multiple
of  earnings.  Compared to Regional  Area bank  transactions  where the acquired
institution  had  an  equity-to-asset  ratio  between  10.00%  and  12.00%,  the
acquisition  value ranked in the 73rd percentile as a multiple of book value and
the  46th  percentile  as  a  multiple  of  earnings.  For  Regional  Area  bank
acquisitions where the acquired  institution had between $100.0 - $250.0 million
in  assets,  the  acquisition  value  ranked  in the 58th  percentile  as both a
multiple  of book value and a  multiple  of  earnings.  For  Regional  Area bank
transactions where the acquired  institution had a ROAE between 11.0% and 13.0%,
the acquisition  value ranked in the 76th percentile as a multiple of book value
and the 54th percentile as a multiple of earnings.  For bank transactions in the
state of Tennessee,  the  acquisition  value ranked in the 77th  percentile as a
multiple of book value and in the 65th percentile as a multiple of earnings.

      Adjusted Net Asset Value  Analysis.  PBS reviewed FFBS' balance sheet data
to determine the amount of material  adjustments  required to the  stockholders'
equity of FFBS based on differences between the market value of FFBS' assets and
their value  reflected on FFBS'  financial  statements.  PBS determined that two
adjustments were warranted. Equity was reduced by $85,000 to reflect goodwill on
FFBS' balance sheet.  Secondly,  PBS also reflected a value of the  non-interest
bearing demand deposits of approximately $6,903,000.  The aggregate adjusted net
asset value of FFBS was  determined  to be  $27,835,000  or $169.60 per share of
FFBS Common.

      Discounted  Earnings  Analysis.  A dividend discount cashflow analysis was
performed by PBS pursuant to which a range of values of FFBS was  determined  by
adding (i) the present  value of  estimated  future  dividend  streams that FFBS
could  generate  over a  five-year  period  and  (ii) the  present  value of the
"terminal  value" of FFBS'  earnings at the end of the fifth year. The "terminal
value" of FFBS'  earnings at the end of the five-year  period was  determined by
applying a multiple of 16.20 times the projected  terminal year's earnings.  The
16.20  multiple  represents  the median price paid as a multiple of earnings for
all bank transactions in the Regional Area since 1990.

      Dividend  streams and terminal  values were  discounted to present  values
using a discount  rate of 12%.  This rate  reflects  assumptions  regarding  the
required  rate of  return  of  holders  or buyers  of FFBS'  common  stock.  The
aggregate  value of FFBS,  determined  by adding the present  value of the total
cash  flows,  was  $38,184,000  or $232.65  per share.  In  addition,  using the
five-year  projection as a base, a twenty-year  projection was prepared assuming
that an annual  growth rate of 6.0% and a  consistent  return on assets of 1.50%
would remain in effect for the entire period,  beginning in year two.  Dividends
were  assumed to increase  from 40.0% of income in years one through five to 60%
of income for years six through twenty. This long-term projection resulted in an
aggregate value of $31,659,000 or $192.90 per share of FFBS Common.


                                       19
<PAGE>

      Specific  Acquisition  Analysis.  PBS valued FFBS based on an  acquisition
analysis  assuming a "break-even"  earnings scenario to an acquiror as to price,
current  interest  rates and  amortization  of the premium  paid.  Based on this
analysis,  an  acquiring  institution  would pay in  aggregate  $34,548,000,  or
$210.50 per share,  assuming  they were willing to accept no impact to their net
income in the initial  year.  This analysis was based on a funding cost of 7.0%,
adjusted for taxes and  amortization of the  acquisition  premium over 15 years.
This  analysis  was  repeated   assuming  a  potential   acquiror  would  attain
non-interest  expense  reductions  of 10%  in the  transaction.  Based  on  this
analysis, an acquiring institution would pay in aggregate $37,753,000 or $230.03
per share of FFBS Common.

      Pro Forma Merger Analysis. PBS compared the historical performance of FFBS
to that of BFC and other regional holding companies.  This included, among other
things, a comparison of profitability,  asset quality and capital  measures.  In
addition,  the  contribution of FFBS and BFC to the income statement and balance
sheet of the pro forma combined company was analyzed.

      The effect of the  affiliation on the  historical and pro forma  financial
data of FFBS was prepared and  analyzed.  FFBS'  historical  financial  data was
compared to the pro forma combined historical and projected earnings, book value
and dividends per share.

      PBS  prepared  analyses  examining  the pro forma  impact,  on BFC, of the
proposed public stock offering.  PBS also took into consideration in its various
analyses the dilutive effects of BFC's common stock options outstanding.

      The  fairness  opinion is  directed  only to the  question  of whether the
consideration to be received by FFBS' shareholders under the Merger Agreement is
fair and  equitable  from a  financial  perspective  and does not  constitute  a
recommendation  to any FFBS shareholder to vote in favor of the affiliation.  No
limitations  were imposed on PBS  regarding  the scope of its  investigation  or
otherwise by FFBS.

      Based  on the  results  of  the  various  analyses  described  above,  PBS
concluded that the consideration to be received by FFBS'  shareholders under the
Merger  Agreement  is fair and  equitable  from a financial  perspective  to the
shareholders of FFBS.

   
      PBS will  receive  fees in the  amount of  approximately  $59,285  for all
services  performed in connection with the sale of FFBS and the rendering of the
Fairness  Opinion,  regardless of whether or not the Merger is  consummated.  In
addition,  FFBS has agreed to  indemnify  PBS and its  directors,  officers  and
employees,  from liability in connection with the  transaction,  and to hold PBS
harmless from any losses,  actions,  claims,  damages,  expenses or  liabilities
related  to any of PBS'  acts or  decisions  made in good  faith and in the best
interest of FFBS.
    

Terms of the Merger

      At the  Effective  Time,  FFBS will merge with and into BFC with BFC to be
the surviving  corporation.  All FFBS Common held by FFBS as treasury stock will
be canceled  and retired  and shall cease to exist.  Each share of FFBS  Common,
other than treasury  stock and shares with respect to which  dissenters'  rights
have been  perfected,  will be  converted  into and  exchanged  for the right to
receive 4.410 fully paid and non-assessable  shares of BFC Common. No fractional
shares of BFC Common will be issued in  connection  with the Merger.  In lieu of
fractional shares, BFC will make a cash payment equal to the fractional interest
which a FFBS shareholder  would otherwise  receive based on a per share price of
$60, before adjustments for any BFC stock splits.  The fractional  interest will
be determined by combining all shares owned by such FFBS shareholder.

Effective Time

      The  Effective  Time of the  Merger  will be the  later  to  occur  of the
acceptance  for filing by the  Secretary  of State of  Tennessee  of Articles of
Merger filed in accordance  with the TBCA, or on such later date as the Articles
of Merger may specify.  Unless otherwise mutually agreed upon in writing by FFBS
and BFC,  the Merger will close at 10:00 a.m. on June 30, 1998 at the offices of
BankFirst, 625 Market Street,  Knoxville,  Tennessee. If the required regulatory


                                       20
<PAGE>

approvals have not been received, the Merger will close on the last business day
of the month after the regulatory approvals are obtained.

Surrender of Certificates

      As  promptly  as  practicable  after  the  Effective  Time of the  Merger,
BankFirst,  acting in the capacity of exchange  agent,  will mail to each former
holder of record of FFBS Common a form of letter of  transmittal,  together with
instructions for the exchange of such holder's certificates  representing shares
of FFBS Common for certificates representing shares of BFC Common.

      HOLDERS OF FFBS COMMON SHOULD HOLD THEIR  CERTIFICATES  UNTIL THEY RECEIVE
THE LETTER OF TRANSMITTAL FORM AND INSTRUCTIONS FROM THE EXCHANGE AGENT.

      Upon  surrender  to  BankFirst,   as  exchange   agent,  of  one  or  more
certificates  for FFBS  Common  together  with a  properly  completed  letter of
transmittal,  there  will be  issued  and  mailed to the  holder of FFBS  Common
surrendering such items a certificate or certificates representing the number of
shares of BFC Common to which such holder is entitled.

      No dividend or other distribution payable after the Merger with respect to
BFC Common will be paid to the holder of any unsurrendered certificate until the
holder surrenders such certificate(s), at which time the holder will be entitled
to  receive  all  previously  withheld  dividends  and  distributions,   without
interest.

      After the  Merger,  there  will be no  transfers  on FFBS' or BFC's  stock
transfer books of shares of FFBS Common issued and  outstanding at the Effective
Time.  If  certificates  representing  shares of FFBS Common are  presented  for
transfer after the Merger, they will be canceled and exchanged for the shares of
BFC Common  deliverable in respect  thereof as determined in accordance with the
provisions of the Merger Agreement.

Conditions to Consummation of the Merger

      The  respective  obligations  of BFC and FFBS to  effect  the  Merger  are
subject to the satisfaction prior to the Merger of the following conditions: (a)
all regulatory approvals shall have been received, and no such approval shall be
conditioned  or restricted in a manner which,  in the opinion of the FFBS or BFC
Boards,  has a  material  adverse  impact  on  the  Merger  so as to  render  it
inadvisable;  (b) the Merger Agreement has been duly adopted and approved by the
shareholders of FFBS and BFC; (c) FFBS and BFC shall have received a letter from
Crowe, Chizek & Company LLP, stating that, in their opinion, no conditions exist
with respect to either company which would preclude accounting for the Merger as
a pooling of interests;  and (d) the  Registration  Statement  shall have become
effective  under  the  Securities   Act,  and  no  stop  order   suspending  the
effectiveness  of the  Registration  Statement  shall  have been  issued  and no
proceeding for that purpose shall have been commenced.

   
      The  obligation  of FFBS to effect  the  Merger  shall be  subject  to the
satisfaction,  prior to the Merger, of the following additional conditions:  (a)
the  representations  and warranties of BFC in the Merger  Agreement  shall have
been  true  when  made  and at the  Effective  Time;  (b)  the  obligations  and
agreements  and  covenants  of BFC in  the  Merger  Agreement  shall  have  been
performed and complied with by the effective Time; (c) there shall not have been
any material, adverse change in BFC between the date of the Merger Agreement and
the Effective  Time;  (d) FFBS shall have  obtained from PBS a fairness  opinion
indicating that the Merger is fair to the  shareholders of FFBS from a financial
point of view; (e) to the extent that any lease, contract, or agreement to which
FFBS or  Athens  is a party or by which  any of them is bound or to which any of
their  properties  is subject  shall  require the consent of any other person or
entity to the merger transactions,  such consent shall have been obtained by the
Effective  Time;  (f) BFC shall have delivered to FFBS an opinion of its counsel
as provided in the Merger  Agreement;  (g) BFC shall have delivered to FFBS such
supplements  as may be  necessary  or  appropriate  to ensure the  accuracy  and
completeness of the  information  disclosed by BFC; (h) FFBS shall have obtained
an opinion of counsel  that the Merger  shall be treated for federal  income tax
purposes as a tax-free reorganization with respect to FFBS shareholders;  (i) no
more than 1,275,079  shares of BFC Common and 218,508 shares of preferred  stock
of BFC shall be  outstanding  immediately  prior to the  Effective  Time  unless
options are exercised or 
    


                                       21
<PAGE>

   
preferred  shares are  converted;  and (j) FFBS  shall  have  received a letter,
commonly  referred to as a "comfort  letter,"  from Crowe,  Chizek & Company LLP
with  respect to certain  financial  information  as of the mailing of the Joint
Proxy Statement/Prospectus and as of the Effective Time.

      The obligation of BFC to effect the Merger is subject to the  satisfaction
at or  prior to the  Merger  of the  following  additional  conditions:  (a) the
representations  and warranties of FFBS in the Merger  Agreement shall have been
true when made and at the Effective  Time;  (b) the  agreements and covenants of
FFBS in the Merger  Agreement shall have been performed and complied with by the
effective  Time;  (c) to the extent that any lease,  contract,  or  agreement to
which FFBS or Athens is a party or by which any of them is bound or to which any
of their  properties is subject shall require the consent of any other person or
entity to the merger transactions,  such consent shall have been obtained by the
Effective  Time;  (d) there shall not have been any material,  adverse change in
FFBS between the date of the Merger  Agreement and the Effective  Time; (e) FFBS
shall have  delivered to BFC an opinion of its counsel as provided in the Merger
Agreement;  (f) BFC shall  have  delivered  to FFBS such  supplements  as may be
necessary  or  appropriate  to  ensure  the  accuracy  and  completeness  of the
information  disclosed by BFC;  (g) no more than  164,125  shares of FFBS Common
shall be outstanding  immediately prior to the Effective Time; (h) the directors
of FFBS shall have submitted their  resignations,  effective as of the Effective
Time; (i) FFBS shall have delivered to BFC such other  documents or instruments,
and shall have taken such other actions as may reasonably have been requested by
BFC or its counsel with respect to the Merger; and (j) BFC shall have received a
letter,  commonly  referred to as a "comfort  letter," from G.R. Rush & Company,
P.C.  with  respect to certain  financial  information  as of the mailing of the
Joint Proxy Statement/Prospectus and as of the Effective Time.
    

Conduct of Business Pending Merger

      The Merger Agreement contains certain restrictions on the conduct of FFBS'
and BFC's  businesses  pending  consummation  of the  Merger.  In  general,  the
business of FFBS and its subsidiaries  and of BFC and its subsidiaries  shall be
conducted only in the usual,  regular and ordinary  course and in  substantially
the same  manner as prior to the signing of the Merger  Agreement.  FFBS and BFC
must each preserve its business  organization,  goodwill, and relationships with
depositors, customers and employees.

      In  particular,  the Merger  Agreement  provides  that neither  party may,
without the prior written  consent of the other,  among other things,  (a) issue
any shares of capital stock;  declare,  set aside,  or pay any dividend or other
distribution  with respect to its outstanding  capital stock; make any change in
its capital stock by split,  reverse  split,  reclassification,  reorganization,
subdivision  or otherwise;  acquire any shares of its capital  stock;  amend its
charter or bylaws;  or merge or consolidate with or into any other  association,
corporation,  trust or entity; (b) grant any stock options,  warrants, rights or
other  securities  convertible  into capital stock; (c) incur any obligations in
excess of its legal  lending  limit or having a maturity  of more than one year,
other than in the  course of  business;  (d) enter  into any  supply  contracts,
leases or other agreements that cannot be terminated without substantial penalty
and/or  notice of not more than 30 days;  (e)  change any loan,  investment,  or
management policies or make any material alteration in the manner of keeping its
books,  accounts,  and records;  (f) grant any salary increase or bonus or enter
into any new employment or employee  benefit  contract or arrangement  except in
the  ordinary  course of business;  (g) sell or otherwise  dispose of any assets
other than in the ordinary  course of  business;  (h) take any action that would
adversely  affect the ability of any party to obtain the  required  approvals of
any governmental authorities; (i) authorize or permit anyone to initiate contact
with any person or entity in an effort to  solicit,  initiate,  or  encourage  a
takeover proposal;  (j) not take or fail to take any action that would cause any
of the  representations  or  warranties  made in this Merger  Agreement to be or
become  untrue;  and (k)  extend  credit or accept  any  deposit  other  than on
substantially  the same  terms as those  prevailing  at the time for  comparable
transactions by other banks in the same geographic area.

Subsequent Events

      Subsequent to the signing of the Merger Agreement and with the approval of
FFBS, the Charter was amended to (i) increase the number of authorized shares of
BFC Common from 3,000,000 to 15,000,000;  (ii) remove the provision  authorizing
1,000,000  shares of  non-voting  common  stock,  par value  $2.50 per share (no
shares of such non-voting 


                                       22
<PAGE>

common stock were issued and outstanding); and (iii) change the name of BFC from
"Smoky Mountain Bancorp, Inc." to "BankFirst Corporation."

Regulatory Approvals

      The Merger is subject to the prior  approval of the Board of  Governors of
the Federal Reserve System ("FRB") under Section 3 of the BHCA.  Application for
approval  of the Merger was filed  with the FRB on April 27,  1998.  The FRB has
notified  the  FDIC and  TDFI  have the  right  to  comment  on the  Merger.  In
evaluating the Merger, the FRB must consider, among other factors, the financial
and  managerial  resources  and future  prospects  of the  institutions  and the
conveniences  and needs of the communities to be served.  The relevant  statutes
prohibit the FRB from  approving the Merger if (i) it would result in a monopoly
or would be in  furtherance  of any  combination  or conspiracy to monopolize or
attempt to  monopolize  the business of banking in any part of the United States
or (ii) its effect in any section of the country may be to substantially  lessen
competition  or to tend to create a monopoly,  or if it would be a restraint  of
trade in any  other  manner,  unless  the FRB  finds  that any  anti-competitive
effects are outweighed clearly by the public interest and the probable effect of
the  transaction in meeting the  convenience  and needs of the communities to be
served.  The Merger may not be consummated  until the 30th day (which the United
States  Department  of Justice may reduce to 15 days)  following the date of the
FRB  approval,  during which time the  Department  of Justice may  challenge the
transaction on antitrust grounds. The commencement of any antitrust action would
stay the  effectiveness  of the approval of the FRB, unless a court of competent
jurisdiction specifically orders otherwise.

      There can be no assurance that the regulatory  authorities described above
will  approve  the  Merger,  and if the  Merger  is  approved,  there  can be no
assurance as to the date of such  approval.  There can also be no assurance that
any such approvals will not contain a condition or requirement which causes such
approvals to fail to satisfy the  conditions to  consummation  of the Merger set
forth in the Merger Agreement.

No Solicitation

      BFC and FFBS are  prohibited by the Merger  Agreement  from  soliciting or
knowingly  encouraging inquiries or proposals with respect to, or furnishing any
information  relating to or  participating  in any  negotiations  or discussions
concerning,  any  acquisition  or purchase  of all or a material  portion of its
assets (whether owned by it directly or owned by any of its subsidiaries), or of
a substantial  equity interest in it or any business  combination with it or any
of its subsidiaries, other than as contemplated by the Merger Agreement. BFC and
FFBS have agreed to notify each other  immediately if any inquiries or proposals
as described  above are received by, any such  information is requested from, or
any such  negotiations  or discussions  are sought to be initiated  with, BFC or
FFBS.

Waiver; Amendment; Termination

      Any  amendment,  modification  or waiver of any  provision  of the  Merger
Agreement  must be set forth in writing and duly  executed by the party  against
whom enforcement of the amendment, modification or waiver is sought.

      The Merger  Agreement  may be  terminated at any time prior to the Merger,
either before or after its approval by the  shareholders  of FFBS and/or BFC, as
follows:  (a) by the mutual  consent of the FFBS and BFC  Boards;  (b) by either
FFBS or BFC upon delivery of written notice of termination,  if any event occurs
which  renders  satisfaction  of any of the  conditions  precedent to the Merger
impossible,  unless the condition is waived; (c) by either the FFBS Board or the
BFC Board if the  Effective  Time has not occurred by September  30, 1998 and no
further  approvals  are  necessary;  and (d) by either the FFBS Board or the BFC
Board, if any court of competent  jurisdiction or other  governmental body shall
have taken any action  prohibiting  the Merger and such action has become  final
and non-appealable.

      In the event of termination of the Merger Agreement,  the Merger Agreement
shall  become  void and have no  effect  except  that:  (a) the  confidentiality
requirements  shall  survive,  and (b) if the Merger  Agreement is terminated by
either  board  because some act,  condition  or omission of the  non-terminating
party has rendered  impossible the satisfaction of one or more the conditions to
the obligation of the  terminating  party to effect the Merger,  the terminating
party shall 


                                       23
<PAGE>

be entitled to reimbursement  from the  non-terminating  party for the costs and
expenses  actually and reasonable  incurred by it in connection with the Merger.
If the Merger  Agreement  is  terminated  without  cause  after  approval by the
shareholders of BFC and FFBS, the terminating  party shall pay $4,000,000 to the
non-terminating party as liquidated damages.

Management After the Merger

      After the Merger,  BFC and  BankFirst  will  continue to be managed by its
current officers and directors,  except that three additional  positions will be
added  to the BFC  Board.  BFC  will use its  best  efforts  to have  the  three
additional  positions  filled by L. A. Walker,  Jr., W. D. Sullins,  Jr., and C.
Scott Mayfield, Jr., who are three of the current directors of FFBS. Athens will
continue to be managed by its current  officers and directors.  The Athens board
will be expanded to include Fred R. Lawson,  who is President,  Chief  Executive
Officer and a director of BFC.

Interests of Certain Persons in the Merger

      All of the current  directors of BFC and three  current  directors of FFBS
will serve as directors of BFC after the Effective  Time.  The current  officers
and directors of BankFirst and Athens will continue to serve after the Effective
Time.  For a  description  of the  compensation  received  by certain  executive
officers of BFC,  BankFirst and Athens, see "MANAGEMENT OF BFC" and "BUSINESS OF
FFBS."

      In the normal  course of  business,  BankFirst  and  Athens  make loans to
directors  and  officers  of BFC and FFBS,  including  loans to certain  related
persons  and  entities.  Such loans are made on  substantially  the same  terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions with other customers,  and in the opinion of management
of  both  FFBS  and  BFC,  do  not   involve   more  than  the  normal  risk  of
collectibility.  As of March 31,  1998,  the  amount of these  loans  (including
amounts  available  under lines of credit) by  BankFirst  to BFC  directors  and
officers  was 1.22% of  BankFirst's  total  loans and the amount of these  loans
(including  amounts available under lines of credit) by Athens to FFBS directors
and officers was 1.28% of Athens' total loans.

Dissenters' Rights

      If the  Merger is  consummated,  holders  of record of FFBS  Common or BFC
Common who  follow  the  procedures  specified  by  Chapter 23 of the  Tennessee
Business  Corporation Act ("TBCA") will be entitled to determination and payment
in cash of the "fair  value" of their  stock  immediately  before the  Effective
Time,  excluding  value  resulting  from  the  anticipation  of the  Merger  but
including  interest thereon.  FFBS and BFC shareholders who elect to follow such
procedures are referred to as "Dissenting Shareholders" and, for purposes of the
discussion  in this section  only,  BFC and FFBS are jointly  referred to as the
"Corporation."

      A VOTE IN FAVOR OF THE MERGER  AGREEMENT BY A HOLDER OF FFBS COMMON OR BFC
COMMON WILL RESULT IN THE WAIVER OF THE SHAREHOLDER'S RIGHT TO DISSENT.

      The following is a summary of the  provisions of the TBCA which govern the
rights of shareholders to dissent. It is not intended to be a complete statement
of such provisions and is qualified in its entirety by reference to Appendix C.

      Shareholders  electing  to  exercise  dissenters'  rights must not vote in
favor of the Merger  Agreement and must file a written notice of their intent to
demand payment for their shares (the  "Objection  Notice") with the Secretary of
the Corporation  before the vote is taken at the meeting.  The Objection  Notice
must state that the shareholder  intends to demand payment for his or her shares
of common stock if the Merger is effected. A vote against approval of the Merger
Agreement will not, in and of itself,  constitute an Objection Notice. A failure
to vote  will not  constitute  a waiver  of  dissenters'  rights  as long as the
requirements  of  Chapter  23 of  the  TBCA  are  complied  with.  However,  any
shareholder  who  executes  a proxy  card and who  desires  to effect his or her
appraisal rights must mark the proxy card "Against" 


                                       24
<PAGE>

the proposal  relating to the Merger because if the proxy card is left blank, it
will be voted "For" the proposal relating to the Merger.

      If the Merger  Agreement is approved,  each  shareholder  who has filed an
Objection  Notice will be notified by the Corporation of such approval within 10
days  of the  Special  Meeting  (the  "Dissenters'  Notice").  Within  the  time
prescribed in the Dissenters' Notice, shareholders electing to dissent must make
a demand for payment (the  "Payment  Demand"),  certify  whether  they  acquired
beneficial  ownership of the shares before March 20, 1998 (the date of the first
public announcement of the principal terms of the Merger Agreement), and deposit
their certificates in accordance with the terms of the Dissenters'  Notice. Upon
filing the Payment Demand and depositing the certificates,  the shareholder will
retain all other  rights of a  shareholder  until these  rights are  canceled or
modified by  consummation  of the Merger.  A Payment Demand may not be withdrawn
unless the Corporation  consents.  Failure to comply with these  procedures will
cause the shareholder to lose the right to payment for the shares. Consequently,
any shareholder who desires to exercise  dissenters'  rights is urged to consult
his or her legal adviser before attempting to exercise such rights.

      As soon as the Merger is consummated, or upon receipt of a Payment Demand,
the Corporation  shall pay to each Dissenting  Shareholder who has complied with
the  requirements  of TBCA the amount that the  Corporation  estimates to be the
fair value of the shares of common stock, plus accrued interest.

      If the Merger is not consummated  within two months after the date set for
demanding payment and depositing certificates,  the Corporation shall return the
deposited   certificates  and  release  the  transfer  restrictions  imposed  on
uncertificated  shares. If, after returning deposited certificates and releasing
transfer  restrictions,  the Merger is consummated,  the Corporation must send a
new Dissenters' Notice and repeat the payment demand procedure.

      If a Dissenting  Shareholder  believes  that the amount paid or offered by
the  Corporation  is less than the fair  value of his or her  shares or that the
interest due is  calculated  incorrectly,  or if the  Corporation  fails to make
payment,  the  Dissenting  Shareholder  may,  within  one  month  after  (i) the
Corporation  made or  offered  payment  for the  shares or failed to pay for the
shares  or (ii) the  Corporation  failed  to return  deposited  certificates  or
release restrictions on uncertificated  shares timely, notify the Corporation in
writing of his or her own  estimate of the fair value of such shares  (including
interest due) and demand payment of such estimate  (less any payment  previously
received).  Failure to notify the Corporation in writing of a demand for payment
within one month after the  Corporation  made or offered payment for such shares
will constitute a waiver of the right to demand payment.

      If the Corporation and the Dissenting  Shareholder  cannot agree on a fair
price two months after the Corporation  receives such a demand for payment,  the
statute provides that the Corporation will institute  judicial  proceedings in a
court of record  with  equity  jurisdiction,  (the  "Court") to fix (i) the fair
value of the shares immediately before consummation of the Merger, excluding any
appreciation or depreciation in anticipation of the Merger, and (ii) the accrued
interest.  The Court is required to issue a judgment for the amount,  if any, by
which the fair value of the shares,  as determined by the Court,  plus interest,
exceeds the amount paid by the Corporation,  or for the fair value, plus accrued
interest,  of the Dissenting  Shareholder's  after-acquired shares for which the
Corporation  elected to withhold payment.  If the Corporation does not institute
such proceeding  within such two-month  period,  the Corporation  shall pay each
Dissenting  Shareholder  whose demand remains  unsettled the  respective  amount
demanded by each shareholder.

      The Court will,  generally,  assess the court  costs and  expenses of such
proceedings  against the Corporation,  unless the Court finds that any or all of
the  Dissenting  Shareholders'  demand for  additional  payment  was  arbitrary,
vexatious or otherwise not in good faith. The Court may assess fees and expenses
of counsel and experts in amounts  the Court  finds  equitable:  (i) against the
Corporation if the Court finds that the Corporation did not comply with the TBCA
or (ii) against either the  Corporation or any  Dissenting  Shareholder,  if the
Court finds that they acted  arbitrarily,  vexatiously or not in good faith.  If
the Court finds that the services of counsel for any Dissenting Shareholder were
of substantial  benefit to other  Dissenting  Shareholders,  the Court may award
reasonable  fees to such  counsel be paid out of amounts  awarded to  benefitted
Dissenting Shareholders.


                                       25
<PAGE>

Certain Federal Income Tax Consequences

      The following  discussion  summarizes  certain material federal income tax
considerations  of the Merger that are  generally  applicable to holders of FFBS
Common.  This  discussion  is  based on  currently  existing  provisions  of the
Internal  Revenue Code of 1986, as amended (the  "Code"),  existing and proposed
Treasury Regulations  promulgated  thereunder and current administrative rulings
and court decisions,  all of which are subject to change. Any such change, which
may or may not be retroactive,  could alter the tax consequences to BFC, FFBS or
the FFBS shareholders as described herein.

   
      As a condition to the  obligation of FFBS to consummate  the Merger,  FFBS
will  receive an opinion  (the "Tax  Opinion")  from  Miller & Martin  LLP,  tax
counsel  for FFBS,  to the effect  that the Merger  will be treated  for federal
income tax purposes as a reorganization  within the meaning of Section 368(a) of
the Code.  The Tax Opinion  will be based upon facts  existing at the  Effective
Time,  and, in rendering the opinion  referred to in this section,  such counsel
will rely upon representations,  made as of the Effective Time, by BFC, FFBS and
certain  management  shareholders of FFBS, which counsel will assume to be true,
correct and complete, including representations as to the intent of the historic
shareholders of FFBS to retain  ownership of the BFC Common that they receive in
the Merger. If such representations are untrue, incorrect or incomplete, the Tax
Opinion could be adversely  affected.  No ruling has been or will be sought from
the Internal  Revenue Service (the "IRS") as to the United States federal income
tax  consequences of the Merger,  and the opinion of counsel set forth herein is
not binding upon the IRS or any court.

      Subject to the  assumptions and  qualifications  referred to herein and in
the Tax Opinion,  the following  U.S.  federal  income tax  consequences  should
result:
    

      a.    FFBS and BFC will each be "a party to a reorganization" as that term
            is defined in Section 368(b) of the Code.

      b.    No gain or loss will be recognized by an FFBS  shareholder  upon the
            exchange  in the  Merger of his or her FFBS  Common  solely  for BFC
            Common (except with respect to cash received in lieu of a fractional
            share interest in BFC Common).

      c.    The tax basis in the BFC  Common  received  in the Merger by an FFBS
            shareholder  (including the basis of a fractional  share interest in
            BFC Common) will be the same as such  shareholder's tax basis in the
            FFBS Common surrendered in exchange therefor.

      d.    The holding period of the BFC Common received by an FFBS shareholder
            in the Merger will  include the period  during which the FFBS Common
            surrendered  in exchange  therefor was held (provided that such FFBS
            Common was held by such FFBS  shareholder  as a capital asset at the
            Effective Time).

      e.    An  FFBS  shareholder  who  receives  cash  proceeds  in  lieu  of a
            fractional  share interest in BFC Common will recognize gain or loss
            equal to the  difference  between  such  proceeds  and the tax basis
            allocated to the fractional  share interest.  Such gain or loss will
            constitute capital gain or loss if such shareholder's FFBS Common is
            held as a capital asset at the Effective  Time and will be long-term
            capital  gain or loss if  shares of FFBS  Common  have been held for
            more than one year at the  Effective  Time.  Capital  gain on assets
            held  for  more  than  one  year  that  is   recognized  by  certain
            non-corporate  shareholders  is  subject  to  federal  income tax at
            preferential  tax rates.  If such gain is recognized with respect to
            assets  held for more than 18  months,  it is  generally  subject to
            income tax at further reduced tax rates.

      f.    An FFBS  shareholder  who  exercises  dissenters'  rights  under any
            applicable  law with  respect to a share of FFBS Common and receives
            payments  for such stock in cash should  recognize  capital  gain or
            loss (if such  stock  was held as a capital  asset at the  Effective
            Time of the Merger) measured by the difference between the amount of
            cash received and the shareholder's  basis in such shares,  provided
            such payment is neither essentially  equivalent to a dividend within
            the  meaning  of  Section  302 of the 


                                       26
<PAGE>

            Code nor has the effect of a distribution  of a dividend  within the
            meaning of Section 356(a)(2) of the Code (collectively,  a "Dividend
            Equivalent  Transaction").  A sale of  FFBS  Common  incident  to an
            exercise  of  dissenters'  rights will  generally  not be a Dividend
            Equivalent  Transaction  if,  as a  result  of  such  exercise,  the
            dissenting  stockholder  owns  no  shares  of  FFBS  Common  (either
            actually or constructively  within the meaning of Section 318 of the
            Code) immediately after the Merger.

      g.    No gain  or  loss  will be  recognized  by FFBS as a  result  of the
            Merger.

      A  successful  challenge  by the  IRS to the  status  of the  Merger  as a
reorganization  under  Section  368(a) of the Code would  result in  significant
adverse tax consequences to the FFBS  shareholders.  An FFBS  shareholder  would
recognize  gain or loss with  respect to each share of FFBS  Common  surrendered
equal to the difference  between the  shareholder's  basis in such share and the
fair market value,  as of the Effective Time, of BFC Common received in exchange
therefor.  In such event, a  shareholder's  aggregate basis in the BFC Common so
received would equal its fair market value, and the stockholder's holding period
for such stock would begin the day after the Closing Date.

      Certain   noncorporate   FFBS   shareholders  may  be  subject  to  backup
withholding  at a rate of 31% on cash payments  received in lieu of a fractional
share interest in BFC Common.  Backup withholding will not apply,  however, to a
stockholder who furnishes a correct taxpayer  identification  number ("TIN") and
certifies  that  he,  she or it is not  subject  to  backup  withholding  on the
substitute  Form  W-9  included  in  the  Transmittal  Letter,  who  provides  a
certificate  of foreign  status on Form W-8,  or who is  otherwise  exempt  from
backup  withholding.  A stockholder who fails to provide the correct TIN on Form
W-9 may be subject to a $50 penalty imposed by the IRS.

      Each FFBS  shareholder  also will be required  to retain  records and file
with such  holder's  U.S.  federal  income tax return a statement  setting forth
certain facts relating to the Merger.

      THE FOREGOING DISCUSSION IS INTENDED ONLY AS A SUMMARY OF CERTAIN MATERIAL
UNITED  STATES  FEDERAL  INCOME  CONSEQUENCES  OF THE MERGER AND OF HOLDING  BFC
COMMON  AND DOES  NOT  PURPORT  TO BE A  COMPLETE  ANALYSIS  OR  LISTING  OF ALL
POTENTIAL  TAX  EFFECTS  RELEVANT  TO A  DECISION  WHETHER  TO VOTE IN  FAVOR OF
APPROVAL OF THE MERGER AND APPROVAL AND  ADOPTION OF THE MERGER  AGREEMENT.  THE
DISCUSSION  DOES NOT ADDRESS THE UNITED STATES FEDERAL  INCOME TAX  CONSEQUENCES
THAT MAY BE  RELEVANT  TO A  PARTICULAR  FFBS  SHAREHOLDER  SUBJECT  TO  SPECIAL
TREATMENT UNDER CERTAIN FEDERAL INCOME TAX LAWS, SUCH AS: (i) PERSONS SUBJECT TO
THE ALTERNATIVE MINIMUM TAX, (ii) PERSONS WHO ACQUIRED THEIR FFBS COMMON AS PART
OF A "STRADDLE,"  "CONVERSION  TRANSACTION," "HEDGING TRANSACTION" OR OTHER RISK
REDUCTION  TRANSACTION,  (iii) PERSONS WHO ARE DEALERS IN SECURITIES,  FINANCIAL
INSTITUTIONS,  INSURANCE COMPANIES, TAX-EXEMPT ORGANIZATIONS, OR FOREIGN PERSONS
AND (iv)  PERSONS WHO  ACQUIRED  FFBS COMMON  PURSUANT TO THE  EXERCISE OF STOCK
OPTIONS OR RIGHTS OR OTHERWISE AS  COMPENSATION.  THIS  DISCUSSION ALSO DOES NOT
ADDRESS  ANY  CONSEQUENCES  ARISING  UNDER THE LAWS OF ANY  STATE,  LOCALITY  OR
FOREIGN  JURISDICTION.  THE  DISCUSSION  OF UNITED  STATES  FEDERAL  INCOME  TAX
CONSEQUENCES IS BASED UPON THE CODE, TREASURY REGULATIONS PROMULGATED THEREUNDER
AND ADMINISTRATIVE RULINGS AND COURT DECISIONS AS OF THE DATE HEREOF. ALL OF THE
FOREGOING ARE SUBJECT TO CHANGE AND ANY SUCH CHANGE COULD AFFECT THE  CONTINUING
VALIDITY OF THIS  DISCUSSION.  FFBS  SHAREHOLDERS ARE URGED TO CONSULT THEIR OWN
TAX ADVISORS  CONCERNING THE FEDERAL,  STATE, LOCAL AND FOREIGN TAX CONSEQUENCES
OF THE MERGER TO THEM.

Accounting Treatment

      BFC will account for the Merger as a  pooling-of-interests  transaction in
accordance with generally  accepted  accounting  principles,  which, among other
things,  require  that the  number of shares of FFBS  Common  acquired  for cash
pursuant to the exercise of dissenters'  rights or in lieu of fractional  shares
not exceed 10% of the outstanding  shares of 


                                       27
<PAGE>

FFBS Common.  Under this  accounting  treatment,  assets and liabilities of FFBS
will  be  added  to  those  of  BFC at  their  recorded  book  values,  and  the
shareholders' equity of the two companies will be combined in BFC's consolidated
balance  sheet.  Financial  statements of BFC issued after the Effective Time of
the Merger will be restated to reflect the  consolidated  operations  of BFC and
FFBS as if the  Merger  had taken  place  prior to the  periods  covered  by the
financial statements. A condition to the consummation of the Merger is BFC's and
FFBS' receipt of a letter from Crowe,  Chizek & Company,  LLP,  stating that, in
their  opinion,  no conditions  exist with respect to either company which would
preclude accounting for the Merger as a pooling of interests.

Resales of BFC Common

      The  shares of BFC  Common  issued to FFBS  shareholders  pursuant  to the
Merger Agreement will be freely  transferrable  under the Securities Act, except
for  shares  issued to any  shareholder  who may be deemed to be an  "affiliate"
(generally including, without limitation,  directors, certain executive officers
and  beneficial  owners of 10% or more of a class of capital stock ) of FFBS for
purposes of Rule 145 under the Securities Act ("Rule 145") as of the date of the
FFBS Meeting. Affiliates may not sell their shares of BFC Common acquired in the
Merger  except  pursuant  to  an  effective  registration  statement  under  the
Securities  Act covering such shares or in  compliance  with Rule 145 or another
applicable  exemption from the  registration  requirements of the Securities Act
and until such time as financial  results  covering at least 30 days of combined
operations of FFBS and BFC after the Merger have been  published.  BFC may place
restrictive legends on certificates representing BFC Stock issued to persons who
are   deemed   "affiliates"   of  FFBS  under   Rule  145.   This  Joint   Proxy
Statement/Prospectus does not cover resales of BFC Common received by any person
who may be deemed to be an affiliate of FFBS.

Stock Split

   
      In order to  facilitate  an initial  public  offering of BFC  Common,  BFC
shareholders  are voting to approve a five for one stock  split of BFC Common to
be effective on June 30, 1998 or  immediately  after the  Effective  Time of the
Merger, whichever is later. As a result of such a stock split, each share of BFC
Common which a FFBS shareholder is entitled to receive in the Merger will become
four shares of BFC  Common.  If both the Merger and the five for one stock split
are consummated  the number of issued and outstanding  shares of BFC Common will
increase to approximately ten million.
    

Initial Public Equity Offering

   
      BFC presently  intends to effect an initial public  offering of BFC Common
after the Merger, if market conditions are favorable.  Neither such offering nor
the Merger is  conditioned on the closing of the other.  In preparation  for the
offering,  BFC  anticipates  that a five for one stock  split of BFC Common will
occur soon after the Merger.  If the stock split is  consummated,  the number of
issued and outstanding shares of BFC Common will increase from approximately two
million (including the shares to be issued in the Merger) to approximately eight
million.
    

Expenses

      The Merger Agreement provides, in general, that BFC and FFBS will each pay
its own expenses in connection  with the Merger  Agreement and the  transactions
contemplated thereby. But see, "THE MERGER Waiver; Amendment; Termination.


                                       28
<PAGE>

                         PRO FORMA FINANCIAL INFORMATION

      The following unaudited pro forma consolidated  balance sheets as of March
31,  1998,  and  December  31,  1997,  and the  unaudited  pro  forma  condensed
consolidated statements of income for the three months ended March 31, 1998, and
for the years ended  December 31,  1997,  1996 and 1995,  have been  prepared to
reflect the proposed  acquisition of FFBS.  BFC's proposed  acquisition of First
Franklin is presented as if the  acquisition  had occurred on December 31, 1997,
with respect to the balance sheet and as of January 1, 1995, with respect to the
statements  of income for the three  months  ended March 31,  1998,  and for the
years ended  December 31, 1997,  1996 and 1995 in each case after  providing the
effect to the pro forma adjustments  described in the accompanying notes. BFC is
also undertaking a public offering of its common stock, which is contemplated to
occur  subsequent  to the merger with FFBS.  These pro formas do not reflect the
effect of the proposed public offering,  from which the proposed net proceeds to
BFC are expected to be $13 million.  Both  transactions  are  contemplated,  but
neither is a condition nor dependent upon the other.  The pro forma  adjustments
are  based on  estimates  made for the  purposes  of  preparing  these pro forma
financial statements. The actual adjustments to the accounts of BFC will be made
based  on  the  underlying   historical  financial  data  at  the  time  of  the
transaction.  BFC's  management  believes that the  estimates  used in these pro
forma financial statements are reasonable under the circumstances. The pro forma
information  gives  effect  to the  proposed  merger  of BFC and FFBS  under the
pooling-of-interest  method of accounting,  which as discussed previously,  is a
condition of the merger. No adjustments to these pro forma financial  statements
were necessary to conform  accounting methods as contemplated by APB Opinion No.
16.

      These pro forma financial  statements  should be read in conjunction  with
the historical  financial  statements and related notes  presented  elsewhere in
this  Joint  Proxy  Statement/Prospectus.  The  unaudited  pro  forma  condensed
consolidated  balance  sheet as of December  31, 1997 and March 31, 1998 are not
necessarily  indicative of the combined  financial position had the transactions
been effective at those dates.  The unaudited pro forma  condensed  consolidated
statements of income are not necessarily indicative of the results of operations
that would have  occurred  had the  acquisition  of FFBS been  effective  at the
beginning of the periods  indicated,  or of the future  results of operations of
BFC.


                                       29
<PAGE>

                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                  (Dollars in thousand, except per share data)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                         As of March 31, 1998
                                           -------------------------------------------------
                                                       First       Pro Forma      Pro Forma
                                           BankFirst  Franklin    Adjustments   Consolidated
                                           ---------  --------    -----------   ------------
<S>                                       <C>         <C>         <C>            <C>
ASSETS
Cash and cash equivalents                 $  23,711   $  11,104   $    --        $  34,815
Investment in subsidiary                       --          --        21,105(1)        --
                                                                    (21,105)(2)
Securities available for sale                75,206      55,534        --          130,740
Loans held for sale                          19,969        --          --           19,969
Loans, net                                  361,029     111,890        --          472,919
Premises and equipment, net                  19,202       2,703        --           21,905
Mortgage servicing rights                     6,992        --          --            6,992
FHLB and FRB stock                            2,422         677        --            3,099
Intangible assets                             2,120          76        --            2,196
Accrued interest receivable and
  other assets                                6,176       2,621        --            8,797
                                          ---------   ---------   ---------      ---------

    Total assets                          $ 516,827   $ 184,605   $    --        $ 701,432
                                          =========   =========   =========      =========

LIABILITIES
Deposits                                  $ 410,125   $ 157,103   $    --        $ 567,815
Federal funds purchased                      14,500        --          --           14,500
Repurchase agreements                        19,175       1,100        --           20,275
Federal Home Loan Bank advances              25,000       2,351        --           27,351
Accrued interest payable and other
  liabilities                                 6,280       2,329        --            8,609
                                          ---------   ---------   ---------      ---------
    Total liabilities                       475,080     162,883        --          637,963

Employee Stock Ownership Plan                 1,745        --          --            1,745

SHAREHOLDERS' EQUITY
Common Stock                                  3,105         821       1,809(1)       4,914
                                                                       (821)(2)
Noncumulative preferred stock                 1,079        --          --            1,079
Additional paid-in capital                   19,938       3,218       2,230(1)      22,168
                                                                     (3,218)(2)
Retained earnings                            15,206      17,066      17,066(1)      32,272
                                                                    (17,706)(2)
Unrealized gain (loss) on securities
  available for sale                            674         617        --            1,291
                                          ---------   ---------   ---------      ---------
    Total shareholders' equity               40,002      21,722        --           61,724
                                          ---------   ---------   ---------      ---------
    Total liabilities and shareholders'
      equity                              $ 516,827   $ 184,605   $    --        $ 701,432
                                          =========   =========   =========      =========
</TABLE>

(1)   Issuance of 723,791 shares of BankFirst in exchange for the 164,125 common
      shares of First Franklin.
(2)   To eliminate investment in First Franklin.


                                       30
<PAGE>

                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                  (Dollars in thousand, except per share data)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                        As of December 31, 1997
                                           ------------------------------------------------
                                                       First      Pro Forma     Pro Forma
                                           BankFirst  Franklin   Adjustments   Consolidated
                                           ---------  --------   -----------   ------------
<S>                                       <C>         <C>         <C>            <C>
ASSETS
Cash and cash equivalents                 $  24,363   $   6,927   $    --        $  31,290
Investment in subsidiary                       --          --        20,618(1)        --
                                                                    (20,618)(2)
Securities available for sale                71,912      55,824        --          127,736
Loans, net                                  345,564     113,305        --          458,869
Premises and equipment, net                  18,737       2,729        --           21,466
FHLB and FRB stock                            2,380         666        --            3,046
Accrued interest receivable and
  other assets                                5,794       2,516        --            8,310
                                          ---------   ---------   ---------      ---------
    Total assets                          $ 468,750   $ 181,967   $    --        $ 650,717
                                          =========   =========   =========      =========

LIABILITIES
Deposits                                  $ 395,152   $ 154,617   $    --        $ 549,769
Borrowed funds                               16,511       1,750        --           18,261
Federal Home Loan Bank advances              10,000       2,121        --           12,121
Accrued interest payable and other
  liabilities                                 6,672       2,462        --            9,134
                                          ---------   ---------   ---------      ---------
    Total liabilities                       428,335     160,950        --          589,285

Employee Stock Ownership Plan                 1,536        --          --            1,536

SHAREHOLDERS' EQUITY
Common stock                                  3,099         820       1,809(1)       4,908
                                                                       (820)(2)
Noncumulative preferred stock                 1,093        --          --            1,093
Additional paid-in capital                   20,112       3,203       2,214(1)      22,326
                                                                     (3,203)(2)
Retained earnings                            14,013      16,595      16,595         30,608
                                                                    (16,595)(2)
Unrealized gain (loss) on securities
  available for sale                            562         399        --              961
                                          ---------   ---------   ---------      ---------
    Total shareholders' equity               38,879      21,017        --           59,896
                                          ---------   ---------   ---------      ---------
    Total liabilities and shareholders'
      equity                              $ 468,750   $ 181,967   $    --        $ 650,717
                                          =========   =========   =========      =========

</TABLE>

(1)   Issuance of 723,791 shares of BankFirst in exchange for the 164,125 common
      shares of First Franklin.
(2)   To eliminate investment in First Franklin.


                                       31
<PAGE>

              PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
                  (Dollars in thousands, except per share data)
                                   (Unaudited)

                                            Three Months Ended March 31, 1998
                                         --------------------------------------
                                                                     Pro Forma
                                         BankFirst  First Franklin  Consolidated
                                         ---------  --------------  ------------
INTEREST INCOME
Interest and fees on loans                $ 9,088       $ 2,734        $11,822
Taxable securities                          1,089           351          1,440
Nontaxable securities                          57           397            454
Other                                          46            34             80
                                          -------       -------        -------
      Total interest income                10,280         3,516         13,796
INTEREST EXPENSE
Deposits                                    3,774         1,547          5,321
Short term borrowings                         628            15            643
Long term borrowings                         --              36             36
                                          -------       -------        -------
     Total interest expense                 4,402         1,598          6,000
                                          -------       -------        -------
NET INTEREST INCOME                         5,878         1,918          7,796
PROVISION FOR LOAN LOSSES                     225           309            534
                                          -------       -------        -------
NET INTEREST INCOME AFTER
  PROVISION FOR LOAN LOSSES                 5,653         1,609          7,262
OTHER INCOME
Service charges and fees                      466           301            767
Loan servicing income, net                    325          --              325
Gain on sale of loans                         206          --              206
Trust department income                        24           161            185
Other income                                  452            24            476
                                          -------       -------        -------
     Total Other Income                     1,473           486          1,959
OTHER EXPENSE
Salaries and employee benefits              2,820           826          3,646
Occupancy expense                             434           107            541
Equipment expense                             496           167            663
Other operating expense                     1,398           390          1,788
                                          -------       -------        -------
     Total other expense                    5,148         1,490          6,638
                                          -------       -------        -------
INCOME BEFORE INCOME TAXES                  1,978           605          2,583
INCOME TAXES                                  746           134            880
                                          -------       -------        -------
NET INCOME                                $ 1,232       $   471        $ 1,703
                                          =======       =======        =======

EARNINGS PER SHARE:
     Basic                                $  0.94       $  2.87        $  0.83
     Diluted                              $  0.84       $  2.87        $  0.78


                                       32
<PAGE>

              PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
                  (Dollars in thousands, except per share data)
                                   (Unaudited)

                                               Year-Ended December 31, 1997
                                        ----------------------------------------
                                                                     Pro Forma
                                        BankFirst   First Franklin  Consolidated
                                        ---------   --------------  ------------
INTEREST INCOME
Interest and fees on loans               $32,769       $10,111         $42,880
Taxable securities                         4,513         2,361           6,874
Nontaxable securities                        122         1,051           1,173
Other                                        221           139             360
                                         -------       -------         -------
      Total interest income               37,625        13,662          51,287
INTEREST EXPENSE
Deposits                                  15,044         6,060          21,104
Short term borrowings                        744           118             862
Long term borrowings                         686          --               686
                                         -------       -------         -------
     Total interest expense               16,474         6,178          22,652
                                         -------       -------         -------
NET INTEREST INCOME                       21,151         7,484          28,635
PROVISION FOR LOAN LOSSES                  2,250           685           2,935
                                         -------       -------         -------
NET INTEREST INCOME AFTER
  PROVISION FOR LOAN LOSSES               18,901         6,799          25,700
OTHER INCOME
Service charges and fees                   2,640         1,171           3,811
Other income                                 780         1,066           1,846
                                         -------       -------         -------
     Total other income                    3,420         2,237           5,657
OTHER EXPENSE
Salaries and employee benefits             7,986         3,124          11,110
Occupancy expense                          1,312           404           1,716
Equipment expense                          2,028           509           2,537
Other operating expense                    4,458         1,502           5,960
                                         -------       -------         -------
     Total other expense                  15,784         5,539          21,323
                                         -------       -------         -------
INCOME BEFORE INCOME TAXES                 6,537         3,497          10,034
INCOME TAXES                               2,471           935           3,406
                                         -------       -------         -------
NET INCOME                               $ 4,066       $ 2,562         $ 6,628
                                         =======       =======         =======
EARNINGS PER SHARE:
     Basic                               $  3.12       $ 15.62         $  3.27
     Diluted                             $  2.80       $ 15.62         $  3.05


                                       33
<PAGE>

              PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
                  (Dollars in thousands, except per share data)
                                   (Unaudited)

                                             Year-Ended December 31, 1996
                                       -----------------------------------------
                                                                     Pro Forma
                                       BankFirst   First Franklin   Consolidated
                                       ---------   --------------   ------------
INTEREST INCOME
Interest and fees on loans              $28,227       $ 9,362         $37,589
Taxable securities                        4,815         2,473           7,288
Nontaxable securities                       172         1,016           1,188
Other                                       370           263             633
                                        -------       -------         -------
      Total interest income              33,584        13,114          46,698
INTEREST EXPENSE
Deposits                                 14,108         5,989          20,097
Short term borrowings                       562            50             612
Long term borrowings                        529          --               529
                                        -------       -------         -------
     Total interest expense              15,199         6,039          21,238
                                        -------       -------         -------
NET INTEREST INCOME                      18,385         7,075          25,460
PROVISION FOR LOAN LOSSES                   517           150             667
                                        -------       -------         -------
NET INTEREST INCOME AFTER
  PROVISION FOR LOAN
LOSSES                                   17,868         6,925          24,793
OTHER INCOME
Service charges and fees                  2,615         1,181           3,796
Other income                                782           665           1,447
                                        -------       -------         -------
     Total other income                   3,397         1,846           5,243
OTHER EXPENSE
Salaries and employee benefits            7,392         3,147          10,539
Occupancy expense                         1,724           405           2,129
Equipment expense                         1,884           498           2,382
Other operating expense                   4,412         1,337           5,749
                                        -------       -------         -------
     Total other expense                 15,412         5,387          20,799
                                        -------       -------         -------
INCOME BEFORE INCOME TAXES                5,853         3,384           9,237
INCOME TAXES                              2,189           999           3,188
                                        -------       -------         -------
NET INCOME                              $ 3,664       $ 2,385         $ 6,049
                                        =======       =======         =======
EARNINGS PER SHARE:
     Basic                              $  3.06       $ 14.40         $  3.15
     Diluted                            $  2.77       $ 14.40         $  2.95


                                       34
<PAGE>

              PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
                  (Dollars in thousands, except per share data)
                                   (Unaudited)

                                              Year-Ended December 31, 1995
                                      ------------------------------------------
                                                                     Pro Forma
                                      BankFirst    First Franklin   Consolidated
                                      ---------    --------------   ------------
INTEREST INCOME
Interest and fees on loans             $24,628        $ 9,171          $33,799
Taxable securities                       4,049          2,565            6,614
Nontaxable securities                      200            874            1,074
Other                                      372            260              632
                                       -------        -------          -------
      Total interest income             29,249         12,870           42,119
INTEREST EXPENSE
Deposits                                12,640          5,576           18,216
Short term borrowings                      177             90              267
Long term borrowings                       599           --                599
                                       -------        -------          -------
     Total interest expense             13,416          5,666           19,082
                                       -------        -------          -------
NET INTEREST INCOME                     15,833          7,204           23,037
PROVISION FOR LOAN LOSSES                  378            175              553
                                       -------        -------          -------
NET INTEREST INCOME AFTER
 PROVISION FOR LOAN LOSSES              15,455          7,029           22,484
OTHER INCOME
Service charges and fees                 2,181          1,124            3,305
Other income                               508            556            1,064
                                       -------        -------          -------
     Total other income                  2,689          1,680            4,369
OTHER EXPENSE
Salaries and employee benefits           6,746          3,003            9,749
Occupancy expense                        1,142            401            1,543
Equipment expense                        1,213            472            1,685
Other operating expense                  4,744          1,436            6,180
                                       -------        -------          -------
     Total other expense                13,845          5,312           19,157
                                       -------        -------          -------
INCOME BEFORE INCOME TAXES               4,299          3,397            7,696
INCOME TAXES                             1,474          1,043            2,517
                                       -------        -------          -------
NET INCOME                             $ 2,825        $ 2,354          $ 5,179
                                       =======        =======          =======
EARNINGS PER SHARE:
     Basic                             $  3.07        $ 14.15          $  3.15
     Diluted                           $  2.76        $ 14.15          $  2.96


                                       35
<PAGE>

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

      The  following  discussion  and analysis is presented  to  facilitate  the
understanding of the consolidated  financial  position and results of operations
of BFC.  The  consolidated  financial  information  discussed  herein  primarily
reflects  the  activities  of  BFC's  wholly-owned  subsidiary,  BankFirst.  The
discussion  identifies  trends and  material  changes that  occurred  during the
reported  periods  and  should  be read in  conjunction  with  the  consolidated
financial  statements of BFC and the  accompanying  notes.  The periods included
within this  discussion  are the years 1997 and 1996 with  respect to  financial
position, and 1997, 1996 and 1995 with respect to results of operations.

General

      BFC is a  community  banking  organization,  headquartered  in  Knoxville,
Tennessee,  which generates  loans and deposits  through its 23 offices in Knox,
Blount,  Sevier,  Loudon  and  Jefferson  Counties.  BFC  provides  each  of the
communities it serves with a variety of financial services, including commercial
and retail  banking  products,  focusing  primarily on funding  commercial  loan
growth through deposits and borrowings.

      At year-end 1997, BFC had $468.8 million in assets,  was well  capitalized
with an 8.6%  leverage  ratio,  and had 1997 net  income  of $4.1  million.  BFC
reached this financial  position over a five-year period through internal growth
combined with selected mergers.  Acquisitions have been a component of the BFC's
growth  since 1996 and may be utilized  in the future if suitable  opportunities
arise, such as acquisition  candidates that complement  geographic  position and
the mix of products and  services,  and that  provide  expertise in new lines of
business. The following information about BFC is important to understanding this
discussion and analysis.

      In the fall of 1992,  James  Clayton and a group of  investors  acquired a
majority interest in BankFirst,  formerly known as First Heritage, and installed
a  local  bank  management  team  the  following  year.  Drawing  upon  existing
relationships with loan and deposit customers who followed management from their
previous bank,  BankFirst increased its assets from approximately $60 million in
1993 to  approximately  $230  million  in 1996.  These  customers,  while new to
BankFirst, were mature relationships representing lower than normal lending risk
because of their seasoned  performance  history.  During 1996,  Clayton acquired
control of Smoky Mountain Bancorp,  Inc. ("Smoky Mountain") and its wholly-owned
subsidiary,  First National Bank of Gatlinburg.  At year-end 1996 these entities
were  combined  with  BankFirst in a share  exchange  accounted  for in a manner
similar to a pooling of  interests.  Following  the  combination,  BFC had total
assets of $423 million. The combined entity continued to grow in 1997, primarily
through  commercial and commercial real estate lending  financed through deposit
growth.

      In January 1998,  BankFirst  purchased Curtis Mortgage Co., Inc.  ("Curtis
Mortgage") for $7.5 million as an opportunity to enhance  mortgage  origination,
which had not been a  significant  line of business,  and as an  opportunity  to
diversify  revenues  through loan  servicing.  Curtis  Mortgage is a 53 year old
mortgage  company which  originates  and purchases  mortgage  loans for sale and
servicing.  Curtis Mortgage  generally has not retained loans for its portfolio,
although its servicing  portfolio was approximately  $451 million at the date of
acquisition.  This transaction was accounted for as a purchase, and accordingly,
is not reflected in the 1997 historical financial statements of BFC.

      BFC changed its name from "Smoky  Mountain  Bancorp,  Inc." to  "BankFirst
Corporation" at the April 27, 1998 shareholder  meeting.  Management  expects to
continue growing through  expansion of retail  locations,  through  expansion of
products and services,  such as mortgage servicing  opportunities  though Curtis
Mortgage, and possible future mergers or acquisitions.  At the current time, BFC
has no present  agreements,  arrangements  or  commitments  with  respect to any
acquisition, other than the Merger Agreement.

      The major components of BFC's financial position and operating results for
the past five years are summarized in the following table.


                                       36
<PAGE>

                           FIVE-YEAR FINANCIAL SUMMARY
         (Dollar amounts in thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                                      For the years ended December 31,
                                                ----------------------------------------------------------------------------
                                                    1997            1996            1995            1994           1993
                                                --------------   ------------    -----------     ------------    -----------
<S>                                              <C>             <C>             <C>             <C>             <C>        
Summary of operations
    Interest income - tax equivalent             $    37,688     $    33,673     $    29,352     $    22,549     $    17,928
    Interest expense                                  16,474          15,199          13,416           9,242           7,877
                                                 -----------     -----------     -----------     -----------     -----------
   Net interest income                                21,214          18,474          15,936          13,307          10,051
   Tax equivalent adjustment (1)                         (63)            (89)           (103)            (72)            (55)
                                                 -----------     -----------     -----------     -----------     -----------
      Net interest income                             21,151          18,385          15,833          13,235           9,996
    Provision for loan losses                         (2,250)           (517)           (378)           (503)           (624)
    Noninterest income                                 3,420           3,397           2,689           2,475           2,026
    Noninterest expenses                             (15,784)        (15,412)        (13,845)        (12,146)         (9,230)
                                                 -----------     -----------     -----------     -----------     -----------
    Income before income taxes                         6,537           5,853           4,299           3,060           2,168
Income tax expense                                     2,471           2,189           1,474             663             826
                                                 -----------     -----------     -----------     -----------     -----------
Net earnings                                     $     4,066     $     3,664     $     2,825     $     2,397     $     1,342
                                                 ===========     ===========     ===========     ===========     ===========

Basic earnings per share                         $      3.12     $      3.06     $      3.07     $      3.12     $      1.83
Diluted earnings per share                              2.80            2.77            2.76            2.68            1.75
Dividends per common share                              --              --              0.34            0.40            0.33
Cash dividends declared - common                        --              --               305             298             241
Cash dividends declared - preferred                      161             162              74              73            --
Book value per common share                            30.53           34.37           30.23           24.91           20.31
Average common shares outstanding                  1,251,556       1,145,754         895,843         745,510         735,017

            Selected year-end balances
Total assets                                     $   468,750     $   422,993     $   374,789     $   317,784     $   271,264
Earning assets                                       431,858         397,449         346,283         290,886         250,522
Total securities                                      71,912          76,474          79,874          58,817          55,316
Loans - net of unearned income                       350,566         315,249         253,471         222,504         182,001
Allowance for loan losses                              5,002           3,570           3,407           3,282           2,949
Total deposits                                       395,152         366,351         329,913         285,050         247,346
Repurchase agreements                                 16,302           5,966           7,632           1,363            --
Long-term debt                                        10,000          12,000           8,244           8,244           3,477
Stockholders' equity                                  38,879          34,154          24,076          18,834          14,931

            Selected average balances
Total assets                                     $   446,524     $   397,678     $   363,948     $   314,132     $   257,187
Earning assets                                       412,508         369,529         335,558         275,214         235,320
Total securities                                      71,650          78,842          79,865          58,946          47,867
Loans- net of unearned income                        337,390         284,163         246,805         205,253         174,211
Allowance for loan losses                              3,683           3,500           3,245           3,210           2,698
Total deposits                                       378,678         344,372         324,286         281,188         217,874
Stockholders' equity                                  35,443          29,276          21,263          16,061          14,504

           Ratios based on average balances
Loans to deposits                                      89.10%          82.52%          76.11%          72.99%          79.96%
Allowance to year end loans                             1.43%           1.13%           1.34%           1.48%           1.62%
Equity to assets                                        8.14%           7.36%           5.84%           5.11%           5.64%
Leverage capital ratio                                  8.60%           8.25%           6.85%           6.74%           6.04%
Return on assets                                        0.91%           0.92%           0.78%           0.76%           0.52%
Return on equity                                       11.19%          12.52%          13.28%          14.93%           9.25%
Dividends payout ratio (2)                              --              --             11.09%          12.82%          17.96%
</TABLE>

- ----------------
(1) Tax  equivalent  basis was  calculated  using a 38% tax rate for all periods
    presented.
(2) Dividends  declared  on common  shares  divided by net income  available  to
    common shareholders.


                                       37
<PAGE>

Financial Position

      The most significant change in the makeup of BFC's financial position from
1995  to  1997  has  been  loan  growth,  funded  primarily  with  deposits  and
supplemented  with  borrowings  and/or  increases in equity  through  common and
preferred  stock  sales.  Earning  assets were 92% of 1997 total assets and were
approximately at this level during 1996.

Lending

      The Loans  Outstanding  Table reflects the primary earning asset, the loan
portfolio.  Total loans were $350.6  million at year-end 1997 and $315.2 million
at year-end 1996. Loan growth was $35.3 million,  or 11%, during 1997, and $61.8
million, or 24%, during 1996. Loan growth from 1993 through 1996 was accelerated
from  loan  customers   following   management   from  their  previous   banking
relationships.  All loan categories continued growth during 1997, primarily from
commercial  lending,  as BFC expanded the loan  portfolio in Eastern  Tennessee.
Even though loan growth has been experienced in each of the last five years, the
rate of growth  slowed  during 1997 as management  completed  refinancing  their
previous  customer  relationships.  Management  expects loan growth to continue.
Commercial  lending will continue to be the primary focus,  although  management
will work to diversify loan products to consumers, such as increased residential
mortgage loans through Curtis Mortgage.

      A banking  company's  credit risk  profile is  generally  reflected in the
level and types of loans held,  since loans are usually the highest  risk assets
owned.  Even  though  the  majority  of BFC's  loans  are  commercial,  which is
typically the highest risk loan type, management believes that BFC's credit risk
exposure is lower than other similar  commercial  loan  portfolios.  Two factors
mitigate credit risk in this  portfolio:  first 69.5% of total loans are secured
by real estate,  and second the early growth was generated through seasoned loan
relationships.  BFC's low levels of charge-offs and non-performing loans further
illustrate the lower credit risk.

      Lending  activities are under the direct  supervision of BankFirst's Board
of  Directors  and Senior  Management.  BankFirst  operates a loan policy  which
states among other things,  guidelines for underwriting,  credit criteria,  loan
composition, concentrations, and administration.  Commercial loans are generally
underwritten  with a life of 15 years;  mortgage  loans  retained are  generally
variable rate and have an average term of five years; and installment  loans are
underwritten for a maximum of five years. Loan to value guidelines are generally
80% for commercial real estate, 50% for equipment,  and 80% for residential real
estate.

                                LOANS OUTSTANDING
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>

                                                      at December 31,
                               -------------------------------------------------------------
                                  1997         1996        1995          1994        1993
                               ---------    ---------    ---------    ---------    ---------
<S>                            <C>          <C>          <C>          <C>          <C>        
Commercial, financial, and
   agricultural                $  65,681    $  50,286    $  39,171    $  31,202    $  22,751  
Commercial real estate           144,876      140,048      102,233       91,983       79,563
Real estate-construction          18,082       20,894       18,184       16,822        9,984
Residential real estate           81,235       72,471       64,915       56,789       53,875
Installment                       39,092       30,782       28,614       25,544       15,757
Other                              2,355        1,640        1,447        1,585          666
                               ---------    ---------    ---------    ---------    ---------
  Total loans                    351,321      316,121      254,564      223,925      182,596
Unearned income                     (755)        (872)      (1,093)      (1,421)        (595)
                               ---------    ---------    ---------    ---------    ---------
      Total loans, net         $ 350,566    $ 315,249    $ 253,471    $ 222,504    $ 182,001
                               =========    =========    =========    =========    =========
</TABLE>


                                       38
<PAGE>

Securities

   
      BankFirst uses its securities portfolio primarily as a source of liquidity
and a base from which to pledge assets for repurchase agreements. Securities are
not a primary  focus of BFC, and  represent  only 15.3% of total  assets.  Total
securities were $71.9 million at year-end 1997, which is slightly lower than the
$76.5 million balance in 1996.  BankFirst's investment strategy is to maintain a
portfolio  of  acceptable  risk at  sufficient  levels to provide  pledging  for
deposits and borrowings.  BankFirst's policy guidelines are designed to minimize
credit,  market, or liquidity risk, and securities  generally must have a rating
of Aa or better to be purchased.  All securities are classified as available for
sale to  provide  the most  flexibility  for asset  liability  management.  U.S.
Government and Agency securities  represented 88.8% of the 1997 total portfolio.
Mortgage-backed  securities were only $1.8 million, or 2.5%, of total securities
at 1997.  Approximately  87% of 1997 securities were pledged for public deposits
and repurchase agreements.
    

                                   SECURITIES
                          (Dollar amounts in thousands)


                                                          at December 31,
                                                 -------------------------------
                                                  1997        1996        1995
                                                 -------     -------     -------
Available for sale
  U.S. Government & Agencies                     $63,853     $73,303     $76,251
  States and political subdivisions                6,236       2,712       3,325
  Mortgage-backed and asset-backed                 1,823         459         298
                                                 -------     -------     -------
            Total available for sale             $71,912     $76,474     $79,874
                                                 =======     =======     =======

                          Securities Maturity Schedule
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                               1 Year and Less          1 to 5 Years         5 to 10 Years      Over 10 Years           Total
                             --------------------    ------------------- --------------------  ----------------  -----------------
                               Balance     Rate       Balance      Rate     Balance   Rate      Balance   Rate    Balance     Rate
                             --------------------    ------------------- --------------------  ----------------  -----------------
<S>                            <C>        <C>         <C>         <C>       <C>        <C>      <C>              <C>          <C>  
Available for sale                                                                                                           
  U.S. Government &                                                                                                          
     Agencies                  $ 7,990    6.103%      $ 31,424    6.48%     $ 24,439   6.58%    $  --            $ 63,853     6.47%
  State and municipal              211    6.570%         2,732    8.72%        2,401   5.77%      892    7.93%      6,236     7.40%
  Mortgage-backed and                                                                                                        
      asset-backed                                                                                                  1,823     6.92%
                               -------                --------              --------            -----            -------- 
Total available for sale       $ 8,201                $ 34,156              $ 26,840            $ 892            $ 71,912    
                               =======                ========              ========            =====            ========    
</TABLE>
                                                                               
Deposits and Borrowings

      Deposits have been BFC's primary source of funding for loans.  The Deposit
Information  Table reflects BFC's deposit  information for 1995, 1996, and 1997.
Total  deposits  have  continued to grow during this period to a level of $395.2
million at year-end 1997. The growth rate of deposits was 8% during 1997 and 11%
during  1996.  BFC's  deposit  strategy  has been to remain  competitive  in its
markets,  although not to pay the highest yield.  The Company has demonstrated a
consistent ability to raise deposits quickly within its market areas by slightly
raising interest rates.  Banking companies  experience  competition for deposits
with other banks and brokerage houses.  As a result of this  competition,  BFC's
1997 deposit mix was only 17% noninterest bearing, 37% lower yielding demand and
savings,  and 46% time  deposits.  Deposit  growth is expected to continue to be
facilitated  through  marketing  efforts and new retail  locations.  The cost of
these  fundraising  activities is expected to be relative to costs  historically
incurred.


                                       39
<PAGE>

   
      The loan to deposit ratio  increased to 89.1% at 1997, from 82.5% at 1996.
Loan  growth  out paced the  growth of  deposit  sources.  To supply  the needed
funding,  BFC increased its repurchase  agreements  from $5.9 million in 1996 to
$16.3  million in 1997.  BFC actively  solicits  customer  repurchase  agreement
accounts.  These accounts are considered volatile under regulatory requirements,
although  BFC has  found  them to be a steady  source of  funding.  BFC has also
utilized  the  Federal  Home Loan Bank of  Cincinnati  ("FHLB")  as a  borrowing
source.  FHLB  borrowings  declined  from $12  million in 1996 to $10 million in
1997, all of which mature during 1998. The FHLB will continue to be a source for
funding  loan growth in the future,  as  management  intends to draw  additional
borrowings to fund the Curtis  Mortgage  warehouse  line of credit and for other
loan growth.
    

      While more costly than deposit  funding,  repurchase  agreements  and FHLB
advances  are  typically  the  lowest  cost  borrowed  funds  available  in  the
marketplace, and are utilized by management to raise identified amounts of funds
with more precision than deposit  solicitations.  Although management expects to
continue using repurchase agreements, short-term borrowings and FHLB advances as
secondary  funding  sources,  core  deposits  will  continue to be BFC's primary
funding  source.  See further  discussion  of  deposits  and  borrowings  in the
liquidity and interest rate sensitivity sections.

                               DEPOSIT INFORMATION
                          (Dollar amounts in thousands)

                                                  Deposits at December 31,
                                            ------------------------------------
                                              1997          1996          1995
                                              ----          ----          ----
Noninterest bearing                         $ 66,426      $ 47,301      $ 48,938
Interest bearing demand                      131,210       120,713       107,482
Savings deposits                              15,669        15,468        18,235
Time                                         181,847       182,869       155,258
                                            --------      --------      --------
              Total deposits                $395,152      $366,351      $329,913
                                            ========      ========      ========

                                           Maturity Ranges of Time Deposits
                                   with Balances of $100 or More at December 31,
                                   --------------------------------------------
                                      1997             1996              1995
                                      ----             ----              ----
3 months or less                    $21,780           $25,681           $19,626
3 through 6 months                   11,679             9,058            11,790
6 through 12 months                  18,189            15,048             8,928
over 12 months                       10,289             5,985             6,937
                                    -------           -------           --------
                                    $61,937           $55,772           $47,281
                                    =======           =======           =======

Equity and Capital Resources

      BFC was  classified  as  "well  capitalized"  during  1997 and  1996.  The
leverage capital ratio increased during both periods, from 8.25% in 1996 to 8.6%
in 1997, with total stockholders'  equity of $38.9 million. BFC has issued stock
as a result of the exercise of stock options,  conversion of preferred  stock to
BFC Common,  and a five-for-four  common stock split in 1997.  During 1996, $4.5
million  was raised  from sales of BFC Common and $1.8  million  was raised from
sales of  preferred  stock.  These stock sales were  primarily  motivated by the
desire to increase  operating  capital and to maintain well  capitalized  levels
while  supporting  asset  growth.  To further  support  equity  growth,  no cash
dividends were paid on BFC Common.

      BFC had three million shares of BFC Common  authorized.  Authorized shares
were increased to 15 million to accommodate  the Merger and the proposed  public
offering.


                                       40
<PAGE>

      Items that represent common stock equivalents include 218,508 shares of 5%
preferred stock, $5.00 par value per share ("BFC Preferred"), and 172,886 common
stock options  outstanding at year-end  1997. BFC Preferred is convertible  into
 .6175 shares of common stock,  adjustable for any subsequent stock splits. There
are one million shares of BFC Preferred authorized;  management currently has no
plans to issue additional  shares.  There are 423,961  additional  shares of BFC
Common  available  for grant under the stock option plan.  BFC plans to continue
granting stock options to selected officers, directors and other key employees.

      Capital adequacy in the banking industry is evaluated primarily by the use
of three required  capital ratios:  leverage  capital (Tier I capital divided by
average assets less  intangible  assets and unrealized  security  gains/losses);
Tier I risk-based capital (Tier I capital divided by risk-weighted  assets); and
total  risk-based  capital  (Tier I capital  plus  Tier II  capital  divided  by
risk-weighted  assets).  Tier I capital is shareholders'  equity less intangible
assets  plus/less  unrealized  losses/gains.  Tier II  capital  consists  of the
allowance for loan losses limited to 1.25% of risk-weighted assets. Risk weights
are  assigned to on-and  off-balance  sheet  items in arriving at  risk-adjusted
total assets.  Because  BFC's  consolidated  assets exceed $150 million,  BFC is
required to meet the capital  regulations on a consolidated basis, and BankFirst
is required to meet the regulations on a bank-only basis.

      The regulatory capital ratios for BFC and BankFirst are present in Note 12
to  the  accompanying   consolidated   financial   statements.   BFC  meets  the
requirements to be considered "well  capitalized"  under regulatory  guidelines.
The  Merger  with FFBS,  if  approved,  is not  expected  to affect the  capital
category of BFC.

      Asset  growth is the  primary  factor  which  creates a need for  capital.
Management's  current  policy is to retain  all  earnings  in order to  increase
capital levels to support growth;  therefore,  cash dividends on BFC Common have
not been paid.  Current  common  shareholders  also have the ability to increase
their investment levels, and have historically  demonstrated a willingness to do
so when business conditions  warranted such additional  investments.  Management
also believes that public capital markets could be successfully accessed to meet
BFC's capital needs.

Results of Operations

      Net income for 1997 was $4.1  million,  representing  an 11% increase over
1996.  Net income for 1996 was $3.7  million,  or 30% higher than 1995,  and the
1995 net income was $2.8 million, or 18% higher than 1994. The return on average
assets for 1997 was .91%,  slightly lower than .92% in 1996, and up from .78% in
1995.  Net income has grown in each of these periods;  however,  the 1997 growth
rate was lower  primary  because of the $2.2 million  provision for loan losses,
which was $1.7 million higher than the previous  year.  This variance is further
explained with the discussion about the provision for loan losses.

      BFC's basic and  dilutive  earnings per share  remained  even from 1995 to
1996, and increased to 1997.  Earnings per share were flat during 1996 primarily
due to issuance of  additional  BFC Common  during the year and the 1996 merger.
The difference  between basic and dilutive  earnings per share was approximately
$.30 for each of the years 1997,  1996 and 1995.  The dilution  results from the
common stock  equivalents  from the  preferred  stock and the stock option plan.
Further dilution is anticipated to occur during 1998 from the additional  shares
issued in the public offering.

      BFC has paid 5%  dividends  on its  preferred  stock in the past,  but has
generally  not paid cash  dividends on BFC Common.  Dividends on BFC Common were
paid by Smoky  Mountain  Bancorp,  Inc.  before  Clayton  acquired a controlling
interest. BFC currently does not have plans to pay cash dividends on BFC Common.

Net Interest Income

      Net interest income is the difference  between interest and fees earned on
earning  assets,  principally  loans and  investments,  and the interest paid on
deposits and other interest bearing funds. It is the major component of earnings
for a financial  institution.  For analytical  purposes,  the interest earned on
loans and investments is measured and expressed on a fully tax equivalent  (FTE)
basis.  Tax-exempt  interest  income is  increased  to an amount  comparable  to
interest 


                                       41
<PAGE>

subject to federal  income  taxes in order to properly  evaluate  the  effective
yields earned on earning  assets.  The tax  equivalent  adjustment is based on a
combined federal and state tax rate of 38%.

      Net interest  income is  influenced  primarily by market  interest  rates,
changes  in  the  balance  and  mix  of  earning  assets  and   interest-bearing
liabilities, the proportion of earning assets that are funded by demand deposits
and equity capital,  and the relative  repricing  periods for earning assets and
interest-bearing  liabilities. Some of these factors are controlled to a certain
extent  by  management.  Conditions  beyond  management's  control  may  have  a
significant impact on changes in net interest income from one period to another.
Examples of such external  factors are Federal  Reserve Board  monetary  policy,
introduction  of new loan or deposit  products  by bank and  non-bank  financial
competitors,  and  the  fiscal  and  debt  management  policies  of the  federal
government.

      The following table details the key  determinants of net interest  income:
the average  daily  balance  sheet for each year  (including  the  components of
earning assets and supporting  liabilities),  the related  interest income on an
FTE basis,  interest  expense,  and the average  rates  earned and paid on these
assets and liabilities.


                                       42
<PAGE>

                    AVERAGE BALANCE SHEETS AND INTEREST RATES
                          (Dollar amounts in thousands)
<TABLE>
<CAPTION>
                                                                     Years ended December 31,
                              -----------------------------------------------------------------------------------------------------
                                            1997                                1996                                1995
                              ---------------------------------   ---------------------------------  ------------------------------
                                Average               Average       Average               Average      Average              Average
                                Balance    Interest     Rate        Balance    Interest     Rate       Balance   Interest     Rate
                              ---------------------------------   ---------------------------------  ------------------------------
<S>                             <C>            <C>        <C>      <C>          <C>           <C>       <C>         <C>      <C>
            ASSETS
Interest earning assets
  Securities
    Taxable                     $   69,014     $4,513     6.54%       $ 74,769  $  4,815      6.44%     $ 75,103    $4,049   5.39%
    Tax-exempt (1)                   2,552        196     7.68%          3,883       277      7.13%        4,388       323   7.36%
    Unrealized gain on A.F.S.           84                                 190                               374
                              ---------------------------------    --------------------------------  ------------------------------
Total securities                    71,650      4,709     6.57%         78,842     5,092      6.46%       79,865     4,372   5.47%
  Loans (2)                        337,390     32,769     9.71%        284,163    28,227      9.93%      246,805    24,628   9.98%
  Federal funds sold and other       3,468        221     6.37%          6,524       370      5.67%        8,888       372   4.19%
                              ---------------------------------    --------------------------------  ------------------------------
         Total earning assets      412,508     37,699     9.14%        369,529    33,689      9.12%      335,558 $  29,372   8.75%
                                                       -------                             -------                        -------
Noninterest earning assets
  Allowance for loan losses        (3,683)                              (3,500)                           (3,245)
  Premises and equipment            17,019                              14,051                            14,484
  Cash and due from banks           15,088                              11,810                            11,686
    Accrued interest and other
    assets                           5,592                               5,788                             5,465
                              ------------                         -----------                       -----------
         Total assets           $  446,524                           $ 397,678                          $ 363,948
                              ------------                         -----------                        -----------

        LIABILITIES AND
     SHAREHOLDERS' EQUITY
Interest-bearing liabilities
  Deposits
    Interest-bearing demand
      deposits                     122,730     $4,500     3.67%      $ 109,431  $   4,689      4.28%     $ 106,689   $4,345   4.07%
    Savings deposits                14,989        387     2.58%         16,173        461      2.85%        18,091      488   2.70%
    Time deposits                  185,310     10,157     5.48%        169,851      8,958      5.27%       155,498    7,807   5.02%
                              ---------------------------------   ---------------------------------  -----------------------------
Total interest-bearing deposits    323,029     15,044     4.66%        295,455     14,108      4.78%       280,278   12,640   4.51%
  Borrowed funds
    Repurchase agreements            9,110        438     4.81%          7,346        347      4.72%         4,839      276   5.70%
    Other borrowings                 6,034        350     5.80%          3,823        213      5.57%         3,744      149   3.98%
    Long-term borrowings            11,243        642     5.71%          8,385        531      6.33%         5,000      351   7.02%
                              ---------------------------------   ---------------------------------  -----------------------------
Total borrowed funds                26,387      1,430     5.42%         19,554      1,091      5.58%        13,583      776   5.71%
                              ---------------------------------   ---------------------------------  -----------------------------
  Total interest-bearing
    liabilities                    349,416     16,474     4.71%        315,009     15,199      4.82%       293,861   13,416   4.57%
                                            -------------------                   ------------------                ---------------

Noninterest-bearing liabilities
  Employee stock ownership plan      1,536                               1,389                               1,710
  Noninterest-bearing demand        55,649                              48,917                              44,008
     deposits
  Other liabilities                  4,480                               3,087                               3,106
  Shareholders' equity              35,443                              29,276                              21,263
                              ------------                         -----------                         -----------
  Total liabilities and
      shareholders' equity      $  446,524                           $ 397,678                           $ 363,948
                              ------------                         -----------                         -----------
Interest margin recap
  Net interest income and
    interest rate spread                      $21,225     4.43%                 $  18,490      4.30%               $  15,956   4.18%
                                          ===========  -------                  =========   -------                =========  -----
  Net interest income margin                              5.15%                                5.00%                           4.76%
                                                       =======                              =======                           =====
</TABLE>

(1)   Interest  income  on  tax-exempt  securities  has been  adjusted  to a tax
      equivalent  basis using a marginal  federal income tax rate of 38% for all
      years.  Tax equivalent  adjustments  were $74 for 1997, $105 for 1996, and
      $123 for 1995.
(2)   Nonaccrual  loans are included in average loan  balances and loan fees are
      included in interest income.  Loan fees were $704 for 1997, $987 for 1996,
      and $693 for 1995.


                                       43
<PAGE>

      An analysis of the changes in net interest income from period to period is
presented in the following table.  Information is provided in each category with
respect to (i)  changes  attributable  to changes in volume  (changes  in volume
multiplied by prior rate), (ii) changes attributable to changes in rate (changes
in rate  multiplied  by prior  volume),  and (iii) the net  change.  The changes
attributable  to the  combined  impact  of volume  and rate have been  allocated
proportionately to the changes due to volume and the changes due to rate.

                              VOLUME/RATE ANALYSIS
                          (Dollar amounts in thousands)
<TABLE>
<CAPTION>

                                      1997 change from 1996 due to     1996 change from 1995 due to
                                      ----------------------------     ----------------------------
                                      Volume      Rate       Total     Volume      Rate      Total
                                      ------      ----       -----     ------      ----      -----
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
Interest income
  Loans                              $ 5,392    $  (850)   $ 4,542    $ 3,744    $  (145)   $ 3,599
  Securities
    Taxable                             (363)        61       (302)       (18)       784        766
    Tax-exempt                           (86)         5        (81)       (36)       (10)       (46)
      Total securities interest         (449)        66       (383)       (54)       774        720
  Federal funds sold                    (144)        (5)      (149)      (204)       202         (2)
                                     -------    -------    -------    -------    -------    -------
      Total interest income            4,799       (789)     4,010      3,486        831      4,317

Interest expense
  Interest-bearing demand deposits       607       (796)      (189)       114        230        344
  Savings deposits                       (45)       (29)       (74)       (45)        18        (27)
  Time deposits                          838        361      1,199        744        407      1,151
  Repurchase agreements                   85          6         91        161        (90)        71
  Other borrowings                       128          9        137          3         61         64
  Long-term borrowings                   195        (84)       111        258        (78)       180
                                     -------    -------    -------    -------    -------    -------
      Total interest expense           1,808       (533)     1,275      1,235        548      1,783
                                     -------    -------    -------    -------    -------    -------
      Net interest income            $ 2,991    $  (256)   $ 2,735    $ 2,251    $   283    $ 2,534
                                     =======    =======    =======    =======    =======    =======
</TABLE>

      Net interest  income (FTE)  increased  $2.7 million from 1996 to 1997, and
$2.5 million from 1995 to 1996,  or  approximately  15% each year.  Net interest
margin also  improved  each period,  moving from 4.76% in 1995, to 5.00% in 1996
and 5.15% in 1997.  The  strong  increase  in net  interest  income  and  steady
improvement in net interest margin are primarily  attributable to an increase in
the level of earning assets and a change in the makeup of those assets.

      Average  earning assets  increased 11.6% from 1996 to 1997, and 10.1% from
1995 to 1996.  This strong growth is a result of  management's  focus on lending
activities.  The pace of growth in loans, 18.7% in 1997 and 15.1% in 1996, drove
the overall growth in earning  assets.  Management has been able to achieve this
growth  in  loans  because  of long  term  relationships  developed  by  current
management while at other financial institutions, an aggressive calling program,
and opportunities for relationship  development arising from the acquisitions of
other community based  institutions by banking  companies not  headquartered  in
BankFirst's  primary  market area.  Management  expects loan growth to continue,
although the rate of growth recently experienced may not be sustained.

      The strong  growth in loans has improved the net interest  rate spread and
net interest margin. Loans are the highest yielding earning assets. During 1995,
loans represented  73.6% of earning assets.  During 1996 this ratio increased to
76.9%,  and in 1997 it increased  further to 81.8%.  So, even though the average
rate earned on loans has  decreased in each of the last two years,  the yield on
total interest earning assets has increased in each period.  The increased yield
on  securities  has also  supported  the  increase  in average  yield on earning
assets.  While  the  increase  in yield  from 1995 to 1996 was  consistent  with
general market rate increases,  in 1997 management  engaged an outside  advisor,
Martin & Company, with the intent of improving investment yields. Average yields
on  investments  increased in 1997,  while general market rates declined to some
extent.


                                       44
<PAGE>

      Net  interest  income and net  interest  margin  have also been  helped by
several factors related to funding. Most importantly, most of BFC's asset growth
has  continued to be funded with  deposits,  the least costly source of funding.
Average  interest-bearing  deposits grew 9.3% from 1996 to 1997,  almost keeping
pace with the growth in earning  assets.  Even with this strong deposit  growth,
the average rate paid on deposits fell from 4.78% in 1996 to 4.66% in 1997.  BFC
is generally asset driven, managing funding to support assets gathered.

   
      The portion of earning  assets funded by  non-interest  bearing  deposits,
other  liabilities,  and equity has  increased  from 20.4% in 1995,  to 22.0% in
1996, to 23.2% in 1997.  These sources of funding do not carry an interest cost,
and thus the amount of interest earning assets supported by  noninterest-bearing
liabilities has increased.  This factor does not impact net interest spread, but
has a positive impact on net interest margin.
    

      The increase in deposits plus non-interest  bearing sources of funding has
not quite  kept pace with the growth in earning  assets.  As a result,  borrowed
funds have increased from 4.0% of average earning assets in 1995 to 5.3% in 1996
and 6.4% in 1997.  These funds are more costly than deposits and their  increase
relative to total funding has put some downward  pressure on net interest margin
and spread. In 1995, the average cost of borrowing  exceeded the average cost of
deposits by 120 basis points ("bp").  In 1996 this fell to 80 bp, and in 1997 it
decreased  further to 76 bp. The merger with FFBS may permit BFC to moderate its
use of other borrowed funds.

Provision for Loan Losses and Asset Quality

   
      The  provision  for loan  losses  represents  charges  made to earnings to
maintain an adequate  allowance for loan losses.  The allowance is maintained at
an amount  believed to be  sufficient  to absorb  losses in the loan  portfolio.
Factors  considered in establishing an appropriate  allowance  include a careful
assessment of the financial condition of the borrower; a realistic determination
of the value and adequacy of underlying  collateral;  the condition of the local
economy  and  the  condition  of  the  specific  industry  of  the  borrower;  a
comprehensive analysis of the levels and trends of loan categories; and a review
of  delinquent  and  classified  loans.  BFC  applies a  systematic  process for
determining the adequacy of the allowance for loan losses  including an internal
loan review  function and a monthly  analysis of the adequacy of the  allowance.
The monthly analysis includes  determination of specific  potential loss factors
on individual  classified loans,  historical potential loss factors derived from
actual  net  charge-off  experience  and  trends  in  nonperforming  loans,  and
potential   loss   factors  for  other  loan   portfolio   risks  such  as  loan
concentrations, local economy, and the nature and volume of loans.

      Activity in the  allowance for loan losses is reflected in the Analysis of
Allowance for Loan Losses Table.  The recorded values of loans actually  removed
from the  consolidated  balance sheets are referred to as charge-offs and, after
netting out recoveries on previously charged-off assets, become net charge-offs.
BankFirst's  policy is to charge off loans when, in  management's  opinion,  the
loan is deemed  uncollectible,  although  concerted efforts are made to maximize
recovery.  BFC's level of net  charge-offs to average  loans,  was .24% in 1997,
 .12% in 1996,  and .10% in 1995.  Charge-offs  have been  relatively  immaterial
through 1996 and increased to $878 in 1997  substantially  due to two commercial
credits.
    


                                       45
<PAGE>

                      ANALYSIS OF ALLOWANCE FOR LOAN LOSSES
                          (Dollar amounts in thousands)
<TABLE>
<CAPTION>

                                      1997         1996           1995         1994          1993
                                      ----         ----           ----         ----          ----
<S>                                <C>           <C>           <C>           <C>           <C>
Balance at beginning of year       $   3,570     $   3,407     $   3,282     $   2,949     $   2,447

Loans charged off
  Commercial, financial, and
     agricultural                       (501)         (129)         (179)         (215)         (160)
  Commercial real estate                (128)           --            --            --            --
  Real estate-construction                --            --            --            --            --
  Residential real estate                (22)          (10)          (44)           --            --
  Installment                           (213)         (300)         (177)          (73)          (69)
  Lease financing                        (14)           --            --            --            --
                                   ---------     ---------     ---------     ---------     ---------
               Total charge-offs        (878)         (439)         (400)         (288)         (229)
                                   ---------     ---------     ---------     ---------     ---------

Charge-offs recovered
  Commercial, financial, and
     agricultural                         30            41           130           102            87
  Commercial real estate                   2            --            --            --            --
  Real estate-construction                --            --            --            --            --
  Real estate-residential                 17            --            --            --            --
  Installment                             11            44            17            15            20
  Lease financing                         --            --            --            --            --
                                   ---------     ---------     ---------     ---------     ---------
                Total recoveries          60            85           147           117           107
                                   ---------     ---------     ---------     ---------     ---------

Net loans charged off                   (818)         (354)         (253)         (171)         (122)
Current year provision                 2,250           517           378           504           624
                                   ---------     ---------     ---------     ---------     ---------

Balance at end of year             $   5,002     $   3,570     $   3,407     $   3,282     $   2,949
                                   =========     =========     =========     =========     =========

Loans, net at year end             $ 350,566     $ 315,249     $ 253,471     $ 222,504     $ 182,001
Ratio of allowance to loans
  at year end                           1.43%         1.13%         1.34%         1.48%         1.62%
Average loans                      $ 337,390     $ 284,163     $ 246,805     $ 205,253     $ 174,211
Ratio of net loans charged off
  to average loans                      0.24%         0.12%         0.10%         0.08%         0.07%
</TABLE>

      The level of  non-performing  loans is an  important  element in assessing
asset  quality and the  relevant  risk in the credit  portfolio.  Non-performing
loans include non-accrual loans, restructured loans and loans delinquent 90 days
or more.  Loans are  classified as  non-accrual  when  management  believes that
collection  of interest  is  doubtful,  but for which  principal  is  considered
collectible.  Another element associated with asset quality is other real estate
owned (OREO),  which  represents  properties  acquired  through loan defaults by
customers.  The  Nonperforming  Assets  Table  presents  the  amount and type of
non-performing  assets from 1993 through 1997.  Non-performing loans were higher
in 1997 and 1996 than in previous years;  however, were still only .62% of loans
in 1997 and .65% of loans in 1996, which is low compared to the banking industry
in general.  The dollar increase  during 1997 is due to the maturing  portfolio,
and is less  attributable  to conditions in the  marketplace.  The allowance for
loan losses is more than double the amount of  non-performing  loans at year-end
1997.  BFC  considers  commercial  loans on nonaccrual or classified as doubtful
under the internal  grading  system to be impaired.  For these loans, a specific
reserve,  if any, is computed using discounted expected cash flows or conversion
of collateral. There were no material impaired loans at year-end 1997.


                                       46
<PAGE>

   
      Even though BFC has low levels of non-performing loans and has experienced
low charge-offs,  management  maintains the allowance for loan losses at a level
adequate to cover credit losses inherent in the portfolio. Management's judgment
as to the adequacy of the allowance is based upon a number of assumptions  about
future  events  which it  believes to be  reasonable,  but are likely to change.
There can be no assurance that charge-offs in future periods will not exceed the
allowance or that  additional  increases in the allowance  will not be required.
During 1997,  BankFirst  recorded a provision  for loan losses of $2.3  million,
which was substantially  higher than the two preceding years. Factors which gave
rise to the 1997  increased  provision and the resultant  40.1%  increase in the
allowance included a 30.6% increase in commercial business loans during the year
and a 131.1%  increase in net charge-offs  during the year,  which increased the
historical loss factors applied to the portfolio.
    

                              NONPERFORMING ASSETS
                          (Dollar amounts in thousands)

                                                 as of December 31,
                                 ----------------------------------------------
                                  1997      1996      1995      1994      1993
                                 ------    ------    ------    ------    ------
Principal balance
  Nonaccrual                     $  642    $  625    $  298    $  568    $   96
  90 days or more past due    
    and still accruing            1,533     1,423       272       228       125
                                 ------    ------    ------    ------    ------
       Total nonperforming 
         loans                   $2,175    $2,048    $  570    $  796    $  221
                                 ======    ======    ======    ======    ======

Nonperforming as a percent
   of loans                        0.62%     0.65%     0.22%     0.36%     0.12%
Other real estate owned          $  500    $  216    $  770    $  317    $  396
OREO as a percent of loans         0.14%     0.07%     0.30%     0.14%     0.22%
Allowance as a percent of
  nonperforming loans            229.98%   174.32%   597.72%   412.31%  1334.39%

      The 1997 loan  portfolio was 60%  commercial  and  commercial  real estate
loans, which represent higher risk than residential  mortgage and consumer loans
based on their  size and more  dependency  on cash  flow.  BankFirst  also has a
concentration  of  commercial  real estate  loans to the  hospitality  industry,
substantially  in Sevier County,  Tennessee.  Management has determined  that an
allowance  level of 1.43% at 1997 is adequate for this risk.  Future  provisions
for loan losses will be  dependent on loan growth,  loan mix,  portfolio  credit
risk and actual losses incurred.  Provisions  during 1998 are not expected to be
at 1997 levels.

                          LOAN COMPOSITION AND ALLOWANCE
                          (Dollar amounts in thousands)


                                          Composition of loan portfolio
                                             by type at December 31,
                                 ----------------------------------------------
                                  1997      1996      1995      1994      1993
                                  ----      ----      ----      ----      ----
Commercial, financial,
  and agricultural               18.70%    15.91%    15.39%    13.93%    12.46%
Commercial real estate           41.24%    44.30%    40.16%    41.08%    43.57%
Real estate-construction          5.15%     6.61%     7.14%     7.51%     5.47%
Residential real estate          23.12%    22.93%    25.50%    25.36%    29.51%
Installment                      11.13%     9.74%    11.24%    11.41%     8.63%
Other                             0.67%     0.52%     0.57%     0.71%     0.36%
                                 ------    ------    ------    ------    ------
  Total                          100.0%    100.0%    100.0%    100.0%    100.0%
                                 ======    ======    ======    ======    ======


                                       47
<PAGE>

                                           Allocation of allowance for loan
                                                losses at December 31,
                                       -----------------------------------------
                                       1997     1996     1995     1994     1993
                                       ----     ----     ----     ----     ----
Commercial, financial,
  and agricultural                    $1,078   $  741   $  659   $  589   $  605
Commercial real estate                 1,715    1,304    1,244    1,153    1,048
Real estate-construction                 214      260      217      208      132
Residential real estate                  666      602      552      481      412
Installment                              423      361      332      317      211
Unallocated                              906      302      403      534      541
                                      ------   ------   ------   ------   ------
  Total                               $5,002   $3,570   $3,407   $3,282   $2,949
                                      ======   ======   ======   ======   ======

Noninterest Income and Expense

      The  following  tables  reflect  the  significant  components  and percent
changes of noninterest income and expense from 1995 through 1997.

                               NONINTEREST INCOME
                          (Dollar amounts in thousands)

                                         % change             % change
                                 1997    from '96    1996     from '95    1995
                                 ----    --------    ----     --------    ----
Noninterest Income
  Deposit service charges
    and fees                    $2,640     0.96%    $2,615     19.90%    $2,181
  Other                            379   (34.99)%      583    129.53%       254
                                ------  --------    ------   --------    ------
                                 3,019    (5.60)%    3,198     31.33%     2,435
  Realized gain on sale
    of loans                       226    13.57%       199      9.94%       181
  Security gains/(losses)          175   100.00%        --   (100.00)%       73
                                ------  --------    ------   --------    ------
      Total noninterest income  $3,420     0.68%    $3,397     26.33%    $2,689
                                ======  ========    ======   ========    ======

                               NONINTEREST EXPENSE
                          (Dollar amounts in thousands)

                                       % change              % change
                             1997      from '96     1996      from '95    1995
                             ----      --------     ----      --------    ----
Noninterest Expense
  Salaries and employee
    benefits                $ 7,986      8.04%    $ 7,392       9.58%    $ 6,746
  Occupancy expenses          1,312    (23.90)%     1,724      50.96%      1,142
  Equipment expenses          2,028      7.64%      1,884      55.32%      1,213
  Office expenses               625     68.46%        371     (35.59)%       576
  Data processing expenses      981     33.47%        735      37.38%        535
  FDIC assessments               48    (64.18)%        134    (73.47)%       505
  Other                       2,804    (11.60)%      3,172       1.41%     3,128
                            -------    -------    -------    --------    -------
      Total noninterest
        expense             $15,784      2.41%    $15,412      11.32%    $13,845
                            =======    =======    =======    ========    =======


                                       48
<PAGE>

      While net  interest  income  is the  primary  source  of  income  for BFC,
noninterest  income is also an important source of income. The primary recurring
source of noninterest  income is service  charges on deposit  accounts.  Service
charges on deposit  accounts  increased  .95% from 1996 to 1997,  and  increased
19.9% from 1995 to 1996.

      Another  component of  noninterest  income is gains on sales of securities
and loans.  BFC  classifies  all of its  securities as "available  for sale," to
maximize  its ability to sell  securities  for  interest  rate risk  management,
income enhancement,  etc. Security sales were $13.9 million in 1997,  generating
$175,000  in  gains.  There  were no  security  sales in 1996,  and the  $73,000
security  gains  in 1995  were on $8.2  million  sales  of  trading  securities.
Management  discontinued trading securities during 1995, and current policies do
not permit trading. Gains from loan sales of $226,000 in 1997, $199,000 in 1996,
and $181,000 in 1995 were solely  gains  realized  from sales of mortgage  loans
servicing released to private  investors.  Proceeds from sales of these mortgage
loans were $15.5 million  during 1997.  BFC generally has not retained  mortgage
loans in the portfolio.  With the acquisition of Curtis Mortgage, BFC expects to
utilize its various  retail  locations  as a source for expanded  mortgage  loan
origination  volume.  Curtis Mortgage,  through increased volume, is expected to
provide  a  significant  increase  in  gains on loan  sales  as well as  enhance
earnings from loan servicing income.

      Noninterest  expense  increased only 2.4% in 1997 from 1996.  Increases in
office  administration  and data  processing  costs were  offset by  declines in
occupancy and FDIC assessments. BankFirst's FDIC insurance rate is at the lowest
level  charged  by the  FDIC,  which is  currently  close  to zero.  Noninterest
expenses  increased  11.3%  from  1995 to 1996,  primarily  from  occupancy  and
equipment  expenses,  also  offset  by a  decline  in FDIC  assessments.  Future
occupancy  expenses  are  expected  in  increase  as a result  from  new  branch
locations currently being constructed,  and the 1997 purchase of additional main
office space. Data processing  expenses are expected to increase with growth and
from new software purchased by BankFirst's data processing service bureau. Other
identified contributors to 1998 noninterest expense will be the costs associated
with the proposed merger with FFBS, which are estimated to be $350,000.

Income Taxes

      BFC's effective  income tax rate was  approximately  37% in 1997 and 1996,
and 34% in 1995.  The increase  from 1995 is  primarily  due to lower tax exempt
income.  BFC had  deferred  tax  liabilities  of $295,000  at year-end  1997 and
$227,000 at  year-end  1996.  Note 9 to the  consolidated  financial  statements
contains additional analysis of income taxes.

Liquidity and Interest Rate Sensitivity

      Liquidity.   Liquidity   management   is  both  a  daily   and   long-term
responsibility  of management.  BFC adjusts its investments in liquid assets and
long and short term borrowing based upon  management's  expectations of expected
loan demand,  expected  deposit flows,  and securities sold under  agreements to
repurchase  (which are generally  deposit  equivalents  arising from a corporate
cash management program offered by BankFirst).  Management maintains a liquidity
ratio which,  on average,  is lower than its peer  institutions,  because of its
ready access to significant  funding  sources.  Management looks to deposits and
other  borrowings  as its  primary  sources of  liquidity.  The  Asset/Liability
Committee  evaluates  funding sources on a quarterly basis,  sets funding policy
and evaluates repricing and maturity of BFC's assets and liabilities in order to
diminish the potential  adverse impact that changes in interest rates could have
on BFC's net interest income.


                                       49
<PAGE>

      Interest Rate Sensitivity.  A key element in the financial  performance of
financial  institutions is the level and type of interest rate risk assumed. The
single most significant measure of interest rate risk is the relationship of the
repricing periods of earning assets and interest-bearing  liabilities.  The more
closely  the  repricing  periods are  correlated,  the less  interest  rate risk
assumed by BFC. In general, community bank customer preferences tend to push the
average  repricing  period for  interest-bearing  liabilities  to a shorter time
frame than the average  repricing  period of earning assets,  resulting in a net
liability  sensitive position in time frames less than one year. Because most of
BFC's  commercial  real estate loans are based on the prime rate and can reprice
daily,  BFC's asset  repricing  structure is shorter than most  community  based
institutions. A summary of BFC's repricing GAP at December 31, 1997 follows:

                     LIQUIDITY AND INTEREST RATE SENSITIVITY
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>

                                                                     at December 31, 1997
                                     ----------------------------------------------------------------------------
                                       1 - 90          91 - 365          1 - 5          Over 5
                                        Days             Days            Years          Years            Total
                                     ----------       ---------        ---------       ---------       ---------
<S>                                  <C>              <C>              <C>             <C>             <C>        
Interest earning assets
  Loans, net                         $ 164,234        $  37,013        $ 119,806       $  29,513       $ 350,566  
  Securities available for sale                                                                       
    Taxable                                999            7,077           32,903          26,261          67,240
    Tax-exempt                            --                125            1,254           3,293           4,672
                                     ---------        ---------        ---------       ---------       ---------
Total securities                           999            7,202           34,157          29,554          71,912
  Federal funds sold                     7,000             --               --              --             7,000
                                     ---------        ---------        ---------       ---------       ---------
Total interest earning assets        $ 172,233        $  44,215        $ 153,963       $  59,067       $ 429,478
                                     =========        =========        =========       =========       =========
                                                                                                      
Interest bearing liabilities                                                                          
  Interest-bearing demand deposits   $ 131,211        $    --          $    --         $    --         $ 131,211
  Savings deposits                      15,668             --               --              --            15,668
  Time Deposits                         50,967           98,280           32,275             325         181,847
  Repurchase agreements and other                                                                     
    borrowed funds                      15,553              458              500            --            16,511
  Long-term borrowings                    --             10,000             --              --            10,000
                                     ---------        ---------        ---------       ---------       ---------
Total interest bearing liabilities   $ 213,399        $ 108,738        $  32,775       $     325       $ 355,237
                                     =========        =========        =========       =========       =========
                                                                                                      
Rate sensitive gap                     (41,166)         (64,523)         121,188          58,742          74,241
Rate sensitive cumulative gap          (41,166)        (105,689)          15,499          74,241      
Cumulative gap as a percentage of                                                                     
 earning assets                          (9.59)%         (24.61)%          3.61%          17.29%      
</TABLE>

      As  demonstrated  in the  table,  BFC  has a  cumulative  negative  GAP of
approximately  10% and 25% at the end of 90  days  and one  year,  respectively.
Management believes that this level of negative GAP is appropriate since many of
the  liabilities   which  are  contractually   immediately   repricable  can  be
effectively  repriced  more slowly than the  contractual  asset  repricing  in a
rising rate  environment.  Conversely,  those  liabilities can often be repriced
downward more rapidly than contractually  required asset repricing in a downward
rate environment.  The degree to which management can control the rate of change
in  deposit  liabilities  which  are  contractually  immediately  repricable  is
affected 


                                       50
<PAGE>

to a  large  extent  by  the  speed  and  amount  of  interest  rate  movements.
Management's   estimates   regarding  the  actual   repricing  of  contractually
immediately   repricable   liabilities  is  incorporated   into  BFC's  earnings
simulation model.

      BFC uses an  earnings  simulation  model to analyze  net  interest  income
sensitivity.  Potential  changes in market  interest rates and their  subsequent
effect on interest  income is then  evaluated.  The model projects the effect of
instantaneous  movements  in  interest  rates  of  100  and  200  basis  points.
Assumptions based on the historical behavior of BFC's deposit rates and balances
in  relation  to  interest  rates  are also  incorporated  in the  model.  These
assumptions  are  inherently  uncertain  and,  as a  result,  the  model  cannot
precisely  measure  net  interest  income or  precisely  predict  the  impact of
fluctuations  in market  interest rates on net interest  income.  Actual results
will differ  from the model's  simulated  results due to timing,  magnitude  and
frequency of interest rate changes,  as well as changes in market conditions and
the application of various management strategies.

      The  following  table  illustrates  BFC's  estimated  annualized  earnings
sensitivity profile as of December 31, 1997.

                           INTEREST RATE SENSITIVITY
                          (Dollar amounts in thousands)

                              Decrease in Rates                Increase in Rates
                              -----------------                -----------------
                                200       100                   100       200
                               Basis     Basis      Level      Basis     Basis
                              Points     Points     Rates      Points    Points
                              ------     ------     -----      ------    ------
Projected Interest Income
Loans                         31,931     34,077     36,223     38,369    40,515
Investments                    5,126      5,212      5,297      5,382     5,468
Federal funds sold                16         16         16         16        16
                             -------    -------    -------    -------   -------
Total interest income         37,073     39,305     41,536     43,767    45,999

Projected Interest Expense
Deposits                      13,587     14,853     15,989     17,240    18,491
FHLB term advances               554        611        668        725       782
Federal funds purchased          611        818      1,025      1,232     1,439
                             -------    -------    -------    -------   -------
Total interest expense        14,752     16,282     17,682     19,197    20,712
                             -------    -------    -------    -------   -------
Net interest income           22,321     23,023     23,854     24,570    25,287
Change from level rates       (1,533)      (831)                  716     1,433
% change from level rates      (6.43)%    (3.48)%                3.00%     6.01%

      In the event of an immediate 100 bp upward shift in the yield curve, it is
estimated  that net interest  income would  increase by  approximately  $700,000
compared to an  increase  of $1.4  million in the event of a similar 200 bp rate
movement.   These  changes   represent  3%  and  6%  of  net  interest   income,
respectively.  Downward  rate  movements  result in  estimated  decreases in net
interest income of similar amounts and percentages.

      Even though BFC's  cumulative  GAP at one year is  negative,  the earnings
simulation  model indicates that an increase in interest rates of 100 bp and 200
bp would result in increased net interest income. This occurs because management
believes that if overall market  interest rates  increase  modestly,  the market
would not require an  immediate,  corresponding  repricing  of non-term  deposit
liabilities.


                                       51
<PAGE>

                            FUNDING USES AND SOURCES
                          (Dollar amounts in thousands)
<TABLE>
<CAPTION>
                                                        1997                                    1996
                                         ------------------------------------     ----------------------------------
                                          Average        Increase/(decrease)      Average        Increase/(decrease)
                                          Balance        Amount      Percent      Balance        Amount      Percent
                                         --------      ---------     -------      --------      --------     -------
<S>                                      <C>           <C>            <C>         <C>           <C>            <C>   
   
Funding Uses
  Loans, net of unearned
     income                              $337,390      $ 53,227       18.73%      $284,163      $ 37,358       15.14%
  Taxable securities                       69,014        (5,755)      (7.70)%       74,769          (334)      (0.44)%
  Tax exempt securities                     2,552        (1,331)     (34.28)%        3,883          (505)     (11.51)%
  Federal funds sold                        3,468        (3,056)     (46.84)%        6,524        (2,364)     (26.60)%
                                         --------      --------       -----       --------      --------       -----
        Total Uses                       $412,424      $ 43,085       11.67%      $369,339      $ 34,155       10.19%
                                         ========      ========       =====       ========      ========       =====
Funding Sources                                                                               
  Noninterest bearing deposits           $ 55,649      $  6,732       13.76%$       48,917      $  4,909       11.15%
  Interest bearing demand                 122,730        13,299       12.15%       109,431         2,742        2.57%
  Savings deposits                         14,989        (1,184)      (7.32)%       16,173        (1,918)     (10.60)%
  Time deposits                           185,310        15,459        9.10%       169,851        14,353        9.23%
  Repurchase agreements                     9,110         1,764       24.01%         7,346         2,507       51.81%
  Other borrowings                          6,034         2,211       57.83%         3,823            79        2.11%
  Long-term borrowings                     11,243         2,858       34.08%         8,385         3,385       67.70%
                                         --------      --------       -----       --------      --------       -----
        Total Sources                    $405,065      $ 41,139       11.30%      $363,926      $ 26,057        7.71%
                                         ========      ========       =====       ========      ========       =====
    
</TABLE>
                                                                          
      BFC has demonstrated a consistent ability to raise deposits quickly within
its market area by slightly raising interest rates, and has been able to achieve
deposit growth without paying above market interest rates.  The current strategy
calls for BFC to be no higher than second  highest in its pricing as compared to
its primary competitors. Deposit growth has funded most of the significant asset
growth in the past several  years,  but has  decreased  modestly as a percent of
total  funding.  BFC does not  solicit  brokered  deposits,  but does  have more
certificates  greater than $100,000 than its peer  institutions.  Because of the
other sources of liquidity discussed below, management does not consider this to
be a significant liquidity or interest rate risk. BFC does not actively seek out
these  deposits,  and the average  interest rate paid on these  deposits is less
than peer.  Included in  certificates  of deposit over $100,000 at year-end 1997
are $9 million in deposits from the State of Tennessee.  During 1998, management
intends  to  reduce  this  relationship  at the pace of $1  million  per  month,
replacing this financing with other sources of funds.

      BFC actively  solicits  customer cash management and repurchase  agreement
accounts.  These accounts are considered volatile under regulatory requirements,
although BFC has found them to be a steady source of funding.  BFC has been able
to increase customer  relationships in this areas because of its strong business
lending  program.   While  more  costly  than  deposit  funding,  these  deposit
equivalents  are  typically  the lowest cost  borrowed  funds  available  in the
marketplace.

      Although it had no borrowings of this type  outstanding  at year-end 1997,
BFC maintains  significant  federal  funds lines of credit with other  financial
institutions.  At that date total borrowing  capacity under those lines amounted
to $31.2  million  under  agreements  with five  commercial  banks and the FHLB.
Federal funds borrowing are available on demand and reprice on a daily basis.


                                       52
<PAGE>

      BFC also has substantial  additional borrowing capacity available from the
FHLB.  Under the terms of its advances  agreement  with the FHLB, BFC can borrow
approximately $40 million without purchasing  additional FHLB stock. BFC had $10
million in borrowings at year-end 1997.

      Another source of liquidity is the sale of equity securities.  The primary
shareholders of BFC have  historically  had an ability and willingness to supply
capital,  in the  form of both  preferred  and  common  stock,  when  necessary.
Although the primary basis for providing  capital is to meet regulatory  capital
requirements discussed below (see "Capital Adequacy"),  sales of such securities
by the holding  company  provide  additional  funds which can be used to finance
activities of either the holding  company or the bank.  Proceeds from such sales
have exceeded $7.5 million since January 1, 1995.

      Sales and maturities of assets are another  source of liquidity.  Proceeds
from  maturities of securities  were $24.2  million,  $73.4  million,  and $36.6
million in 1997,  1996 and 1995,  respectively.  While  management  is currently
extending  the  average  maturity  of its  securities  for  interest  rate  risk
purposes,   substantial   liquidity  is  available  from  normal  maturities  of
securities. BFC also had $72.0 million in securities classified as available for
sale at  December  31,  1997.  The  ability to sell such  securities,  which are
essentially  quite liquid,  is another  potential source of liquidity,  although
management  does not use this source of funding  frequently.  To the extent such
securities  are pledged to  outstanding  borrowings,  they are not available for
liquidity  purposes.  Proceeds from the  maturities of loans are another  steady
source of funding, although on a net basis the demands for new loans and renewal
have  exceeded  funds  provided  by  maturing  loans.  An  additional  source of
liquidity  for BFC is cash  generated  by  operations,  which  amounted to $10.9
million, $5.5 million, and $4.2 million in 1997, 1996, and 1995, respectively.

                                 LOAN LIQUIDITY
                          (Dollar amounts in thousands)


                                        Loan Maturities at December 31, 1997
                                    --------------------------------------------
                                      1 year       1 - 5       Over 5 
                                     and less      years        years    Total
                                    ------------ ---------   --------  ---------
Commercial, financial,
   and agricultural                   $34,973    $ 22,968     $  7,740  $ 65,681
Commercial real estate                 20,452      27,034       97,390   144,876
Real estate - construction 
   and residential                     25,088      36,577       37,652    99,317
Installment and other                  10,252      26,104        5,091    41,447
                                      -------    --------     --------  --------
          Total selected loans        $90,765    $112,683     $147,873  $351,321
                                      =======    ========     ========  ========
Loans maturing after 1 year with: 
  Fixed interest rates                                                  $120,703
  Floating interest rates                                                139,853
                                                                        --------
                                                                        $260,556
                                                                        ========

      The liquidity  discussion  above has described  BFC's liquidity needs on a
consolidated  basis. In general,  the deposit and borrowing  capacity  described
above is at the bank level, while the equity based sources of funding are at the
holding company level.  Substantial  liquidity can be moved between the bank and
the holding company,  although there are certain regulatory restrictions on such
flows,  particularly from the bank to the holding company,  as described in note
12 to the financial  statements.  At year-end  1997, the bank had the ability to
transfer  approximately  $6.2  million to the holding  company  without  special
regulatory  approval.  The holding  company  currently  has no  borrowings,  and
management's  current  policy is not to pay  dividends  on BFC  Common;  rather,
earnings are retained to provide  capital to support BFC's growth.  As a result,
the holding  company's  independent  liquidity needs are only related to holding
company only expenses,  which are quite small in  relationship to its sources of
liquidity.


                                       53
<PAGE>

As of and for the Three Months Ended March 31, 1998

      The  following  section  provides  additional  selected  discussion of the
financial  condition  and results of  operations  of BFC as of and for the three
months ended March 31, 1998. This discussion  should be read in conjunction with
the unaudited consolidated financial statements of BFC.

      General.  On  January  16,  1998,   BankFirst  acquired  a  mortgage  loan
origination  and  servicing  company,  Curtis  Mortgage,  for $7.5  million in a
purchase transaction.  The primary asset acquired included a $451.0 million loan
servicing  portfolio  with a  mortgage  servicing  right  asset  valued  at $7.0
million. Since Curtis Mortgage does not retain mortgage loans for its portfolio,
the amount of loans in process  and loans  held for sale at  purchase  were $6.2
million.   The  mortgage  servicing  right  assets  are  being  amortized  on  a
level-yield  basis over the life of the underlying  mortgage  loans,  an average
life estimated to be approximately eight years. The excess of the purchase price
over the fair value of net assets acquired resulted in $1.9 million of goodwill,
which is being amortized on a straight-line basis over 15 years.

      Financial Position. Total assets grew from $468.8 million at year-end 1997
to $516.8  million at March 31,  1998,  a $48.0  million  increase.  The primary
changes in assets were attributed to a $19.6 million  increase in loans held for
sale,  a $15.5  million  increase  in net  loans,  a $6.9  million  of  mortgage
servicing  assets,  and intangible  assets  recorded from the purchase.  For the
period from January 16, 1998  purchase date to March 31, 1998,  Curtis  Mortgage
purchased  and  originated  $42.9  million  of loans held for sale and had sales
totaling  $29.8  million.  Total  intangible  assets at march 31, 1998  included
goodwill  from the  Curtis  Mortgage  purchase  and  approximately  $200,000  of
intangibles from previous transactions.

      Total  liabilities  grew from $428.3 million at year-end to $475.1 million
at March 31,  1998,  an  increase of $46.8  million.  Of this  growth,  deposits
accounted  for  $15  million,   federal  funds  purchased  were  $14.5  million,
repurchase  agreements  accounted  for $2.9 million and  BankFirst  borrowed $15
million of overnight FHLB advances.  Federal funds  purchased and the additional
FHLB advances were used to fund mortgage loans in process and held for sale.

      Equity grew $1.1 million primarily from retained net income.  The leverage
capital  ratio fell from 8.6% at year-end  1997 to 7.8% at March 1998  resulting
from asset growth and goodwill recorded in the purchase transaction.  This ratio
still maintains BFC in the well capitalized category.

      Results of  Operations.  Net income from the three  months ended March 31,
1998 was $1.2  million  versus $1.1 million for the  comparable  period in 1997.
Interest and fees on loans was $1.3  million  higher than the prior year period,
primarily from $30.0 million growth in the loan portfolio.  Interest  expense on
deposits increased $80,000 from the prior year period also due to an increase in
outstanding deposits. Interest expense on borrowings increased $291,000 from the
prior year period resulting from increases in short-term  borrowings  associated
with funding mortgage loans in process and held for sale as discussed above.

      The largest  changes in  noninterest  expense  from the three months ended
March 1998 versus March 1997 is $325,000 of mortgage loan servicing income,  net
of amortization, and $154,000 increase in gains on sale of loans associated with
Curtis  Mortgage.  Noninterest  expenses  increased  $1.2  million from the same
periods,  primarily from an $832,000  increase in salaries from additional staff
employed by BFC during its growth and salaries  associated with Curtis Mortgage.
The March 1998 period reflects $39,000 of nonrecurring  expenses associated with
the merger with FFBS.  Other  increases in noninterest  expense  categories were
attributed to growth of BFC.

Year 2000

      BFC has  implemented  plans to  address  Year 2000  compliance.  The issue
arises from the fact that many existing  computer  programs use only a two digit
field to identify the year. These programs were designed without considering the
impact  once  the  calendar  rolls  over to  "00".  If not  corrected,  computer
applications  could  fail or create  inaccurate  results by or at the Year 2000.
BankFirst must not only evaluate and test its own Year 2000  readiness,  it must
also 


                                       54
<PAGE>

   

coordinate  with  other  entities  with  which it  routinely  interacts  such as
suppliers,   creditors,   borrowers,  customers,  and  other  financial  service
organizations, which have the same Year 2000 risk.

      BFC has initiated an implementation plan providing for Year 2000 readiness
by the end of 1998.  Management  believes BFC's plan is on target with the goals
established  by its  regulators.  BFC has completed the awareness and assessment
phases and has substantially  completed the remediation phase of the plan. BFC's
data processing service bureau implemented new software which has been Year 2000
certified, and BFC completed its conversion to this new software in April, 1998.
Conversion  to the new host system  necessitated  an upgrade of BFC's chief pc's
and their operating  systems,  which have been tested for Year 2000  compliance.
BFC is  entering  the  testing  phase  of the  plan,  which is  scheduled  to be
substantially  completed by year end 1998. A contingency  plan for Year 2000 has
been developed to address mission critical systems.

      BFC has  determined  that the  Year  2000  issue  may be  critical  to its
operations,  however  customer  readiness  is not  deemed  by  management  to be
material to BFC's overall performance.  Management believes that the total costs
of becoming Year 2000 compliant will not be material. Through 1997, expenditures
for Year 2000 have been immaterial,  and Year 2000 related expenditures for 1998
are projected to be $190,000.
    

Effects of Inflation

      The accompanying  consolidated  financial statements have been prepared in
accordance  with generally  accepted  accounting  principles,  which require the
measurement of financial  position and operating  results in terms of historical
dollars without considering the change in the relative purchasing power of money
over  time due to  inflation.  The  impact  of  inflation  is  reflected  in the
increased cost of BFC's operations.  Nearly all of the assets and liabilities of
BFC  are  financial,  unlike  most  industrial  companies.  As a  result,  BFC's
performance  is  directly  impacted  by changes  in  interest  rates,  which are
indirectly influenced by inflationary  expectations.  BFC's ability to match the
interest  sensitivity of its financial assets to the interest sensitivity of its
financial liabilities in its asset/liability management may tend to minimize the
effect of change in  interest  rates on BFC's  performance.  Changes in interest
rates do not  necessarily  move to the same  extent as  changes in the prices of
goods and services.

New Accounting and Reporting Requirements

      Statement of Financial  Accounting  Standards ("SFAS") No. 130, "Reporting
Comprehensive  Income." This Statement  establishes  standards for reporting and
display of comprehensive income and its components  (revenues,  expenses,  gains
and losses) in a full set of general-purpose financial statements. Comprehensive
income is defined  as all  changes in equity  other  than those  resulting  from
investments by owners or distributions to owners. The most common items of other
comprehensive  income include unrealized gains or losses on securities available
for sale.  This  Statement  requires  that all  items  that are  required  to be
recognized under accounting  standards as components of comprehensive  income be
reported in a financial  statement that is displayed with the same prominence as
other  financial  statements.  Statement No. 130 is effective for 1998. The only
item  of  comprehensive  income  for  BFC is  changes  in  unrealized  gains  on
securities, which was $493,000 in 1997 and $(518,000) in 1996.

      SFAS No. 131,  "Disclosures  About  Segments of an Enterprise  and Related
Information."  SFAS No.  131 is  effective  for  public  companies  interim  and
year-end financial statements for reporting periods following the first required
full fiscal year disclosure. This Statement establishes new guidance for the way
that public business  enterprises report information about operating segments in
annual financial  statements and requires that those enterprises report selected
information  about reportable  operating  segments in interim  financial reports
issued to shareholders. SFAS No. 131 supersedes the industry approach to segment
disclosures  previously  required  by SFAS  No.  14,  "Financial  Reporting  for
Segments  of a  Business  Enterprise",  replacing  it with a method  of  segment
reporting  which  is  based  on  the  structure  of  an  enterprise's   internal
organization  reporting.  The Statement also  establishes  standards for related
disclosures  about products and services,  geographic areas and major customers.
BankFirst  plans to include  segment  reporting in the year-end  1998  financial
statements.


                                       55
<PAGE>

      FDIC  Improvement  Act  (FDICIA)  of  1991.  The  FDICIA  stipulates  many
responsibilities  of  financial  institutions,  its  boards  of  directors,  and
accountants.  Many of the provisions  have already been effective for BankFirst;
however,  there are certain  filing  requirements  which are only  applicable to
banks with assets over  $500,000.  This  threshold is measured on an  individual
bank basis, not on consolidated assets. BankFirst had total year-end 1997 assets
of $468.8  million  and is expected to exceed $500  million  during  1998.  As a
result,  BankFirst  will  be  required  to  comply  with  the  FDICIA  reporting
requirements during 1999.


                                       56
<PAGE>

                                 BUSINESS OF BFC

General

      BFC is a bank holding company which was incorporated in Tennessee in 1988.
Its principal asset is the capital stock of BankFirst. At March 31, 1998 BFC had
total assets of $517 million and stockholders' equity of $40 million. BankFirst,
BFC's wholly-owned  subsidiary,  is a community bank which provides a variety of
banking  and  financial  services to  businesses  and  individuals.  BankFirst's
headquarters  is located  at 625  Market  Street,  Knoxville,  Tennessee  37902.
BankFirst has 22 additional branch offices and 38 ATMs located in Blount,  Knox,
Loudon, Sevier and Jefferson Counties.

      BankFirst  has  two  wholly-owned  subsidiaries:  Eastern  Life  Insurance
Company ("Eastern") and Curtis Mortgage Company ("Curtis Mortgage").  Eastern is
a credit life,  accident and  disability  reinsurance  company,  formed in 1993.
BankFirst  acquired  Curtis for $7.5  million in a cash  purchase in early 1998.
Curtis  Mortgage is a Tennessee  corporation  regulated by the TDFI,  which both
originates and services mortgages.

Employees

      BFC does not have any employees  who are not also  employees of BankFirst.
As of March 31, 1998, BFC had approximately 258 full-time equivalent  employees.
The employees are not represented by a collective  bargaining unit. BFC believes
its relationship with its employees to be good.

Customers

      It is the  opinion  of  management  that  there is no single  customer  or
affiliated  group of  customers  whose  deposits,  if  withdrawn,  would  have a
materially adverse affect on the business of BFC.

Properties

      BFC's  principal and executive  offices are located at 625 Market  Street,
Knoxville, Tennessee 37902. BankFirst currently conducts business at 23 offices.
BFC owns the land and  building on which its  executive  offices are located and
also owns 17 of its branch  locations.  BFC leases either the land, the building
or both in connection with the operation of its other 5 branch offices.

BankFirst operates eight offices in Knox County:

Market Street Office       Farragut Office            Knoxville Center Office
625 Market Street          11140 Kingston Pike        3031-A Mall Road North
Knoxville, TN 37902        Knoxville, TN 37922        Knoxville, TN 37924

Bearden Office             Halls Office               Cedar Bluff Office
4611 Kingston Pike         7108 Maynardville Hwy      330 Cedar Bluff Rd. North
Knoxville, TN 37919        Knoxville, TN 37918        Knoxville, TN 37923

Rocky Hill Office          Weisgarber Office
7710 Northshore            1235 Weisgarber Rd.
Knoxville, TN 37902        Knoxville, TN 37909


                                       57
<PAGE>

Four branches in Loudon County:

Loudon Office                Philadelphia Office      Tellico Village Office
406 Grove Street             22730 West Lee Hwy       302 Village Square
Loudon, TN 37774             Philadelphia, TN 37846   Loudon, TN 37774

Lenoir City Office
391 Highway 321
Lenoir City, TN 37771

Two branches in Jefferson County:

Jefferson City Office        Dandridge Office
263 E. Broadway Blvd.        858 S. Hwy 92
Jefferson City, TN 37760     Dandridge, TN 37725

Six branches in Sevier County:

Gatlinburg Office            Dudley Creek Office      Pigeon Forge Office
811 Parkway                  912 E. Parkway           3416 South River Road
Gatlinburg, TN 37738         Gatlinburg, TN 37738     Pigeon Forge, TN 37863

Sevierville Office           Dolly Parton Parkway     Kodak Office           
430 Forks of the River Pkwy     Office                2950 Winfield Dunn Pkwy
Sevierville, TN 37862        710 Dolly Parton Pkwy    Kodak, TN 37764        
                             Sevierville, TN 37862    

Three branches in Blount County:

Maryville Office             Alcoa Office             Seymour Office
710 South Foothills          1109 Associates Blvd.    10232 Chapman Hwy 
  Plaza Dr.                  Alcoa, TN 37801          Seymour, TN 37865 
Maryville, TN 37801                                   

Legal Proceedings

   
      The  nature  of its  business  generates  a certain  amount of  litigation
against BFC and BankFirst  involving  matters  arising in the ordinary course of
business. None of the legal proceedings currently pending or threatened to which
BFC or BankFirst is a party or to which any of their properties are subject will
have, in the opinion of management of BFC, a material  effect on the business or
financial condition of BFC or BankFirst.

      On November 24, 1997,  BankFirst filed a lawsuit in the Chancery Court for
Sevier County, Tennessee against Electronic  Communications  Corporation ("ECC")
and Steve Newland,  bearing Case No. 97-11-328 (the "Lawsuit"),  which was later
amended  to  join  Paymentech  Merchant  Services,   Inc.  ("Paymentech")  as  a
defendant.  The lawsuit alleges that Paymentech made unauthorized and unreported
deletions from wire transfers to BankFirst in the aggregate  amount of $544,393.
Paymentech  has  filed  a  counterclaim  and a  cross-claim  against  ECC in the
lawsuit, alleging that Paymentech inadvertently overpaid BankFirst the total sum
of $3,967,908.  On March 18, 1998, the parties  reached a partial  settlement in
which  Paymentech  agreed to reduce its  counterclaim  to $544,393 and BankFirst
agreed  to  transfer  $3,423,515  to  Paymentech  which  had  been  retained  by
BankFirst.  With respect to the matters not settled,  BFC Management  expects to
proceed  to trial in 1998.  BFC  Management  has  established  certain  reserves
against  possible  losses in amounts it deems  adequate  and  believes  that the
possibility of any additional exposure is remote.
    


                                       58
<PAGE>

Banking

      BankFirst  conducts  its  business  as a  commercial  bank,  with  special
emphasis on retail  banking,  including  the  acceptance of checking and savings
deposits and the making of commercial,  real estate, personal, home improvement,
automobile and other  installment and term loans. It also offers trusts,  notary
public services,  safe deposit box rentals, and other customary bank services to
its customers.

Competition

      BankFirst has substantial competition in attracting and retaining deposits
and in lending  funds.  The primary  factors in  competing  for deposits are the
range and quality of financial services offered, the ability to offer attractive
rates,  and the  availability of convenient  office  locations.  There is direct
competition  for deposits  from credit unions and  commercial  banks and savings
institutions. Additional significant competition for savings deposits comes from
other investment  alternatives,  such as money market mutual funds and corporate
and government  securities.  The primary  factors in competing for loans are the
range  and  quality  of  lending  services  offered,  interest  rates  and  loan
origination fees.  Competition for the origination of real estate loans normally
comes  from  other  savings  and  financial  institutions,  mortgage  companies,
commercial banks, credit unions and insurance companies.

Supervision and Regulation

      The following summary of statutes and regulations affecting banks and bank
holding  companies  does not  purport to be  complete  and is  qualified  in its
entirety by reference to the statutes and regulations described.

      Bank Holding Company Act of 1956. BFC is a bank holding company registered
under  the  provisions  of the  BHCA,  and  consequently,  will  be  subject  to
examination by the Board of Governors of the Federal Reserve ("FRB").

      A bank holding company is required to file with the FRB annual reports and
other   information   regarding  its  business   operations  and  those  of  its
subsidiaries.  It is also subject to  examination  by the FRB and is required to
obtain FRB approval  prior to acquiring,  directly or  indirectly,  ownership or
control of any voting shares of any bank, if, after such  acquisition,  it would
own or control, directly or indirectly, more than 5% of the voting stock of such
bank  unless it  already  owns a  majority  of the  voting  stock of such  bank.
Furthermore, a bank holding company is, with limited exceptions, prohibited from
acquiring  direct or indirect  ownership  or control of any voting  stock of any
company which is not a bank or a bank holding  company,  and must engage only in
the business of banking or managing or controlling banks or furnishing  services
to or performing  services for its  subsidiary  banks.  One of the exceptions to
this prohibition is the ownership of shares of a company the activities of which
the FRB has  determined  to be so closely  related to banking or  management  or
controlling banks as to be proper incident thereto.

      A bank  holding  company and its  subsidiaries  are also  prohibited  from
engaging in certain  tie-in  arrangements  in  connection  with the extension of
credit or  provision of any  property or service.  Thus,  an affiliate of a bank
holding  company may not extend credit,  lease,  sell  property,  or furnish any
services or fix or vary the  consideration  for these on the condition  that the
customer  (i) must  obtain or  provide  some  additional  credit,  property,  or
services  from or to its bank holding  company or  subsidiaries  thereof or (ii)
must not obtain some other  credit,  property,  or services  from a  competitor,
except to the extent  reasonable  conditions are imposed to assure the soundness
of the credit  extended.  Proposals  to allow  some  exceptions  to these  rules
recently have been enacted,  and additional  regulatory  relief on this issue is
pending.

      In approving acquisitions by bank holding companies of banks and companies
engaged  in the  banking-related  activities,  the FRB  considers  a  number  of
factors,  including  the  expected  benefits  to  the  public  such  as  greater
convenience,  increased competition,  or gains in efficiency, as weighed against
the risks of possible adverse effects such as undue  concentration of resources,
decreased  or unfair  competition,  conflicts of  interest,  or unsound  banking
practices. The FRB is also empowered to differentiate between new activities and
activities commenced through the acquisition of a going concern.


                                       59
<PAGE>

      The  Attorney  General  of the  United  States  may,  within 15 days after
approval  of an  acquisition  by the  FRB,  bring  an  action  challenging  such
acquisition under the federal antitrust laws, in which case the effectiveness of
such  approval is stayed  pending a final  ruling by the courts.  Failure of the
Attorney  General to  challenge an  acquisition  does not,  however,  exempt the
holding company from complying with both state and federal  antitrust laws after
the acquisition is consummated or immunize the acquisition from future challenge
under the anti-monopolization provisions of the Sherman Act.

      Tennessee  Banking  Act;  Federal  Deposit  Insurance  Act.  BankFirst  is
incorporated  under the banking laws of the State of Tennessee  and, as such, is
subject  to the  supervision  of the TDFI  and to  regular  examination  by that
department.  BankFirst's  deposits  are  insured  by the FDIC  through  the Bank
Insurance Fund ("BIF"),  and, therefore,  it is subject to the provisions of the
Federal Deposit Insurance Act ("FDIA") and to examination by the FDIC.

      Tennessee  statutes  and  the  FDIA  regulate  a  variety  of the  banking
activities  of  BankFirst,  including  required  reserves,  investments,  loans,
mergers and consolidations,  issuance of securities,  payment of dividends,  and
establishment  of  branches.  There are certain  limitations  under  federal and
Tennessee  law on the payment of dividends by banks.  Under  Tennessee  law, the
directors of a state bank, after making proper  deduction for all  expenditures,
expenses,  taxes,  losses,  bad debts,  and any  write-offs or other  deductions
required  by the TDFI,  may credit net profits to the bank's  undivided  profits
account,  and may quarterly,  semi-annually,  or annually  declare a dividend in
such amount as they shall judge  expedient after deducting any net loss from the
undivided profits account and transferring to the bank's surplus account (i) the
amount  (if any)  required  to raise the  surplus  ("Additional  Paid-in-Capital
Account") to 50% of the capital stock and (ii) the amount required (if any), but
not less than 10% of net profits,  until the paid-in-surplus  account equals the
capital stock  account,  provided that the bank is adequately  reserved  against
deposits  and such  reserves  will not be  impaired  by the  declaration  of the
dividend.

      A state bank,  with the approval of the TDFI,  may transfer funds from its
surplus account to the undivided profits (retained earnings) account or any part
of its  paid-in-capital  account.  The  payment  of  dividends  by any  bank  is
dependent  upon its earnings  and  financial  condition  and, in addition to the
limitations  referred  to above,  is subject to the  statutory  power of certain
federal and state regulatory agencies to act to prevent what they deem unsafe or
unsound banking  practices.  The payment of dividends could,  depending upon the
financial  condition  of the Bank,  be deemed  to  constitute  such an unsafe or
unsound  practice.  Tennessee  law prohibits  state banks from paying  dividends
other than from undivided profits, and when the surplus account is less than the
capital stock account, imposes certain other restrictions on dividends. The FDIA
prohibits a state  bank,  the  deposits  of which are insured by the FDIC,  from
paying  dividends if it is in default in the payment of any  assessments due the
FDIC.

      In  addition  to the  foregoing  restrictions,  the FRB has the  power  to
prohibit  dividends by bank holding companies if their actions constitute unsafe
or unsound  practices.  The FRB has issued a policy  statement on the payment of
cash dividends by bank holding  companies  which expresses the FRB's view that a
bank  holding  company  experiencing  earnings  weaknesses  should  not pay cash
dividends  that  exceed its net income or that could only be funded in ways that
weaken the bank holding company's financial health, such as by borrowing.

      BankFirst is also subject to  regulation  respecting  the  maintenance  of
certain minimum  capital levels,  and it will be required to file annual reports
and  such  additional   information  as  the  Tennessee  Banking  Act  and  FDIC
regulations  require.  BankFirst is also subject to certain restrictions on loan
amounts,  interest rates,  "insider" loans to officers,  directors and principal
shareholders,  tie-in arrangements, and transactions with affiliates, as well as
many other  matters.  Strict  compliance  at all times  with  state and  federal
banking laws will be required.

      Tennessee  law  contains  limitations  on the  interest  rates that may be
charged on various types of loans.  The operations of banks are also affected by
various consumer laws and regulations,  including those relating to equal credit
opportunity and regulation of consumer  lending  practices.  All Tennessee banks
must become and remain insured banks under the FDIA. (See 12 U.S.C. ss. 1811, et
seq.)


                                       60
<PAGE>

      There are various  legal  restrictions  on the extent to which BFC and its
nonbank subsidiaries can borrow or otherwise obtain credit from BankFirst. There
are also legal  restrictions on BankFirst's (i) purchase of or investment in BFC
securities; (ii) purchase of assets from BFC and its nonbank subsidiaries; (iii)
loans or extensions of credit to third parties  collateralized by the securities
or obligations of BFC and its nonbank subsidiaries; (iv) issuance of guaranties,
acceptances and letters of credit on behalf of BFC and its nonbank subsidiaries;
(v) transactions  with BFC and its nonbank  subsidiaries;  and (vi) transactions
with respect to which BFC and its nonbank subsidiaries act as agent, participate
or have a financial interest.  Subject to certain limited exceptions,  BankFirst
(including for purposes of this paragraph all subsidiaries of such bank) may not
extend  credit to BFC or to any other  affiliate  (other than  another  bank and
certain  exempted  affiliates)  in an amount  which  exceeds 10% of  BankFirst's
capital stock and surplus and may not extend credit in the aggregate to all such
affiliates  in an amount  which  exceeds 20% of its capital  stock and  surplus.
Further,  there are legal  requirements  as to the type,  amount and  quality of
collateral which must secure such extensions of credit by BankFirst to BFC or to
such other affiliates. Also, extensions of credit and other transactions between
BankFirst  and  BFC  or  such  other  affiliates  must  be on  terms  and  under
circumstances, including credit standards, that are substantially the same or at
least as favorable to such bank as those  prevailing at the time for  comparable
transactions with  nonaffiliated  companies.  Also, BFC 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.

      The Financial  Institutions  Reform,  Recovery and Enforcement Act of 1989
("FIRREA")  provides  that 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 a commonly  controlled  FDIC insured  depository  institution  in
danger of default. FIRREA provides that certain types of persons affiliated with
financial  institutions  can be fined, by the federal  regulatory  agency having
jurisdiction over a depository  institution with federal deposit insurance (such
as  BankFirst),  up  to $1  million  per  day  for  each  violation  of  certain
regulations  related to transactions  with executive  officers,  directors,  and
principal shareholders.  Other violations may result in civil money penalties of
$5,000 to $25,000 per day or in criminal fines and penalties.  In addition,  the
FDIC has been  granted  enhanced  authority  to withdraw  or to suspend  deposit
insurance in certain cases.

      The  Federal  Deposit  Insurance  Corporation   Improvement  Act  of  1991
("FDICIA") which substantially revised the depository institution regulatory and
funding  provisions of the FDIA requires the federal banking  regulators to take
"prompt corrective action" with respect to FDIC-insured  depository institutions
that do not meet minimum capital  requirements.  FDICIA establishes five capital
tiers:  "well  capitalized,"   "adequately   capitalized,"   "undercapitalized,"
"significantly   undercapitalized"and   "critically   undercapitalized."   Under
applicable  regulations,  a FDIC-insured depository institution is defined to be
well  capitalized  if it  maintains  a  Leverage  Ratio of at  least  5%, a risk
adjusted  Tier I Capital  Ratio of at least 6% and a Total  Capital  Ratio of at
least 10% and is not subject to a directive,  order or written agreement to meet
and maintain  specific  capital  levels.  An insured  depository  institution is
defined to be  adequately  capitalized  if it meets all of its  minimum  capital
requirements  as described  above.  An insured  depository  institution  will be
considered  undercapitalized  if it fails to meet any minimum required  measure,
significantly  undercapitalized  if it is  significantly  below such measure and
critically  undercapitalized  if it fails to maintain a level of tangible equity
equal to not less than 2% of total assets. An insured depository institution may
be deemed to be in a capitalization  category that is lower than is indicated by
its actual capital position if it receives an unsatisfactory examination rating.

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


                                       61
<PAGE>

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

      FDICIA contains numerous other provisions, including new accounting, audit
and reporting requirements, termination of the "too big to fail" doctrine except
in special  cases,  limitations  on the FDIC's  payment of  deposits  at foreign
branches, new regulatory standards in such areas as asset quality,  earnings and
compensation,  and revised regulatory standards for, among other things,  powers
of state banks, real estate lending and capital  adequacy.  FDICIA also requires
that a depository institution provide 90 days prior notice of the closing of any
branches.

      Various  other  legislation,   including  proposals  to  revise  the  bank
regulatory  system  and to limit or expand  the  investments  that a  depository
institution  may make with insured  funds,  is from time to time  introduced  in
Congress.  The TDFI and the FDIC examine the Bank  periodically  for  compliance
with various regulatory  requirements.  Such examinations,  however, are for the
protection of the BIF and for depositors and not for the protection of investors
and shareholders.

      Interstate   Act.  The  Reigle-Neal   Interstate   Banking  and  Branching
Efficiency  Act of 1994  ("Interstate  Act")  permits (i) bank  holding  company
acquisitions  of banks of a minimum  age of up to five years as  established  by
state law,  (ii)  mergers of national  and state banks across state lines unless
the home  state of  either  bank has  opted out of the  interstate  bank  merger
provision, (iii) branching de novo by national and state banks into other states
if the state has  opted-in to this  provision  of the  Interstate  Act, and (iv)
certain interstate bank agency activities.  Regulations have not yet been issued
under the Interstate  Act. A bill has been enacted by the Tennessee  legislature
which repeals the Tennessee  Reciprocal  Banking Act,  amends the Tennessee Bank
Structure Act of 1974, and amends  Tennessee's  bank branching laws by opting in
to the  Interstate  Act.  Management  cannot  predict  the  extent  to which the
business of BankFirst may be affected.

      FDIC  Insurance  Premiums.  BankFirst is required to pay  semiannual  FDIC
deposit  insurance  assessments  to the BIF.  As  required  by FDICIA,  the FDIC
adopted a risk-based  premium  schedule which increased the assessment rates for
most  FDIC-insured  depository  institutions.  Under the schedule,  the premiums
initially ranged from $.23 to $.31 for every $100 of deposits.

      Based upon  certain  requirements  of  FDICIA,  an  institution's  premium
assessment  is based on the  probability  that the deposit  insurance  fund will
incur a loss with  respect to the  institution,  the  likely  amount of any such
loss, and the revenue needs of the deposit  insurance  fund. Any change in these
rates and the category of risk into which  BankFirst falls could have an adverse
effect on BankFirst's earnings.

      Under the FDIA, insurance of deposits may be terminated by the FDIC upon a
finding that the institution has engaged in unsafe and unsound practices,  is in
an unsafe or unsound  condition  to  continue  operations  or has  violated  any
applicable law,  regulation,  rule, order or condition imposed by a federal bank
regulatory agency.

      The thrift  industry is paying a one-time  assessment  of $4.5  billion to
capitalize the Savings Association Insurance Fund ("SAIF"),  and banks bear part
of the cost of the Financing  Corporation ("FICO") bonds sold from 1987-89 in an
effort to shore up the former Federal  Savings and Loan  Insurance  Corporation.
BIF-member institutions, such as the BankFirst, will pay one-fifth the rate paid
by SAIF members  until  January 1, 2000.  After such date,  BIF and SAIF members
will share the FICO payments on a pro-rata basis.

      Capital  Requirements.  The  state and  federal  regulatory  agencies  use
capital  adequacy  guidelines in their  examination  and regulation of banks. If
capital falls below the minimum levels  established by these guidelines,  a bank
may be denied  approval  to acquire or  establish  additional  banks or non-bank
businesses,   to  open  facilities,  or  may  be  subject  to  other  regulatory
restrictions or actions.


                                       62
<PAGE>

      Banking  organizations  historically  were  required to maintain a minimum
ratio of primary  capital to total assets of 5.5%,  and a minimum ratio of total
capital  to  total  assets  of  6.0%.   The  primary  and  total  capital  ratio
requirements  have been  replaced by the  adoption of  risk-based  and  leverage
capital requirements.

      Risk-Based  Capital  Requirements.  The risk-based  capital guidelines are
designed to make regulatory  capital  requirements more sensitive to differences
in risk profile  among banks to account for  off-balance  sheet  exposure and to
minimize  disincentives for holding liquid assets.  Assets and off-balance sheet
items are assigned to broad risk categories each with appropriate  weights.  The
resulting   capital   ratios   represent   capital  as  a  percentage  of  total
risk-weighted  assets and off-balance sheet items. The ratios are minimums.  The
guidelines  require  all  federally   regulated  banks  to  maintain  a  minimum
risk-based  total  capital  ratio  of 8%,  of  which  at least 4% must be Tier I
capital (see the description of Tier I capital and Tier II capital below).

      A  banking  organization's   qualifying  total  capital  consists  of  two
components:  Tier I capital  (core  capital) and Tier II capital  (supplementary
capital).  Tier  I  capital  is an  amount  equal  to the  sum  of:  (i)  common
shareholders'  equity (including  adjustments for any surplus or deficit);  (ii)
non-cumulative  perpetual  preferred  stock;  and (iii) the  company's  minority
interests in the equity accounts of consolidated subsidiaries. Intangible assets
generally  must be deducted from Tier I capital,  subject to limited  exceptions
for goodwill  arising from certain  supervisory  acquisitions.  Other intangible
assets may be included in an amount up to 25% of Tier I capital,  provided  that
the asset meets each of the following criteria: (i) the asset must be able to be
separated  and sold  apart  from  the  banking  organization  or the bulk of its
assets;  (ii) the  market  value of the asset must be  established  on an annual
basis  through  an  identifiable  stream of cash  flows and there must be a high
degree of certainty  that the asset will hold this market value  notwithstanding
the  future  prospects  of the  banking  organization;  and  (iii)  the  banking
organization  must  demonstrate  that a  liquid  market  exists  for the  asset.
Intangible assets in excess of 25% of Tier I capital generally are deducted from
a  banking  organization's  regulatory  capital.  At  least  50% of the  banking
organization's total regulatory capital must consist of Tier I capital.

      Tier II capital  is an amount  equal to the sum of (i) the  allowance  for
possible credit losses in an amount up to 1.25% of  risk-weighted  assets;  (ii)
cumulative  perpetual  preferred stock with an original  maturity of 20 years or
more and related surplus;  (iii) hybrid capital  instruments  (instruments  with
characteristics  of  both  debt  and  equity),   perpetual  debt  and  mandatory
convertible debt securities;  and (iv) in an amount up to 50% of Tier I capital,
eligible term  subordinated debt and  intermediate-term  preferred stock with an
original  maturity  of five  years  or  more,  including  related  surplus.  The
inclusion  of the  foregoing  elements of Tier II capital are subject to certain
requirements and limitations of the banking regulators.

      Investments   in   unconsolidated   banking  and   finance   subsidiaries,
investments  in  securities  subsidiaries  and  reciprocal  holdings  of capital
instruments  must be deducted from capital.  The federal banking  regulators may
require other deductions on a case-by-case basis.

      Under the  risk-weighted  capital  guidelines,  balance  sheet  assets and
certain off-balance sheet items, such as standby letters of credit, are assigned
to one of four risk weight  categories  (0%, 20%, 50%, or 100%) according to the
nature  of the  asset and its  collateral  or the  identity  of any  obligor  or
guarantor.  For example,  cash is assigned to the 0% risk category,  while loans
secured by one-to-four  family residences are assigned to the 50% risk category.
The  aggregate  amount of such asset and  off-balance  sheet  items in each risk
category is adjusted by the risk weight  assigned to that  category to determine
weighted values,  which are added together to determine the total  risk-weighted
assets for the banking organization. Accordingly, an asset, such as a commercial
loan,  which is  assigned to a 100% risk  category is included in  risk-weighted
assets at its nominal face value, whereas a loan secured by a single-family home
mortgage  is included at only 50% of its  nominal  face value.  The  application
ratios are equal to capital, as determined,  divided by risk-weighted assets, as
determined.

      Leverage Capital Requirements.  The banking regulators have issued a final
regulation  requiring  certain  banking  organizations  to  maintain  additional
capital of 1% to 2% above a 3% minimum  Tier I Leverage  Capital  Ratio  (Tier I
capital,  less intangible assets, to total assets).  In order for an institution
to operate at or near the minimum Tier I leverage capital requirement of 3%, the
banking  regulators  expect that such  institution  would have  well-diversified
risk, no undue 


                                       63
<PAGE>

rate risk exposure,  excellent asset quality,  high liquidity and good earnings.
In general, the bank would have to be considered a strong banking  organization,
rated  in the  highest  category  under  the  bank  rating  system  and  have no
significant plans for expansion.  Higher Tier I leverage capital ratios of up to
5% will  generally  be  required  if all of the  above  characteristics  are not
exhibited, or if the institution is undertaking expansion,  seeking to engage in
new activities, or otherwise faces unusual or abnormal risks.

      The rule provides that  institutions not in compliance with the regulation
are expected to be operating in compliance with a capital plan or agreement with
the regulator. If they do not do so, they are deemed to be engaging in an unsafe
and  unsound  practice  and may be subject  to  enforcement  action.  Failure to
maintain  capital of at least 2% of assets  constitutes  an unsafe  and  unsound
practice and may be subject to enforcement action Failure to maintain capital of
at least 2% of assets  constitutes  an unsafe and unsound  condition  justifying
termination of FDIC insurance.

      Year  2000  Compliance.  The Year 2000  poses  serious  challenges  to the
banking industry. Many experts believe that even the most prepared organizations
may encounter some  implementation  problems.  The federal banking  agencies are
concerned that  financial  institutions  avoid major  disruptions to service and
operations.  All banks are  required to have an action plan to address Year 2000
issues which must include an indication of management  awareness of the problems
and  the  commitment  to  solutions,   identification  of  external  risks,  and
operational issues that are relevant to a bank's Year 2000 planning.

      On May 5, 1997, the Federal  Financial  Institutions  Examination  Council
("FFIEC")  issued a directive to all  federally-insured  financial  institutions
which  outlined  comprehensive  guidance  for  banks in  effecting  a Year  2000
complaint  system.  The FFIEC directive  established  the following  target time
frames to accomplish critical actions concerning Year 2000 compliance:

      *     By September  30, 1997,  all existing  banks should have  identified
            affected  applications and databases.  Mission critical applications
            should be identified and an action plan set for Year 2000 work.

      *     By December 31, 1998,  code  enhancements  and  revisions,  hardware
            upgrades,  and other associated  changes should be largely completed
            by all  banks.  In  addition,  for  mission  critical  applications,
            programming  changes should be largely  completed and testing should
            be well underway.

      *     Between  January 1, 1999 and  December  31,  1999,  banks  should be
            testing and implementing their Year 2000 conversion programs.

Effect of Governmental Policies

      BankFirst's  earnings  will be  affected  by the  difference  between  the
interest  earned on its  loans  and  investments  and the  interest  paid on its
deposits or other borrowings. The yields on its assets and the rates paid on its
liabilities  are  sensitive to changes in  prevailing  market rates of interest.
Thus,  the  earnings  and  growth of  BankFirst  will be  influenced  by general
economic conditions, fiscal policies of the federal government, and the policies
of  regulatory  agencies,  particularly  the  FRB,  which  establishes  national
monetary  policy.  The  nature  and  impact of any  future  changes in fiscal or
monetary policies cannot be predicted.

      Commercial  banks are affected by the credit policy of various  regulatory
authorities,  including the FRB. An important function of the FRB is to regulate
the national  supply of bank credit.  Among the  instruments of monetary  policy
used by the FRB to implement these objections are open market operations in U.S.
Government securities, changes in reserve requirements on bank deposits, changes
in the discount rate on bank borrowings,  and limitations on interest rates that
banks may pay on time and savings deposits.  The FRB uses these means in varying
combinations  to  influence  overall  growth  of  bank  loans,  investments  and
deposits,  and also to affect  interest  rates  charged  on loans,  received  on
investments or paid for deposits.


                                       64
<PAGE>

      The monetary and fiscal policies of regulatory authorities,  including the
FRB,  also  affect  the  banking  industry.   Through  changes  in  the  reserve
requirements  against bank deposits,  open market operations in U.S.  Government
securities  and  changes  in the  discount  rate  on  bank  borrowings,  the FRB
influences  the  cost  and  availability  of  funds  obtained  for  lending  and
investing.  No prediction can be made with respect to possible future changes in
interest  rates,  deposit levels or loan demand or with respect to the impact of
such changes on the business and earnings of the BankFirst.

      From  time to  time,  legislation  is  enacted  which  has the  effect  of
increasing  the  cost of  doing  business,  limiting  or  expanding  permissible
activities,  or  affecting  the  competitive  balance  between  banks  and other
financial institutions.  For example, the Depository  Institutions  Deregulation
and  Monetary  Control Act of 1980 (the  "Deregulation  Act")  provided  for the
phasing out of restrictions on deposit interest rate ceilings, the authorization
of new accounts and related services, and the expansion of the lending authority
of savings and loan associations. The Deregulation Act has altered, to a certain
extent,  the competitive  relationship  that previously  existed among financial
institutions,  and it may result in a  substantial  reduction in the  historical
distinction   between  the   services   offered  by  banks,   savings  and  loan
associations, and other financial institutions.


                                       65
<PAGE>

                                MANAGEMENT OF BFC

Directors and Executive Officers

      The following table provides certain  information  regarding  directors of
BFC.

                                                                  Principal 
                                                  Director     Occupation for
     Name               Age       Positions        Since      previous 5 years
- ----------------       -----   ---------------   ---------  --------------------

James L. Clayton        64     Chairman of the      1996    Chairman - Clayton 
                               Board Director                 Homes, Inc.

Fred R. Lawson          62     President,           1996    Bank President
                               Director

C. Warren Neel          59     Director             1996    Dean - University 
                                                              of Tennessee 
                                                              School of 
                                                              Business 
                                                              Administration

Charles Earl Ogle, Jr   58     Director             1994    Real Estate Investor

Geoffrey A. Wolpert     42     Director             1990    Restauranteur

      No director is related to any other director.  No current  director of BFC
is a director  or  executive  officer of another  bank  holding  company,  bank,
savings and loan association,  or credit union;  however,  James L. Clayton,  C.
Warren Neel and director  nominee W. D.  Sullins,  Jr.  serve as  directors  for
publicly traded  companies.  Mr. Clayton is on the board of directors of Clayton
Homes, Inc., Dollar General Corporation and Chateau  Communities,  Inc. Mr. Neel
is a director of Clayton  Homes Inc.,  American  Healthcorp,  Inc.,  O'Charley's
Inc., Promus Companies, Inc. and Proffitts, Inc. Mr. Sullins serves on the board
of directors of TLC The Laser Center, Inc.

      Directors of BFC are elected annually and each director holds office until
his or her successor is elected and qualified.  The following  provides  certain
information regarding the nominees for election of the BFC Board.

      L.A. Walker, Jr., age 62, has been Chairman, Chief Executive Officer and a
director  of FFBS since its  formation  in 1983.  Mr.  Walker has also served as
Chairman of the Athens  board of  directors  and as Chief  Executive  Officer of
Athens since 1980.

      W.D. Sullins,  Jr., age 55, has been a director of FFBS since 1987 and has
been an optometrist in Athens and Madisonville, Tennessee since 1965.

      C. Scott Mayfield, Jr., age 47, has been a director of FFBS since 1988 and
has been President of Mayfield's  Dairy since 1995, and an executive  officer of
Mayfield's Dairy prior to that time.

      The  following is a brief  description  of the business  experience of the
executive officers of BFC.

      Fred R.  Lawson.  Mr.  Lawson  is the  President  of BFC and has  been the
President and Chief Executive  Officer of BankFirst since 1993. Prior to joining
BankFirst, Mr. Lawson was the President of Bank of East Tennessee, the President
of Blount National Bank and the President of Tennessee National Bancshares.

      R. Stephen Hagood.  Mr. Hagood joined  BankFirst in 1993 as Executive Vice
President.  Prior to joining BankFirst,  Mr. Hagood was employed by Bank of East
Tennessee as Senior Vice President of Commercial Lending and Mortgage Banking in
Knoxville.


                                       66
<PAGE>

      C. David Allen.  Mr. Allen joined  BankFirst as Vice President in 1990 and
has served as Senior Vice  President  and Chief  Financial  Officer  since 1993.
Prior to joining  BankFirst,  Mr. Allen was employed by Third  National  Bank in
Loudon County as Vice President and Cashier.

      Jerry L.  French.  Mr.  French  joined  BankFirst  in 1993 as Senior  Vice
President  of  Operations.  Prior to joining  BankFirst,  Mr.  French  served as
Regional President of Bank of East Tennessee in Hamblen County and Regional Vice
President of the Murfreesboro District of First American Bank.

      Leigh G. Sterling.  Ms. Sterling  joined  BankFirst in 1997 as Senior Vice
President of  Information  Systems.  Prior to joining  BankFirst,  Ms.  Sterling
worked as an  information  systems  consultant  for three years after serving as
Senior Vice  President of  Operations  and  Information  Systems at Bank of East
Tennessee in Knoxville.

      Sharon O.  Woods.  Ms.  Woods  joined  BankFirst  in 1996 as  Senior  Vice
President of  Marketing,  assuming  responsibility  for Retail  Banking in 1997.
Prior to  joining  BankFirst,  Ms.  Woods was Vice  President  and  Director  of
Marketing for First National Bank of Gatlinburg beginning in 1991.

Directors' Compensation

      During 1997,  each  non-employee  director of BFC received  $500 per board
meeting attended.

Executive Compensation

      The following table sets forth the cash compensation paid by BankFirst for
services  rendered in all  capacities  during the fiscal year ended December 31,
1997 to the  President and Chief  Executive  Officer of BankFirst and each other
executive  officer of BankFirst  whose  annual  salary and bonus for such fiscal
year  was in  excess  of  $100,000  (each,  a  "Named  Executive  Officer").  No
compensation  is paid to the officers of BFC for their services to BFC.  Neither
BFC nor BankFirst have any employment agreements with their executive officers.

                            1997 ANNUAL COMPENSATION

<TABLE>
<CAPTION>
                                                         Fiscal                    Other Annual     Underlying       All Other
Name                             Position                Salary      Bonus         Compensation     Options(#)     Compensation
- ----                             --------                ------      -----         ------------     ----------     ------------
<S>                      <C>                            <C>        <C>              <C>                <C>           <C>      
Fred R. Lawson           President, Chief Executive     $209,349   $  25,000        $ 498,213 (1)      6,875         $ 4,912 (2)
                         Officer                                                                                   

R. Stephen Hagood        Executive Vice President        110,619      11,000          105,251 (1)      1,250           1,217 (2)

Jerry L. French          Senior Vice President of         90,480      10,000              --             625           2,068 (2)
                         Operations                                                                                
 </TABLE>

- ----------------
(1)  Earnings on sale of stock from options exercised in 1997.

(2)  Contributions by BankFirst to 401(k) Plan.


                                       67
<PAGE>

      The  following  table sets forth certain  information  with respect to the
grant of stock options under BFC's Option Plans to the named executive  officers
for the year ended December 31, 1997.

                        INDIVIDUAL OPTION GRANTS IN 1997

<TABLE>
<CAPTION>
                                Number of             Percent of Total
                          Securities Underlying       Options Granted         Exercise
                             Options Granted            to Employees          of Base         Expiration         Grant Date
Name                      ----------------------       in Fiscal Year       Price ($/Sh)         Date           Present Value (1)
- ----                                                   ----------------      ------------    --------------   -------------------
<S>                                <C>                     <C>                 <C>             <C>                 <C>    
Fred R. Lawson                     6,250                   19.01%              $38.40          1/25/2007           $40,555
                                     625                    1.90%               38.40          3/21/2007            11,102

R. Stephen Hagood                  1,250                    3.80%               38.40          3/21/2007            22,204

Jerry L. French                      625                    1.90%               38.40          3/21/2007            11,102
</TABLE>

(1) The fair value of the option  grants is  estimated  on the date of the grant
using the  Black-Scholes  option  pricing model with the following  assumptions:
risk free interest rate of 6.90% for March 21, 1997 grants and 6.17% for January
25, 1997 grant, and expected years until exercise of nine years and three years,
respectively, based on management's estimate.

      The following table sets forth certain information with respect to options
exercised  during 1997 and the value of  unexercised  options  held by the Named
Executive Officers of BFC.

                       AGGREGATED OPTION EXERCISES IN 1997
                         AND 1997 YEAR END OPTION VALUES

<TABLE>
<CAPTION>
                                                                 Number of Securities
                                                               Underlying Unexercised      Value of Unexercised  
                                   Number of                      Options at Fiscal        In-the-Money Options
                                     Shares                           Year-End              at Fiscal Year-End
                                    Acquired          Value         Exercisable/              Exercisable/
Name                               on Exercise       Realized       Unexercisable             Unexercisable
                                 ----------------  ------------   -----------------      ----------------------
<S>                                  <C>             <C>            <C>                  <C>         
Fred R. Lawson                       17,535          $498,213       41,365/27,250        $1,144,196/396,450 (1)

R. Stephen Hagood                     3,501           105,021         9,667/2,100           290,411/21,100 (1)

Jerry L. French                        --                --             644/1,600             8,265/19,383 (1)
</TABLE>

- --------------                                                                  
(1)  Value based on $50 per share, which is the last known transaction price.

      BankFirst's  compensation decisions are made by the Executive Committee of
the BankFirst Board of Directors.  The Executive  Committee is composed of James
L. Clayton,  Fred R. Lawson, C. Warren Neel, Charles Earl Ogle, Jr. and Geoffrey
A.  Wolpert.  The  Executive  Committee  does  not use any  formal  compensation
policies or standards in making its compensation decisions.

Certain Benefit Plans and Agreements

      Retirement Plans.  BankFirst has a 401(k) profit sharing plan which covers
substantially all employees.  Employee  contributions are voluntary and employer
contributions  are  discretionary.  Employee  contributions are fully 


                                       68
<PAGE>

vested and employer  contributions  are fully vested after five years.  Expenses
were $135,000 and $75,000 for 1997 and 1996, respectively.

      Employee Stock  Ownership  Plan. BFC has an Employee Stock  Ownership Plan
(ESOP) which enables employees who have met minimum service and age requirements
to acquire  shares of BFC's common  stock.  The cost of the Plan is borne by BFC
through discretionary contributions to an employee stock ownership trust. Shares
of common  stock are  allocated to each  participating  employee and are held in
trust  until  the  employee's  termination,  retirement  or  death.  BFC made no
contribution to the ESOP in 1997. BFC  contributed  $30,000 to the ESOP in 1996.
No contribution was made to the ESOP in 1995.

      Stock Option Plans.  As of December 31, 1997,  BFC has an incentive  stock
option plan for officers,  directors  and key employees  (the "ISO Plan") within
the meaning of Section  422A of the Internal  Revenue Code of 1986,  as amended.
The ISO Plan was approved by the BFC  shareholders on April 27, 1998. A total of
500,000 shares of BFC Common have been reserved for issuance under the ISO Plan.

      Under the terms of the ISO Plan,  options are  granted at market  value as
determined by the BFC Board on the date of grant.  Options granted under the ISO
are exercisable at the option of the holder upon vesting.  Twenty percent of the
shares covered by the option vest on the first  anniversary date of the grant of
the  option and on each of the next four  anniversary  dates of the grant of the
option an additional 20% of the covered shares vest.  Options under the ISO Plan
expire 10 years from the date of the grant.  On  January  2, 1988,  BFC  granted
28,400 shares under the ISO Plan.

      BFC has granted stock options under two previous  stock option plans dated
March 14, 1995 and October 11,  1995.  The  exercise  price of each option under
each plan is the market  value of BFC's common stock on the date of the grant as
determined by the BFC Board. The maximum term of the options under both plans is
10 years from the date of the grant.  The options are  exercised at the election
of the holder after vesting. The options under the October 11, 1995 plan vest at
an annual  rate of 20%.  Options  granted  under  the  March 14,  1995 plan were
immediately  exercisable  on issuance.  Management  does not expect to issue any
additional options under the March 14, 1995 and October 11, 1995 plans.

      As of March 31,  1998,  BFC had a total of  201,286  outstanding  options,
97,628 of which are currently exercisable.

Transactions with Management

      BFC has and  expects  to have in the  future  banking  and other  business
transactions  in the ordinary  course of its banking  business  with  directors,
officers,  and 10%  beneficial  owners  of BFC and their  affiliates,  including
members of their families or corporations,  partnerships, or other organizations
in  which  such  officers  or  directors   have  a  controlling   interest,   on
substantially the same terms (including price, or interest rates and collateral)
as those  prevailing  at the time for  comparable  transactions  with  unrelated
parties.  Any such  banking  transactions  will not involve more than the normal
risk of  collectibility  nor present  other  unfavorable  features to BFC. As of
March 31, 1998, the amount of these loans  (including  amounts  available  under
lines of credit) by BankFirst to BFC affiliates  was 1.22% of BankFirst's  total
loans.

      BFC engaged in certain transactions  regarding its Knoxville  headquarters
in 1997.  BankFirst was a 50% partner in  Heritage-Clayton  Partnership with CMH
Services,  a subsidiary of Clayton Homes,  Inc., the purpose of which was to own
and operate the building at 625 Market Street,  Knoxville,  Tennessee.  James L.
Clayton,  Chairman  of the BFC  Board  and BFC's  majority  shareholder,  is the
controlling  shareholder and Chairman of Clayton Homes,  Inc. The Company's main
offices occupy a portion of this building.  During 1997, BankFirst purchased CMH
Services'  interest in the building at its fair market  value of  $923,817.  The
market value of the building was  established by an independent  appraisal.  The
partnership dissolved upon BankFirst purchase of CMH Services' interest. Clayton
Homes,  Inc.  will  continue  to lease  eight  floors of the  building  and have
discretionary  access to an additional  floor through May 31, 1998 at an average
rate of $7.98 per square  foot,  for a total of  $209,568  per year.  Management
believes that neither the sale price nor the lease rate is more  favorable  than
market rates.


                                       69
<PAGE>

Securities Law Limitations

      Insofar as  indemnification  for liabilities  arising under the Securities
Act may be permitted to directors,  officers and controlling persons of BFC, BFC
has been  advised  that,  in the  opinion of the SEC,  such  indemnification  is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.

Ownership of BFC Common Stock

      As of March 31, 1998,  BFC's records  indicated  the  following  number of
shares were  beneficially  owned by (i) all persons who own  beneficially  5% or
more of BFC  Common;  (ii) each  person  who is a  director,  a Named  Executive
Officer or a director  nominee of BFC;  and (iii) all  directors  and  executive
officers as a group.

<TABLE>
<CAPTION>

                                                                 Amount and Nature
                                                              of Beneficial Ownership      Percent    
Name of Beneficial Owner     Address of Beneficial Owner       (Number of Shares)(1)      of Class(2)
- ------------------------     ---------------------------       ---------------------      ----------
<S>                          <C>                                    <C>                     <C>  
James L. Clayton             c/o Clayton Homes, Inc.                1,012,261(3)            67.0%
                             P.O. Box 15169                                              
                             Knoxville, TN  37901                                        
                                                                                         
Fred R. Lawson               BankFirst                                 79,855(4)             5.3%
                             P. O. Box 10                                                
                             Knoxville, TN  37901                                        
                                                                                         
Charles Earl Ogle, Jr.       c/o HMO, Inc./ILM                         14,107(5)                *
                             644 Parkway, Suite 1                                        
                             Gatlinburg, TN  37738                                       
                                                                                         
Geoffrey A. Wolpert          1110 Parkway                              36,899(6)             3.5%
                             Gatlinburg, TN  37738                                       
                                                                                         
C. Warren Neel               University of Tennessee                   59,173(7)             3.9%
                             College of Business Administration                          
                             716 Stokely Management Center                               
                             Knoxville, TN  37996                                        
                                                                                         
R. Stephen Hagood            BankFirst                                 21,510(8)             1.4%
                             P. O. Box 10                                                
                             Knoxville, TN  37901                                        
                                                                                         
Jerry L. French              BankFirst                                  5,407(9)                *
                             P. O. Box 10                                                
                             Knoxville, TN  37901                                        
                                                                                         
L.A. Walker, Jr.             First National Bank & Trust Co.             --                   --
                             204 Washington Avenue                                       
                             Athens, TN 37371                                            
</TABLE>                                                            
                                                                    
                                                                  
                                       70
<PAGE>

<TABLE>

<S>                          <C>                                 <C>                       <C>                       
W.D. Sullins, Jr.            P.O. Box 666                             --                   --
                             Athens, TN 37371-0666                                       
                                                                                         
C. Scott Mayfield, Jr.       P.O. Box 310                             --                   --
                             Athens, TN 37371-0310                                       
                                                                                         
Directors and Executive                                                                  
Officers as a Group (10                                          1,229,212(10)              81.6%
persons)                                                                                 
</TABLE>

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

(1)   Under the rules of the  Securities  and Exchange  Commission,  a person is
      deemed to be a  "beneficial  owner" of a  security  if that  person has or
      shares  "voting  power,"  which  includes  the power to vote or direct the
      voting of such security,  or "investment  power," which includes the power
      to dispose or direct the  disposition of such  security.  A person is also
      deemed to be a beneficial owner of any securities of which that person has
      the right to acquire  beneficial  ownership  within 60 days.  Under  these
      rules,  more than one person may be deemed to be a beneficial owner of the
      same  securities  and a person may be deemed to be a  beneficial  owner of
      securities  as to which he has no  beneficial  interest.  For  purposes of
      calculating  the percent of Common Stock  beneficially  owned,  all shares
      that are subject to options that are exercisable within 60 days are deemed
      to be presently outstanding.

(2)   Percentages  based  on  a  total  class  of  1,506,781  shares,  including
      1,275,893 issued and outstanding  shares of BFC Common,  215,805 shares of
      convertible  preferred stock, which is presently  convertible into 133,260
      shares of BFC Common,  and 97,628 shares of BFC Common for which there are
      vested options presently exercisable at the option of the holders.

(3)   Includes 12,443 shares owned by Mr.  Clayton's sons,  daughter-in-law  and
      grandson,  as to which Mr. Clayton disclaims any beneficial interest,  and
      includes  77,110  shares held in three  separate  trusts which benefit Mr.
      Clayton's  family and  grandchildren,  of which Mr. Clayton's son serve as
      trustee,  as to which Mr. Clayton also disclaims any beneficial  interest.
      Also includes 23,366 shares that Mr. Clayton has the right to acquire upon
      the  conversion of the 37,839  shares of BFC  Preferred  owned by him, and
      includes  5,370 shares that Mr.  Clayton's  wife and son have the right to
      acquire  upon  conversion  of the 8,696 shares of BFC  Preferred  owned by
      them,  the  latter  as to  which  Mr.  Clayton  disclaims  any  beneficial
      interest.  Also  includes  3,866 shares that Mr.  Clayton has the right to
      purchase upon the exercise of stock options owned by him.

(4)   Includes 100 shares  owned by Mr.  Lawson's  wife.  Also  includes  41,365
      shares  that Mr.  Lawson has the right to  purchase  upon the  exercise of
      stock  options and 33,524  shares that Mr. Lawson has the right to acquire
      upon the conversion of the 54,289 shares of BFC Preferred owned by him.

(5)   Includes 10,062 shares owned by Mr. Ogle's father, mother and daughter, as
      to which Mr. Ogle  disclaims any  beneficial  interest.  Also includes 322
      shares  owned by ILM  Rentals,  L.P.,  in which Mr. Ogle has an  ownership
      interest,  and 1,375  shares that Mr. Ogle has the right to purchase  upon
      exercise of stock options owned by him.

(6)   Includes  34,915 shares in BFC's ESOP, of which Mr.  Wolpert serves as one
      of three trustees.  Also includes 257 shares owned by Steaks,  Inc., which
      is owned by Mr.  Wolpert  and 750 shares that he has the right to purchase
      upon the exercise of stock options.

(7)   Includes 4,160 shares beneficially owned,  directly or indirectly,  by Mr.
      Neel's brothers,  as to which Mr. Neel disclaims any beneficial  interest.
      Also  includes  26,811 shares that Mr. Neel has the right to purchase upon
      the exercise of stock  options owned by hm and 16,762 shares that Mr. Neel
      has the right to acquire upon the  conversion  of the 27,144 shares of BFC
      Preferred owned by him.

(8)   Includes  9,667 shares that Mr.  Hagood has the right to purchase upon the
      exercise of stock  options  owned by him and 6,712 shares that Mr.  Hagood
      has the right to acquire upon the  conversion  of the 10,870 shares of BFC
      Preferred owned by him.

(9)   Includes  644 shares that Mr.  French has the right to  purchase  upon the
      exercise of stock  options  owned by him and 3,338 shares that Mr.  French
      has the right to acquire  upon the  conversion  of the 5,405 shares of BFC
      Preferred owned by him.

(10)  Includes beneficial  ownership for all directors and officers listed above
      and incorporates Notes 3 through 9.


                                       71
<PAGE>

                        DESCRIPTION OF BFC CAPITAL STOCK

    General.  The total amount of  authorized  capital  stock of BFC consists of
15,000,000  shares of common  stock $2.50 par value per share ("BFC  Common") of
which 1,275,893 shares were outstanding as of the BFC Record Date; and 1,000,000
shares of preferred stock,  $5.00 par value per share ("BFC Preferred") of which
219,059 shares were outstanding as of the BFC Record Date. The following summary
describes certain material provisions of BFC's stock, but does not purport to be
complete and is subject to and qualified in its entirety by, the Charter and the
Bylaws of BFC that are  included as exhibits to the  Registration  Statement  of
which this Joint Proxy  Statement/Prospectus  forms a part and by the provisions
of applicable law.

    Common Stock.  The issued and  outstanding  shares of BFC Common are validly
issued,  fully paid and  nonassessable.  Subject to the prior  rights of any BFC
Preferred,  the  holders of  outstanding  shares of BFC Common are  entitled  to
receive ratably dividends out of assets legally available therefor at such times
and in such  amounts  whether in cash or stock as the BFC Board may from time to
time  determine.  The  declaration  and payment of dividends by the BFC Board is
subject  to the  rules  and  regulations  of the FRB  governing  the  amount  of
dividends which may be paid to  shareholders,  the manner in which dividends are
paid, and the methods, if any, by which capital stock and surplus may be retired
and reduced.

    The shares of BFC Common are not redeemable or convertible,  and the holders
thereof have no preemptive or subscription  rights to purchase any securities of
BFC.  Upon  liquidation,  dissolution  or winding up of BFC,  the holders of BFC
Common  are  entitled  to receive  pro rata the assets of BFC which are  legally
available for distribution  after payment of all debts and other liabilities and
subject to the prior rights of any holders of BFC  Preferred  then  outstanding.
Each  outstanding  share of BFC Common is  entitled  to one vote on all  matters
submitted to a vote of  shareholders.  BFC has applied for  quotation of its BFC
Common on the NASDAQ National Market under the symbol "BKFR."

    Convertible   Preferred   Stock.   Holders  of  BFC  Preferred  may  receive
noncumulative dividends at an annual rate of 5% of the initial sale price at the
option of the BFC  Board and  subject  to the rules and  regulations  of the FRB
regarding  dividends.  BFC Preferred is convertible at any time at the option of
the holder into BFC Common at a conversion  rate of 0.6175  shares of BFC Common
for each  share of BFC  Preferred.  Holders  of BFC  Preferred  have no  voting,
redemption, or preemptive rights.


                                       72
<PAGE>

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

    The  following  discussion  and  analysis is  presented  to  facilitate  the
understanding  of the  financial  position and results of operations of FFBS. It
identifies trends and material changes that occurred during the reported periods
and should be read in conjunction with the consolidated financial statements and
accompanying notes.

Overview of Operations

    FFBS is a community banking organization located in Athens,  Tennessee.  The
Company is well  capitalized,  with an equity to assets  ratio of 11.55% at year
end 1997. FFBS reported earnings of $2.6 million,  or $15.62 per share, in 1997,
an increase of $177,000,  or $1.22 per share, reported in 1996. The net increase
in  earnings  was  attributed  to  an  increase  in  both  interest  income  and
noninterest  income which were reduced by the increase in the provision for loan
losses. These components are further discussed below.

    The Five-Year Financial Summary Table reflects FFBS' performance in terms of
key  industry  ratios.  The 1997 ratios  reflect  FFBS'  increased  earnings and
capital position.  The 1997 return on average assets was 1.46%, an increase from
1.41% in 1996.  Return on average  equity was 12.74%,  a decrease from 12.88% in
1996.  Average  equity to average  assets was 11.47%,  slightly  above the prior
year.  The dividend  payout ratio was 47.36% in 1997, an increase from 36.81% in
1996.  The Board of Directors  has elected to retain at least half of the annual
profits to strengthen the capital position.

    Assets  increased  $9.7  million  during  1997  primarily  as a result of an
increase in the loan  portfolio.  The loan  portfolio grew as a result of better
cash flow management and increased deposits and other borrowings.

    FFBS  manages  its  credit  risk  and  interest  rate  risk,  the  two  most
significant  risks  in  commercial  banking.  FFBS'  credit  risk  is  its  most
significant  risk  because,  in recent  years,  it has  experienced  higher than
historical average levels of problem loans and loan losses. The current level of
nonperforming loans is higher than previous levels; however,  management devotes
significant  attention to managing  problem  loans and  minimizing  loan losses.
FFBS' interest rate risk exposure is not unlike its community bank peers.  FFBS'
asset-liability  strategy  is  based  on  management's  expectations  concerning
interest rate movement and a balancing of liquidity flexibility with yield.


                                       73
<PAGE>

                           FIVE-YEAR FINANCIAL SUMMARY
              (Dollar amounts in thousands, except per share data)
<TABLE>
<CAPTION>


                                                      For the years ended December 31,
                                      --------------------------------------------------------------------
                                       1997            1996          1995           1994          1993
                                       ----            ----          ----           ----          ----
<S>                                  <C>            <C>            <C>            <C>            <C>      
     Summary of operations
Interest income - tax equivalent     $  14,205      $  13,638      $  13,325      $  11,768      $  11,373
Interest expense                         6,178          6,039          5,666          4,295          4,086
                                     ---------      ---------      ---------      ---------      ---------
  Net interest income                    8,027          7,599          7,659          7,473          7,287
Tax equivalent adjustment (1)             (543)          (524)          (455)          (528)          (568)
                                     ---------      ---------      ---------      ---------      ---------
  Net interest income                    7,484          7,075          7,204          6,945          6,719
Provision for loan losses                 (685)          (150)          (175)          (200)          (300)
Noninterest income                       2,237          1,846          1,680          1,907          1,890
Noninterest expenses                     5,539          5,387          5,312          5,056          4,783
                                     ---------      ---------      ---------      ---------      ---------
Income before income taxes               3,497          3,384          3,397          3,596          3,526
Income tax expense                         935            999          1,043          1,064          1,002
                                     ---------      ---------      ---------      ---------      ---------
Net income                           $   2,562      $   2,385      $   2,354      $   2,532      $   2,524
                                     =========      =========      =========      =========      =========

     Per share data
Basic earnings                       $   15.62      $   14.40      $   14.15      $   15.12      $   15.03
Cash dividends declared              $    7.40      $    5.30      $    5.10      $    5.00      $    4.75
Average common shares outstanding      163,982        165,660        166,325        167,461        167,949

     Selected year-end balances
Total assets                         $ 181,967      $ 172,291      $ 170,929      $ 162,903      $ 147,073
Earning assets                         172,173        162,478        158,147        153,980        138,122
Total securities                        56,490         58,933         56,342         63,162         62,124
Loans - net of unearned income         114,401         97,544         97,181         84,401         71,691
Allowance for loan losses                1,096          1,153          1,283          1,244          1,105
Total deposits                         154,617        149,988        150,433        145,357        129,492
Long-term borrowings                     2,121            154            163            172            180
Shareholders' equity                    21,017         19,672         18,436         15,240         15,027

     Selected average balances
Total assets                         $ 175,195      $ 168,938      $ 163,547      $ 153,484      $ 141,893
Earning assets                         165,839        159,622        154,061        143,791        132,218
Securities                              58,315         58,730         56,429         62,406         58,717
Loans- net of unearned income          104,906         95,767         93,184         77,559         69,220
Allowance for loan losses                1,113          1,302          1,296          1,174          1,049
Total deposits                         151,142        148,063        143,782        135,238        125,485
Long-term borrowings                       971            159            553            175             78
Shareholders' equity                    20,103         18,511         17,019         15,134         14,182

     Ratios based on average balances
Loans to deposits                        69.41%         64.68%         64.81%         57.35%         55.16%
Equity to assets                         11.47%         10.96%         10.41%          9.86%          9.99%
Return on average assets                  1.46%          1.41%          1.44%          1.65%          1.78%
Return on average equity                 12.74%         12.88%         13.83%         16.73%         17.80%
Dividends as a percent of net income     47.36%         36.81%         36.03%         33.07%         31.61%
</TABLE>

(1) Tax  equivalent  basis was  calculated  using a 34% tax rate for all periods
presented.


                                       74
<PAGE>


Net Interest Income

    Net interest income is the most significant component of FFBS' earnings. Net
interest income is the excess of interest income earned on assets, such as loans
and securities,  over the interest paid for funds to support those assets,  such
as deposits and  borrowings.  Net interest income is affected by volume and rate
of average interest earning assets and interest-bearing  liabilities. The change
in net  interest  income is typically  measured by net  interest  spread and net
interest margin. The interest spread is the difference between the average yield
on interest earning assets and the average cost of interest-bearing liabilities.
The net interest margin is determined by dividing net interest income by average
interest earning assets.

    The following  table  represents  the major  components of interest  earning
assets and  interest-bearing  liabilities.  For  analytical  purposes,  interest
income  presented  in the  table has been  adjusted  to a tax  equivalent  basis
assuming a 34% tax rate for all years. The tax equivalent  adjustment recognizes
the income tax savings when comparing taxable and tax-exempt assets.


                                       75
<PAGE>

                    AVERAGE BALANCE SHEETS AND INTEREST RATES
                          (Dollar amounts in thousands)
<TABLE>
<CAPTION>

                                                                             Years ended December 31,
                                       --------------------------------------------------------------------------------------------
                                                       1997                            1996                         1995
                                       -------------------------------  ------------------------------  ---------------------------
                                         Average               Average    Average              Average  Average             Average
                                         Balance    Interest     Rate     Balance    Interest   Rate    Balance   Interest    Rate
                                       -------------------------------  ------------------------------  ---------------------------
<S>                                    <C>         <C>           <C>    <C>          <C>        <C>    <C>        <C>         <C>  
            ASSETS
Interest earning assets
  Securities
    Taxable                            $  36,166   $   2,270     6.28%  $  38,651    $ 2,398    6.20%  $ 40,739   $  2,513    6.17%
    Tax-exempt (1)                        20,776       1,610     7.75%     19,453      1,552    7.98%    15,317      1,338    8.74%
    Other                                  1,169          74     6.33%        972         63    6.48%       785         51    6.50%
    Unrealized gain on A.F.S                 204        --                   (346)      --                 (412)      --
                                       -------------------------------  -----------------------------  -----------------------------
                                                                                                      
      Total securities                    58,315       3,954     6.78%     58,730      4,013    6.83%    56,429      3,902    6.91%
  Loans (2)                              104,906      10,112     9.64%     95,767      9,362    9.78%    93,184      9,163    9.83%
  Interest-bearing deposits with                                                                      
    other banks                              236          15     6.36%      1,180         61    5.17%     1,154         75    6.50%
  Federal funds sold and securities                                                                   
    purchased under                                                                                   
    agreements to resell                   2,382         124     5.21%      3,945        202    5.12%     3,294        185    5.62%
                                       -------------------------------  -----------------------------  -----------------------------
  Total earning assets                   165,839   $  14,205     8.57%    159,622    $13,638    8.54%   154,061   $ 13,325    8.65%
                                                   ===================               ================             =================
Noninterest earning assets                                                                            
  Allowance for loan losses               (1,113)                          (1,302)                       (1,296)
  Premises and equipment                   2,750                            2,910                         2,911
  Cash and due from banks                  5,788                            6,132                         6,305
  Accrued interest and other assets        1,931                            1,576                         1,566
                                       ---------                        ---------                      --------
  Total assets                         $ 175,195                        $ 168,938                      $163,547
                                       =========                        =========                      ========
                                                                                                      
LIABILITIES AND SHAREHOLDERS' EQUITY                                                                  
Interest-bearing liabilities                                                                          
  Deposits                                                                                            
    Interest-bearing demand deposits   $  19,211   $     507     2.64%  $  18,617    $   496    2.66% $  18,777   $    521    2.77%
    Savings deposits                      21,814         647     2.97%     21,682        646    2.98%    23,576        748    3.17%
    Time deposits                         85,472       4,906     5.74%     84,597      4,847    5.73%    77,142      4,308    5.58%
      Total interest-bearing deposits    126,497       6,060     4.79%    124,896      5,989    4.80%   119,495      5,577    4.67%
  Borrowed funds                                                                                      
    Securities sold under agreement                                                                   
      to repurchase                         --          --                                                 --         --       --
    Other borrowings                       1,139          64     5.62%        887         41    4.62%       930         56    6.02%
   Long-term borrowings                      971          54     5.56%        159          9    5.66%       553         33    5.97%
                                       -------------------------------  -----------------------------  -----------------------------
      Total borrowed funds                 2,110         118     5.59%      1,046         50    4.78%     1,483         89    6.00%
                                       -------------------------------  -----------------------------  -----------------------------
  Total interest-bearing liabilities     128,607   $   6,178     4.80%    125,942    $ 6,039    4.80%   120,978   $  5,666    4.68%
                                                   ===================               ================             =================
                                                                                                                                  
Noninterest-bearing liabilities                                                                       
  Noninterest-bearing demand deposits     24,645                           23,167                        24,287
  Other liabilities                        1,840                            1,318                         1,263
  Shareholders' equity                    20,103                           18,511                        17,019
                                       ---------                        ---------                      --------
  Total liabilities and shareholders'                                                                 
    equity                             $ 175,195                        $ 168,938                      $163,547
                                       =========                        =========                      ========
Interest margin recap                                                                                 
  Net interest income and interest                                                                    
    rate spread                                    $   8,027     3.76%               $ 7,599    3.75%             $  7,659    3.97%
                                                   ===================               ================             =================
  Net interest income margin                                     4.84%                          4.76%                         4.97%
                                                                 =====                          =====                         ===== 
                                                                                                      
</TABLE>                                                                    
                                                                        
(1) Interest  income  on  tax-exempt  securities  has  been  adjusted  to a  tax
    equivalent  basis  using a marginal  federal  income tax rate of 34% for all
    years.  Tax equivalent  adjustments  were $543 for 1997,  $524 for 1996, and
    $455 for 1995.

(2) Nonaccrual  loans are  included in average  loan  balances and loan fees are
    included in interest  income.  Loan fees were $409 for 1997,  $340 for 1996,
    and $381 for 1995.


                                       76
<PAGE>

    The  following  table  depicts  the  dollar  effect of  volume  of  interest
sensitive  assets and  liabilities  and interest rate changes on FFBS'  interest
income and  interest  expense.  Information  is provided in each  category  with
respect  to  changes  attributable  to  changes  in  volume  (changes  in volume
multiplied by prior rate),  changes  attributable to changes in rate (changes in
rate  multiplied by old volume),  and the net change.  Variances  which were not
specifically  attributable  to  volume or rate  were  allocated  proportionately
between rate and volume  using the  absolute  values of each for a basis for the
allocation. Nonaccruing loans were included in the average loan balances used in
determining the yields.  Interest  foregone on nonaccruing loans is disclosed in
Note 3 to the consolidated financial statements, and is not considered to have a
material effect on the reasonableness of these presentations.


                              VOLUME/RATE ANALYSIS
                          (Dollar amounts in thousands)
<TABLE>
<CAPTION>

                                       1997 change from 1996 due to   1996 change from 1995 due to
                                       ----------------------------   ----------------------------
                                         Volume    Rate    Total        Volume   Rate     Total
                                         ------    ----    -----        ------   ----     -----
<S>                                      <C>      <C>      <C>          <C>      <C>      <C>  
Interest income                                                       
  Loans                                  $ 904    $(154)   $ 750        $ 255    $ (56)   $ 199
  Securities                                                          
    Taxable                               (152)      24     (128)        (128)      13     (115)
    Tax-exempt                             108      (50)      58          385     (171)     214
    Other                                   13       (2)      11           12     --         12
      Total securities interest            (31)     (28)     (59)         269     (158)     111
  Interest-bearing deposits with 
    other banks                            (33)     (13)     (46)           2      (16)     (14)
  Federal funds sold                       (79)       1      (78)          39      (22)      17
                                         -----    -----    -----        -----    -----    -----
      Total interest income                761     (194)     567          565     (252)     313
                                         -----    -----    -----        -----    -----    -----
Interest expense                                                      
  Interest-bearing demand deposits          16       (5)      11           (4)     (21)     (25)
  Savings deposits                           4       (3)       1          (45)     (57)    (102)
  Time deposits                             50        9       59          425      114      539
  Other borrowings                          13       10       23           (3)     (12)     (15)
  Long-term borrowings                      47       (2)      45          (22)      (2)     (24)
                                         -----    -----    -----        -----    -----    -----
      Total interest expense               130        9      139          350       23      373
                                         -----    -----    -----        -----    -----    -----
 Net interest income                     $ 631    $(203)   $ 428        $ 214    $(274)   $ (60)
                                         =====    =====    =====        =====    =====    =====
</TABLE>
                                                                          
    FFBS' 1997 net interest income margin (tax  equivalent)  was $8 million,  an
increase of $428,000 (5.63%) from 1996. This increase was substantially  related
to interest income,  which contributed  $567,000 to the increase in net interest
income during 1997. The average balance of loans grew $9.1 million at an average
rate decrease of 14 basis points,  while the average  balance of the  securities
portfolio  decreased $415,000 and losing 5 basis points on the average rate. The
increase in loans  resulted from FFBS' attempts to expand its loan base by using
cash inflows  generated by increased  deposits,  other  borrowings  and sales or
maturities of securities. Management's goal was to maximize net interest income.
The effect  solely of loan  volume  growth  was  $904,000,  which was  partially
reduced  by the loan  interest  rate of  ($154,000).  Securities,  both rate and
volume, contributed ($59,000) to partially offset the loan interest increase.

    Interest  expense reduced net interest  income by ($139,000).  The effect of
interest-bearing  liability  volume  was  ($130,000).  There was no  significant
change in the interest rate paid on deposits. The largest change was an increase
in time deposits.


                                       77
<PAGE>

Noninterest Income and Expense

    Noninterest  income  and  expense  for 1997 and 1996 and  percentage  change
between such years is included in the following table.


                          NONINTEREST INCOME & EXPENSE
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                                                % change                 % change
                                      1997      from '96      1996       from '95      1995
                                    --------    --------    --------     --------    --------
<S>                                 <C>           <C>       <C>            <C>       <C>
Noninterest Income
Trust Department income             $    622        8.74%   $    572         3.81%   $    551
Service charges and fees               1,171       (0.85)%     1,181         5.07%      1,124
Prepaid pension cost adjustment          222         --         --            --          --
Other                                     88       12.82%         78         6.85%         73
                                    --------    --------    --------     --------    --------
                                       2,103       14.86%      1,831         4.75%      1,748
Realized gain on sale of loans          --       (100.00)%        35          --          --
Security gains/(losses)                  134     (770.00)%       (20)      (70.59)%       (68)
                                    --------    --------    --------     --------    --------
         Total noninterest income   $  2,237       21.18%   $  1,846         9.88%   $  1,680
                                    ========    ========    ========     ========    ========
Noninterest Expense
Salaries and employee benefits      $  3,124       (0.73)%   $ 3,147         4.80%   $  3,003
Occupancy expense                        404       (0.25)%       405         1.00%        401
Equipment expense                        509        2.21%        498         5.51%        472
Office expense                           150       (7.41)%       162        16.55%        139
Data processing fees                     272         --          272        16.24%        234
FDIC assessments                        --           --         --        (100.00)%       160
Other                                  1,080       19.60%        903         --           903
                                    --------    --------    --------     --------    --------
        Total noninterest expense   $  5,539        2.82%   $  5,387         1.41%   $  5,312
                                    ========    ========    ========     ========    ========
</TABLE>

    There  were no  significant  variances  between  1997  and  1996  in  either
noninterest  income or expense.  The largest changes in 1997 were a pension plan
adjustment of $222,000 for previously  unrecorded prepaid pension plan costs and
an  increase  of $154,000 on the net gain on  securities  sales.  For 1996,  the
largest  changes  were an  increase of $83,000 on  securities  sales  gains,  an
increase in salaries and employee  benefits of $144,000,  and a decrease in FDIC
assessments of $160,000.

Income Taxes

    FFBS' effective  income tax rate was 26.7% in 1997 versus 29.5% in 1996. The
primary  cause of the  effective  tax rate  decline  was an increase in tax free
securities income.  Management evaluates the deferred tax assets and liabilities
each quarter and has determined  that no valuation  allowance was needed in 1997
or 1996 for any of the deferred tax assets. Note 8 to the consolidated financial
statements contains additional analysis of income taxes.


                                       78
<PAGE>

Loans and Asset Quality

                  Loans. The loan portfolio constitutes the major earning assets
of FFBS, and offers the best  alternative  for maximizing  interest spread above
the cost of funds.  The following  table reflects  outstanding  balances by loan
type. FFBS' lending area is primarily McMinn County,  Tennessee. The majority of
loans  are  secured  by  specific  items  of  collateral.  FFBS'  major  lending
guidelines  require 75% loan to value ratio for commercial loans and an 90% loan
to value  ratio for loans  secured by real  estate.  FFBS does not have any loan
concentration  specific to any  industry or  individual  borrower.  There are no
loans  outstanding to foreign  entities.  FFBS does sell residential real estate
loans in the secondary market.

                                LOANS OUTSTANDING
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                                                                 at December 31,
                                          -------------------------------------------------------------
                                            1997         1996         1995         1994         1993
                                          ---------    ---------    ---------    ---------    ---------
<S>                                       <C>          <C>          <C>          <C>          <C>
Commercial, financial, and agricultural   $  29,462    $  19,328    $  14,259    $  26,478    $  20,697
Real estate-construction                      6,895        5,485        3,837        2,609        2,169
Residential real estate                      38,908       38,165       43,361       24,683       19,613
Commercial real estate                       19,226       15,341       14,139       11,329       11,489
Installment                                  20,855       19,495       21,955       19,549       18,224
Other                                           268          395          307          333          287
                                          ---------    ---------    ---------    ---------    ---------
  Total loans                               115,614       98,209       97,858       84,981       72,479
Unearned income                              (1,213)        (665)        (677)        (580)        (788)
                                          ---------    ---------    ---------    ---------    ---------
     Total loans, net                     $ 114,401    $  97,544    $  97,181    $  84,401    $  71,691
                                          =========    =========    =========    =========    =========

<CAPTION>
                                              Composition of loan portfolio by type at December 31,
                                          -------------------------------------------------------------
                                               1997         1996         1995         1994         1993
                                          ---------    ---------    ---------    ---------    ---------
<S>                                       <C>          <C>          <C>          <C>          <C>
Commercial, financial, and agricultural       25.48%       19.68%       14.57%       31.16%       28.56%
Real estate-construction                       5.96%        5.59%        3.92%        3.07%        2.99%
Residential real estate                       33.65%       38.86%       44.31%       29.05%       27.06%
Commercial real estate                        16.63%       15.62%       14.45%       13.33%       15.85%
Installment                                   18.04%       19.85%       22.44%       23.00%       25.14%
Other                                          0.23%        0.40%        0.31%        0.39%        0.40%
                                          ---------    ---------    ---------    ---------    ---------
     Total                                    100.0%       100.0%       100.0%       100.0%       100.0%
                                          =========    =========    =========    =========    =========
</TABLE>

    FFBS' total loan  portfolio  increased  $16.9  million  during 1997, a $10.1
million  increase in commercial,  financial and  agricultural  loans, and a $3.9
million increase in commercial real estate loans.  Management's  strategy was to
increase net interest  income by expanding  the loan  portfolio in the following
loan categories:  commercial and financial loans,  commercial real estate loans,
real estate construction  loans, and consumer  installment loans. FFBS' strategy
was to address loan portfolio risk by avoiding industry concentrations, focusing
more on the local market,  and to reduce interest rate risk by originating  more
variable rate loans.

    Loan Liquidity.  The Loan Liquidity Table reflects the maturity  schedule of
commercial, financial and agricultural loans and each type of real estate loans.
For each of these loan types,  the table also  reflects  the fixed and  variable
loans  maturing after one year.  Real estate loans maturing  within one year are
$11.8  million (13% of total),  from 1-5 years are $20.7 million (22% of total),
and over 5 years are $32.6  million (34% of total).  Commercial,  financial  and
agricultural loans maturing within one year are $8.6 million (9% of total), from
1-5 years are  $14.4  million  (15%),  and over 5 years are $6.5  million  (7%).
Approximately 59% of these loans mature within 5 years.  Selected loans maturing
from 1-5 years are 85% fixed  rate and 15%  variable  rate.  Selected  loans due
after 5 years are 75% variable. During recent years,


                                       79
<PAGE>

management has been focusing on increasing the percentage of variable rate loans
to reduce the amount of interest rate sensitivity to the portfolio.

                                 LOAN LIQUIDITY
                          (Dollar amounts in thousands)

                                           Loan Maturities at December 31, 1997
                                          --------------------------------------
                                           1 year    1 - 5     Over 5
                                          and less   years      Years     Total
                                          --------  --------  --------  --------
Commercial, financial, and agricultural   $  8,573  $ 14,390  $  6,499  $ 29,462
Real estate-construction                     3,645     1,117     2,133     6,895
Real estate-residential                      3,159     7,683    28,066    38,908
Real estate-commercial                       4,991    11,867     2,368    19,226
                                          --------  --------  --------  --------
          Total selected loans            $ 20,368  $ 35,057  $ 39,066  $ 94,491
                                          ========  ========  ========  ========

                                        Sensitivity to Changes in Interest Rates
                                        ----------------------------------------
                                           Fixed Rate           Variable Rate
                                          -------------         -------------
Commercial, financial, and agricultural
  Due after one year through five years   $      10,573         $       3,817
  Due after five years                            1,062                 5,437
Real estate-construction
  Due after one year through five years           1,117                  --
  Due after five years                            1,950                   183
Real estate-residential
  Due after one year through five years           7,588                    95
  Due after five years                            4,717                23,349
Real estate-commercial
  Due after one year through five years          10,456                 1,411
  Due after five years                            2,087                   281
                                          -------------         -------------
            Total selected loans          $      39,550         $      34,573
                                          =============         =============

    Provision  and  Allowance  for Loan Losses.  The  provision  for loan losses
represents  charges made to earnings to maintain an adequate  allowance for loan
losses.  The allowance is  maintained at an amount  believed to be sufficient to
absorb possible losses that may be experienced in the credit portfolio.  Factors
considered  in  establishing  an  appropriate   allowance   include:  a  careful
assessment of the financial condition of the borrower; a realistic determination
of the value and adequacy of underlying  collateral;  the condition of the local
economy  and  the  condition  of  the  specific  industry  of  the  borrower;  a
comprehensive analysis of the levels and trends of loan categories; and a review
of delinquent  and classified  loans.  A quarterly  analysis of the allowance is
prepared  to  determine  a  specific   allocation  for  loans  which   represent
significant  loss  exposure  and an  allocation  based on  historical  loan loss
experience and other factors and trends.

    Activity in the  allowance  for loan losses is  reflected  in the  following
table.  The recorded  values of loans  actually  removed  from the  consolidated
balance sheets are referred to as charge-offs  and, after netting out recoveries
on previously  charged-off  assets,  become net charge-offs.  FFBS' policy is to
charge  off  loans,   when,  in  management's   opinion,   the  loan  is  deemed
uncollectible, although concerted efforts are made to maximize recovery.


                                       80
<PAGE>

                      ANALYSIS OF ALLOWANCE FOR LOAN LOSSES
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                                             1997          1996         1995         1994         1993
                                          ---------     ---------    ---------    ---------    ---------
<S>                                       <C>           <C>          <C>          <C>          <C>
Balance at beginning of year              $   1,153     $   1,283    $   1,244    $   1,105    $     945

Loans charged off
Commercial, financial, and agricultural         578            53           24           19           81
Real estate-construction                       --            --           --             45         --
Real estate-residential                          54            45         --              1           61
Real estate-commercial                           33             6         --           --             14
Installment                                     290           361          277          218          220
                                          ---------     ---------    ---------    ---------    ---------
              Total charge-offs                 955           465          301          283          376
                                          ---------     ---------    ---------    ---------    ---------
Charge-offs recovered
   
Commercial, financial, and agricultural          11            12           16           47           97
    
Real estate-construction                         33            12         --           --           --
Real estate-residential                          22            21           13           42           17
Real estate-commercial                         --            --           --              7         --
Installment                                     147           140          136          126          122
                                          ---------     ---------    ---------    ---------    ---------
   
              Total recoveries                  213           185          165          222          236
                                          ---------     ---------    ---------    ---------    ---------
    
Net loans charged off                           742           280          136           61          140
       
Current year provision                          685           150          175          200          300
                                          ---------     ---------    ---------    ---------    ---------
Balance at end of year                    $   1,096     $   1,153    $   1,283    $   1,244    $   1,105
                                          =========     =========    =========    =========    =========

Loans at year end                         $ 114,401     $  97,544    $  97,181    $  84,401    $  71,691
Ratio of allowance to loans
  at year end                                  0.96%         1.18%        1.32%        1.47%        1.54%
Average loans                             $ 104,906     $  95,767    $  93,184     $ 7 ,559    $  69,220
   
Ratio of net loans charged off
  to average loans                             0.71%         0.29%        0.15%        0.08%        0.20%
    

<CAPTION>
                                              Allocation of allowance for loan losses at December 31,
                                          --------------------------------------------------------------
                                             1997          1996         1995         1994         1993
                                          ---------     ---------    ---------    ---------    ---------
<S>                                       <C>           <C>          <C>          <C>          <C>
Commercial, financial, and agricultural   $     153     $      60    $      55    $      28    $     149
Real estate-construction                         30            78           59           65           35
Real estate-residential                         173           524          675          582          399
Real estate-commercial                          159            62           19           34          113
Installment                                     563           305          377          447          198
Unallocated                                      18           124           98           88          211
                                          ---------     ---------    ---------    ---------    ---------
Total                                     $   1,096     $   1,153    $   1,283    $   1,244    $   1,105
                                          =========     =========    =========    =========    =========
</TABLE>
                                                                     

                                       81
<PAGE>

    The allowance for loan losses declined  $57,000 to $1.1 million in 1997, and
the ratio of the allowance to total loans  decreased from 1.18% in 1996 to 0.96%
in 1997. The decline in the allowance was primarily due to a larger provision in
1997, as net charge-offs increased $426,000 from 1996. The increase in the ratio
of net loans  charged off to average  loans also  reflects  the  increase in net
loans charged off,  although  average loans  increased $9.1 million from 1996 to
1997.  FFBS'  allocation of the allowance is consistent  with the  institution's
loss experience.  Approximately 51% and 14% of the allowance is allocated to the
installment   loans  and   commercial,   financial   and   agricultural   loans,
respectively.  These loan  categories  represent  those loan  groups  having the
highest risk and highest loss  experience.  The loss  experience  on real estate
loan categories has been less and accordingly less allowance has been allocated.
The unallocated allowance allocation is $18,000, or 2%, of the total allowance.

    Asset Quality.  Loan credit risk is the greatest risk that FFBS faces.  FFBS
has had a history of moderate to minor levels of problem  loans and loan losses.
Below is a discussion on FFBS' problem loans and losses and the  relationship to
the level of the allowance for loan losses discussed above.

    The level of nonperforming  loans is an important element in assessing asset
quality  and the  relevant  risk in the credit  portfolio.  Nonperforming  loans
include nonaccrual loans and loans delinquent 90 days or more. Loans,  including
impaired  loans under  Statement of Financial  Accounting  Standard No. 114, are
classified as nonaccrual  status generally when they become past due 90 days, or
earlier if management assesses that collection of interest is doubtful,  but for
which principal is considered  collectible.  When loans are placed on nonaccrual
status,  all unpaid  accrued  interest is reversed.  These loans are returned to
accrual status only when the borrower demonstrates the ability to remain current
for a sustained period of time.  Management permits certain loans to accrue past
90 days if the loan is fully  secured and either in the process of being renewed
or submitted for collection.  Another  element  associated with asset quality is
other real estate owned "OREO,"  which  represents  properties  acquired by FFBS
through loan  defaults by  customers.  OREO  balances were not material at FFBS.
Nonperforming  assets and relative  percentage  to loan balances is presented in
the following table.

                              NONPERFORMING ASSETS
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                                                          as of December 31,
                                       --------------------------------------------------------
                                         1997        1996        1995        1994        1993
                                       --------    --------    --------    --------    --------
<S>                                    <C>         <C>         <C>         <C>         <C>
Principal balance
  Nonaccrual                           $    499    $    275    $    283    $    303    $    381
  Restructured and Nonaccrual               116        --          --          --          --
  90 days or more past due                  172          95         189          36        --
                                       --------    --------    --------    --------    --------
          Total nonperforming loans    $    787    $    370    $    472    $    339    $    381
                                       ========    ========    ========    ========    ========
Nonperforming as a percent of net
  loans                                    0.69%       0.38%       0.49%       0.41%       0.54%
Other real estate owned                $    378    $     93        --          --          --
OREO as a percent of loans                 0.33%       0.10%       --          --          --
Allowance as a percent of
  nonperforming loans                    139.26%     311.62%     271.82%     366.96%     290.03%
</TABLE>

    Nonperforming loans, primarily nonaccrual but including 90 days past due but
still accruing,  increased  $417,000 from 1996 to $787,000 at year end 1997. The
percentage of  nonperforming  loans to net loans increased to 0.69% in 1997, and
the allowance as a percent of nonperforming loans decreased to 139% in 1997. The
increase in nonaccrual loans is due to real estate loans ($226,000 increase) and
commercial loans ($125,000  increase).  The composition of 1997 


                                       82
<PAGE>

nonaccrual  loans is one loan  greater than  $100,000,  seven loans in the range
from $25,000 to $99,000, and 20 loans below these levels.

    Management  believes the  allowance for loan losses is maintained at a level
sufficient to cover possible  losses in the portfolio and is  appropriate  given
the  level  of  risk  in the  portfolio.  Management  recognizes  the  level  of
nonperforming loans and net charge-offs,  and therefore initiates a frequent and
detailed loan loss prevention program. Management conducts a monthly analysis of
the  adequacy  of  the  allowance   for  loan  losses   including  a  review  of
nonperforming  and other  potentially  problem loans. The allowance  analysis is
computed based on specific loss exposures on certain loans and a historical loss
factor based on loss  experience.  The loss exposure on  nonperforming  loans is
computed monthly.

    Information  on impaired  loans,  loans where  management  believes there is
doubt as to the full  repayment of principal and  interest,  is presented in the
consolidated  financial  statements in Note 3.  Impaired  loans are exclusive of
past due  loans,  since  some past due loans  may  still be  accruing  interest.
Impaired  loans  increased  from  $275,000  in 1996 to  $615,000  in 1997.  This
increase is primarily  due to an increase in problem loans related to commercial
borrowers which are few in number, but which carry larger balances.

Securities

    Securities  are  classified  as   "available-for-sale."   Available-for-sale
securities  are those  which FFBS may  decide to sell if needed  for  liquidity,
asset-liability management, or other reasons. Securities  available-for-sale are
reported at fair value,  with unrealized gains and losses included as a separate
component of equity,  net of tax.  FFBS does not  maintain any  held-to-maturity
securities or trading securities.

    The following  table  summarizes the carrying values of securities for 1997,
1996  and  1995,  and  the  maturity  distribution  at  December  31,  1997,  by
classification.  The investment  portfolio  consists primarily of obligations of
states and  political  subdivisions.  Year-end  securities  balances  were $56.5
million  at  1997,  a  decrease  of  $2.4  million  from  1996.   This  decrease
demonstrates  management's  strategy  to  increase  the net  interest  income by
investing  securities  proceeds  (received from securities  sales or maturities)
into loan portfolio products.

    Mortgage-backed  securities  and  collateralized  mortgage  obligations  (or
asset-backed  securities)  are  presented in the maturity  table by their stated
maturity  dates;  however,  the industry  experience is for these  securities to
mature  earlier  than  the  stated  dates  due  to   accelerated   payments  and
refinancing.

    Note  2  to  the  consolidated   financial  statements  reflects  the  gross
unrealized  gains and losses in the securities  portfolio.  Total  securities in
1997 were at a net $643,000  unrealized  gain, up from a net unrealized  gain of
$430,000 in 1996.  These  trends  reflect  the impact of the market  reaction to
longer term securities in FFBS' portfolio.

    While FFBS has been decreasing the available-for-sale securities, reinvested
funds were used to purchase securities with longer maturities in order to secure
higher yields.

    FFBS  sold  $21.6  million  available-for-sale  securities  in 1997  and $13
million in 1996. Net realized gains and losses were immaterial in each year.

    The securities  portfolio  carries varying  degrees of risk.  Investments in
U.S.  Treasury  and Federal  agency  securities  have little or no credit  risk.
Mortgage-backed and asset-backed  securities are substantially issues of Federal
agencies.  Obligations  of states and  political  subdivisions  represent  FFBS'
highest exposure in the portfolio.  This risk is minimized  through the purchase
of high quality investments. When purchased, obligations of states and political
subdivisions  must  have a rating  of  within  the top four  highest  grades  as
determined  by Moody's or Standard and Poor's.  The risk of non-rated  municipal
bonds is minimized by limiting the amounts  invested,  and by investing in local
issues. Management believes that the non-rated securities are of a high quality.
FFBS does not use off-balance sheet derivative  financial  instruments,  such as
interest rate swaps.


                                       83
<PAGE>

                                   SECURITIES
                 (at Market Value - Dollar amounts in thousands)

                                                          at December 31,
                                                  ------------------------------
                                                    1997       1996       1995
                                                  --------   --------   --------
Securities available-for-sale
U.S. Government & Agencies                        $ 14,116   $ 18,217   $ 18,878
States and political subdivisions(1)                32,763     20,259     18,615
Mortgage-backed and asset-backed                     8,945     19,831     18,260
FHLB and FRB stock                                     666        626        589
                                                  --------   --------   --------
Total securities available-for-sale               $ 56,490   $ 58,933   $ 56,342
                                                  ========   ========   ========

<TABLE>
<CAPTION>
                                                                     Securities Maturity Schedule
                               -----------------------------------------------------------------------------------------------------
                                1 Year and Less       1 to 5 Years         5 to 10 Years        Over 10 Years           Total
                               ----------------     ----------------     ----------------     ----------------     ----------------
                                Balance    Rate      Balance    Rate      Balance    Rate      Balance    Rate      Balance    Rate
                               ----------------     ----------------     ----------------     ----------------     ----------------
<S>                            <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>
Available-for-sale
U.S. Treasury and Agencies     $  3,988    5.39%    $  9,130    6.26%    $    497    6.16%    $    501    7.06%    $ 14,116    5.74%
State and municipal(1)(2)           544    6.76%       3,125    5.35%      12,987    4.77%      16,107    4.81%      32,763    4.86%
Mortgage-backed and asset-
  backed                           --                    436    6.19%       1,885    5.98%       6,624    6.49%       8,945    6.33%
FHLB and FRB stock                 --                   --                   --       666         7.11%    666         7.11%
                               --------             --------             --------             --------             --------
     Total available-for-sale  $  4,532             $ 12,691             $ 15,369             $ 15,369             $ 56,490
                               ========             ========             ========             ========             ========
</TABLE>

(1) Rates on state and municipal securities are not tax equivalent rates.

(2) The  aggregate  book and market value of  securities  issued by York County,
    South Carolina  School District is $3 million,  or 14.4%,  of  stockholders'
    equity.

   
Deposits and Borrowings

    Deposits.  The deposit base  provides the major  funding  source for earning
assets.  A  three-year  schedule  of  deposits  by type and  maturities  of time
deposits  greater  than  $100,000 is  presented in the  following  table.  Total
deposits have grown from 1996 to 1997, increasing $4.6 million to $154.6 million
in 1997.  There were not  significant  variances  in the mix of  deposit  types,
although $3.6 million of the increase was in time  deposits.  FFBS competes with
other  financial  institutions  and brokerage  institutions  for deposits in its
market.  FFBS'  strategy  was to  maintain  the rate paid on savings  and demand
accounts and slightly  increase the rates paid on  certificates  to retain these
balances as they compete in the market.


                                       84
<PAGE>

                               DEPOSIT INFORMATION
                          (Dollar amounts in thousands)

                                            Deposits at December 31,
                                  --------------------------------------------
                                    1997              1996              1995
                                  --------          --------          --------
Noninterest bearing               $ 26,323          $ 26,860          $ 25,387
Interest bearing demand             19,551            18,439            18,076
Savings demand                      21,601            21,108            23,272
Time                                87,142            83,581            83,698
                                  --------          --------          --------
       Total deposits             $154,617          $149,988          $150,433
                                  ========          ========          ========

                                        Maturity Ranges of Time Deposits
                                  with Balances of $100 or More at December 31,
                                  --------------------------------------------
                                    1997              1996              1995
                                  --------          --------          --------
3 months or less                  $  3,906          $  2,897          $  5,882
3 through 6 months                   2,645             2,124             2,398
6 through 12 months                  2,978             4,571             2,939
over 12 months                       6,794             4,104             4,415
                                  --------          --------          --------
                                  $ 16,323          $ 13,696          $ 15,634
                                  ========          ========          ========

    Total time deposits  greater than $100,000  increased by $2.6 million during
1997. The growth in time deposits has been  primarily in long-term  certificates
(those having more than one year maturity).

    Borrowings.  Other  borrowed funds consist of advances from the Federal Home
Loan Bank,  federal funds purchased,  and the treasury tax and loan note option.
FFBS does not have any securities sold under agreements to repurchase.

    In order to promote loan  portfolio  growth,  FFBS borrowed an additional $2
million of advances  from the Federal Home Loan Bank in 1997.  These  additional
advances increased the year-end 1996 advance balance of $154,000 to $2.1 million
in 1997.  Information on borrowings is presented in the  consolidated  financial
statements in Note 7.

Liquidity and Rate Sensitivity

    Liquidity  management  is the process by which FFBS  ensures  that  adequate
liquid funds are  available to meet  financial  commitments  on a timely  basis.
These commitments include withdrawals by depositors,  funding credit obligations
to borrowers,  servicing long-term  obligations,  shareholder dividend payments,
paying operating expenses, funding capital expenditures, and maintaining reserve
requirements.  Liquidity is monitored closely by the asset-liability  committee,
which  establishes  policies  and  rates,  makes  prudent  investing  and  funds
management decisions, and manages liquidity levels.

    The  liquidity of FFBS is  dependent  on the receipt of  dividends  from the
banking subsidiary.  Certain  restrictions exist regarding the transfer of funds
from  the  subsidiary  as  explained  in Note 13 to the  consolidated  financial
statements.  Management  expects that in the aggregate,  the banking  subsidiary
will continue to have the ability to dividend adequate funds to FFBS.



                                       85
<PAGE>


    FFBS' source of funding is  predominantly  core deposits  consisting of both
business and individual deposits, maturities and sales of securities, repayments
of loan  principal and  interest,  and advances from the Federal Home Loan Bank.
The deposit base is diversified  between  individuals and businesses which helps
avoid  dependence  on large  concentrations  of  funds.  FFBS  does not  solicit
certificates  of deposits  from brokers.  The  following  table details the main
components of cash flows for 1997 and 1996.

                            FUNDING USES AND SOURCES
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                                                   1997                               1996
                                       -----------------------------      -----------------------------
                                        Average   Increase/(decrease)      Average   Increase/(decrease)
                                                  ------------------                 ------------------
                                        Balance     Amount    Percent       Balance    Amount    Percent
                                       --------    --------  --------      --------   --------  --------
<S>                                    <C>        <C>           <C>       <C>        <C>         <C>
Funding Uses
  Loans, net of unearned income        $104,906   $  9,139      9.54%     $ 95,767   $  2,583      2.77%
  Taxable securities                     36,166     (2,485)    (6.43)%      38,651     (2,088)    (5.13)%
  Tax exempt securities                  20,776      1,323      6.80%       19,453      4,136     27.00%
  Other                                   1,169        197     20.27%          972        187     23.82%
  Interest bearing deposits in other
    banks                                   236       (944)   (80.00)%       1,180         26      2.25%
  Federal funds sold and securities
    purchased under agreements to
    resell                                2,382     (1,563)   (39.62)        3,945        651     19.76%
                                       --------   --------   -------      --------   --------   -------
                Total Uses             $165,635   $  5,667      3.54%     $159,968   $  5,495      3.56%
                                       ========   ========   =======      ========   ========   =======
Funding Sources
  Noninterest bearing deposits         $ 24,645   $  1,478      6.38%     $ 23,167   $ (1,120)    (4.61)%
  Interest bearing demand and
    savings deposits                     41,025        726      1.80%       40,299     (2,054)    (4.85)%
  Time deposits                          85,472        875      1.03%       84,597      7,455      9.66%
  Other borrowings                        1,139        252     28.41%          887        (43)    (4.62)%
  Long-term borrowings                      971        812    510.69%          159       (394)   (71.25)%
                                       --------   --------   -------       -------   --------   -------
               Total Sources           $153,252   $  4,143      2.78%     $149,109   $  3,844      2.65%
                                       ========   ========   =======      ========   ========   =======
</TABLE>

    FFBS' primary funding sources during 1997 were loan repayments and pay-offs,
maturities and sales of securities,  deposit growth and borrowings. Primary uses
of funding  sources  during 1997 were a net  increase in loans and  purchases of
securities.

    Interest  rate risk is the  exposure  to FFBS'  earnings  and  capital  from
changes in future interest  rates.  All financial  institutions  assume interest
rate risk as an integral part of normal  operations.  Managing and measuring the
interest  rate risk is the process  that ranges from  reducing  the  exposure of
FFBS' interest margin  regarding swings in interest rates to assuring that there
is sufficient capital and liquidity to support future balance sheet growth.

    FFBS' interest rate  sensitivity  position is influenced by the distribution
of interest earning assets and  interest-bearing  liabilities among the maturity
categories.   The  following   table  reflects   interest   earning  assets  and
interest-bearing liabilities by maturity distribution.  Product lines re-pricing
in time periods  predetermined  by  contractual  agreements  are included in the
respective maturity categories.


                                       86
<PAGE>

                     LIQUIDITY AND INTEREST RATE SENSITIVITY
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                                                              at December 31, 1997
                                             --------------------------------------------------------
                                              1 - 90     91 - 365      1 - 5      Over 5
                                               Days        Days        Years       Years      Total
                                             --------    --------    --------    --------    --------
<S>                                          <C>         <C>         <C>         <C>         <C>
Interest earning assets
  Loans                                      $ 22,293    $ 31,901    $ 48,275    $ 11,932    $114,401
  Securities available-for-sale
    Taxable                                     1,426       5,125      16,573         576      23,700
    Tax-exempt                                     50         488       3,076      28,533      32,147
                                             --------    --------    --------    --------    --------
      Total Securities                          1,476       5,613      19,649      29,109      55,847
  Other-primarily short-term time deposits
    with Federal Home Loan Bank                 1,925        --          --          --         1,925
                                             --------    --------    --------    --------    --------
Total earning assets                         $ 25,694    $ 37,514    $ 67,924    $ 41,041    $172,173
                                             ========    ========    ========    ========    ========
Interest bearing liabilities
  Interest-bearing demand deposits           $ 19,551        --          --          --      $ 19,551
  Savings deposits                             21,601        --          --          --        21,601
  Time deposits                                16,599      29,748      40,795        --        87,142
  Federal funds purchased                         650        --          --          --           650
  Treasury tax and loan note option             1,100        --          --          --         1,100
  Long-term borrowings                             25          72         384       1,640       2,121
                                             --------    --------    --------    --------    --------
Total interest bearing liabilities           $ 59,526    $ 29,820    $ 41,179    $  1,640    $132,165
                                             ========    ========    ========    ========    ========

Rate sensitive gap                           $(33,832)   $  7,694    $ 26,745    $ 39,401    $ 40,008
Rate sensitive cumulative gap                $(33,832)   $(26,138)   $    607    $ 40,008
Cumulative gap as a percentage of earning
  assets                                      (131.67)%    (69.68)%       .89%      97.48%
</TABLE>

    The purpose of this GAP chart is to measure interest rate risk utilizing the
re-pricing  intervals  of  interest  sensitive  assets  and  liabilities.   Rate
sensitive GAPs constantly change as funds are acquired and invested and as rates
change.  Rising  interest rates are likely to increase net interest  income in a
positive GAP position while falling  interest rates are beneficial in a negative
GAP position.

    FFBS has a  negative  GAP  position  for the 1-90  days time  period,  and a
positive GAP position for all other time periods  presented.  The  Liquidity and
Interest  Rate  Sensitivity  Table  places  interest-bearing  demand and savings
deposits in the shortest maturity category because these liabilities do not have
defined  maturities.  If these  deposits were placed in a maturity  distribution
representative of FFBS' deposit base history, the GAP position would increase in
the shortest maturity category,  and decrease in both the 1-5 years category and
the  over 5 years  category.  Management  feels  that  funding  sources  such as
securities  and federal funds sold are sufficient to meet any funding uses based
on historical levels and assessment of market demand for loans.  Management sets
deposit interest rates competitively to prevent a significant amount of deposits
from withdrawing.

    Since most of the assets and liabilities  are monetary in nature,  inflation
has an effect on financial institutions. Personnel costs, occupancy expenses and
equipment  costs all tend to  reflect  the  inflation  rate as  measured  by the
consumer  price index.  FFBS  continues  to attempt to offset such  increases by
raising noninterest income.


                                       87
<PAGE>

Capital Adequacy

    Capital adequacy in the banking  industry is evaluated  primarily by the use
of three required  capital ratios:  Leverage  capital (Tier I capital divided by
average assets less  intangible  assets and unrealized  security  gains/losses);
Tier I risk-based capital (Tier I capital divided by risk weighted assets);  and
total  risk-based  capital (Tier I capital plus Tier II capital  divided by risk
weighted assets).  Tier I capital is shareholders' equity less intangible assets
plus/less unrealized losses/gains. Tier II capital consists of the allowance for
loan losses limited to 1.25% of risk weighted assets.  Risk weights are assigned
to on-and off-balance sheet items in arriving at risk-adjusted total assets.

    See Note 13 to the  consolidated  financial  statements  for  details on the
three capital requirements. FFBS meets the well capitalization capital standards
as of year end 1997.

Pending Changes

    Statement of Financial  Accounting  Standards  ("SFAS") No. 130,  "Reporting
Comprehensive  Income." This Statement  establishes  standards for reporting and
display of comprehensive income and its components  (revenues,  expenses,  gains
and losses) in a full set of general-purpose financial statements. Comprehensive
income is defined  as all  changes in equity  other  than those  resulting  from
investments by owners or distributions to owners. The most common items of other
comprehensive  income include unrealized gains or losses on securities available
for sale.  This  Statement  requires  that all  items  that are  required  to be
recognized under accounting  standards as components of comprehensive  income be
reported in a financial  statement that is displayed with the same prominence as
other  financial  statements.  Statement No. 130 is effective for 1998. The only
item of comprehensive income for FFBS is changes in unrealized gains (losses) on
securities, which was $132,000 in 1997 and ($87,000) in 1996.

As of and for the Three Months Ended March 31, 1998

    The  following  discussion  is presented to provide  additional  information
concerning  the  consolidated  financial  condition as of March 31, 1998 and the
consolidated results of operations for the three months ended March 31, 1998 and
1997 for FFBS. This  discussion and analysis should be read in conjunction  with
the  consolidated  financial  statements  where  this  March 31  information  is
presented (unaudited).

    Overview of Operations. Net income for the three months ended March 31, 1998
was $471,000,  or $2.87 per share  compared with $507,000 or $3.09 per share for
the same period in 1997. Two primary factors  resulted in this variance.  First,
the net  interest  income  increased  $167,000  in the  current  year  period as
compared to the prior year period.

    The second factor was a $309,000 provision for loan losses recorded in March
1998, $249,000 more than the previous year provision for the same period. Due to
the  increase  in loans  charged  off in the 1998  period,  an  increase  in the
allowance  for loan losses was needed in order to maintain  the  allowance  at a
desired level.

    Financial  Condition.  From  December  31, 1997 to March 31, 1998 there were
minor  declines in loans and  securities,  while cash and cash  equivalents  and
deposits reflected a minor increase.  Total assets increased $2.6 million during
this  period to $184.6  million  at March 31,  1998.  The  changes in assets and
liabilities are consistent with management's strategy as previously discussed.


                                       88
<PAGE>

                                BUSINESS OF FFBS

General

    FFBS,  incorporated  in Tennessee,  is a bank holding company that commenced
operations in 1983. Its principal asset is the capital stock of Athens. At March
31, 1998,  FFBS had total assets of $185 million and  stockholder  equity of $22
million.  Athens,  FFBS'  wholly-owned  subsidiary,  is a  nationally  chartered
banking  corporation.  The bank was  formed in 1872 and  received  its  national
charter  in 1884.  Athens  provides a variety of  banking,  financial  and trust
services to  businesses  and  individuals.  FFBS formed a finance  company named
Friendly Finance, Inc. ("Friendly Finance") during 1997, which is a wholly-owned
subsidiary  of Athens.  Friendly  Finance is located at 600 Decatur  Pike Plaza,
Athens, Tennessee which facility is leased by Athens.

Employees

    As of  March  31,  1998,  FFBS had  approximately  99  full-time  equivalent
employees.  The employees are not represented by a collective  bargaining  unit.
FFBS believes its relationship with its employees to be good.

Customers

    It is the  opinion  of  management  that  there  is no  single  customer  or
affiliated  group of  customers  whose  deposits,  if  withdrawn,  would  have a
materially adverse effect on the business of FFBS.

Properties

    FFBS has its principal office in its headquarters building at 204 Washington
Avenue, Athens,  Tennessee,  which is owned by Athens. Athens owns or leases the
following  properties in which it operates five branches,  an operations center,
and Friendly Finance.

<TABLE>
<CAPTION>

Description            Address                   Term                   Extensions             Square Footage
- -----------            -------                   ----                   ----------             --------------
<S>              <C>                       <C>                      <C>                          <C>
Operations       3 South Hill Street       2/1/94 - 1/31/99         2 additional 5-year          20,500
Center           Madison Park Center                                terms
                 Athens, TN  37371-
                 0110

Branch           1604 Decatur Pike         3/27/90 - 11/20/2003     3 additional 3-year          (Land Lease)
                 Athens, TN 37303-2424                              terms

Branch           601 Tennessee Avenue      Own                              ------                    ------
                 Etowah, TN 37331

Branch           3099 U.S. Highway 11      Own                              ------                    ------
                 Calhoun, TN 37309

Branch           111 South Niota Road      Own                              ------               10,368
                 Englewood, TN 37329       12/29/89 - 12/31/99                                   (Land Lease
                                           on parking lot lease                                  for parking lot)

Branch           3809 U.S. Highway         Own                              ------                    ------
                 South
                 Riceville, TN 37370
</TABLE>



                                       89
<PAGE>

<TABLE>

<S>              <C>                       <C>                      <C>                          <C>
Friendly         600 Decatur Pike Plaza    7/3/97 - 7/13/99         2 additional 2-year          1,350
Finance, Inc.    Athens, TN 37303                                   terms
</TABLE>

                  Athens operates six automatic teller machines as follows:

      Athens operates six automatic teller machines as follows:

           Location                                 Own/Lease Property
           --------                                 ------------------
           204 Washington                                   Own
           Athens, TN 37303

           1604 Decatur Pike                                Own
           Athens, TN 37303

           601 Tennessee Avenue                             Own
           Etowah, TN 37331

           Walmart Store                                   Lease
           1610 Congress Parkway
           Athens, TN 37303

           BP/Blimpie Subs                                 Lease
           947 Congress Parkway
           Athens, TN 37303

           Phillips 66/Blimpie Subs                        Lease
           1430 Murray's Chapel
           Sweetwater, TN 37874

Legal Proceedings

    The nature of its business  generates a certain amount of litigation against
FFBS and Athens  involving  matters  arising in the ordinary course of business.
None of the legal  proceedings  currently pending or threatened to which FFBS or
Athens is a party or to which any of their  properties are subject will have, in
the  opinion  of  management  of FFBS,  a  material  effect on the  business  or
financial condition of FFBS or Athens.

Banking

    Athens conducts its business as a commercial  bank, with special emphasis in
retail banking,  including the acceptance of checking and savings deposits,  and
the making of commercial,  real estate,  personal, home improvement,  automobile
and other  installment  and term loans.  It also offers  trusts,  notary  public
services and other customary bank services to its customers.

Competition

    All  phases of FFBS'  banking  activities  are  highly  competitive.  Athens
competes actively with seven commercial banks and savings associations,  as well
as finance companies,  credit unions and other financial institutions located in
its service area, which includes McMinn County in Tennessee.


                                       90
<PAGE>

Executive Compensation

    L.A. Walker, Jr. is the Chairman of the Board and Chief Executive Officer of
Athens.  For his  services to Athens in 1997,  Mr.  Walker  received a salary of
$115,050  and a bonus of $30,856.  Neither  FFBS nor Athens  have an  employment
agreement with Mr. Walker or any other executive officer.

Supervision and Regulation

    FFBS is a bank  holding  company  within  the  meaning of the  federal  Bank
Holding Company Act of 1956, as amended (the "Act"),  and is registered with the
Board of Governors of the Federal Reserve System (the "Board"). FFBS is required
to file with the Board annual  reports and such  additional  information  as the
Board may require  pursuant to the Act. The Board may also make  examinations of
FFBS and its  subsidiaries.  The  following  summary of the Act and of the other
acts described herein is qualified in its entirety by express  reference to each
of the particular acts.

    The Act requires every bank holding  company to obtain the prior approval of
the Board before acquiring direct or indirect  ownership or control of more than
5% of the  voting  shares of any bank  which is not  majority  owned by the bank
holding  company.  The  Act  prohibits  a bank  holding  company,  with  certain
exceptions,  from acquiring direct or indirect ownership or control of more than
5% of the outstanding  voting shares of any company which is not a bank and from
engaging  in any  business  other than  banking  or  furnishing  services  to or
performing services for its subsidiaries. The 5% limitation is not applicable to
ownership  of  shares  in any  company  the  activities  of which  the Board has
determined to be so closely related to banking or managing or controlling  banks
as to be a proper incident thereto.

    Athens and  Friendly  Finance,  Inc.  are  "affiliates"  of FFBS  within the
meaning of the Federal  Reserve Act.  This act places  restrictions  on a bank's
loans or extensions of credit to,  purchases of or investments in the securities
of, and purchases of assets from an  affiliate,  a bank's loans or extensions of
credit to third parties  collateralized  by the  securities or obligations of an
affiliate,  the issuance of  guarantees,  acceptances,  and letters of credit on
behalf of an affiliate, and certain bank transactions with an affiliate, or with
respect to which an affiliate  acts as agent,  participates,  or has a financial
interest.   Furthermore,  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.

    Under  Board  policy,  FFBS is  expected  to act as a  source  of  financial
strength  to its  subsidiary  bank and to commit  resources  to support its bank
subsidiary.  This  support  may be  required  at times  when,  absent such Board
policy, FFBS may not be inclined to provide it. Under the Financial Institutions
Reform,   Recovery,  and  Enforcement  Act  of  1989  ("FIRREA"),  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." "Default"
is defined  generally as the  appointment  of a conservator  or receiver and "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.  Under FDICIA (see  discussion  below) a bank holding company may be
required  to  guarantee  the  capital  plan  of an  undercapitalized  depository
institution.  Any  capital  loans  by a  bank  holding  company  to  any  of its
subsidiary  banks are subordinate in right of payment to deposits and to certain
other  indebtedness  of such  subsidiary  bank.  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.

    Athens is a  nationally  chartered  bank and is subject to  examination  and
regulation by the OCC.  Friendly Finance,  Inc. is a state-chartered  industrial
loan and thrift  company and is subject to  examination  and  regulation  by the
TDFI.

    The operation of Athens is subject to state and federal statutes  applicable
to national banks and the regulations of the OCC and the FDIC. Such statutes and
regulations  relate  to  required  reserves,  investments,  loans,  mergers  and


                                       91
<PAGE>

consolidations,  issuances of securities, payment of dividends, establishment of
branches and other aspects of Athens' operations.

    Athens is also subject to the provisions of the Community  Reinvestment  Act
of 1977,  which requires the OCC, in connection with its regular  examination of
the  bank,  to  assess  Athens'  record  in  meeting  the  credit  needs  of the
communities served by Athens, including low- and moderate-income neighborhoods.

    Capital  Requirements.  The OCC's minimum  capital  standards  applicable to
national  banks  require  the most  highly-rated  institutions  to meet a Tier I
leverage  capital  ratio of at  least  3.0% of total  assets.  Tier I (or  "core
capital")  consists  of common  stockholders'  equity,  noncumulative  perpetual
preferred stock and minority  interests in consolidated  subsidiaries  minus all
intangible  assets other than limited  amounts of purchased  mortgage  servicing
rights and certain  other  accounting  adjustments.  All other banks must have a
Tier I leverage ratio of at least 100-200 basis points above the 3% minimum. The
OCC capital  regulations  establish a minimum leverage ratio of not less than 4%
for  banks  that  are not  highly  rated  or are  anticipating  or  experiencing
significant growth.

    OCC  capital  regulations  require  higher  capital  levels for banks  which
exhibit  more than a moderate  degree of risk or exhibit  other  characteristics
which necessitate that higher than minimum levels of capital be maintained.  Any
insured  bank with a Tier I  capital  to total  assets  ratio of less than 2% is
deemed to be  operating in an unsafe and unsound  condition  pursuant to Section
8(a) of the FDIA unless the insured  bank  enters into a written  agreement,  to
which the FDIC is a party,  to correct its  capital  deficiency.  Insured  banks
operating with Tier I capital levels below 2% (and which have not entered into a
written  agreement) are subject to an insurance  removal  action.  Insured banks
operating with lower than the prescribed  minimum capital levels  generally will
not receive approval of applications  submitted to the FDIC. Also,  inadequately
capitalized national banks will be subject to such administrative  action as the
FDIC deems necessary.

    OCC regulations also require that banks meet a risk-based  capital standard.
The risk-based capital standard requires the maintenance of total capital (which
is  defined  as Tier I capital  and Tier II or  supplementary  capital)  to risk
weighted  assets  of 8% and Tier I  capital  to  risk-weighted  assets of 4%. In
determining the amount of  risk-weighted  assets,  all assets,  plus certain off
balance sheet items, are multiplied by a risk-weight of 0% to 100%, based on the
risks the OCC believes are inherent in the type of asset or item. The components
of Tier I capital are equivalent to those  discussed above under the 3% leverage
requirement.   The  components  of  mandatory   convertible   securities,   term
subordinated debt,  intermediate-term preferred stock and allowance for possible
loan and lease losses.  Allowance for possible loan and lease losses  includable
in  supplementary  capital is  limited  to a maximum  of 1.25% of  risk-weighted
assets.  Overall,  the amount of capital  counted toward  supplementary  capital
cannot  exceed 100% of Tier I capital.  The OCC includes in its  evaluation of a
bank's  capital   adequacy  an  assessment  of  risk-based   capital   focussing
principally  on broad  categories of credit risk. No  measurement  framework for
assessing  the level of a bank's  interest  rate risk exposure has been codified
but, effective board and senior management  oversight of the banks tolerance for
interest rate risk is required.

    The OCC has adopted the Federal Financial Institutions Examination Council's
recommendation  regarding  the adoption of  Statement  of  Financial  Accounting
Standard  No.  115,  "Accounting  for  Certain  Investments  in Debt and  Equity
Securities."  Specifically,  the agencies determined that net unrealized holding
gains or losses on available for sale debt and equity  securities  should not be
included when calculating core and risk-based capital ratios.

    OCC capital  requirements are designated as the minimum acceptable standards
for banks whose overall financial  condition is fundamentally  sound,  which are
well-managed  and have no material or significant  financial  weakness.  The OCC
capital  regulations  state that,  where the OCC  determines  that the financial
history or condition,  including  off-balance sheet risk,  managerial  resources
and/or the future  earnings  prospects of a bank are not adequate  and/or a bank
has a significant volume of assets classified  substandard,  doubtful or loss or
otherwise criticized,  the OCC may determine that the minimum adequate amount of
capital for that bank is greater than the minimum  standards  established in the
regulation.

    Year 2000 Compliance.  The Year 2000 poses serious challenges to the banking
industry.  Many experts  believe that even the most prepared  organizations  may
encounter some implementation problems. The federal banking


                                       92
<PAGE>

agencies are concerned that financial  institutions  avoid major  disruptions to
service and  operations.  All national banks are required to have an action plan
to address  Year 2000 issues  which must  include an  indication  of  management
awareness of the  problemsand  the  commitment to solutions;  identification  of
external risks;  and operational  issues that are relevant to a bank's Year 2000
planning.

    The OCC issued  Advisory  Letter 97-6,  dated May 16, 1997,  which  outlines
comprehensive guidance for banks to effect a Year 2000 compliant system. AL 97-6
established  the  following  target time frames to accomplish  critical  actions
concerning Year 2000 compliance:

    * By September 30, 1997, all existing  national banks should have identified
affected  applications and databases.  Mission critical  applications  should be
identified and an action plan set for Year 2000 work.

    * By December 31, 1998, code enhancements and revisions,  hardware upgrades,
and other associated  changes should be largely completed by all national banks.
In addition,  for mission critical  applications,  programming changes should be
largely completed and testing should be well underway.

    * Between  January 1, 1999 and December 31, 1999,  national  banks should be
testing and implementing their Year 2000 conversion programs.

   
    Athens has been  examined by the OCC for  compliance  with OCC  preparedness
guidelines  and with its own Year  2000  Preparedness  Plan and has  received  a
rating of "Satisfactory."
    

    Prompt Corrective Action. FDICIA was enacted in December 1991, substantially
revising  the bank  regulatory  and  funding  provisions  of the FDIA and making
revisions to several other federal banking statutes.  Among other things, FDICIA
requires the federal banking  regulators to take "prompt  corrective  action" in
respect  of   depository   institutions   that  do  not  meet  minimum   capital
requirements.  Athens has capital levels well above the minimum requirements. In
addition,  an institution that is not well  capitalized is generally  prohibited
from accepting  brokered deposits and offering interest rates on deposits higher
than  the  prevailing  rate in its  market  and  also  may not be able to  "pass
through" insurance  coverage for certain employee benefit accounts.  FDICIA also
requires the holding company of any undercapitalized  depository  institution to
guarantee, in part, certain aspect of such depository institution's capital plan
for such plan to be  acceptable.  FDICIA  contains  numerous  other  provisions,
including new accounting,  audit and reporting requirements,  termination of the
"too big to fail" doctrine  except in special  cases,  limitations on the FDIC's
payment of deposits at foreign branches,  new regulatory standards in such areas
as asset quality,  earnings and  compensation and revised  regulatory  standards
for, among other things,  real estate lending and capital adequacy.  FDICIA also
requires  that a  depository  institution  provide 90 days  prior  notice of the
closing of any branches.

Effect of Governmental Policies

    FFBS,  Athens and  Friendly  Finance,  Inc.  are affected by the policies of
regulatory  authorities,  including  the Federal  Reserve  System.  An important
function of the Federal Reserve System is to regulate the national money supply.
Among the  instruments  of  monetary  policy used by the  Federal  Reserve  are:
purchases and sales of U.S. Government securities in the marketplace; changes in
the discount  rate,  which is the rate any  depository  institution  must pay to
borrow from the Federal  Reserve;  and  changes in the reserve  requirements  of
depository institutions. These instruments are effective in influencing economic
and monetary growth, interest rate levels and inflation.

    The monetary  policies of the Federal Reserve System and other  governmental
policies  have had a significant  effect on the operating  results of commercial
banks in the past and are  expected to continue to do so in the future.  Because
of changing  conditions in the national economy and in the money market, as well
as the result of actions by monetary and fiscal authorities,  it is not possible
to predict with certainty future changes in interest rates, deposit levels, loan
demand or the business  and  earnings of FFBS or whether the  changing  economic
conditions will have a positive or negative effect on operations and earnings.


                                       93
<PAGE>

    Bills are pending  before the United States  Congress which could affect the
business of FFBS and Athens,  and there are indications that other similar bills
may be introduced in the future.  It cannot be predicted whether or in what form
any of these  proposals  will be adopted or the extent to which the  business of
FFBS and Athens may be affected thereby.

Ownership of FFBS Common Stock

    As of March 31, 1998, FFBS' records indicated the following number of shares
were beneficially owned by (i) a persons who own beneficially 5% or more of FFBS
Common,  (ii) each person who is a director or an executive  officer of FFBS and
(iii) all directors and executive officers as a group.

                                          Amount and Nature
                                       of Beneficial Ownership        Percent
Name of Beneficial Owner                  (Number of Share)           of Class
- ------------------------                  -----------------           --------
Michael L. Bevins                               1925                   1.18%
William P. Biddle, III                          1411                      *
Charles W. Bivens                               1259                      *
R. Hal Buttram                                   214                      *
Robert B. Mayfield                               319                      *
C. Scott Mayfield, Jr.                           706                      *
John W. Perdue                                   211                      *
Jerry Richardson                                 250                      *
Joel C. Riley                                    437                      *
William R. Rodgers                               285                      *
W.D. Sullins, Jr.                                400                      *
L.A. Walker, Jr.                                 545                      *
Directors and Executive
  Officers as a Group (12 persons)              7962                   4.89%

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


                                       94
<PAGE>

                        DESCRIPTION OF FFBS CAPITAL STOCK

    FFBS is  authorized  by its charter to issue a maximum of 400,000  shares of
common  stock,  $5.00 par value  (the  "FFBS  Common"),  of which  164,125  were
outstanding  at March 24,  1998.  The holders of FFBS Common are entitled to one
vote for  each  share  held of  record  on all  matters  submitted  to a vote of
shareholders.  Cumulative  voting is not  allowed.  Holders  of FFBS  Common are
entitled to receive  ratably such  dividends,  if any, as may be declared by the
FFBS Board out of funds legally available therefor;  provided, however, that the
declaration  and payment of  dividends by the FFBS Board shall be subject to the
rules and  regulations of the FRB governing the amount of dividends which may be
paid to  shareholders,  the manner in which dividends are paid, and the methods,
if any, by which  capital  stock and surplus may be retired and reduced.  In the
event of liquidation,  dissolution or winding up of FFBS, holders of FFBS Common
will be  entitled  to share  ratably in all assets  remaining  after  payment of
liabilities.  Holders of FFBS Common have no preemptive rights.  Holders of FFBS
Common have no right to convert the FFBS Common into any other  securities.  All
shares of FFBS Common outstanding are fully paid and nonassessable. FFBS acts as
the transfer agent and registrar for FFBS Common.


                                       95
<PAGE>

                 EFFECT OF THE MERGER ON RIGHTS OF SHAREHOLDERS

    Both BFC and FFBS are Tennessee  corporations  subject to the  provisions of
TBCA.  Therefore,  the Merger will not alter the statutory provisions applicable
to the  shareholders  of FFBS.  However,  following  the  Merger,  the rights of
shareholders  of FFBS who become  shareholders  of BFC will be  governed  by the
Charter  and  Bylaws  of  BFC.  The  following  is a  summary  of  the  material
differences  in the rights of  shareholders  of FFBS and BFC and is qualified in
its entirety by reference  to the  governing  law and the Charters and Bylaws of
BFC and FFBS. Certain topics discussed below are also subject to federal law and
the regulations promulgated thereunder, including those of the FDIC and FRB.

Authorized Capital Stock

    BFC's Charter  authorizes the issuance of up to 16,000,000 shares of capital
stock:  15,000,000  shares  of common  stock,  par value  $2.50 per  share,  and
1,000,000  shares of preferred  stock, par value $5.00 per share. BFC had issued
and outstanding,  as of the BFC Record Date,  1,275,893 shares of BFC Common and
215,805 shares of BFC Preferred.

    FFBS'  Charter  authorizes  the  issuance of up to 400,000  shares of common
stock,  par value  $5.00 per share,  of which  164,125  shares  were  issued and
outstanding as of the FFBS Record Date.

Number and Qualifications of Directors

    FFBS' Charter provides that the FFBS Board will have a maximum of 15 members
and that the affirmative vote of not less than 80% of the outstanding  shares of
FFBS Common is required to change that  provision of the Charter.  BFC's Charter
provides for no fewer than 5 directors and no more than 25.

    FFBS' Bylaws allow for both active and advisory directors.  Active directors
must be between the ages of 30 and 70.  Advisory  directors must be over the age
of 70 and serve in an advisory  capacity  only;  advisory  directors do not have
voting  powers.  BFC's Bylaws have no such age  requirements  or provisions  for
advisory directors.

    BFC  directors  are  elected  for a term of one year and serve  until  their
successors are elected and qualified.  FFBS' Bylaws provide  staggered terms for
directors.  FFBS directors are elected for staggered  three-year terms and serve
until their successors are elected and qualified.

Removal of Directors

    A FFBS director can be removed for cause by either the  shareholders  or the
FFBS  Board.  A BFC  director  may be removed by the  shareholders  at a meeting
called for such purpose.

Shareholder Approval of Certain Mergers or Sales of Assets

    FFBS' Charter requires the approval of 80% of the outstanding shares of FFBS
Common for any merger or sale,  exchange  or lease of  substantially  all of the
assets of FFBS, if the FFBS Board does not recommend that the shareholders  vote
to approve the merger, sale, exchange or lease. Neither BFC's Charter nor Bylaws
contain a similar provision.

Meetings of Shareholders

    BFC's Bylaws authorize the President, a majority of the members of the Board
of Directors or shareholders owning at least 25% of the outstanding common stock
to call a special  meeting of  shareholders  for any purpose.  Such a call shall
state the purpose of the  proposed  meeting and the business  transacted  at the
special meeting must be confined to the purposes stated in the call.


                                       96
<PAGE>

    FFBS' Bylaws  authorize  the  President,  the Chairman of the FFBS Board,  a
majority  of the FFBS  Board,  and  holders  of at least 10% of the  outstanding
shares of FFBS Common to call a special meeting of shareholders.

Indemnification

    The TBCA  provides  in  certain  situations  for  mandatory  and  permissive
indemnification  of directors  and officers.  The TBCA  provides that  statutory
indemnification  is not to be deemed  exclusive  of any other  rights to which a
director  seeking  indemnification  may  be  entitled;   provided,  however,  no
indemnification  may be made if a final adjudication  adverse to the director or
officer  establishes  his  liability  (i)  for  any  breach  of  loyalty  to the
corporation or its shareholders; (ii) for acts or omissions not in good faith or
which involve intentional misconduct or a knowing violation of law; or (iii) for
unlawful  distributions.  The  Bylaws  of BFC  provide  for  indemnification  of
directors and officers to the full extent allowed by the TBCA.

    The Bylaws of FFBS allow for  indemnification  to the full extent allowed by
the TBCA;  provided that, no person can be indemnified or reimbursed in relation
to any matter as to which he is finally  adjusted  to have been guilty or liable
for gross  negligence of his duties to FFBS;  and provided that, no person shall
be  indemnified  or reimbursed in relation to any matter which has been made the
subject of a  compromise  settlement  except with the approval of (i) a court of
competent jurisdiction, (ii) the holders of a majority of the outstanding shares
of FFBS Common, or (iii) the FFBS Board.

Dividends and Other Distributions

    The  TBCA  provides  that  BFC,  generally,  may  make  dividends  or  other
distributions to its shareholders  unless after the distribution  either (i) BFC
would not be able to pay its  debts as they  become  due in the usual  course of
business or (ii) BFC's assets would be less than the sum of its liabilities plus
the amount that would be needed to satisfy the preferential  dissolution  rights
of its preferred stock. In addition,  the FRB places additional  restrictions on
the payment of dividends by bank holding companies.

    FFBS has traditionally paid dividends on FFBS Common. BFC,  generally,  pays
dividends on BFC Preferred and has  sporadically  paid  dividends on BFC Common.
However,  BFC has no current  intention  to pay  future  cash  dividends  on BFC
Common.

                            VALIDITY OF COMMON STOCK

    A legal  opinion to the effect  that the shares of BFC Common when issued in
accordance with the Merger  Agreement,  will be validly  issued,  fully paid and
nonassessable,   has  been  rendered  by  Ritchie  &  Eubanks  PLLC,  Knoxville,
Tennessee, counsel to BFC.

                                     EXPERTS

    The Consolidated Financial Statements of First Franklin Bancshares, Inc. and
subsidiaries  included herein have been so included in reliance on the report of
G.R. Rush & Company, P.C., Chattanooga,  Tennessee, independent certified public
accountants,  given on the  authority  of said firm as experts in  auditing  and
accounting.

   
    The  Consolidated   Financial   Statements  of  BankFirst   Corporation  and
subsidiaries  as of December 31, 1997 have been  included  herein in reliance on
the report of Crowe, Chizek and Company LLP, Louisville,  Kentucky,  independent
certified public accountants,  given on the authority of that firm as experts in
accounting  and auditing.  The  consolidated  financial  statements of BankFirst
Corporation (formerly known as Smoky Mountain Bancorp,  Inc.) as of December 31,
1996 and 1995 and for the two years  then  ended  have been  included  herein in
reliance on the re port of Coopers & Lybrand  L.L.P.,  independent  accountants,
given on the authority of that firm as experts in accounting and auditing.
    


                                       97
<PAGE>

   
    The  report  of  Coopers  &  Lybrand   L.L.P.   with  respect  to  BankFirst
Corporation's  (formerly  known as Smoky Mountain  Bancorp,  Inc.)  consolidated
financial  statements  as of December 31, 1995 and for the year then ended makes
reference  to the fact that  separate  financial  statements  of Smoky  Mountain
Bancorp,  Inc.  included in the 1995  restated  consolidated  balance  sheet and
statements  of  income,   stockholders'  equity  and  cash  flows  of  BankFirst
Corporation  (formerly  known as Smoky Mountain  Bancorp,  Inc.) were audited by
Hazlett, Lewis Bieter, P.L.L.C., independent accountants. The report of Hazlett,
Lewis &  Bieter,  P.L.L.C.  with  respect  to  Smoky  Mountain  Bancorp,  Inc.'s
consolidated financial statements as of and for the year ended December 31, 1995
has been  included  herein,  given on the  authority  of that firm as experts in
accounting and auditing.

Change in Accountants

    Coopers & Lybrand L.L.P.  had served as BFC's  independent  accountants from
June 1996 to June 1997. However,  effective June 3, 1997 the Executive Committee
of the BFC Board  decided that Coopers & Lybrand  L.L.P.  would not be reengaged
and, on the Executive  Committee's  recommendation,  the BFC Board engaged Crowe
Chizek and Company LLP as independent  accountants for BFC and its subsidiaries,
effective June 3, 1997.

    Coopers  &  Lybrand  L.L.P.  had  been  engaged  to  audit  BFC's  financial
statements  as of and for the  period  ended  December  31,  1996  and to  audit
BankFirst's  financial  statements as of and for the periods ended  December 31,
1993,  December  31, 1994 and  December  31,  1995.  Coopers & Lybrand  L.L.P.'s
reports on the financial  statements of BankFirst and BFC for those years do not
contain an adverse opinion or a disclaimer of opinion,  and such reports are not
qualified or modified as to uncertainty,  audit scope or accounting  principles.
During the time Coopers & Lybrand L.L.P.  served as accountant for BankFirst and
BFC, BankFirst and BFC had no disagreements with Coopers & Lybrand L.L.P. on any
matter of accounting principles or practices, financial statement disclosure, or
auditing  scope or  procedure,  which,  if not resolved to the  satisfaction  of
Coopers & Lybrand  L.L.P.,  would have caused them to make reference  thereto in
such reports nor were there any reportable  events required to be disclosed.  In
accordance with the rules of the SEC,  Coopers & Lybrand L.L.P. has reviewed and
concurred with the above discussion. A copy of Coopers & Lybrand L.L.P.'s letter
is filed as an exhibit to the  registration  statement of which this Joint Proxy
Statement/Prospectus is a part.

    Hazlett, Lewis & Bieter,  P.L.L.C.  served as BFC's independent  accountants
prior to June  1996.  However,  based on bids  received  from  Hazlett,  Lewis &
Bieter,  P.L.L.C.  and Coopers & Lybrand L.L.P., the Executive Committee decided
not to re-engage Hazlett,  Lewis & Bieter,  P.L.L.C.  on or about June 17, 1996.
The BFC Board engaged Coopers & Lybrand L.L.P. as BFC's independent  accountants
on or about June 17, 1996.

    Hazlett,  Lewis & Bieter,  P.L.L.C.  had been engaged to audit the financial
statements of BFC (formerly known as Smoky Mountain Bancorp, Inc.) as of and for
the period ended December 31, 1995. Hazlett, Lewis & Bieter,  P.L.L.C. report on
the financial statements of BFC for 1995 did not contain an adverse opinion or a
disclaimer  of  opinion,  and such  report is not  qualified  or  modified as to
uncertainty,  audit scope or  accounting  principles.  During the time  Hazlett,
Lewis & Bieter,  P.L.L.C.  served as accountants for BFC (formerly know as Smoky
Mountain Bancorp,  Inc.), BFC had no disagreements with Hazlett, Lewis & Bieter,
P.L.L.C.  on  any  matter  of  accounting  principles  or  practices,  financial
statement disclosure, or auditing scope or procedure,  which, if not resolved to
the satisfaction of Hazlett, Lewis & Bieter, P.L.L.C., would have caused them to
make  reference  thereto in such  reports nor were there any  reportable  events
required to be  disclosed.  In  accordance  with the rules of the SEC,  Hazlett,
Lewis & Bieter, P.L.L.C. has reviewed and concurred with the above discussion. A
copy of Hazlett, Lewis & Bieter, P.L.L.C.'s letter is filed as an exhibit to the
registration statement of which this Joint Proxy Statement/Prospectus is a part.
    


                                       98
<PAGE>
                         INDEX TO FINANCIAL INFORMATION

                                                                            Page
                                                                            ----

Financial Statements of BankFirst Corporation 1997, 1996 and 1995 (audited)

      Report of Independent Accountants for 1997............................F-2

      Report of Independent Accountants for 1996 and 1995...................F-3

      Report of Independent Auditors for 1995...............................F-4

      Consolidated Balance Sheets...........................................F-5

      Consolidated Statements of Income.....................................F-6

      Consolidated Statements of Changes in Stockholders' Equity............F-7

      Consolidated Statements of Cash Flows.................................F-8

      Notes to Consolidated Financial Statements............................F-9

Financial Statements of BankFirst Corporation March 31, 1998 (unaudited)

      Consolidated Balance Sheet............................................F-28

      Consolidated Statements of Income.....................................F-29

      Consolidated Statement of Changes in Stockholders' Equity.............F-30
      
      Consolidated Statements of Cash Flows.................................F-31

      Notes to Consolidated Financial Statements............................F-32

Financial Statements of First Franklin Bancshares, Inc.
  1997, 1996 and 1995 (audited)

      Independent Auditors' Report .........................................F-35

      Consolidated Balance Sheets...........................................F-36

      Consolidated Statements of Income.....................................F-37

      Consolidated Statements of Changes in Stockholders' Equity............F-38

      Consolidated Statements of Cash Flows.................................F-39

      Notes to Consolidated Financial Statements............................F-40

Financial Statements of First Franklin Bancshares, Inc. 
  March 31, 1998 (unaudited)

      Consolidated Balance Sheets...........................................F-56

      Consolidated Statements of Income.....................................F-57

      Consolidated Statements of Changes in Stockholders' Equity............F-58

      Consolidated Statements of Cash Flows.................................F-59
   
      Notes to Consolidated Financial Statements............................F-51
    


                                      F-1
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS

Board of Directors and Stockholders
BankFirst Corporation
Knoxville, Tennessee

We have  audited  the  accompanying  consolidated  balance  sheet  of  BankFirst
Corporation (formerly Smoky Mountain Bancorp,  Inc.) as of December 31, 1997 and
the related consolidated  statements of income, changes in stockholders' equity,
and cash  flows for the year then  ended.  These  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audit.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in  all  material   respects,   the  financial  position  of  BankFirst
Corporation  as of December 31, 1997,  and the results of its operations and its
cash  flows  for the year  then  ended in  conformity  with  generally  accepted
accounting principles.

                                              Crowe, Chizek and Company LLP

Louisville, Kentucky
February 6, 1998, except for Note 17
  as to which the date is March 19, 1998


                                      F-2
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders
BankFirst Corporation (formerly known as Smoky Mountain Bancorp, Inc.)

   
We have  audited  the  accompanying  consolidated  balance  sheet  of  BankFirst
Corporation (formerly known as Smoky Mountain Bancorp, Inc.) and Subsidiaries as
of December 31, 1996, and the related consolidated statements of income, changes
in stockholders' equity, and cash flows for the year then ended. These financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audit. The consolidated  financial  statements give retroactive  effect to a
business  combination  with BankFirst,  which has been accounted for in a manner
similar to a pooling of interest,  as  described  in Note 2 to the  consolidated
financial statements.
    

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
BankFirst  Corporation  (formerly  known as Smoky  Mountain  Bancorp,  Inc.) and
Subsidiaries  as of December 31,  1996,  and the  consolidated  results of their
operations  and their cash flows for the year then  ended,  in  conformity  with
generally accepted accounting principles.

   
We previously  audited and reported on the balance sheet,  statements of income,
changes in  stockholders'  equity and cash flows of  BankFirst as of and for the
year ended December 31, 1995,  prior to the restatement for the 1996 combination
accounted for in a manner similar to a pooling of interest.  The contribution of
BankFirst  to  interest  income  and net income  represented  46% and 57% of the
respective 1995 restated totals.  Separate consolidated  financial statements of
Smoky Mountain Bancorp,  Inc. included in the 1995 restated consolidated balance
sheet and statements of income,  changes in stockholders'  equity and cash flows
were audited and reported on separately by other  auditors.  We also audited the
combination  of the  accompanying  consolidated  balance sheet and statements of
income,  changes in  stockholders'  equity and cash flows as of and for the year
ended December 31, 1995, after restatement for the 1996 pooling of interest;  in
our opinion,  such  consolidated  statements have been properly  combined on the
basis described in Note 2 of the notes to the consolidated financial statements.
    

                                                    COOPERS & LYBRAND L.L.P.

Knoxville,  Tennessee
February  6,  1997


                                      F-3
<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

To the Stockholders and Board of Directors
BankFirst Corporation (formerly Smoky Mountain Bancorp, Inc.)

We have audited the consolidated  statements of income, changes in stockholders'
equity,  and cash  flows  of  BankFirst  Corporation  (formerly  Smoky  Mountain
Bancorp, Inc.) and subsidiary for the year ended December 31, 1995, prior to the
restatement for the 1996  combination  with BankFirst  accounted for in a manner
similar to a pooling interest. These financial statements are the responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these financial statements based on our audit.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the results of operations and the cash flows
of BankFirst Corporation (formerly Smoky Mountain Bancorp,  Inc.) and subsidiary
for the year ended  December 31, 1995, in  conformity  with  generally  accepted
accounting  principles,  prior to the restatement for the 1996  combination with
BankFirst accounted for in a manner similar to a pooling of interest.

/s/ Hazlett, Lewis & Bieter
Chattanooga, Tennessee
January 24, 1996


                                      F-4
<PAGE>

                              BANKFIRST CORPORATION

                           CONSOLIDATED BALANCE SHEETS
                           December 31, 1997 and 1996
         (Dollar amounts in thousands, except share and per share data)

                                                              1997       1996
                                                            --------   --------

ASSETS
     Cash and due from banks .............................  $ 17,363   $  9,195
     Federal funds sold ..................................     7,000      3,800
                                                            --------   --------
         Total cash and cash equivalents .................    24,363     12,995
     Securities available for sale, at fair value ........    71,912     76,474
     Loans, net ..........................................   345,564    311,679
     Premises, furniture and equipment, net ..............    18,737     14,195
     Federal Home Loan Bank Stock, at cost ...............     2,380      1,926
     Accrued interest receivable and other assets ........     5,794      5,724
                                                            --------   --------
         Total assets ....................................  $468,750   $422,993
                                                            ========   ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
     Noninterest-bearing deposits ........................  $ 66,426   $ 47,301
     Interest-bearing deposits ...........................   328,726    319,050
                                                            --------   --------
         Total deposits ..................................   395,152    366,351
     Securities sold under agreements to repurchase ......    16,302      5,966
     Other borrowed funds ................................       209        550
     Advances from the Federal Home Loan Bank ............    10,000     12,000
     Accrued interest payable and other liabilities ......     6,672      2,583
                                                            --------   --------
         Total liabilities ...............................   428,335    387,450

Employee Stock Ownership Plan ............................     1,536      1,389

Stockholders' equity
     Common stock:  $2.50 par value, 3,000,000 shares
       authorized, 1,273,410 and 993,683 shares 
       outstanding in 1997 and 1996 ......................     3,099      2,394
     Noncumulative convertible preferred stock:  $5 par
       value, 1,000,000 shares authorized, 218,508 and
       225,559 shares outstanding in 1997 and 1996 .......     1,093      1,128
     Additional paid-in capital ..........................    20,112     19,818
     Retained earnings ...................................    14,013     10,745
     Unrealized gain on securities available for sale ....       562         69
                                                            --------   --------
         Total stockholders' equity ......................    38,879     34,154
                                                            --------   --------
         Total liabilities and stockholders' equity ......  $468,750   $422,993
                                                            ========   ========

          See accompanying notes to consolidated financial statements.


                                      F-5
<PAGE>

                              BANKFIRST CORPORATION

                        CONSOLIDATED STATEMENTS OF INCOME
                  Years ended December 31, 1997, 1996 and 1995
         (Dollar amounts in thousands, except share and per share data)

                                                   1997        1996        1995
                                                 -------     -------     -------
Interest income
    Interest and fees on loans ...............   $32,769     $28,227     $24,628
    Taxable securities .......................     4,513       4,815       4,049
    Nontaxable securities ....................       122         172         200
    Other ....................................       221         370         372
                                                 -------     -------     -------
                                                  37,625      33,584      29,249
Interest expense
    Deposits .................................    15,044      14,108      12,640
    Short-term borrowings ....................       744         562         177
    Long-term borrowings .....................       686         529         599
                                                 -------     -------     -------
                                                  16,474      15,199      13,416
                                                 -------     -------     -------
Net interest income ..........................    21,151      18,385      15,833
Provision for loan losses ....................     2,250         517         378
                                                 -------     -------     -------
Net interest income after provision
  for loan losses ............................    18,901      17,868      15,455

Noninterest income
    Service charges and fees .................     2,640       2,615       2,181
    Net securities gains .....................       175        --            73
    Net gain on loan sales ...................       226         199         181
    Other ....................................       379         583         254
                                                 -------     -------     -------
                                                   3,420       3,397       2,689
Noninterest expenses
    Salaries and employee benefits ...........     7,986       7,392       6,746
    Occupancy expense ........................     1,312       1,724       1,142
    Equipment expense ........................     2,028       1,884       1,213
    Office expense ...........................       625         371         576
    Data processing fees .....................       981         735         535
    FDIC assessments .........................        48         134         505
    Other ....................................     2,804       3,172       3,128
                                                 -------     -------     -------
                                                  15,784      15,412      13,845
                                                 -------     -------     -------
Income before income taxes ...................     6,537       5,853       4,299

Provision for income taxes ...................     2,471       2,189       1,474
                                                 -------     -------     -------
Net income ...................................   $ 4,066     $ 3,664     $ 2,825
                                                 =======     =======     =======
Earnings per share:
    Basic ....................................   $  3.12     $  3.06     $  3.07
    Diluted ..................................   $  2.80     $  2.77     $  2.76

          See accompanying notes to consolidated financial statements.


                                      F-6
<PAGE>

                              BANKFIRST CORPORATION

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                  Years ended December 31, 1997, 1996 and 1995
         (Dollar amounts in thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                                                             Net
                                                                                          Unrealized     Total
                                                                  Additional                Gains        Stock-
                                            Common    Preferred    Paid-in     Retained    (Losses)     holders'
                                             Stock      Stock      Capital     Earnings  on Securities   Equity
                                           --------    --------    --------    --------    --------    --------
<S>                                        <C>         <C>         <C>         <C>         <C>         <C>     
Balance, January 1, 1995 ................. $  1,767    $    641    $ 12,344    $  5,368    $ (1,286)   $ 18,834

Sales of common stock, 40,379 shares .....      101        --         1,207        --          --         1,308

Cash dividends on preferred stock ........     --          --          --           (74)       --           (74)

Cash dividends on common stock ...........                                         (305)                   (305)

Net income ...............................     --          --          --         2,825        --         2,825

Reclassification of ESOP shares subject
  to put options .........................     --          --          (385)       --          --          (385)

Change in unrealized gains (losses) ......     --          --          --          --         1,873       1,873
                                           --------    --------    --------    --------    --------    --------

Balance, January 1, 1996 .................    1,868         641      13,166       7,814         587      24,076

Sales of preferred stock, 97,297 shares ..     --           487       1,314        --          --         1,801

Sales of common stock, 159,606 shares ....      399        --         4,073        --          --         4,472

Conversion of debenture into
  common stock, 25,000 shares ............       63        --           437        --          --           500

Cash dividends on preferred stock ........     --          --          --          (162)       --          (162)

Common stock dividend, 12,695 shares .....       31        --           540        (571)       --          --

Net income ...............................     --          --          --         3,664        --         3,664

Reclassification of ESOP shares subject
  to put options .........................       33        --           288        --          --           321

Change in unrealized gains (losses) ......     --          --          --          --          (518)       (518)
                                           --------    --------    --------    --------    --------    --------

Balance, January 1, 1997 .................    2,394       1,128      19,818      10,745          69      34,154

Stock options exercised, 23,659 shares ...       59        --           465        --          --           524

Conversion of 7,051 shares preferred
  stock into 3,482 shares common stock ...        9         (35)         26        --          --          --

Cash dividends on preferred stock ........     --          --          --          (161)       --          (161)

Common stock split, 253,727 shares .......      634        --          --          (634)       --          --

Cash paid for fractional shares in stock
  split ..................................     --          --          --            (3)       --            (3)

Repurchased common stock, 1,141 shares ...       (3)       --           (44)       --          --           (47)

Net income ...............................     --          --          --         4,066        --         4,066

Reclassification of ESOP shares subject
  to put options .........................        6        --          (153)       --          --          (147)

Change in unrealized gains (losses) ......     --          --          --          --           493         493
                                           --------    --------    --------    --------    --------    --------

Balance, December 31, 1997 ............... $  3,099    $  1,093    $ 20,112    $ 14,013    $    562    $ 38,879
                                           ========    ========    ========    ========    ========    ========
</TABLE>

          See accompanying notes to consolidated financial statements.


                                      F-7
<PAGE>

                              BANKFIRST CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  Years ended December 31, 1997, 1996 and 1995
         (Dollar amounts in thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                             1997        1996        1995
                                                           --------    --------    --------
<S>                                                        <C>         <C>         <C>     
Cash flows from operating activities
    Net income ........................................... $  4,066    $  3,664    $  2,825
    Adjustments to reconcile net income to net
      cash from operating activities
       Provision for loan losses .........................    2,250         517         378
       Depreciation ......................................    1,381       1,071         849
       Amortization and accretion, net ...................     (156)       (329)       (108)
       Gain on securities sales ..........................     (175)       --           (73)
       Loss (gain) on sale of assets .....................       85         625          (3)
       Gain on sale of mortgage loans ....................     (226)       (199)       (181)
       Proceeds from sales of mortgage loans .............   15,491      12,297      10,462
       Originations of mortgage loans held for sale ......  (15,562)    (12,267)    (10,436)
       Proceeds from sale of trading securities ..........     --          --         8,169
       Purchase of trading securities ....................     --          --        (8,115)
       Changes in assets and liabilities
          Accrued interest receivable and other assets ...      (70)        (74)       (303)
          Accrued interest payable and other liabilities .    3,788         177         708
                                                           --------    --------    --------
              Net cash provided by operating activities ..   10,872       5,482       4,172

Cash flows from investing activities
    Time deposits in other banks .........................     --          --         1,350
    Purchase of securities ...............................  (32,378)    (71,380)    (54,474)
    Proceeds from maturities of securities ...............   24,173      73,437      36,563
    Proceeds from sales of securities ....................   13,893        --          --
    Net increase in loans ................................  (35,839)    (62,094)    (31,856)
    Purchase of FHLB stock ...............................     (454)       --          --
    Premises and equipment expenditures, net .............   (6,008)     (1,988)     (2,820)
                                                           --------    --------    --------
          Net cash used in investing activities ..........  (36,613)    (62,025)    (51,237)

Cash flows from financing activities
    Net change in deposits ...............................   28,801      36,437      44,863
    Net change under repurchase agreements
      and other borrowed funds ...........................    9,995      (1,116)      5,519
    Advances from the Federal Home Loan Bank .............     --        10,000        --
    Repayments of advances from Federal Home Loan Bank ...   (2,000)     (3,000)       --
    Payments of notes payable ............................     --        (3,244)       --
    Preferred stock dividends paid .......................     (161)       (162)        (74)
    Common stock dividends paid ..........................     --          --          (305)
    Cash paid for fractional shares in stock split .......       (3)       --          --
    Sales of stock and stock options exercised ...........      524       6,273       1,308
    Repurchase of common stock ...........................      (47)       --          --
                                                           --------    --------    --------
          Net cash provided by financing activities ......   37,109      45,188      51,311
                                                           --------    --------    --------

Net change in cash and cash equivalents ..................   11,368     (11,355)      4,246

Cash and cash equivalents, beginning of year .............   12,995      24,350      20,104
                                                           --------    --------    --------

Cash and cash equivalents, end of year ................... $ 24,363    $ 12,995    $ 24,350
                                                           ========    ========    ========
Supplemental disclosures:
    Interest paid ........................................ $ 16,480    $ 15,264    $ 12,630
    Income taxes paid ....................................    2,203       2,372       1,677
    Loans converted to other real estate .................      422         133         789
    Debenture converted to common stock ..................     --           500        --
    Preferred stock converted to common stock ............       35        --          --
    Reclassification of ESOP shares ......................     (147)        321        (385)
</TABLE>

          See accompanying notes to consolidated financial statements.


                                      F-8
<PAGE>

                              BANKFIRST CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollar amounts in thousands, except share and per share data)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Principles of Consolidation: The consolidated financial statements include
the accounts of BankFirst  Corporation  (formerly Smoky Mountain Bancorp,  Inc.)
(the  "Company")  and its  wholly-owned  subsidiaries,  BankFirst (the Bank) and
First National Bank of Gatlinburg.  In April, 1998, the Company changed its name
to BankFirst  Corporation.  First  National Bank of  Gatlinburg  was merged into
BankFirst in March 1997. All significant inter-company balances and transactions
have been eliminated in consolidation.

      Nature  of  Operations:  The  Bank  generates  commercial,   mortgage  and
installment  loans,  and receives  deposits from  customers  located  throughout
Eastern  Tennessee.  The majority of the loans are secured by specific  items of
collateral  including  business  assets,  real  property  and  consumer  assets.
Borrowers'  cash flow is  expected  to be a primary  source of  repayment.  Real
estate  loans are  secured  by both  residential  and  commercial  real  estate.
Substantially all operations are in the banking industry.

      Use of Estimates:  The  preparation of financial  statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates and assumptions  based on available  information.  These estimates and
assumptions  affect the amounts  reported in the  financial  statements  and the
disclosures provided,  and future results could differ.  Estimates that are more
susceptible to change in the near term include the allowance for loan losses and
fair values of securities.

      Cash  Flow  Reporting:  Cash and cash  equivalents  include  cash on hand,
balances due from banks, and federal funds sold. Net cash flows are reported for
customer loan and deposit transactions and other borrowed funds.

      Securities:  Securities are classified as held to maturity and are carried
at amortized cost when management has the positive intent and ability to hold to
maturity.  Securities  are  classified  as available for sale when they might be
sold prior to  maturity  for  liquidity,  asset-liability  management,  or other
reasons.  Available  for  sale  securities  are  carried  at  fair  value,  with
unrealized  gains or losses included as a separate  component of equity,  net of
tax.  Trading  securities are carried at fair value,  with changes in unrealized
holding  gains and  losses  included  in  income.  Realized  gains or losses are
determined based on the amortized cost of the specific  security sold.  Interest
income includes  amortization of purchase  premium or discounts.  Securities are
written down to fair value when a decline in fair value is not temporary.

      Loans:  Loans are reported at the principal  balance  outstanding,  net of
deferred loan fees and costs.  Interest  income on real estate,  commercial  and
consumer  loans is  accrued  over the term of the loans  based on the  principal
outstanding.  Interest  income is not  reported  when full loan  repayment is in
doubt.

      Allowance  for Loan Losses:  The  allowance for loan losses is a valuation
allowance,  increased  by  the  provision  for  loan  losses  and  decreased  by
charge-offs less recoveries. Management estimates the allowance balance required
based on past loan loss  experience,  known and inherent risks in the portfolio,
information about specific borrower situations and estimated  collateral values,
economic conditions, and other factors. Allocations of the allowance may be made
for specific loans,  but the entire allowance is available for any loan that, in
management's judgment, should be charged-off.

      Loans are considered  impaired if full payment under the loan terms is not
expected.  Impairment is evaluated in total for smaller-balance loans of similar
nature such as  residential  mortgage and consumer  loans,  and on an individual
loan basis for other loans.  Impaired  loans are carried at the present value of
expected cash flows discounted at the loan's  effective  interest rate or at the
fair value of the collateral if the loan is collateral  dependent.  A portion of
the  allowance  for loan  losses  is  allocated  to  impaired  loans.  Loans are
evaluated for impairment when payments are delayed, or when the internal grading
system indicates a doubtful classification.  Payments on such loans are reported
as principal reductions.

      Mortgage Loans Held for Sale:  Mortgage loans held for sale are carried at
the lower of aggregate cost or market.  The cost of mortgage loans held for sale
is the mortgage note amount plus certain net origination costs less


                                      F-9
<PAGE>

                              BANKFIRST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

discounts  collected.  The  aggregate  cost of  mortgage  loans held for sale at
year-end 1997 and 1996, is less than their aggregate net realizable value.

      Premises,  Furniture and Equipment:  Premises, furniture and equipment are
stated at cost less accumulated  depreciation.  Depreciation expense is computed
using the straight line and declining-balance  methods over the estimated useful
lives of the assets. Maintenance and repairs are expensed and major improvements
are  capitalized.  These assets are reviewed for impairment when events indicate
the carrying amount may not be recoverable.

      Other Real Estate:  Real estate acquired through foreclosure or acceptance
of a deed in lieu of foreclosure is recorded at the lower of cost (fair value at
date of  foreclosure)  or fair  value less  estimated  selling  costs.  Expenses
incurred in carrying other real estate are charged to operations as incurred.

      Repurchase Agreements:  Substantially all repurchase agreement liabilities
represent  amounts advanced by various customers that are not covered by federal
deposit insurance and are secured by securities owned.

      Income Taxes: The Company files consolidated  federal and state income tax
returns.  Income tax  expense is the sum of the  current  year income tax due or
refundable and the change in deferred tax assets and  liabilities.  Deferred tax
assets and  liabilities  are the expected  future tax  consequences of temporary
differences   between  the  carrying   amounts  and  tax  bases  of  assets  and
liabilities, computed using enacted tax rates. A valuation allowance, if needed,
reduces deferred tax assets to the amount expected to be realized.

      Loss  Contingencies:  The Company is involved in various legal actions. In
the opinion of management, the outcome of these matters will not have a material
effect on the  Company's  financial  position,  results of  operations,  or cash
flows.

      Fair Value of Financial Instruments:  Fair values of financial instruments
are estimated  using  relevant  market  information  and other  assumptions,  as
disclosed in Note 15. Fair value estimates involve  uncertainties and matters of
significant  judgment regarding interest rates,  credit risk,  prepayments,  and
other factors,  especially in the absence of broad markets for particular items.
Changes in assumptions or in market  conditions could  significantly  affect the
estimates.

      Preferred  Stock:  The preferred stock pays dividends at a rate of 5%, and
is noncumulative,  nonvoting, and each share is convertible into .6175 shares of
common  stock at the option of the holder.  The  conversion  ratio of  preferred
stock into  common  stock is adjusted  for common  stock  dividends  and splits.
Preferred stock has equal liquidation rights to common stock.

      Earnings Per Common Share:  Basic  earnings per share is based on weighted
average common shares  outstanding.  Diluted  earnings per share further assumes
issuance  of any  dilutive  potential  common  shares.  Earnings  per  share are
restated for all subsequent stock dividends and splits.

      Reclassifications: Certain items in the 1996 and 1995 financial statements
have been reclassified to conform with the 1997 presentation.

      Current  Accounting  Issues:  Statement of Financial  Accounting  Standard
(SFAS) No. 130, "Reporting  Comprehensive  Income" was issued in June 1997. This
Statement  requires  that certain  items be reported in a separate  statement of
comprehensive  income,  be included as a separate,  additional  component of the
statement of income, or be added to the statement of stockholders'  equity. Such
items include foreign currency  translations,  accounting for futures contracts,
accounting  for  defined  benefit  pension  plans,  and  accounting  for certain
investments  in  debt  and  equity  securities.   The  periodic  change  in  net
appreciation or  depreciation  on securities  available for sale reported in the
Company's  balance  sheet is an  element  of  comprehensive  income  under  this
standard. This Statement is effective for the Company in 1998.


                                      F-10
<PAGE>

                              BANKFIRST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

      SFAS No. 131,  "Disclosures  about  Segments of an Enterprise  and Related
Information"  was issued in June 1997.  This  Statement  changes  the way public
companies  report  information  about  operating  segments  in annual  financial
statements and requires that those companies report selected  information  about
operating segments in interim financial reports.  It also establishes  standards
for related disclosures about products and services, geographic areas, and major
customers.  Operating  segments  are  parts  of a  company  for  which  separate
information  is available  which is evaluated  regularly by the chief  operating
decision  maker  in  deciding  how  to  allocate  resources  and  in  evaluating
performance.  Required  disclosures for operating segments include total segment
revenues,  total segment profit or loss, and total segment assets. The Statement
also requires disclosures  regarding revenues derived from products and services
(or  similar  groups of products or  services),  countries  in which the company
derives  revenue or holds  assets,  and about  major  customers,  regardless  of
whether this information is used in operating  decision  making.  The Company is
required to adopt the disclosure  requirements in its 1998 annual report, and in
interim  periods in 1999.  The 1999 interim period  disclosures  are required to
include comparable 1998 information.


NOTE 2 - BUSINESS COMBINATION

      At the close of business  on December  31,  1996,  BankFirst  stockholders
exchanged  1,154,652  shares of its common stock for 570,380 shares of BankFirst
Corporation  (formerly Smoky Mountain Bancorp,  Inc.) common stock. In addition,
outstanding  employee  stock  options to purchase  221,466  shares of  BankFirst
common  stock were  converted  into  options to purchase  approximately  109,404
shares of BankFirst  Corporation  common  stock,  as adjusted for the 1997 stock
split.  The  combination has been accounted for in a manner similar to a pooling
of interests and, accordingly,  the Company's  consolidated financial statements
were  restated  in 1996 and 1995 to  include  the  accounts  and  operations  of
BankFirst for the period prior to the combination.

      Separate  interest  income and net income of the  merged  entities  are as
follows:

                                                       1996           1995
                                                     -------        -------
     Interest income
          BankFirst Corporation ..................   $17,081        $15,934
          BankFirst ..............................    16,503         13,315
                                                     -------        -------
                                                     $33,584        $29,249
                                                     =======        =======
     Net income
          BankFirst Corporation ..................   $ 1,450        $ 1,224
          BankFirst ..............................     2,214          1,601
                                                     -------        -------
                                                     $ 3,664        $ 2,825
                                                     =======        =======

                                        January 1,                    January 1,
                                          1995          Effect          1995
                                      As Previously       of             As
                                        Reported      Combination     Restated
                                      -------------   -----------     --------
Stockholders' equity                                                
     Common stock ...................   $    464        $  1,303      $  1,767
     Noncumulative convertible                                      
       preferred stock ..............       --               641           641
     Additional paid-in capital .....      2,167          10,177        12,344
     Unrealized loss on securities                                  
       available for sale ...........       (668)           (618)       (1,286)
     Retained earnings ..............      3,818           1,550         5,368
                                        --------        --------      --------
         Total ......................   $  5,781        $ 13,053      $ 18,834
                                        ========        ========      ========


                                      F-11
<PAGE>

                              BANKFIRST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 3 - SECURITIES

      Securities available for sale are summarized as follows:

<TABLE>
<CAPTION>
                                        Gross        Gross
                                      Amortized    Unrealized      Unrealized        Fair
1997                                     Cost         Gains          Losses         Value
- ----                                 -----------   -----------    -----------    -----------
<S>                                  <C>           <C>            <C>            <C>        
U.S. Treasury securities .........   $    19,172   $       272    $      --      $    19,444
Obligations of U.S. 
  government agencies ............        43,946           492            (29)        44,409
Obligations of states and
  political subdivisions .........         6,145            91           --            6,236
Mortgage-backed securities .......         1,742            83             (2)         1,823
                                     -----------   -----------    -----------    -----------
                                     $    71,005   $       938    $       (31)   $    71,912
                                     ===========   ===========    ===========    ===========

<CAPTION>
                                        Gross         Gross
                                      Amortized    Unrealized      Unrealized        Fair
1996                                     Cost         Gains          Losses         Value
- ----                                 -----------   -----------    -----------    -----------
<S>                                  <C>           <C>            <C>            <C>        
U.S. Treasury securities .........   $    12,422   $        45    $       (52)   $    12,415
Obligations of U.S.                  
  government agencies ............        60,884           265           (261)        60,888
Obligations of states and            
  political subdivisions .........         2,596           117             (1)         2,712
Mortgage-backed securities .......           459          --             --              459
                                     -----------   -----------    -----------    -----------
                                     $    76,361   $       427    $      (314)   $    76,474
                                     ===========   ===========    ===========    ===========
</TABLE>
                             
      The amortized cost and estimated market value of debt securities available
for sale at year-end 1997, by contractual maturity,  is shown below.  Securities
not due at a single maturity date,  primarily  mortgage-backed  securities,  are
shown separately.

                                                      Amortized     Fair
                                                        Cost        Value
                                                      ---------   ---------
     Due in one year or less ......................   $   8,195   $   8,201
     Due after one year through five years ........      33,754      34,156
     Due after five years through ten years .......      26,440      26,840
     Due after ten years ..........................         874         892
                                                      ---------   ---------
     Mortgage-backed securities ...................       1,742       1,823
                                                      ---------   ---------
          Total maturities ........................   $  71,005   $  71,912
                                                      =========   =========

                                                   1997      1996      1995
                                                  -------   -------   -------
Sales of securities available for sale
     Realized gains ............................  $   206   $  --     $  --
     Realized losses ...........................       31      --        --

Sales of trading securities
     Realized gains ............................  $  --     $  --     $    75
     Realized losses ...........................     --        --           2

      Securities  with a carrying  value of $62,097 and $61,415 at year-end 1997
and 1996, were pledged for public deposits and securities sold under  agreements
to repurchase .


                                      F-12
<PAGE>

                              BANKFIRST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 4 - LOANS AND ALLOWANCE FOR LOANS LOSSES

      At year-end 1997 and 1996, loans consisted of the following:

                                                       1997         1996
                                                    ---------    ---------

     Commercial, industrial and agricultural .....  $  65,681    $  50,286
     Commercial real estate ......................    144,876      140,048
     Real estate construction ....................     18,082       20,894
     Residential real estate .....................     81,235       72,471
     Loans to individuals ........................     39,092       30,782
     Lease financing .............................      1,845        1,055
     Mortgage loans held for sale ................        395          324
     Other .......................................        115          261
                                                    ---------    ---------
         Total loans .............................    351,321      316,121
     Less: Unearned interest income and fees .....       (755)        (872)
           Allowance for loan losses .............     (5,002)      (3,570)
                                                    ---------    ---------
                                                    $ 345,564    $ 311,679
                                                    =========    =========

      Activity in the allowance for loan losses is as follows:

                                                   1997       1996       1995  
                                                 -------    -------    -------
     Beginning balance .......................   $ 3,570    $ 3,407    $ 3,282
     Provision ...............................     2,250        517        378
     Loans charged off .......................      (878)      (439)      (400)
     Recoveries of loans charged off .........        60         85        147
                                                 -------    -------    -------
     Balance, end of year ....................   $ 5,002    $ 3,570    $ 3,407
                                                 =======    =======    =======
                                            
      Impaired loans consisted of the following at year-end:

                                                    1997      1996 
                                                    ----      ----
     Impaired loans                              
         Loans with allowance allocated .........   $552       $616
         Amount of allowance for loan losses     
           allocated ............................     61        216
         Loans with no allowance allocated ......     --         --
                                                 
                                                    1997       1996    1995
                                                    ----       ----    ----
     Impaired loans                                   
         Average balance during the year ........   $549       $627    $ --
         Interest income recognized thereon .....     --         28      --
         Cash-basis interest income recognized ..     --         28      --
                                                 
      The aggregate  amount of loans to executive  officers and directors of the
Company and their  related  interests  was  approximately  $17,157 and $9,595 at
year-end  1997  and  1996.   During  1997  and  1996,   new  loans   aggregating
approximately  $9,006 and $605 and amounts collected of approximately $1,444 and
$1,569 were transacted with such parties.


                                      F-13
<PAGE>

                              BANKFIRST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 5 - PREMISES, FURNITURE, AND EQUIPMENT

      A summary of premises  and  equipment  as of year-end  1997 and 1996 is as
follows:

                                                      1997          1996
                                                    --------      --------

     Land .......................................   $  4,908      $  4,227
     Premises ...................................     11,796         8,855
     Furniture, fixtures and equipment ..........      7,352         5,978
     Construction in progress ...................        963           360
                                                    --------      --------
          Total cost ............................     25,019        19,420
     Accumulated depreciation ...................     (6,282)       (5,225)
                                                    --------      --------
                                                    $ 18,737      $ 14,195
                                                    ========      ========

NOTE 6 - DEPOSITS

      Certificates  of deposit of $100 thousand or more were $61,937 and $55,772
at year-end 1997 and 1996.

      At year-end 1997, maturities of time deposits with a term of over one year
were as follows, for the next five years.

                 1998 .......................  $ 149,247
                 1999 .......................     22,406
                 2000 .......................      7,081
                 2001 .......................        847
                 2002 .......................      1,941
                 Thereafter .................        325

      The  aggregate  amount of deposits to executive  officers and directors of
the Company and their  related  interests was  approximately  $1,395 and $912 at
year end 1997 and 1996.

NOTE 7 - BORROWINGS

      Securities  sold under  agreements to repurchase and treasury tax and loan
deposits are financing arrangements. Securities involved with the agreements are
recorded as assets and are held by a safekeeping  agent and the  obligations  to
repurchase the securities are reflected as  liabilities.  Securities  sold under
agreements  to  repurchase  consist of short term excess  funds from  repurchase
agreements and overnight  liabilities to deposit  customers  arising from a cash
management program. While effectively deposit equivalents, such arrangements are
in the form of repurchase  agreements.  Other  borrowed  funds were comprised of
treasury tax and loan  deposits  which bear  interest at the federal  funds rate
less .25%.

      Information  concerning  securities sold under agreements to repurchase at
year-end 1997 and 1996 is summarized as follows:

                                                              1997        1996 
                                                            -------     -------
                                                           
     Average month-end balance during the year ...........  $ 9,137     $ 7,365
     Average interest rate during the year ...............     4.76%       4.84%
     Maximum month-end balance during the year ...........  $16,302     $ 9,715
                                                           
      The  aggregate  amount of securities  sold under  agreements to repurchase
from executive officers and directors of the Company and their related interests
were $4,014 and $-0- at year-end 1997 and 1996.


                                      F-14
<PAGE>

                              BANKFIRST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 7 - BORROWINGS (Continued)

Federal Home Loan Bank advances consist of the following at year-end 1997 and
1996:

                                                                1997      1996
                                                              -------   -------

     6.40% fixed rate advance, interest only monthly,
      principal due at maturity on April 25, 1997 ........... $  --     $ 1,000
     6.60% fixed rate advance, interest only monthly,
       principal due at maturity on October 24, 1997 ........    --       1,000
     Variable rate, interest only monthly, principal due at
       maturity on September 30, 1998 .......................   5,000     5,000
     Variable rate, interest only monthly, principal due at
       maturity on April 30, 1998 ...........................   5,000     5,000
                                                              -------   -------
                                                              $10,000   $12,000
                                                              =======   =======

      These  advances  are  collateralized  by a blanket  pledge  of  qualifying
mortgage loans totaling $15,000 and $18,000 at year-end 1997 and 1996.

      At year-end 1997, the Company had  approximately  $29,000 of federal funds
lines of credit  available from  correspondent  institutions,  and $2,200 unused
lines of credit with the Federal Home Loan Bank.

NOTE 8 - RETIREMENT PLANS

      A 401(k) profit sharing plan covers substantially all employees.  Employee
contributions  are  voluntary  and  employer  contributions  are  discretionary.
Employee  contributions  are fully vested and employer  contributions  are fully
vested after five years. Expense was $135, $75 and $56 for 1997, 1996 and 1995.

      The Company has an Employee  Stock  Ownership  Plan (ESOP)  which  enables
employees who have met minimum service and age requirements to acquire shares of
the  Company's  common stock.  Cost of the Plan is borne by the Company  through
discretionary  contributions  to an employee stock ownership  trust.  All shares
under the plan were allocated at year end 1997, 1996 and 1995.  Shares of common
stock are allocated to each  participating  employee and are held in trust until
the employee's  termination,  retirement or death. The Company's contribution to
the ESOP was $30 in 1996. There was no contribution in 1997 or 1995.

      Upon  withdrawal from the plan,  participants  are entitled to require the
Company  to  repurchase  the  stock  (referred  to as a put  option).  Withdrawn
participants  are  entitled to exercise  the put option for a period of not more
than 60 days following the date of  distribution of the stock. At year-end 1997,
1996,  and 1995, the fair value of ESOP shares subject to repurchase was $1,536,
$1,389,  and $1,710,  the fair value per share was $44.00,  $38.40,  $34.80, and
shares held by the ESOP were  34,915,  36,169,  and 49,145.  The value of shares
subject to the put option have been presented  outside of  stockholders'  equity
since no active market existed for the Company's common stock.

NOTE 9 - INCOME TAXES

Income tax expense is summarized as follows:

                                      1997            1996            1995
                                    -------         -------         -------
     Current ....................   $ 2,706         $ 2,209         $ 1,404
     Deferred ...................      (235)            (20)             70
                                    -------         -------         -------
                                    $ 2,471         $ 2,189         $ 1,474
                                    =======         =======         =======

     Federal ....................   $ 2,080         $ 1,852         $ 1,338
     State ......................       391             337             136
                                    -------         -------         -------
                                    $ 2,471         $ 2,189         $ 1,474
                                    =======         =======         =======


                                      F-15
<PAGE>

                              BANKFIRST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 9 - INCOME TAX (Continued)

      Deferred  income  taxes  reflect  the  effect of  "temporary  differences"
between  values  recorded for assets and  liabilities  for  financial  reporting
purposes and values  utilized for  measurement in accordance  with tax laws. The
tax effects of the primary  temporary  differences  giving rise to the Company's
net deferred tax assets and liability are as follows:

                                           1997                    1996
                                   ---------------------   ---------------------
                                     Assets  Liabilities     Assets  Liabilities
                                   --------- -----------   --------- -----------
Allowance for loan losses .......  $   1,059  $    --      $     516  $    --
Unearned loan income ............       --         --             44       --
Unrealized gain on securities ...       --         (345)        --          (44)
Depreciation ....................       --         (623)        --         (511)
Other real estate ...............         19       --             19       --
FHLB dividends ..................       --         (144)        --          (82)
Other ...........................       --         (261)        --         (169)
                                   ---------  ---------    ---------  ---------
     Total deferred income taxes.  $   1,078  $  (1,373)   $     579  $    (806)
                                   =========  =========    =========  =========

      A reconciliation  of expected income tax expense at the statutory  federal
income  tax  rate of 34% with the  actual  effective  income  tax  rates,  is as
follows:

                                                  1997       1996       1995
                                                ------     ------     ------

     Statutory federal tax rate ...............   34.0%      34.0%      34.0%
     State income tax, net of federal benefit .    4.0        4.0        4.0
     Tax exempt income ........................   (0.1)      (1.4)      (3.4)
     Other ....................................   (0.1)       0.8        (.3)
                                                ------     ------     ------
                                                  37.8%      37.4%      34.3%
                                                ======     ======     ======

NOTE 10 - COMMITMENTS AND FINANCIAL INSTRUMENTS
  WITH OFF-BALANCE-SHEET RISK

      The Bank is party to financial instruments with  off-balance-sheet risk in
the normal  course of business to meet the financing  needs of their  customers.
These  financial  instruments  include loan  commitments  and standby letters of
credit.  The substantial  majority of these  instruments are with parties in the
Knoxville and  surrounding  East Tennessee  area. The  instruments  involve,  to
varying degrees,  elements of credit risk in excess of the amount  recognized in
the financial statements.

      The  exposure to credit loss in the event of  nonperformance  by the other
party to the financial  instrument for loan  commitments  and standby letters of
credit is represented by the contractual amount of those  instruments.  The same
credit policies are used in making  commitments  and conditional  obligations as
are  used  for   on-balance-sheet   instruments.   There   are  no   significant
concentrations  of credit risk with any  individual  counterparty  to  originate
loans.

      Financial  instruments  whose contract  amounts  represent  credit risk at
year-end 1997 and 1996 were as follows:

                                                       1997           1996
                                                     -------        -------

     Loan commitments ............................   $ 8,702        $ 1,400
     Standby letters of credit ...................     6,589          9,052
     Unused lines of credit ......................    50,287         50,015


                                      F-16
<PAGE>

                              BANKFIRST CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollar amounts in thousands, except share and per share data)

NOTE 10 - COMMITMENTS AND FINANCIAL INSTRUMENTS
  WITH OFF-BALANCE-SHEET RISK (Continued)

      Since many of the loan  commitments  may expire  without being drawn upon,
the  total  commitment  amount  does  not  necessarily   represent  future  cash
requirements.  Each customer's  credit worthiness is evaluated on a case-by-case
basis. The amount of collateral obtained,  if deemed necessary upon extension of
credit,  is  based  on  management's  credit  evaluation  of  the  counterparty.
Collateral held varies but may include accounts receivable, inventory, property,
plant, and equipment, and/or income-producing commercial properties.

      The credit risk involved in issuing  letters of credit is essentially  the
same as that involved in extending loan  facilities to customers.  The aggregate
amount of loan  commitments and standby letters of credit to executive  officers
and  directors  of the Company was  approximately  $2,832 and $1,718 at year-end
1997 and 1996.

NOTE 11 - RELATED PARTY TRANSACTIONS

      The Bank was a 50% partner with a related party,  the purpose of which was
to own and operate a building in downtown Knoxville,  Tennessee. The Bank's main
offices occupy a portion of this  building.  During 1997, the Bank purchased the
other partner's interest in the building at a fair market value of $924 based on
an  independent   appraisal.   The  partnership  was  dissolved   following  the
consummation  of the  transaction.  Total payments  received from tenants of the
buildings other than the Bank totaled $105 in 1997. The Bank's  contributions to
the partnership  expenses were  approximately  $169, $313 and $192 in 1997, 1996
and 1995.

NOTE 12 - REGULATORY MATTERS

      The  Company  and Bank are  subject  to  regulatory  capital  requirements
administered by federal and state banking agencies.  Capital adequacy guidelines
and prompt  corrective  action  regulations  involve  quantitative  measures  of
assets,  liabilities,  and  certain  off-balance-sheet  items  calculated  under
regulatory  accounting  practices.  The  prompt  corrective  action  regulations
provide   five   classifications,   including   well   capitalized,   adequately
capitalized, under capitalized,  significantly under capitalized, and critically
under  capitalized,  although  these  terms  are not used to  represent  overall
financial condition. If under capitalized, capital distributions are limited, as
is asset growth and expansion, and plans for capital restoration are required.

      At year-end,  the capital requirements were met. Actual capital levels (in
millions) and minimum required levels were:

<TABLE>
<CAPTION>
                                                                                                Minimum Amounts to be
                                                                                                  Well Capitalized 
                                                                         Minimum Required           Under Prompt 
                                                                           for Capital            Corrective Action 
                                                    Actual              Adequacy Purposes            Provisions
                                               -----------------       -----------------         ------------------
                                               Actual      Ratio       Actual        Ratio       Actual       Ratio
                                               ------      -----       ------        -----       ------       -----
1997
- ----
<S>                                           <C>           <C>       <C>             <C>        <C>           <C>  
Total Capital (to Risk Weighted Assets)
     Consolidated .........................   $   40.4      11.1%     $  29.2         8.0%       $  36.5       10.0%
     BankFirst ............................       42.5      11.6         29.2         8.0           36.5       10.0

Tier 1 Capital (to Risk Weighted Assets)
     Consolidated .........................   $   39.6      10.8%     $  14.6         4.0%       $  21.9        6.0%
     BankFirst ............................       37.9      10.4         14.6         4.0           21.9        6.0

Tier 1 Capital (to Average Assets)
     Consolidated .........................   $   39.6       8.6%     $  18.3         4.0%       $  22.9        5.0%
     BankFirst ............................       37.9       8.3         18.3         4.0           22.9        5.0
</TABLE>


                                      F-17
<PAGE>

                              BANKFIRST CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 12 - REGULATORY MATTERS (Continued)

<TABLE>
<CAPTION>
                                                                                                Minimum Amounts to be
                                                                                                  Well Capitalized 
                                                                         Minimum Required           Under Prompt 
                                                                           for Capital            Corrective Action 
                                                    Actual              Adequacy Purposes            Provisions
                                               -----------------       -----------------         ------------------
                                               Actual      Ratio       Actual        Ratio       Actual       Ratio
                                               ------      -----       ------        -----       ------       -----
1996
- ----
<S>                                           <C>            <C>      <C>             <C>        <C>            <C>
Total Capital (to Risk Weighted Assets)
     Consolidated .........................   $   38.8       12.0%    $  25.9           8%       $  32.4        10%
     BankFirst ............................       22.2       13.1        13.6           8           17.0        10
     FNB of Gatlinburg ....................       15.3        9.9        12.3           8           15.4        10

Tier 1 Capital (to Risk Weighted Assets)
     Consolidated .........................   $   35.1       10.9%    $  12.9           4%       $  19.5         6%
     BankFirst ............................       20.3       12.0         6.8           4           10.2         6
     FNB of Gatlinburg ....................       13.7        8.9         6.2           4            9.2         6

Tier 1 Capital (to Average Assets)
     Consolidated .........................   $   35.2        8.3%    $  17.1           4%       $  21.3         5%
     BankFirst ............................       20.3        9.4         8.6           4           10.8         5
     FNB of Gatlinburg ....................       13.7        6.5         8.4           4           10.6         5
</TABLE>

      The Company and subsidiary bank were well capitalized at year-end 1997.

      The Company's  primary source of funds to pay dividends to stockholders is
the  dividends  it  receives  from the  Bank.  The Bank is  subject  to  certain
regulations on the amount of dividends it may declare  without prior  regulatory
approval.  Under these regulations,  the amount of dividends that may be paid in
any year is limited to that year's net profits,  as defined,  combined  with the
retained net profits of the preceding two years, less dividends  declared during
those periods.  At year-end 1997,  $6,200 of retained earnings was available for
dividends in future periods.

      The Bank was required to have  approximately  $3,516 and $2,517 of cash on
hand to meet regulatory reserve requirements at year-end 1997 and 1996.

NOTE 13 - STOCK OPTIONS

      The Company  maintains a stock option plan,  which is  administered by the
Executive  Committee  of the Board of  Directors.  A maximum  of  625,000  stock
options may be issued to selected directors,  officers, and other key employees.
The  exercise  price of each  option is the fair market  value of the  Company's
common stock on the date of grant. The maximum term of the options is ten years.
Certain  options may be exercised  immediately  upon grant,  and certain options
vest at an annual rate of 20%,  allowing  20% of the options to be  exercised at
each grant anniversary date. At year-end 1997, 423,961 shares are authorized for
future grant.


                                      F-18
<PAGE>

                              BANKFIRST CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 13 - STOCK OPTIONS (Continued)

      A summary of the Company's  option activity,  and related  information for
the year-ended 1997, 1996, and 1995 is presented below:

<TABLE>
<CAPTION>
                                                   1997                      1996                     1995
                                          ----------------------     ---------------------     ---------------------
                                                        Weighted                  Weighted                  Weighted
                                                         Average                   Average                   Average
                                                        Exercise                  Exercise                  Exercise
                                          Options         Price      Options        Price      Options        Price
                                          -------         -----      -------        -----      -------        -----
<S>                                         <C>        <C>            <C>         <C>             <C>       <C>     
Outstanding at beginning
  of year ............................      177,529    $ 26.03        109,404     $ 21.24         93,966    $  18.62
Granted ..............................       32,876       38.40        68,125       34.80         15,438       32.39
Exercised ............................      (28,153)      18.62            --          --             --          --
Forfeited ............................       (9,366)      35.60            --          --             --          --
                                        -----------    --------   -----------     -------    -----------    --------
Outstanding at end of year ...........      172,886       30.94       177,529       26.03        109,404       20.55
Options exercisable at year-end ......       92,443       22.75       108,318       20.45        108,046       20.41
                                        -----------               -----------                -----------
Weighted-average fair value of
 options granted during the year .....  $     15.44               $     12.32                $     14.59
                                        ===========               ===========                ===========
</TABLE>

   
      Options  outstanding at year-end 1997 had a range of exercise  prices from
$18.62 to $38.40 and had a weighted  average  remaining life of seven years. The
fair value of each  option  grant is  estimated  on the date of grant  using the
Black-Scholes   option   pricing  model  with  the  following   weighted-average
assumptions used for grants in 1997, 1996, and 1995:  risk-free interest rate of
6.75%,  7.03% and 7.04%,  and expected lives of seven,  eight and nine years. No
assumption  was made  for  estimated  volatility  since  it is not  feasible  to
determine this  assumption  for a non-public  entity whose stock is not actively
traded.  With  estimated  volatility,  the option  pricing  model  produces  the
option's minimum value.
    

      No expense for stock  options is  recorded,  as the grant price equals the
market  price of the stock at grant date.  The  following  disclosures  show the
effect on  income  and  earnings  per share had the  options'  fair  value  been
recorded using an option pricing model. If additional  options are granted,  the
proforma effect will increase in the future.

<TABLE>
<CAPTION>
                                              1997                    1996                   1995
                                      -------------------     -------------------    -------------------
                                         As                      As                     As      
                                      Reported   Proforma     Reported   Proforma    Reported   Proforma
                                      --------   --------     --------   --------    --------   --------
<S>                                   <C>         <C>          <C>       <C>          <C>        <C>    
   Net income .....................   $ 4,066     $ 3,838      $ 3,664   $ 3,661      $ 2,825    $ 2,544
                                                                                                 
   Basic earnings per share .......   $  3.12     $  2.94      $  3.06   $  3.05      $  3.07    $  2.84
   Diluted earnings per share .....      2.80        2.57         2.77      2.69         2.76       2.10
</TABLE>


                                      F-19
<PAGE>

                              BANKFIRST CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
         (Dollar amounts in thousands, except share and per share data)

NOTE 14 - EARNINGS PER SHARE

      A  reconciliation  of the numerators and  denominators of the earnings per
common share and earnings per common share assuming  dilution  computations  are
presented below.

<TABLE>
<CAPTION>
                                                       1997           1996           1995
                                                    -----------    -----------    -----------
<S>                                                 <C>            <C>            <C>        
Earnings Per Share

    Net income ...................................  $     4,066    $     3,664    $     2,825
    Less:  Dividends declared on preferred stock .         (161)          (162)           (74)
                                                    -----------    -----------    -----------
       Net income available to common
         stockholders ............................  $     3,905    $     3,502    $     2,751
                                                    ===========    ===========    ===========

    Weighted average common shares outstanding ...    1,251,556      1,145,754        895,843
                                                    ===========    ===========    ===========

       Earnings per share ........................  $      3.12    $      3.06    $      3.07
                                                    ===========    ===========    ===========

Earnings Per Share Assuming Dilution

    Net income available to common stockholders ..  $     3,905    $     3,502    $     2,751

    Add back dividends upon assumed conversion
      of preferred stock .........................          161            162             74
                                                    -----------    -----------    -----------
       Net income available to common
         stockholders assuming conversion ........  $     4,066    $     3,664    $     2,825
                                                    ===========    ===========    ===========

    Weighted average common shares outstanding ...    1,251,556      1,145,754        895,843

    Add:  Dilutive effects of assumed conversions
      and exercises:
       Convertible preferred stock ...............      137,106        139,283         79,522
       Convertible debenture .....................         --            7,813          7,813
       Stock options .............................       62,605         31,633         39,848

    Weighted average common and dilutive
      potential common shares outstanding ........    1,451,267      1,324,483      1,023,026
                                                    -----------    -----------    -----------
       Earnings per share assuming dilution ......  $      2.80    $      2.77    $      2.76
                                                    ===========    ===========    ===========
</TABLE>

NOTE 15 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The  carrying  value  and  estimated  fair  value  of  the  Company's  financial
instruments are as follows at year-end 1997 and 1996.

                                              1997                  1996
                                      -------------------   -------------------
                                      Carrying     Fair     Carrying     Fair
                                       Value      Value      Value      Value
                                      --------   --------   --------   --------
Financial assets:
   Cash and cash equivalents .......  $ 24,363   $ 24,363   $ 12,995   $ 12,995
   Securities available for sale ...    71,912     71,912     76,474     76,474
   Loans, net ......................   345,564    348,229    311,679    310,065

Financial liabilities:
   Demand, savings, and money
     market accounts ...............   213,306    213,306    183,483    183,483
   Certificate of deposits .........   181,846    180,856    182,868    183,026
   Advances from FHLB ..............    10,000      9,884     12,000     11,111
   Repurchase agreement and other ..    16,511     16,511      6,516      6,516


                                      F-20
<PAGE>

                              BANKFIRST CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollar amounts in thousands, except share and per share data)

NOTE 15 - FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

      The  following  methods and  assumptions  were used to  estimate  the fair
values for financial instruments.  The carrying amount is considered to estimate
fair value for cash and short-term instruments, demand deposits, liabilities for
borrowed money, and variable rate loans or deposits that reprice  frequently and
fully.  Securities  available  for sale fair  values are based on quoted  market
prices or, if no quotes are available,  on the rate and term of the security and
on  information  about the  issuer.  For fixed  rate loans or  deposits  and for
variable rate loans or deposits with infrequent  repricing or repricing  limits,
the fair value is estimated  by  discounted  cash flow  analysis  using  current
market rates for the  estimated  life and credit risk.  Fair values for impaired
loans are estimated using discounted cash flow analyses or underlying collateral
values,  where  applicable.  Liabilities  for borrowed money are estimated using
rates of debt with similar terms and remaining maturities.

NOTE 16 - PARENT COMPANY CONDENSED FINANCIAL STATEMENTS

                                 BALANCE SHEETS
                     Years ended December 31, 1997 and 1996

                                                              1997        1996
                                                            -------     -------
Assets
   Cash and cash equivalents ............................   $ 1,604     $     9
   Interest bearing deposit .............................      --         1,200
   Investment in subsidiary banks .......................    38,753      34,370
   Other ................................................        58           5
                                                            -------     -------
       Total assets .....................................   $40,415     $35,584
                                                            =======     =======
   Total liabilities ....................................      --            41
                                                            -------     -------

Employee stock ownership plan ...........................     1,536       1,389

Stockholders' equity
   Common stock .........................................     3,099       2,394
   Preferred stock ......................................     1,093       1,128
   Additional paid-in capital ...........................    20,112      19,818
   Retained earnings ....................................    14,013      10,745
   Unrealized gain on securities ........................       562          69
                                                            -------     -------
       Total stockholders' equity .......................    38,879      34,154
                                                            -------     -------
       Total liabilities and stockholders' equity .......   $40,415     $35,584
                                                            =======     =======

                              STATEMENTS OF INCOME
                  Years ended December 31, 1997, 1996, and 1995

                                                     1997      1996       1995
                                                   -------   -------    -------
Dividends from subsidiary banks ................   $   173   $   380    $   700
Other income ...................................       149       141        120
                                                   -------   -------    -------
       Total income ............................       322       521        820
                                             
Interest expense ...............................      --         120        296
Other expense ..................................       143       301        788
                                                   -------   -------    -------
       Total expenses ..........................       143       421      1,084
                                                   -------   -------    -------
Income before income taxes .....................       179       100       (264)
Income tax expense (benefit) ...................         3      (106)      (366)
                                                   -------   -------    -------
Income before equity in undistributed        
 income of subsidiaries ........................       176       206        102
Equity in undistributed net income           
 of subsidiaries ...............................     3,890     3,458      2,723
                                                   -------   -------    -------
Net income .....................................   $ 4,066   $ 3,664    $ 2,825
                                                   =======   =======    =======


                                      F-21
<PAGE>

                              BANKFIRST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Contined)
         (Dollar amounts in thousands, except share and per share data)

NOTE 16 - PARENT COMPANY CONDENSED FINANCIAL STATEMENTS (Continued)

                            STATEMENTS OF CASH FLOWS
                  Years ended December 31, 1997, 1996, and 1995

<TABLE>
<CAPTION>
                                                               1997       1996       1995
                                                             -------    -------    -------
<S>                                                          <C>        <C>        <C>    
Operating activities
   Net income ............................................   $ 4,066    $ 3,664    $ 2,825
   Adjustments to reconcile net income to net
     cash provided by operating activities:
       Undistributed net income of subsidiaries ..........    (3,890)    (3,458)    (2,723)
       Change in assets ..................................       (53)       (23)         2
       Change in liabilities .............................       (41)       (10)      --
                                                             -------    -------    -------
            Net cash provided by operating activities ....        82        173        104
Net cash used in investment activities
   Change in time deposit with other banks ...............     1,200     (1,200)      --
                                                             -------    -------    -------
Financing activities
   Payments of notes payable .............................      --       (3,244)      --
   Preferred stock dividends paid ........................      (161)      (162)       (74)
   Common stock dividends paid ...........................      --         --         (305)
   Cash paid for fractional shares in stock split ........        (3)      --         --
   Effect of internal reorganization .....................      --       (1,846)    (1,235)
   Sales of common stock and stock options exercised .....       524      6,273      1,308
   Repurchase of common stock ............................       (47)      --         --
                                                             -------    -------    -------
       Net cash provided by (used in) financing 
         activities ......................................       313      1,021       (306)
                                                             -------    -------    -------
Net change in cash and cash equivalents ..................     1,595         (6)      (202)

Cash and cash equivalents, beginning of year .............         9         15        217
                                                             -------    -------    -------
Cash and cash equivalents, end of year ...................   $ 1,604    $     9    $    15
                                                             =======    =======    =======
</TABLE>

NOTE 17 - SUBSEQUENT EVENTS

      On January 16, 1998,  the Bank  acquired a mortgage loan  origination  and
servicing company for $7.5 million cash in a business combination  accounted for
as a purchase. The mortgage company's primary asset was loan servicing rights of
approximately $7.0 million. The excess of the purchase price over the fair value
of net asset acquired,  $1.9 million, will be amortized on a straight-line basis
over 15 years.

      On March 19, 1998, the Company and First Franklin Bancshares, Inc. ("First
Franklin") agreed in principle that all of the outstanding common stock of First
Franklin  would be  acquired  by the  Company  in a business  combination  to be
accounted for as a pooling of interest. At December 31, 1997, First Franklin had
total  assets  of  $182.0  million  and  total  equity  of $21.0  million.  Upon
consummation  of the  transaction,  stockholders  of First Franklin will receive
4.41  shares of the  Company's  common  stock for each  share of First  Franklin
common stock.  Historical financial information presented in future reports will
be  restated to include  First  Franklin.  Consummation  of the  transaction  is
subject to regulatory and stockholder approval.


                                      F-22
<PAGE>

                              BANKFIRST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Contined)
         (Dollar amounts in thousands, except share and per share data)

NOTE 17 - SUBSEQUENT EVENTS (Continued)

      The following  summarized  operating data gives effect to the  acquisition
had it occurred on January 1, 1995:

                                          1997            1996          1995
                                      ------------    ------------    ----------

Net interest income ...............   $     28,635    $     25,460   $    23,037
                                      ============    ============    ==========

Net income ........................   $      6,628    $      6,049   $     5,179
                                      ============    ============    ==========

Basic earnings per share ..........   $       3.27    $       3.14    $     3.14
                                      ============    ============    ==========

Diluted earnings per share ........   $       3.05    $       2.94    $     2.95
                                      ============    ============    ==========


                                      F-23
<PAGE>

                              BANKFIRST CORPORATION

                           CONSOLIDATED BALANCE SHEET
         (Dollar amounts in thousands, except share and per share data)

                                                                  March 31, 1998
                                                                  --------------
                                                                    (Unaudited)
ASSETS
   Cash and due from banks .....................................      $ 23,711
   Securities available for sale, at fair value ................        75,206
   Mortgage loans held for sale ................................        19,969
   Loans, net ..................................................       361,029
   Premises and equipment, net .................................        19,202
   Mortgage servicing rights ...................................         6,992
   Federal Home Loan Bank Stock, at cost .......................         2,422
   Intangible assets ...........................................         2,120
   Accrued interest receivable and other asset .................         6,176
                                                                      --------
    Total assets ...............................................      $516,827
                                                                      ========


LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
    Noninterest-bearing deposits ...............................      $ 75,992
    Interest-bearing deposits ..................................       334,133
                                                                      --------
       Total deposits ..........................................       410,125

    Federal funds purchased ....................................        14,500
    Securities sold under agreements
       to repurchase ...........................................        19,175
    Advances from the Federal Home Loan Bank ...................        25,000
    Accrued interest payable and other liabilities .............         6,280
                                                                      --------
       Total liabilities .......................................       475,080

Employee Stock Ownership Plan ..................................         1,745

Stockholders' equity
    Common stock:  $2.50 par value, 3,000,000
      shares authorized, 1,275,893 shares
      outstanding ..............................................         3,105
    Noncumulative convertible preferred stock:  $5 par value,
      1,000,000 shares authorized, 215,805 shares outstanding ..         1,079
    Additional paid-in capital .................................        19,938
    Retained earnings ..........................................        15,206
    Unrealized gain on securities available for sale ...........           674
                                                                      --------
       Total stockholders' equity ..............................        40,002
                                                                      --------
       Total liabilities and stockholders' equity ..............      $516,827
                                                                      ========

        See accompanying notes to the consolidated financial statements.


                                      F-24
<PAGE>

                              BANKFIRST CORPORATION

                        CONSOLIDATED STATEMENTS OF INCOME
         (Dollar amounts in thousands, except share and per share data)

                                                    Three months ended March 31,
                                                    ----------------------------
                                                             (Unaudited)
                                                      1998                1997
                                                      ----                ----
Interest income
    Interest and fees on loans ....................   $ 9,088           $ 7,753
    Taxable securities ............................     1,089             1,181
    Nontaxable securities .........................        57                32
    Other .........................................        46                59
                                                      -------           -------
                                                       10,280             9,025
Interest expense                                                     
    Deposits ......................................     3,774             3,694
    Short-term borrowings .........................       484               168
    Long-term borrowings ..........................       144               169
                                                      -------           -------
                                                        4,402             4,031
                                                      -------           -------
Net interest income ...............................     5,878             4,994
Provision for loan losses .........................       225               300
                                                      -------           -------
Net interest income after                                            
   provision for loan losses ......................     5,653             4,694
Noninterest income                                                   
    Service charges and fees ......................       466               537
    Loan servicing income, net of amortization ....       325              --
    Net gain on loan sales ........................       206                52
    Trust department income .......................        24                14
    Other .........................................       452               260
                                                      -------           -------
                                                        1,473               863
Noninterest expenses                                                 
    Salaries and employee benefits ................     2,820             1,988
    Occupancy expense .............................       434               261
    Equipment expense .............................       496               495
    Office expense ................................       327                70
    Data processing fees ..........................       285               239
    FDIC assessments ..............................        11                29
    Merger expnese ................................        39              --
    Other .........................................       736               838
                                                      -------           -------
                                                        5,148             3,920
                                                      -------           -------
Income before income taxes ........................     1,978             1,637
Provision for income taxes ........................       746               577
                                                      -------           -------
Net income ........................................   $ 1,232           $ 1,060
                                                      =======           =======
Other comprehensive income (loss),                                   
    net of tax                                                       
    Change in unrealized                                             
      gain (loss) on securities ...................       112              (545)
                                                      -------           -------
Comprehensive income ..............................   $ 1,344           $   515
                                                      =======           =======
Earnings per share:                                                  
    Basic .........................................   $  0.94           $  0.82
    Diluted .......................................   $  0.84           $  0.74

        See accompanying notes to the consolidated financial statements.


                                      F-25
<PAGE>

                              BANKFIRST CORPORATION

            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                        Three Months ended March 31, 1998
                                   (Unaudited)
         (Dollar amounts in thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                                                                        Net
                                                                                                     Unrealized           Total
                                                                         Additional                    Gains              Stock-
                                              Common      Preferred        Paid-in        Retained    (Losses)           holders'
                                               Stock        Stock          Capital         Earnings  on Securities        Equity
                                               -----        -----          -------         --------  -------------        ------
<S>                                            <C>          <C>            <C>             <C>            <C>            <C>    
Balance, January 1, 1998 ...................   $3,099       $1,093         $20,112         $14,013        $562           $38,879
Stock options exercised, 814 shares ........        2         --                25            --           --                 27
Conversion of 2,703 shares of
 preferred stock into 1,669 shares
 common stock ..............................        4          (14)             10            --           --               --
Cash dividend on preferred stock ...........    --            --            --                 (39)        --                (39)
Net income .................................    --            --            --               1,232         --              1,232
Reclassification of ESOP shares
 subject to put options ....................    --            --              (209)           --           --               (209)
Change in unrealized gains .................    --            --            --                --           112               112
 (losses)
                                               ------       ------         -------         -------        ----           ------- 
Balance, March 31, 1998 ....................   $3,105       $1,079         $19,938         $15,206        $674           $40,002 
                                               ======       ======         =======         =======        ====           ======= 
</TABLE>

        See accompanying notes to the consolidated financial statements.


                                      F-26
<PAGE>

                              BANKFIRST CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
         (Dollar amounts in thousands, except share and per share data)

                                                              Three months
                                                             ended March 31,
                                                            ----------------
                                                            1998        1997
                                                            ----        ----
                                                               (Unaudited)
Cash flows from operating activities
   Net income .........................................  $  1,232    $  1,060
   Adjustments to reconcile net income 
     to net cash from operating activities
     Provision for loan losses ........................       225         300
     Depreciation .....................................       303         289
     Amortization and accretion, net ..................      (343)        (40)
     Gain on sale of mortgage loans ...................      (206)        (52)
     Proceeds from sales of mortgage loans ............    29,806       1,899
     Purchases of mortgage loans held for sale ........   (11,944)       --
     Originations of mortgage loans held for sale .....   (30,963)     (2,140)
     Changes in assets and liabilities
       Accrued interest receivable and other assets ...    (2,124)       (731)
       Accrued interest payable and other liabilities .      (691)        583
                                                         --------    --------
         Net cash provided by (used in) 
            operating activities ......................   (14,705)      1,168

Cash flows from investing activities
   Net cash paid for mortgage company .................    (7,449)       --
   Purchase of securities .............................    (4,095)     (3,522)
   Proceeds from maturities of securities .............     1,000       6,573
   Net increase in loans ..............................   (16,085)    (16,091)
   Purchase of FHLB stock .............................       (42)       (556)
   Premises and equipment expenditures, net ...........      (603)     (1,670)
                                                         --------    --------
     Net cash used in investing activities ............   (27,274)    (15,266)

Cash flows from financing activities
   Net change in deposits .............................    14,973      10,274
   Net change in securities sold
     under agreements to repurchase ...................     2,873         295
   Net change in federal funds purchased ..............    14,291      10,450
   Advances from the FHLB .............................    15,000        --
   Repayment of notes payable .........................    (5,798)       --
   Preferred stock dividends paid .....................       (39)        (40)
   Stock options exercised ............................        27        --
                                                         --------    --------
     Net cash provided by financing activities ........    41,327      20,979
                                                         --------    --------

Net change in cash and cash equivalents ...............      (652)      6,881

Cash and cash equivalents, beginning of period ........    24,363      12,995
                                                         --------    --------

Cash and cash equivalents, end of period ..............  $ 23,711    $ 19,876
                                                         ========    ========


Supplemental disclosures:
   Interest paid ......................................  $  2,013    $  1,827
   Income taxes paid ..................................       250         131
   Loans converted to other real estate ...............       178         107
   Preferred stock converted to common stock ..........        14        --
   Reclassification of ESOP shares ....................       209        --

        See accompanying notes to the consolidated financial statements.


                                      F-27
<PAGE>

                              BANKFIRST CORPORATION
   
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    
         (Dollar amounts in thousands, except share and per share data)

      Principles of Consolidation: The consolidated financial statements include
the accounts of BankFirst  Corporation  (formerly Smoky Mountain Bancorp,  Inc.)
(the "Company") and its wholly-owned subsidiary, BankFirst (the "Bank"), and the
Bank's  wholly-owned  subsidiary,  Curtis Mortgage Company.  In April, 1998, the
Company changed its name to BankFirst Corporation.

   
      The accompanying  unaudited  consolidated  financial  statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information,   and  accordingly  they  do  not  include  all  of  the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements. In the opinion of management, all adjustments
(consisting  of  normal  recurring  accruals)  considered  necessary  for a fair
presentation  have been included.  Operating results for the three month periods
ended March 31, 1998 and 1997 are not necessarily indicative of the results that
may be expected  for the year ended  December  31,  1998,  or for the year ended
December 31, 1997. For further information,  refer to the consolidated financial
statements and footnotes  thereto included  BankFirst's  consolidated  financial
statements for the year ended December 31, 1997.
    

      Mortgage  Banking  Activities:  Mortgage loans are originated and intended
for sale in the  secondary  market are carried at the lower of cost or estimated
aggregate  market value.  Mortgage  loans are sold into the secondary  market at
market prices, which includes consideration for normal servicing fees. The total
cost of  mortgage  loans  purchased  or  originated  with the  intent to sell is
allocated  between  the loan  servicing  right  and the  mortgage  loan  without
servicing,  based on their relative fair values.  The  capitalized  cost of loan
servicing  rights  is  amortized  in  proportion  to,  and over the  period  of,
estimated  net  future  servicing   revenue.   Mortgage   servicing  rights  are
periodically  evaluated for impairment by stratifying  them based on predominant
risk  characteristics of the underlying  serviced loans, such as loan type, term
and  note  rate.  Impairment  represents  the  excess  of cost of an  individual
mortgage servicing rights stratum over its fair value, and is recognized through
a valuation allowance.

      Borrowings:  Federal funds  purchased are overnight  borrowings.  Advances
from the Federal Home Loan Bank are comprised of $15,000  overnight,  $5,000 due
April 30, 1998, and $5,000 due September 30, 1998.

      Comprehensive   Income:   The  Company  adopted   Statement  of  Financial
Accounting Standard No. 130, "Reporting Comprehensive Income", effective for the
interim  period  ended March 31,  1998.  This  Standard  requires  reporting  of
comprehensive  income,  defined as changes in equity other than those  resulting
from investments by or distributions to stockholders.  Net income, plus or minus
"other comprehensive  income" results in comprehensive  income. The only item of
other comprehensive income applicable to the Company is the change in unrealized
gain or loss on securities available for sale.  Comprehensive income is reported
on the statement of income. The period ended March 31, 1997 was restated to meet
the current reporting format.

      Purchase  Transaction:  On January  16,  1998,  the Bank  acquired  Curtis
Mortgage Company, a mortgage loan origination and servicing company,  for $7,500
in a business combination accounted for as a purchase. The results of operations
of Curtis Mortgage Company is included in the accompanying  financial statements
since the date of  acquisition.  The excess of the purchase  price over the fair
value of net assets  acquired  resulted  in $1,900 of  goodwill,  which is being
amortized on a straight-line  basis over 15 years. Upon the transaction,  $6,065
of the purchase  price was  allocated to mortgage  servicing  rights,  which are
being amortized on a level-yield basis over the life of the underlying loans.

      Assets and liabilities acquired were:

        Cash ...................................................  $    51
        Loans held for sale ....................................    6,267
        Mortgage servicing rights ..............................    7,000
        Furniture and equipment ................................      165
        Accrued interest receivable and other assets ...........      375
        Notes payable ..........................................   (5,798)
        Accrued and other liabilities ..........................   (2,460)


                                      F-28
<PAGE>

                              BANKFIRST CORPORATION
   
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    
         (Dollar amounts in thousands, except share and per share data)

      Subsequent  Event:  On March 19,  1998,  the  Company  and First  Franklin
Bancshares,  Inc.  ("First  Franklin")  agreed  in  principle  that  all  of the
outstanding common stock of First Franklin would be acquired by the Company in a
business combination to be accounted for as a pooling of interest.  At March 31,
1998,  First  Franklin had total  assets of $185 and total  equity of $22.  Upon
consummation  of the  transaction,  stockholders  of First Franklin will receive
4.41  shares of the  Company's  common  stock for each  share of First  Franklin
common stock.  Historical financial information presented in future reports will
be  restated to include  First  Franklin.  Consummation  of the  transaction  is
subject to regulatory and stockholder approval.

      The following  summarized  operating data gives effect to the  acquisition
had it occurred on January 1, 1997:
                             
                                               Three months ended March 31,
                                                1998                1997
                                                ----                ----
      Net interest income ....................  $7,796             $6,745
      Net income .............................  $1,703             $1,567
      Basic earnings per share ...............    $.83               $.78
      Diluted earnings per share .............    $.78               $.72

      Earnings Per Share:  Basic earnings per share is based on weighted average
common shares  outstanding.  Diluted earnings per share further assumes issuance
of any dilutive potential common shares. Earnings per share are restated for all
subsequent stock dividends and splits.

      A  reconciliation  of the numerators and  denominators of the earnings per
common share and earnings per common share assuming  dilution  computations  are
presented below

                                                         Three months ended
                                                             March 31,
                                                        -------------------
                                                        1998           1997
                                                        ----           ----
                                                            (Unaudited)
Earnings Per Share
    Net income ...................................  $     1,232          1,060
    Less:  Dividends declared on preferred stock .          (39)           (40)
                                                    -----------    -----------
       Net income available to common
         stockholders ............................  $     1,193    $     1,020
                                                    ===========    ===========
    Weighted average common shares outstanding ...    1,273,994      1,242,103
                                                    ===========    ===========
       Earnings per share ........................  $      0.94    $      0.82
                                                    ===========    ===========

Earnings Per Share Assuming Dilution
    Net income available to common stockholders ..  $     1,193    $     1,020
    Add back dividends upon assumed conversion
      of preferred stock .........................           39             40
                                                    -----------    -----------
       Net income available to common
         stockholders assuming conversion ........  $     1,232    $     1,060
                                                    ===========    ===========
    Weighted average common shares outstanding ...    1,273,994      1,242,103
    Add:  Dilutive effects of assumed conversions
      and exercises:
       Convertible preferred stock ...............      134,371        139,847
       Stock options .............................       58,939         57,213
    Weighted average common and dilutive
      potential common shares outstanding ........    1,467,304      1,439,163
                                                    -----------    -----------
Earnings per share assuming dilution .............  $      0.84    $      0.74
                                                    ===========    ===========


                                      F-29
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders
First Franklin Bancshares, Inc. and Subsidiary
Athens, Tennessee

We have audited the accompanying  consolidated  balance sheets of First Franklin
Bancshares,  Inc.  and  Subsidiary  as of December  31,  1997 and 1996,  and the
related consolidated  statements of income, changes in stockholders' equity, and
cash flows for each of the years in the  three-year  period  ended  December 31,
1997. These  consolidated  financial  statements are the  responsibility  of the
Bank's  management.  Our  responsibility  is to  express  an  opinion  on  these
consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those  standards  require  that we plan and perform  these audits to
obtain reasonable assurance about whether the consolidated  financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the 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 First  Franklin
Bancshares,  Inc.  and  Subsidiary  as of December  31,  1997 and 1996,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1997 in conformity with generally  accepted
accounting principles.

                                             G. R. RUSH & COMPANY, P.C.

Chattanooga, Tennessee
January 22, 1998
(except for Note 16, as to which the
date is March 19, 1998)


                                      F-30
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1997 AND 1996

                                                           1997           1996
                                                        ---------       --------
                                                       (In Thousands of Dollars)
ASSETS
    Cash and due from banks .........................    $  6,927       $  6,237
    Federal funds sold ..............................        --            5,900
                                                         --------       --------

         Total cash and cash equivalents ............       6,927         12,137
    Securities available for sale,
      at fair value .................................      56,490         58,933
    Loans, net ......................................     113,305         96,391
    Premises and equipment, net .....................       2,729          2,848
    Accrued interest receivable
      and other assets ..............................       2,516          1,982
                                                         --------       --------
         Total assets ...............................    $181,967       $172,291
                                                         ========       ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
    Noninterest-bearing deposits ....................    $ 26,323       $ 26,860
    Interest-bearing deposits .......................     128,294        123,128
                                                         --------       --------

         Total deposits .............................     154,617        149,988

    Other borrowed funds ............................       1,750            714
    Advances from the Federal
      Home Loan Bank ................................       2,121            154
    Accrued interest payable and
      other liabilities .............................       2,462          1,763
                                                         --------       --------

         Total liabilities ..........................     160,950        152,619
                                                         --------       --------
Stockholders' equity
    Common stock:  $5.00 par value,
      400,000 shares authorized,
      164,028 and 164,902 shares
      outstanding in 1997 and 1996 ..................         820            825
    Additional paid-in capital ......................       3,203          3,333
    Retained earnings ...............................      16,595         15,247
    Net unrealized gain on securities
      available for sale ............................         399            267
                                                         --------       --------
         Total stockholders' equity .................      21,017         19,672
                                                         --------       --------
         Total liabilities and
           stockholders' equity .....................    $181,967       $172,291
                                                         ========       ========

                 See notes to consolidated financial statements.


                                      F-31
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

                        CONSOLIDATED STATEMENTS OF INCOME
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

                                                1997        1996         1995
                                              --------    --------     --------
                                                  (In Thousands of Dollars,
                                                  Except Per Share Amounts)
INTEREST INCOME
    Interest and fees on loans ............   $ 10,111    $  9,362     $  9,171
    Taxable securities ....................      2,361       2,473        2,565
    Nontaxable securities .................      1,051       1,016          874
    Other .................................        139         263          260
                                              --------    --------     --------
                                                13,662      13,114       12,870
                                              --------    --------     --------

INTEREST EXPENSE
    Deposits ..............................      6,060       5,989        5,576
    Borrowings ............................        118          50           90
                                              --------    --------     --------
                                                 6,178       6,039        5,666
                                              --------    --------     --------

NET INTEREST INCOME .......................      7,484       7,075        7,204

PROVISION FOR LOAN LOSSES .................        685         150          175
                                              --------    --------     --------

NET INTEREST INCOME AFTER PROVISION
    FOR LOAN LOSSES .......................      6,799       6,925        7,029
                                              --------    --------     --------

NONINTEREST INCOME
    Service charges and fees ..............      1,171       1,181        1,124
    Net securities gains (losses) .........        134         (20)         (68)
    Net gain on loan sales ................       --            35         --
    Trust department income ...............        622         572          551
    Prepaid pension cost adjustment .......        222        --           --
    Other .................................         88          78           73
                                              --------    --------     --------
                                                 2,237       1,846        1,680
                                              --------    --------     --------

NONINTEREST EXPENSES
    Salaries and employee benefits ........      3,124       3,147        3,003
    Occupancy expense .....................        404         405          401
    Equipment expense .....................        509         498          472
    FDIC assessments ......................       --          --            160
    Office expense ........................        150         162          139
    Data processing fees ..................        272         272          234
    Other .................................      1,080         903          903
                                              --------    --------     --------
                                                 5,539       5,387        5,312
                                              --------    --------     --------

INCOME BEFORE INCOME TAXES ................      3,497       3,384        3,397

PROVISION FOR INCOME TAXES ................        935         999        1,043
                                              --------    --------     --------

NET INCOME ................................   $  2,562    $  2,385     $  2,354
                                              ========    ========     ========

EARNINGS PER SHARE:
    Basic .................................   $  15.62    $  14.40     $  14.15

                 See notes to consolidated financial statements.


                                      F-32
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>

                                                                      Additional                      Net Unrealized      Total
                                                       Common          Paid-in         Retained       Gains (Losses)   Stockholders'
                                                       Stock           Capital         Earnings       on Securities       Equity
                                                     ----------       ----------       --------       --------------   -------------
                                                                              (In Thousands of Dollars)
<S>                                                  <C>              <C>              <C>              <C>              <C>     
Balance, January 1, 1995 .........................   $    837         $  3,627         $ 12,231         $ (1,454)        $ 15,241

Retirement of repurchased
    shares, 1,200 shares .........................         (6)            (114)            --               --               (120)

Cash dividends on common stock ...................       --               --               (847)            --               (847)

Net income .......................................       --               --              2,354             --              2,354

Change in unrealized gains
    (losses) .....................................       --               --               --              1,808            1,808
                                                     --------         --------         --------         --------         --------

Balance, January 1, 1996 .........................        831            3,513           13,738              354           18,436

Retirement of repurchased
    shares, 1,225 shares .........................         (6)            (180)            --               --               (186)

Cash dividends on common stock ...................       --               --               (876)            --               (876)

Net income .......................................       --               --              2,385             --              2,385

Change in unrealized gains
    (losses) .....................................       --               --               --                (87)             (87)
                                                     --------         --------         --------         --------         --------

Balance, January 1, 1997 .........................        825            3,333           15,247              267           19,672

Sales of common stock,
    267 shares ...................................          1               42             --               --                 43

Retirement of repurchased
    shares, 1,141 shares .........................         (6)            (172)            --               --               (178)

Cash dividends on common stock ...................       --               --             (1,214)            --             (1,214)

Net income .......................................       --               --              2,562             --              2,562

Change in unrealized gains
    (losses) .....................................       --               --               --                132              132
                                                     --------         --------         --------         --------         --------

Balance, December 31, 1997 .......................   $    820         $  3,203         $ 16,595         $    399         $ 21,017
                                                     ========         ========         ========         ========         ========
</TABLE>

                 See notes to consolidated financial statements.


                                      F-33
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996
                 Inflows (Outflows) in Cash and Cash Equivalents

<TABLE>
<CAPTION>
                                                                          1997             1996              1995
                                                                       ---------         --------          --------
                                                                                  (In Thousands of Dollars)
<S>                                                                    <C>               <C>               <C>     
Cash flows from operating activities
    Net income .....................................................   $  2,562          $  2,385          $  2,354
    Adjustment to reconcile net income to net cash
       provided by operating activities
          Provision for loan losses ................................        685               150               175
          Depreciation .............................................        373               344               332
          Amortization .............................................         36                36                36
          Net (gains) losses on securities sales ...................       (134)               20                68
          Net (gains) losses on sales of premises and equipment ....         (8)               (5)                2
          Gain on sale of loans ....................................       --                 (35)             --
          Deferred tax provision ...................................         29                74                13
          Accrued interest receivable and other assets .............       (570)             (115)              151
          Accrued interest payable and other liabilities ...........        552                (3)              135
                                                                       --------          --------          --------
               Net cash flows from operating activities ............      3,525             2,851             3,266
                                                                       --------          --------          --------
Cash flows from investing activities
    Purchases of securities ........................................    (26,898)          (29,544)          (13,431)
    Proceeds from maturities of securities .........................      8,051            13,832             9,010
    Proceeds from sales of securities ..............................     21,637            12,995            14,089
    Net increase in loans ..........................................    (17,598)             (643)          (12,917)
    Proceeds from sales of premises and equipment ..................          8                20              --
    Acquisition of premises and equipment ..........................       (255)             (274)             (362)
                                                                       --------          --------          --------
               Net cash flows from investment activities ...........    (15,055)           (3,614)           (3,611)
                                                                       --------          --------          --------
Cash flows from financing activities
    Net change in deposits .........................................      4,629              (444)            5,075
    Advances from Federal Home Loan Bank ...........................      2,000              --                --
    Repayments of advances from Federal Home Loan Bank .............        (33)               (9)               (8)
    Net change in other borrowed funds .............................      1,073               562              (602)
    Purchase of common stock .......................................       (178)             (186)             (120)
    Sales of common stock ..........................................         43              --                --
    Common stock dividends paid ....................................     (1,214)             (876)             (847)
                                                                       --------          --------          --------
               Net cash flows from financing activities ............      6,320              (953)            3,498
                                                                       --------          --------          --------
Cash and cash equivalents
    Net cash inflow (outflow) ......................................     (5,210)           (1,716)            3,153
    Balance
       Beginning of year ...........................................     12,137            13,853            10,700
                                                                       --------          --------          --------
       End of year .................................................   $  6,927          $ 12,137          $ 13,853
                                                                       ========          ========          ========
Supplemental disclosures:
    Interest .......................................................   $  6,139          $  6,048          $  5,459
    Income taxes ...................................................        983             1,101             1,052
    Total increase in unrealized
       appreciation (depreciation) on
       securities available for sale ...............................        132               (87)            1,808
</TABLE>

                 See notes to consolidated financial statements.


                                      F-34
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 1997 AND 1996

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES.

      Principles of consolidation. The consolidated financial statements include
the  accounts  of the parent  company  and its wholly  owned  subsidiary,  First
National Bank and Trust Company. All significant  intercompany  transactions and
balances are eliminated in the consolidation.

      Nature of operations. The Company provides a variety of financial services
to  individuals  and  corporate  customers  through its various  branches in the
McMinn County,  Tennessee  region.  The Company's  primary deposit  products are
demand deposits, NOW accounts, savings accounts and certificates of deposit. Its
primary lending products are commercial and single-family residential loans.

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

      Material estimates that are particularly susceptible to significant change
relate to the  determination  of the  allowance  for loan  losses.  Management's
determination  of the  allowance  for loan  losses is based on  various  factors
described below under the caption "Loans and allowance for loan losses".

      While management uses available  information to recognize losses on loans,
future  additions to the  allowance  may be necessary  based on changes in local
economic conditions.  In addition,  regulatory agencies,  as an integral part of
their examination process,  periodically review the Company's allowance for loan
losses.  Such  agencies  may require the Company to  recognize  additions to the
allowance based on their judgments  about  information  available to them at the
time of their examination.  Because of these factors,  it is reasonably possible
that the allowance for loan losses may change materially in the near term.

      Cash and cash  equivalents.  For purposes of the  statement of cash flows,
the Company  considers  all highly  liquid  debt  instruments  purchased  with a
maturity of three months or less to be cash equivalents.

      Securities  available for sale. The Company  classified all investments as
securities  available for sale. No investments  were classified  under the other
categories of trading securities and held to maturity securities.  Available for
sale securities are reported at fair value,  with  unrealized  holding gains and
losses  excluded  from  earnings  and  reported  as  a  separate   component  of
stockholders' equity.

      All investment securities are initially recorded at cost, with adjustments
made for  amortization  of  premiums  and  accretion  of  discounts,  which  are
recognized as  adjustments to interest  income.  Gains and losses on disposition
are based on the net proceeds and the adjusted carrying amount of the securities
sold, using the specific identification method.

      Unrealized  holding  gains and losses,  net of deferred tax, on securities
available  for sale are  reported  as a net  amount in a separate  component  of
stockholders' equity until realized. At December 31, 1997 and 1996, the deferred
tax liability was $244 thousand and $163 thousand, respectively.

      Loans and  allowance  for loan  losses.  Loans are stated at the amount of
unpaid  principal,  reduced by unearned  discount,  unamortized loan fees and an
allowance  for loan losses.  Interest on loans is calculated by using the simple
interest method on daily balances of the principal amount outstanding. Loan fees
are recognized as an adjustment of yield over the lives of the related loans.

      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 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.
The evaluations  take 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


                                      F-35
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued).

affect the borrowers'  ability to pay.  Accrual of interest is discontinued on a
loan  when  management   believes,   after  considering  economic  and  business
conditions and collection  efforts,  that the borrowers'  financial condition is
such that collection of interest is doubtful.

      Loans are considered  impaired in full payment under the loan terms is not
expected.  Impairment is evaluated in total for smaller-balance loans of similar
nature such as  residential  mortgage and consumer  loans,  and on an individual
basis for other  loans.  Impaired  loans are  carried  at the  present  value of
expected cash flows discounted at the loan's  effective  interest rate or at the
fair value of the  collateral if the loan is collateral  dependent.  If impaired
loans are significant to management,  a portion of the allowance for loan losses
is allocated to impaired loans. Loans are evaluated for impairment when payments
are delayed,  or when the internal  grading  system  indicates a substandard  or
doubtful  classification.  Payment  on such  loans  are  reported  as  principal
reductions.

      Depreciation.  Office  equipment  and  buildings  are  stated at cost less
accumulated depreciation computed on the straight-line method over the estimated
useful  lives  of  the  assets.  Leasehold  improvements  are  amortized  on the
straight-line  method  over the  shorter of the  estimated  useful  lives of the
improvements or the terms of the related leases.

      Amortization.  Intangible assets of the parent company are being amortized
on the straight-line method over a fifteen year period.

      Income taxes.  Income taxes are allocated based upon each entity's portion
of net income at the applicable tax rate. Deferred income taxes are reported for
timing differences  between items of income or expense reported in the financial
statements and those reported for income tax purposes.  The  differences  relate
principally to the basis of available for sale securities, depreciation methods,
defined benefit pension plan, and the provision for loan losses.

      Fair value of financial instruments.  Fair values of financial instruments
are estimated  using  relevant  market  information  and other  assumptions,  as
disclosed in Note 11. Fair value estimates involve  uncertainties and matters of
significant  judgment regarding interest rates,  credit risk,  prepayments,  and
other factors,  especially in the absence of broad markets for particular items.
Changes in assumptions or in market  conditions could  significantly  affect the
estimates.

      Repurchased common stock. All repurchased shares are retired in accordance
with Tennessee statutes and are available for issuance.

      Earnings per share.  Basic  earnings  per share are  computed  under a new
accounting  standard effective in the quarter ended December 31, 1997. All prior
amounts  conform  to the new  standard  and do not  require  restatement.  Basic
earnings  per share is based upon net income  divided  by the  weighted  average
number of shares outstanding during the year.

      Reclassifications. Certain amounts in 1995 and 1996 have been reclassified
to conform with the 1997 presentation.

      Future accounting changes. New accounting standards have been issued which
will require future reporting of  comprehensive  income (net income plus changes
in holding  gains and losses on available for sale  securities)  and may require
redetermination of industry segment financial information.


                                      F-36
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

2. SECURITIES AVAILABLE FOR SALE.

      Carrying   amounts  and  approximate   market  values  of  securities  are
summarized as follows:

<TABLE>
<CAPTION>
                                                            December 31, 1997
                                          ------------------------------------------------------
                                          Amortized    Unrealized     Unrealized
                                             Cost        Gains           Losses     Market Value
                                          ---------    ----------     ----------    ------------
                                                        (In Thousands of Dollars)

<S>                                       <C>           <C>            <C>            <C>     
U.S. Treasury ..........................  $ 12,078      $     88       $    (41)      $ 12,125
Obligations of other U.S. government                                                 
   agencies:                                                                         
       Mortgage-backed securities ......     4,481            39            (29)         4,491
       Collateralized mortgage                                                       
          obligations ..................     4,473            12            (31)         4,454
       Other ...........................     2,002          --              (11)         1,991
Obligations of states and political                                                  
   subdivisions ........................    32,147           624             (8)        32,763
FHLB and FRB stock .....................       666          --             --              666
                                          --------      --------       --------       --------
                                          $ 55,847      $    763       $   (120)      $ 56,490
                                          ========      ========       ========       ========

<CAPTION>

                                                            December 31, 1996
                                          ------------------------------------------------------
                                          Amortized    Unrealized     Unrealized
                                             Cost        Gains           Losses     Market Value
                                          ---------    ----------     ----------    ------------
                                                        (In Thousands of Dollars)

<S>                                       <C>           <C>            <C>            <C>     
U.S. Treasury ..........................  $ 13,575      $     88       $   (104)      $ 13,559
Obligations of other U.S. government                                                
   agencies:                                                                        
       Mortgage-backed securities ......    13,182            58            (48)        13,192
       Collateralized mortgage                                                      
          obligations ..................     6,701            22            (84)         6,639
       Other ...........................     4,687            19            (48)         4,658
Obligations of states and political                                                 
   subdivisions ........................    19,732           550            (23)        20,259
FHLB and FRB stock .....................       626          --             --              626
                                          --------      --------       --------       --------
                                          $ 58,503      $    737       $   (307)      $ 58,933
                                          ========      ========       ========       ========
</TABLE>
                                                                                
      Securities with par amounts of approximately  $17,375 thousand and $17,869
thousand for 1997 and 1996,  respectively,  were pledged to secure  deposits and
other  liabilities of $7,117 thousand and $2,969  thousand.  The market value of
the pledged securities was $17,553 thousand and $18,000 thousand at December 31,
1997 and 1996, respectively.

      The maturities of securities at December 31, 1997, were as follows:

                                                    Amortized         Market
                                                       Cost            Value
                                                   -----------      -----------
                                                    (In Thousands of Dollars)

Due in one year or less .........................  $     4,549      $     4,532
Due after one year through five years ...........       12,588           12,691
Due after five years through ten years ..........       15,122           15,369
Due after ten years .............................       22,922           23,232
Other securities ................................          666              666
                                                   -----------      -----------
                                                   $    55,847      $    56,490
                                                   ===========      ===========
                                                               
                                                    1997     1996      1995
                                                   ------   ------    ------
                                                    (In Thousands of Dollars)
                                                
Sales of available for sale securities          
   Realized gains ...............................   $ 137    $  33     $  20
   Realized losses ..............................       3       53        88


                                      F-37
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

3. NET LOANS.

      Major classifications of loans at December 31, are as follows:

                                                       1997              1996
                                                     ---------        ---------
                                                      (In Thousands of Dollars)

Commercial loans .................................   $  29,462        $  19,328
Real estate loans                            
   Construction and development ..................       6,895            5,485
   Commercial ....................................      19,226           15,341
   Residential ...................................      38,908           38,165
Installment loans ................................      20,855           19,495
Other ............................................         268              395
                                                     ---------        ---------
   Total loans ...................................     115,614           98,209
                                             
Less -                                       
   Unearned interest income ......................      (1,062)            (603)
   Allowance for loan losses .....................      (1,096)          (1,153)
   Unamortized loan fees .........................        (151)             (62)
                                                     ---------        ---------
Net loans ........................................   $ 113,305        $  96,391
                                                     =========        =========
                                       
      Impaired loans on which the accrual of interest has been  discontinued  or
reduced had balances of $615 thousand and $275 thousand at December 31, 1997 and
1996,  respectively.  If interest on those loans had been  accrued,  such income
would have  approximated  $56  thousand  and $12  thousand  for the above years.
Interest income on this type of loan is recorded only when received.

      Changes in the allowance for loan losses were as follows:

                                               1997         1996         1995
                                              -------      -------      -------
                                                  (In Thousands of Dollars)

      Balance, beginning of year ...........  $ 1,153      $ 1,283      $ 1,244 
         Provision .........................      685          150          175
         Loans charged off .................     (955)        (465)        (301)
   
         Recoveries of loans charged off ...      213          185          165
    
       
                                              -------      -------      -------
      Balance, end of year .................  $ 1,096      $ 1,153      $ 1,283
                                              =======      =======      =======

4. PREMISES AND EQUIPMENT.

      Major classifications of these assets are as follows:

                                                         1997            1996
                                                      ----------      ----------
                                                      (In Thousands of Dollars)

      Land ........................................   $      338      $      338
      Buildings ...................................        1,697           1,687
      Leasehold improvements ......................          762             747
      Furniture, fixtures and equipment ...........        3,038           2,832
                                                      ----------      ----------
                                                           5,835           5,604
      Less - accumulated depreciation .............        3,106           2,756
                                                      ----------      ----------
                                                      $    2,729      $    2,848
                                                      ==========      ==========


                                      F-38
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

5. INTANGIBLE ASSETS.

      Included in the caption "Accrued interest receivable and other assets" are
intangible  assets  consisting  of  goodwill  which  is being  amortized  on the
straight-line method over its useful life:

                                    Unamortized Cost         Amortization
                                    ----------------   -------------------------
                                     1997     1996      1997     1996     1995
                                    -------  -------   -------  -------  -------
                                              (In Thousands of Dollars)
                                
      Goodwill ..................   $    85  $   121   $    36  $    36  $    36
                                    =======  =======   =======  =======  =======
                     
6. DEPOSITS.

      Certificates of deposit of $100 thousand or more were $16,323 thousand and
$13,696 thousand at December 31, 1997 and 1996, respectively.

      At December  31,  1997,  scheduled  maturities  of time  deposits  were as
follows (in thousands of dollars):

      1998 ...................................................  $   46,331
      1999 ...................................................      25,935
      2000 ...................................................       8,678
      2001 ...................................................       6,198
                                                                ----------  
                                                                $   87,142
                                                                ==========

7. BORROWINGS.

      Other borrowed funds consist of treasury tax and loan deposits,  which are
held under a note  option  with the Federal  Home Loan Bank,  and federal  funds
purchased.  The note option has a maximum indebtedness of $1,100 thousand, bears
an interest rate  equivalent to the federal  funds rate,  and generally  matures
within seven to fourteen  days.  Other  borrowed  funds at December 31, 1997 and
1996 were comprised of the following:

                                                         1997          1996
                                                       ---------      -------
                                                      (In Thousands of Dollars)

      Treasury tax and loan note option .............  $   1,100      $   714
      Federal funds purchased .......................        650           --
                                                       ---------      -------
                                                       $   1,750      $   714
                                                       =========      =======
                                                                 
      Federal Home Loan Bank advances consisted of the following at December 31,
      1997 and 1996:

                                                           1997         1996
                                                         -------      -------
                                                      (In Thousands of Dollars)

6.75% fixed rate advance, principal and interest 
   monthly, maturing on September 1, 2012 ...........    $   743      $   --
6.51% fixed rate advance, principal and interest                      
   monthly, maturing on January 1, 2013 .............        500          --
7.20% fixed rate advance, principal and interest                      
   monthly, maturing on June 1, 2012 ................        490          --
6.80% fixed rate advance, principal and interest                      
   monthly, maturing on March 1, 2012 ...............        243          --
5.95% fixed rate advance, principal and interest                      
   monthly, maturing on August 1, 2008 ..............         80          85
5.70% fixed rate advance, principal and interest                      
   monthly, maturing on September 1, 2008 ...........         65          69
                                                         -------      ------
                                                         $ 2,121      $  154
                                                         =======      ======

      These advances are  collateralized by a blanket pledge of the subsidiary's
qualifying   residential  mortgage  loans  which  have  a  carrying  value  that
significantly exceeds the maximum FHLB note amounts.


                                      F-39
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

8. PROVISION FOR INCOME TAXES.

      The provision for income taxes is as follows:

                                               1997         1996         1995
                                             -------      -------      --------
                                                  (In Thousands of Dollards)

      Currently payable -
         Federal .........................   $   713      $   728       $   825
         State ...........................       193          197           205
                                             -------      -------       -------
                                                 906          925         1,030
      Deferred provision -                                            
         Federal and state ...............        29           74            13
                                             -------      -------       -------
                                             $   935      $   999       $ 1,043
                                             =======      =======       =======
                                                                    
      Temporary differences which give rise to the net deferred tax liability at
December 31, are as follows:

                                                    1997            1996
                                                  --------        --------
                                                  (In Thousands of Dollars)

      Deferred tax assets:
         Allowance for loan losses .............   $    95         $   103
         Deferred compensation .................        86              89
         Deferred loan fees ....................        57              24
                                                   -------         -------
               Total deferred tax assets .......       238             216
                                                   -------         -------
                                                              
      Deferred tax liabilities:

         Net unrealized appreciation 
            on securities available 
            for sale ...........................       244             163
         Depreciation ..........................       209             221
         Defined benefit plan ..................       189              --
         Other .................................        57              42
                                                   -------         -------
            Total deferred tax liabilities .....       699             426
                                                   -------         -------
            Net deferred tax asset (liability) .   $  (461)        $  (210)
                                                   =======         ======= 

      The net deferred tax asset (liability) amounts are included in the caption
"Accrued interest receivable and other assets" and "Accrued interest payable and
other  liabilities",  respectively.  The parent  company's  tax  liabilities  or
expenses were not significant for 1997 or 1996.

      A reconciliation  of expected income tax expense at the statutory  federal
income  tax  rate of 34% with the  actual  effective  income  tax  rates,  is as
follows:

                                                1997       1996       1995
                                                ----       ----       ----

     Statutory federal tax rate ............    34.0%      34.0%      34.0%
     State income tax, net of                                         
       federal benefit .....................     4.0        4.0        4.0
   
     Tax exempt income .....................   (10.3)     (10.2)      (8.7)
     Other .................................    (1.0)       1.7        1.4 
    
                                                ----       ----       ----
                                                26.7%      29.5%      30.7%
                                                ====       ====       ====


                                      F-40
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

9. RETIREMENT PLANS.

      The First National Bank and Trust Company has defined  benefit pension and
defined contribution profit sharing plans covering  substantially all employees.
The benefits for the pension plan are based  primarily upon years of service and
career average pay. The Bank's funding policy is to make annual contributions as
required  by  applicable  regulations.  The Bank has  charged  pension  costs as
accrued,   based  on  an  actuarial  valuation  and  funded  the  plans  through
contributions to trust funds that are kept apart from Bank funds.

      The pertinent  assumptions and calculations  covering the pension plan are
summarized below as of December 31:

                                                         1997          1996
                                                       -------       -------
                                                     (In Thousands of Dollars)

      Assumptions:
         Discount rate ...............................    8.5%          8.5% 
         Salary increase rate ........................    6.5%          6.5%
         Expected rate of return on plan assets ......    8.5%          8.5%
                                                                   
      Net periodic pension cost:                                   
         Service cost .............................    $   173       $   159
         Interest cost ............................        318           287
         Return on plan assets ....................       (629)         (305)
         Other ....................................        249           (21)
                                                       -------       -------
                 Net periodic pension cost ........    $   111       $   120
                                                       =======       =======

                                                         1997          1996
                                                       -------       -------
                                                     (In Thousands of Dollars)

      Actuarial present value of --
         Vested benefit obligation ................  $  (3,924)       $  (2,708)
         Nonvested benefit obligation .............        (52)             (27)
                                                     ---------        ---------
         Accumulated benefit obligation ...........     (3,976)          (2,735)
         Effect of projected future compensation ..     (1,263)          (1,051)
                                                     ---------        ---------
         Projected benefit obligation .............     (5,239)          (3,786)
      Plan assets at fair value ...................      4,927            4,177
                                                     ---------        ---------
      Plan assets in excess of or (less                              
         than) projected benefit obligation .......       (312)             391
      Unrecognized transition amount ..............       (150)            (171)
      Unrecognized net loss .......................        959              150
                                                     ---------        ---------
      Net prepaid pension cost ....................  $     497        $     370
                                                     =========        =========
                                                                
      Plan  assets  consist  principally  of  U.S.  Treasury  notes,  government
agencies,  corporate bonds and notes,  and common stocks.  Contributions  to the
plans are as follows:

                                                1997          1996        1995
                                               -------       -------     -------
                                                  (In Thousands of Dollars)

      Pension plan ..........................  $   238       $   229     $   243
      Profit sharing plan ...................       83           112         106


                                      F-41
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

10. CONTINGENT LIABILITIES.

      The consolidated  financial  statements do not reflect various commitments
and  contingent  liabilities  which arise in the normal  course of business  and
which involve  elements of credit risk,  interest rate risk and liquidity  risk.
These  commitments and contingent  liabilities are commitments to extend credit,
letters  of credit,  and home  equity  lines of credit.  A summary of the unused
portion of these commitments and contingent liabilities at December 31, 1997, is
as follows (in thousands of dollars):

     Commercial lines of credit .................................  $   7,541
     Real estate construction lines of credit ...................      5,151
     Personal lines of credit ...................................        472
     Home equity lines of credit ................................      1,216
     Other commitments to extend credit .........................        314
     Standby letters of credit ..................................        171
                                                                   ---------
            Total ...............................................  $  14,865
                                                                   =========

      All of the above commitments and contingent  liabilities  include exposure
to some credit loss in the event of nonperformance  of the customer.  The credit
policies and  procedures for these items are the same as those for extensions of
credit  that are  recorded  in the  consolidated  balance  sheets.  Because  the
majority of these  instruments have fixed maturity dates and all commitments are
not utilized before  expiration,  they do not generally  present any significant
liquidity  risk to the bank.  No  significant  losses have been  incurred on its
commitments in either 1997 or 1996.

11. FAIR VALUE OF FINANCIAL INSTRUMENTS.

      The fair  value of  financial  instruments  is  disclosed  to comply  with
Statement of Financial  Accounting  Standards (SFAS) No. 107,  "Disclosure about
Fair Value of Financial Instruments".  For the purposes of this disclosure,  the
estimated fair value of financial  instruments  with immediate and  shorter-term
maturities (generally 90 days or less) is assumed to be the same as the recorded
book  value.  At  December  31,  1997 and 1996,  these  instruments  include the
consolidated balance sheet lines captioned "Cash and cash equivalents", interest
receivable included in "Accrued interest receivable and other assets" (of $1,192
thousand and $1,245 thousand, respectively), "Noninterest-bearing deposits", NOW
account and savings deposits included in "Interest-bearing deposits" (of $41,152
thousand and $39,547 thousand, respectively),  "Other borrowed funds", "Advances
from the Federal  Home Loan Bank",  and  interest  payable  included in "Accrued
interest  payable and other  liabilities"  (of $944 thousand and $896  thousand,
respectively).  Investment  securities  consist  entirely of available  for sale
securities and are recorded at fair value on the consolidated balance sheet.

      The  carrying  amounts  and  estimated  fair  values  of  other  financial
instruments at December 31, 1997 and 1996, are summarized as follows:

                                              1997                 1996
                                      ------------------------------------------
                                      Carrying  Estimated   Carrying  Estimated
                                       Amount   Fair Value   Amount   Fair Value
                                      --------  ----------  --------  ----------
                                              (In Thousands of Dollars)

Financial assets:

   Loans, less allowance for 
     loan losses ..................   $113,305   $113,939   $ 96,391   $ 97,434

Financial liabilities:

   Time deposits ..................   $ 87,142   $ 87,491   $ 83,581   $ 84,020

Off-balance sheet:

   Commitments to extend 
     credit and standby letters
     of credit ....................   $   --     $   --     $   --     $   --


                                      F-42
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

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

      Loans. The fair values of variable rate loans that reprice  frequently and
have no significant  change in credit risk are assumed to  approximate  carrying
amounts.  The fair  value of other  loans  (e.g.,  commercial,  commercial  real
estate,   certain  mortgage  loans  and  consumer  loans)  are  estimated  using
discounted cash flow analysis,  using interest rates currently being offered for
loans with similar terms to borrowers of similar credit quality and estimates of
maturity based on actual maturity dates.

      Time  deposits.  The fair value for  fixed-rate  time deposits with stated
maturities was estimated  using  discounted  cash flow  analyses,  using current
market rates for instruments with similar maturities.

      Off-balance sheet instruments.  These instruments  include home equity and
personal  lines of credit,  commercial  lines of credit and  standby  letters of
credit.  Because  the  majority of these  instruments  are not  utilized  before
expiration and generally have maturity dates of less than one year,  they do not
generally represent any significant financial instrument for the Company.

12. RELATED PARTY TRANSACTIONS.

      At December 31, 1997 and 1996,  respectively,  related party  transactions
between the subsidiary bank and its officers and board members were as follows:

                                                       1997           1996
                                                    ---------       ---------
                                                    (In Thousands of Dollars)

      Loans .....................................   $   1,912       $   1,226
      Deposits ..................................       1,082             464
                                                                   
      Trust assets (market value):                                 
         Benefit plans ..........................   $   8,568       $   6,952
         Other ..................................      11,482           9,977
                                                           
13. REGULATORY MATTERS.

      The Company and subsidiary bank are each independently  subject to various
regulatory   capital   requirements   administered   by  their  primary  federal
regulators,  the Federal Reserve Bank (FRB) and the Office of Comptroller of the
Currency (OCC).  Failure to meet the minimum regulatory capital requirements can
initiate certain mandatory,  and possible  additional  discretionary  actions by
regulators,  that if  undertaken,  could  have a direct  material  effect on the
Company's  consolidated  financial  statements.  Under  the  regulatory  capital
adequacy  guidelines and the regulatory  framework for prompt corrective action,
the Company and subsidiary  bank must each  individually  meet specific  capital
guidelines   involving   quantitative   measures  of  their  respective  assets,
liabilities,  and certain off-balance-sheet items as calculated under regulatory
accounting  practices.  The Company's and subsidiary  bank's capital amounts and
classification under the prompt corrective action guidelines are also subject to
qualitative judgments by the regulators about components,  risk weightings,  and
other factors.

      Quantitative measures established by regulation to ensure capital adequacy
require the Company and subsidiary  bank to maintain  minimum amounts and ratios
of total  risk-based  capital  and Tier 1 capital  to  risk-weighted  assets (as
defined in the  regulations),  and Tier 1 capital to adjusted  total  assets (as
defined).  Management  believes,  as of December 31, 1997, that both the Company
and subsidiary bank exceed all the respective  capital adequacy  requirements to
which they are subject.

      As of  December  31,  1997,  the  most  recent  notification  from the OCC
categorized both the Company and subsidiary bank as well  capitalized  under the
regulatory framework for prompt corrective action. To remain categorized as well
capitalized, the Company and subsidiary bank will have to maintain minimum total
risk-based,  Tier 1 risk-based,  and Tier 1 leverage  ratios as disclosed in the
table  below.   There  are  no  conditions  or  events  since  the  most  recent
notification  that  management  believes  have  changed  the  Company's  or  the
subsidiary bank's prompt corrective action category.


                                      F-43
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                               To Be Well
                                                                            Capitalized Under
                                                            For Capital     Prompt Corrective
                                        Actual          Adequacy Purposes   Action Provisions
                                  ----------------      -----------------   -----------------
                                  Amount     Ratio      Amount     Ratio    Amount      Ratio
                                  ------     -----      ------     -----    ------      -----
                                                   (In Thousands of Dollars)
<S>                               <C>        <C>        <C>         <C>     <C>          <C>  
December 31, 1996
Total Capital (to Risk 
  Weighted Assets):
    Consolidated ..............   $21,629    19.1%      $9,069     =>8.0%   $11,337    =>10.0%
    Subsidiary bank ...........   $21,312    18.8%      $9,063     =>8.0%   $11,329    =>10.0%

Tier 1 Capital (to Risk 
  Weighted Assets):
    Consolidated ..............   $20,533    18.1%      $4,534     =>4.0%   $ 6,802    => 6.0%
    Subsidiary bank ...........   $20,216    17.8%      $4,531     =>4.0%   $ 6,797    => 6.0%

Tier 1 Capital (to Adjusted 
  Total Assets):
    Consolidated ..............   $20,533    11.4%      $5,397     =>3.0%   $ 8,996    => 5.0%
    Subsidiary bank ...........   $20,216    11.2%      $5,396     =>3.0%   $ 8,993    => 5.0%

<CAPTION>
                                                                               To Be Well
                                                                            Capitalized Under
                                                            For Capital     Prompt Corrective
                                        Actual          Adequacy Purposes   Action Provisions
                                  ----------------      -----------------   -----------------
                                  Amount     Ratio      Amount     Ratio    Amount      Ratio
                                  ------     -----      ------     -----    ------      -----
                                                   (In Thousands of Dollars)
<S>                               <C>        <C>        <C>         <C>     <C>          <C>  
December 31, 1996
Total Capital (to Risk 
  Weighted Assets):
    Consolidated ..............   $20,437    20.2%      $8,098    =>8.0%    $10,123    =>10.0%
    Subsidiary bank ...........   $20,229    20.0%      $8,094    =>8.0%    $10,118    =>10.0%

Tier 1 Capital (to Risk 
  Weighted Assets):
    Consolidated ..............   $19,284    19.1%      $4,049    =>4.0%    $ 6,074    =>6.0%
    Subsidiary bank ...........   $19,076    18.9%      $4,047    =>4.0%    $ 6,070    =>6.0%

Tier 1 Capital (to Adjusted 
 Total Assets):
    Consolidated ..............   $19,284    11.4%      $5,084    =>3.0%    $ 8,474    =>5.0%
    Subsidiary bank ...........   $19,076    11.3%      $5,082    =>3.0%    $ 8,471    =>5.0%
</TABLE>

      The  subsidiary  bank,  as a National  Bank,  is  subject to the  dividend
restrictions  set  forth  by  the  Comptroller  of  the  Currency.   Under  such
restrictions, the bank may not, without prior approval of the Comptroller of the
Currency,  declare dividends in excess of the sum of current year's earnings (as
defined) plus the retained  earnings (as defined) from the prior two years.  The
bank was in compliance with these regulations as of December 31, 1997 and 1996.

14. CONCENTRATIONS OF CREDIT RISK.

      Substantially all of the subsidiary bank's loans,  commitments and letters
of credit  have been  granted to  customers  in the bank's  market  area and are
depositors of the bank.  Investments in state and municipal securities generally
involve governmental  entities within Tennessee.  Concentrations by type of loan
are described in Note 3.  Commercial and standby  letters of credit were granted
primarily to commercial  borrowers.  The subsidiary bank, as a matter of policy,
strives to limit loans to one  individual,  related group of  borrowers,  or one
industry to twenty-five percent of capital. In addition, the subsidiary bank had
the following individual concentrations at December 31:

                                                           1997          1996
                                                         --------      --------
                                                       (In Thousands of Dollars)
Par value of securities issued by governmental 
   entities outside  of Tennessee ....................   $ 14,470      $  3,485
                                                                       
Correspondent bank balances ..........................         39         8,276
                                                         --------      --------
                                                         $ 14,509      $ 11,761
                                                         ========      ========


                                      F-44
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

      The  correspondent  bank balances  represent  federal funds sold of $0 and
$5,900  thousand,  respectively,  and due from  accounts  in excess  of  federal
deposit  insurance  limits  amounting  to  $39  thousand  and  $2,376  thousand,
respectively. The subsidiary bank's Interbank Liability Policy requires the bank
to  monitor  the  amount  of credit  exposure  to each  correspondent  bank on a
quarterly basis and to report any policy exceptions to the board of directors.

15.   CONDENSED FINANCIAL STATEMENTS OF PARENT COMPANY.

                            CONDENSED BALANCE SHEETS
                                   December 31

                                                           1997          1996
                                                           ----          ----
                                                       (In Thousands of Dollars)
ASSETS                                  
   Cash .............................................   $   415         $   112
   Other assets .....................................       458             351
   Investment in subsidiary bank ....................    20,615          19,343
                                                        -------         -------
                                                        $21,488         $19,806
                                                        =======         =======
                                        
LIABILITIES .........................................   $   432         $    95
EQUITY ..............................................    21,056          19,711
                                                        -------         -------
                                                        $21,488         $19,806
                                                        =======         =======

                         CONDENSED STATEMENTS OF INCOME
                         For the Years Ended December 31

                                                   1997      1996       1995
                                                   ----      ----       ----
                                                    (In Thousands of Dollars)

Dividends from subsidiary bank .................  $1,420     $1,090     $1,025
Equity in subsidiary undistributed income ......   1,272      1,221      3,189
Other income ...................................      71         37         14
Other operating expenses .......................     (70)      (49)        (79)
Income tax (provision) benefit .................       1       ( 1)         13
                                                  ------     ------     ------
Net income .....................................  $2,694     $2,298     $4,162
                                                  ======     ======     ======

                       CONDENSED STATEMENTS OF CASH FLOWS
                         For the Years Ended December 31

                                                      1997      1996     1995
                                                      ----      ----     ----
                                                     (In Thousands of Dollars)

Cash flows from operating activities:           
   Net income ....................................  $ 2,694   $ 2,298   $ 4,162
   Reconciling items:                           
       Equity in undistributed net income ........   (1,272)   (1,221)   (3,189)
       Change in assets ..........................     (107)       30        36
       Change in liabilities .....................      337         1       (24)
                                                    -------   -------   -------
            Net cash from operating             
              activities .........................    1,652     1,108       985
                                                
Cash flows from financing activities:           
   Cash dividends on common stock ................   (1,214)     (876)     (847)
   Sales of common stock .........................       43       --        --
   Retirement of repurchased shares ..............     (178)     (186)     (120)
                                                    -------   -------   -------
                                                
            Net cash from financing             
              activities .........................   (1,349)   (1,062)     (967)
                                                    -------   -------   -------
                                                
Net change in cash and equivalents ...............      303        46        18
Beginning cash and equivalents ...................      112        66        48
                                                    -------   -------   -------
Ending cash and equivalents ......................  $   415   $   112   $    66
                                                    =======   =======   =======
Amount of dividends that could be paid          
   from bank subsidiary without                 
   regulatory approval ...........................  $ 7,364
                                                    =======


                                      F-45
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                           DECEMBER 31, 1997 AND 1996

16. SUBSEQUENT EVENT.

      On March 19,  1998,  the Company  entered into an  "Agreement  and Plan of
Merger" with Bankfirst Corporation (formerly Smoky Mountain Bancorp,  Inc.). The
merger  agreement  requires  that  all of the  outstanding  common  stock of the
Company be acquired by BankFirst  Corporation  in a business  combination  to be
accounted for as a pooling of interest.  Upon  consummation of the  transaction,
shareholders of the Company will receive 4.41 shares of BankFirst  Corporation's
common  stock  for each  share of  Company  common  stock.  Consummation  of the
transaction is subject to regulatory and stockholder approval.


                                      F-46
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS
                             MARCH 31, 1998 AND 1997

                                                              UNAUDITED
                                                       (In Thousands of Dollars)
                                                       -------------------------
                                                            1998        1997
                                                            ----        ----
ASSETS
    Cash and due from banks ..........................   $   5,404   $   7,477
    Federal funds sold ...............................       5,700       6,400
    Commercial paper .................................        --         1,548
                                                         ---------   ---------
         Total cash and cash equivalents .............      11,104      15,425

    Securities available for sale, at fair value .....      56,211      57,209
    Loans, net .......................................     111,890      96,929
    Premises and equipment, net ......................       2,703       2,777
    Accrued interest receivable and other assets .....       2,697       1,993
                                                         ---------   ---------
         Total assets ................................   $ 184,605   $ 174,333
                                                         =========   =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
    Noninterest-bearing deposits .....................   $  25,640   $  25,834
    Interest-bearing deposits ........................     131,463     125,651
                                                         ---------   ---------
         Total deposits ..............................     157,103     151,485

    Other borrowed funds .............................       1,100       1,100
    Advances from the Federal Home Loan Bank .........       2,351         402
    Accrued interest payable and other liabilities ...       2,329       1,835
                                                         ---------   ---------
         Total liabilities ...........................     162,883     154,822
                                                         ---------   ---------

Stockholders' equity
    Common stock:  $5.00 par value, 400,000 shares
       authorized,  164,125 and 163,761 shares
       outstanding in 1998 and 1997 ..................         821         819
    Additional paid-in capital .......................       3,218       3,161
    Retained earnings ................................      17,066      15,754
    Net unrealized gain (loss) on securities
      available for sale .............................         617        (223)
                                                         ---------   ---------
         Total stockholders' equity ..................      21,722      19,511
                                                         ---------   ---------
         Total liabilities and stockholders' equity ..   $ 184,605   $ 174,333
                                                         =========   =========


                                      F-47
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

                        CONSOLIDATED STATEMENTS OF INCOME
               FOR THE THREE MONTHS ENDED MARCH 31, 1998 AND 1997

                                                              UNAUDITED
                                                      (In Thousands of Dollars,
                                                      Except Per Share Amounts)
                                                      -------------------------
                                                         1998         1997
                                                         ----         ----
INTEREST INCOME
    Interest and fees on loans .....................    $ 2,734     $ 2,300
    Taxable securities .............................        351         605
    Nontaxable securities ..........................        397         256
    Other ..........................................         34          59
                                                        -------     -------
                                                          3,516       3,220
                                                        -------     -------
INTEREST EXPENSE
    Deposits .......................................      1,547       1,458
    Borrowings .....................................         51          11
                                                        -------     -------
                                                          1,598       1,469
                                                        -------     -------
NET INTEREST INCOME ................................      1,918       1,751

PROVISION FOR LOAN LOSSES ..........................        309          60
                                                        -------     -------
NET INTEREST INCOME AFTER PROVISION
    FOR LOAN LOSSES ................................      1,609       1,691
                                                        -------     -------
NONINTEREST INCOME
    Service charges and fees .......................        301         264
    Trust department income ........................        161         147
    Other ..........................................         24          24
                                                        -------     -------
                                                            486         435
                                                        -------     -------
NONINTEREST EXPENSES
    Salaries and employee benefits .................        826         810
    Occupancy expense ..............................        107          98
    Equipment expense ..............................        167         149
    Office expense .................................         28          35
    Data processing fees ...........................         80          59
    Other ..........................................        282         269
                                                        -------     -------
                                                          1,490       1,420
                                                        -------     -------
INCOME BEFORE INCOME TAXES .........................        605         706

PROVISION FOR INCOME TAXES .........................        134         199
                                                        -------     -------
NET INCOME .........................................    $   471     $   507
                                                        -------     -------

OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX
    Change in unrealized gain (loss) on securities .        218        (490)
                                                        -------     -------
COMPREHENSIVE INCOME ...............................    $   689     $    17
                                                        =======     =======
EARNINGS PER SHARE:
    Basic ..........................................    $  2.87     $  3.09


                                      F-48
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
               FOR THE THREE MONTHS ENDED MARCH 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                              UNAUDITED
                                                       (In Thousands of Dollars)
                                   --------------------------------------------------------------
                                                       Additional    Net Unrealized     Total
                                   Common     Paid-in    Retained    Gains (Losses) Stockholders'
                                   Stock      Capital    Earnings    on Securities     Equity
                                   -----      -------    --------    -------------     ------
<S>                              <C>         <C>         <C>           <C>            <C>     
Balance, January 1, 1997 ......  $    825    $  3,333    $ 15,247      $    267       $ 19,672
                                                                                     
Sales of common stock .........        --          --          --            --             --
                                                                                     
Retirement of repurchased                                                            
    shares, 1,141 shares ......        (6)       (172)         --            --           (178)
Cash dividends on common stock.        --          --          --            --             --
                                                                                     
Net income ....................        --          --         507            --            507
                                                                                      
Change in unrealized gains                                                           
    (losses) ..................        --          --          --          (490)          (490)
                                 --------    --------    --------      --------       --------
Balance, March 31, 1997 .......  $    819    $  3,161    $ 15,754      $   (223)      $ 19,511
                                 ========    ========    ========      ========       ========
                                                                                     
Balance, January 1, 1998 ......  $    820    $  3,203    $ 16,595      $    399       $ 21,017
                                                                                     
Sales of common stock,                                                               
    97 shares .................         1          15          --            --             16
                                                                                     
Retirement of repurchased                                                            
    shares ....................        --          --          --            --             --
                                                                                     
Cash dividends on common stock.        --          --          --            --             --
                                                                                     
Net income ....................        --          --         471            --            471
                                                                                  
Change in unrealized gains
    (losses) ..................        --          --          --           218            218
                                 --------    --------    --------      --------       --------      
Balance, March 31, 1998 .......  $    821    $  3,218    $ 17,066      $    617       $ 21,722
                                 ========    ========    ========      ========       ========
</TABLE>


                                      F-49
<PAGE>

                 FIRST FRANKLIN BANCSHARES, INC. AND SUBSIDIARY                 
                                                                                
                      CONSOLIDATED STATEMENTS OF CASH FLOWS                     
               FOR THE THREE MONTHS ENDED MARCH 31, 1998 AND 1997               

                 Inflows (Outflows) in Cash and Cash Equivalents                
                                                                                
                                                               UNAUDITED
                                                       (In Thousands of Dollars)
                                                       -------------------------
                                                            1998         1997
                                                            ----         ----
Cash flows from operating activities
    Net income .......................................    $    471     $    507
    Adjustment to reconcile net income to net cash
       provided by operating activities
          Provision for loan losses ..................         309           60
          Depreciation ...............................         108           95
          Amortization ...............................           9            9
          Net (gains) losses on securities sales .....        --           --
          Net (gains) losses on sales of premises
            and equipment ............................         (10)          (8)
          Gain on sale of loans ......................        --           --
          Deferred tax provision (benefit) ...........         (40)         (25)
          Accrued interest receivable and other
            assets ...................................        (190)         (20)
          Accrued interest payable and other
            liabilities ..............................        (227)         396
                                                          --------     --------
               Net cash flows from operating
                 activities ..........................         430        1,014
                                                          --------     --------
Cash flows from investing activities
    Purchases of securities ..........................         (10)        (158)
    Proceeds from maturities of securities ...........         641        1,093
    Proceeds from sales of securities ................        --           --
    Net increase in loans ............................       1,106         (598)
    Proceeds from sales of premises and equipment ....          14            8
    Acquisition of premises and equipment ............         (86)         (24)
                                                          --------     --------

               Net cash flows from investment
                  activities .........................       1,665          321
                                                          --------     --------

Cash flows from financing activities
    Net change in deposits ...........................       2,486        1,497
    Advances from Federal Home Loan Bank .............         250          250
    Repayments of advances from Federal Home
      Loan Bank ......................................         (20)          (2)
    Net change in other borrowed funds ...............        (650)         386
    Purchase of common stock .........................        --           (178)
    Sales of common stock ............................          16         --
    Common stock dividends paid ......................        --           --
                                                          --------     --------
               Net cash flows from financing
                 activities ..........................       2,082        1,953
                                                          --------     --------
Cash and cash equivalents
    Net cash inflow (outflow) ........................       4,177        3,288
    Balance
       Beginning of year .............................       6,927       12,137
                                                          --------     --------
       End of year ...................................    $ 11,104     $ 15,425
                                                          ========     ========
Supplemental disclosures:
    Interest .........................................    $  1,470     $  1,331
    Income taxes .....................................          48           51
    Total increase in unrealized appreciation
      (depreciation) on securities available
      for sale .......................................         218         (490)


                                      F-50
<PAGE>

   
                        FIRST FRANKLIN BANCSHARES, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The accompanying  unaudited  consolidated  financial  statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information,   and  accordingly  they  do  not  include  all  of  the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements. In the opinion of management, all adjustments
(consisting  of  normal  recurring  accruals) considered  necessary  for a  fair
presentation  have been included.  Operating results for the three month periods
ended March 31, 1998 and 1997 are not necessarily indicative of the results that
may be expected  for the year ended  December  31,  1998,  or for the year ended
December 31, 1997. For further information,  refer to the consolidated financial
statements  and  footnotes   thereto  included  First  Franklin's   consolidated
financial statements for the year ended December 31, 1997.
    


                                      F-51
<PAGE>

                                                                      APPENDIX A

                          AGREEMENT AND PLAN OF MERGER

                                     BETWEEN

                          SMOKY MOUNTAIN BANCORP, INC.

                                       AND

                         FIRST FRANKLIN BANCSHARES, INC.

                                     
<PAGE>

                                      INDEX

ARTICLE I  .............................................................  Page 2
   DEFINITIONS..........................................................  Page 2
     1.1 Definitions....................................................  Page 2
     Act................................................................  Page 2
     Affiliate .........................................................  Page 2
     Agreement .........................................................  Page 2
     BankFirst .........................................................  Page 2
     BankFirst Subsidiaries.............................................  Page 2
     Certificate........................................................  Page 2
     Closing   .........................................................  Page 2
     Closing Date.......................................................  Page 2
     Code...............................................................  Page 2
     Confidential Information...........................................  Page 3
     ERISA..............................................................  Page 3
     Effective Time.....................................................  Page 3
     Eligible First Franklin  Shareholder...............................  Page 3
     Exchange Act.......................................................  Page 3
     Exchange Agent.....................................................  Page 3
     Exchange Ratio.....................................................  Page 3
     FDIA...............................................................  Page 3
     FDIC...............................................................  Page 3
     FRB................................................................  Page 3
     Federal Reserve....................................................  Page 3
     First Franklin.....................................................  Page 3
     First Franklin Common Stock........................................  Page 3
     First Franklin Employee Plans......................................  Page 4
     First Franklin Financial Statements................................  Page 4
     First Franklin Interim Financial Statements........................  Page 4
     First Franklin Shareholders........................................  Page 4
     First Franklin Shareholders' Meeting...............................  Page 4
     First Franklin Tax Returns.........................................  Page 4
     First Franklin Taxes...............................................  Page 4
     First National.....................................................  Page 4
     First National Subsidiary..........................................  Page 4
     GAAP ..............................................................  Page 4
     Governmental Approvals.............................................  Page 5
     IRS ...............................................................  Page 5
     Merger ............................................................  Page 5
     OCC ...............................................................  Page 5
     Other Plan ........................................................  Page 5

                                                                         
                                       (i)
                                                                         
<PAGE>                                                                   
                                                                         
     Parties............................................................  Page 5
     Pension Plan.......................................................  Page 5
     Person.............................................................  Page 5
     Previously Disclosed...............................................  Page 5
     Proxy Statement....................................................  Page 5
     Records............................................................  Page 5
     Registration Statement.............................................  Page 6
     Regulatory Approval................................................  Page 6
     Regulatory Authorities.............................................  Page 6
     S-4 Registration Statement.........................................  Page 6
     SEC................................................................  Page 6
     Securities Act.....................................................  Page 6
     Shareholders Meetings..............................................  Page 6
     Smoky Mountain.....................................................  Page 6
     Smoky Mountain Common Stock........................................  Page 6
     Smoky Mountain Financial Statements................................  Page 6
     Smoky Mountain's Interim Financial Statements......................  Page 6
     Smoky Mountain's Shareholders' Meeting.............................  Page 7
     Smoky Mountain Taxes...............................................  Page 7
     Smoky Mountain Tax Returns.........................................  Page 7
     Stock Event........................................................  Page 7
     Subsidiary or Subsidiaries.........................................  Page 7
     TDFI...............................................................  Page 7
     Takeover Proposal..................................................  Page 7
     Welfare Plan.......................................................  Page 7
                                                                         
ARTICLE 2  .............................................................  Page 8
   MERGER OF SMOKY MOUNTAIN AND FIRST FRANKLIN..........................  Page 8
     2.1   Merger.......................................................  Page 8
     2.2.  Effective Time of the Merger.................................  Page 8
     2.3   Closing......................................................  Page 8
     2.4   Effect of the Merger.........................................  Page 8
     2.5   Effect of the Merger on the Capital Stock....................  Page 9
           (a) Cancellation of Treasury Stock...........................  Page 9
           (b) Conversion of First Franklin Common Stock................  Page 9
           (c) Dissenter's Rights.......................................  Page 9
     2.6   Exchange of Certificates.....................................  Page 9
           (a) Exchange Agent...........................................  Page 9
           (b) Exchange Procedures...................................... Page 10
           (c) Distributions with Respect to the Unexchanged Share...... Page 10
           (d) No Further Ownership Rights in First Franklin             
                 Common Stock........................................... Page 11
           (e) No Fractional Shares..................................... Page 11

                                                                         
                                      (ii)
                                                                         
<PAGE>                                                                   
                                                                         
           (f) Termination of Exchange Fund............................. Page 11
           (g) No Liability............................................. Page 11
     2.7   Shareholders' Meetings....................................... Page 12
     2.8   Regulatory Approvals......................................... Page 12
     2.9   Certain Undertakings......................................... Page 13
           (a) Undertakings of First Franklin........................... Page 13
           (b) Undertakings of Smoky Mountain........................... Page 14
                                                                         
ARTICLE 3............................................................... Page 15
   REPRESENTATIONS AND WARRANTIES OF SMOKY MOUNTAIN..................... Page 15
     3.1   Organization and Corporate Authority......................... Page 15
     3.2   Authorization, Execution and Delivery;                        
           Agreement Not in Breach...................................... Page 16
     3.3   No Legal Bar................................................. Page 17
     3.4   Regulatory Approvals......................................... Page 17
     3.5   Capitalization............................................... Page 17
     3.6   Smoky Mountain Financial Statements.......................... Page 18
     3.7   Tax Matters.................................................. Page 18
     3.8   Insurance.................................................... Page 20
     3.9   Legal Proceedings............................................ Page 20
     3.10  Compliance with Law.......................................... Page 21
     3.11  Governmental Authorizations.................................. Page 21
     3.12  Supervisory Matters.......................................... Page 22
     3.13  Rights and Licenses.......................................... Page 22
     3.14  Properties................................................... Page 23
     3.15  Absence of Certain Changes or Events......................... Page 23
     3.16  Public Offering of Smoky Mountain Stock...................... Page 23
     3.17  Representations and Warranties True on and as of 
           Closing Date................................................. Page 23
     3.18  Material Contracts........................................... Page 23
     3.19  Employee Benefit Plans....................................... Page 24
     3.20  Brokers...................................................... Page 26
     3.21  Books of Account; Corporate Records.......................... Page 26
     3.22. Reserves for Loan Losses..................................... Page 26
     3.23. Labor Relations.............................................. Page 26
     3.24  No Undisclosed Liabilities................................... Page 27
     3.25  Year 2000 Compliance......................................... Page 28
     3.26. Environmental Law Violations................................. Page 28
           (1) Environmental Law........................................ Page 28
           (2) Hazardous Substance...................................... Page 28
           (3) Loan Portfolio Properties and Other Properties Owned..... Page 29

                                                                         
                                      (iii)
                                                                         
<PAGE>                                                                   
                                                                         
                                                                         
                                                                         
                                                                         
ARTICLE 4  ............................................................. Page 29
   REPRESENTATIONS AND WARRANTIES OF FIRST FRANKLIN..................... Page 29
     4.1   Organization and Standing.................................... Page 29
     4.2   Authorization, Execution and Delivery; Agreement
           Not in Breach................................................ Page 30
     4.3   No Legal Bar................................................. Page 30
     4.4   Regulatory Approvals......................................... Page 31
     4.5   Capitalization and Ownership................................. Page 31
     4.6   First Franklin Financial Statements.......................... Page 32
     4.7   Tax Matters.................................................. Page 33
     4.8   Insurance.................................................... Page 35
     4.9   Legal Proceedings............................................ Page 35
     4.10  Compliance with Law.......................................... Page 35
     4.11  Brokers...................................................... Page 36
     4.12  Governmental Authorizations.................................. Page 36
     4.13  Supervisory Matters.......................................... Page 37
     4.14  Rights and Licenses.......................................... Page 37
     4.15  Material Contracts........................................... Page 37
     4.16  Properties................................................... Page 38
     4.17  Employee Benefit Plans....................................... Page 38
     4.18  Absence of Certain Changes or Events......................... Page 40
     4.19  Books of  Account; Corporate Records......................... Page 40
     4.20  Representations and Warranties True on and as of              
           Closing Date................................................. Page 40
     4.21. Reserves for Loan Losses..................................... Page 41
     4.22. Labor Relations.............................................. Page 41
     4.23  No Undisclosed Liabilities................................... Page 42
     4.24  Year 2000 Compliance......................................... Page 42
     4.25. Environmental Law Violations................................. Page 43
           (1) Environmental Law........................................ Page 43
           (2) Hazardous Substance...................................... Page 43
           (3) Loan Portfolio Properties and Other Properties Owned..... Page 43
                                                                         
ARTICLE 5  ............................................................. Page 43
   COVENANTS AND AGREEMENTS............................................. Page 43
     5.1   Pre-Merger Conduct of Business by First Franklin, First       
           National and the First National Subsidiary................... Page 43
     5.2   Pre-Merger Conduct of Business by Smoky 
           Mountain and BankFirst....................................... Page 46
     5.3   Access....................................................... Page 49
     5.4   Confidential Information..................................... Page 49
     5.5   Proxy Statement.............................................. Page 50
     5.6   Furnishing of Information.................................... Page 50
     5.7   Filing for all Regulatory Approvals.......................... Page 51
     5.8   Increase in Authorized Shares................................ Page 51

                                                                         
                                       (iv)
                                                                         
<PAGE>                                                                   
                                                                         
                                                                         
                                                                        
     5.9   No Control of First Franklin by Smoky Mountain............... Page 51
     5.10  Agreements to Use Best Efforts............................... Page 51
     5.11  Press Releases and Public Information........................ Page 52
     5.12  Updating of the Schedules.................................... Page 52
     5.13  Accounting Treatment......................................... Page 52
     5.14. Current SEC Reports.......................................... Page 52
     5.15  Exchange Act Registration.................................... Page 52
     5.16  Indemnification and Insurance................................ Page 53
                                                                         
ARTICLE 6  ............................................................. Page 54
   CONDITIONS PRECEDENT TO OBLIGATION TO CLOSE.......................... Page 54
     6.1   Conditions to Both Parties' Obligation to Close.............. Page 54
           (a) Governmental Approvals................................... Page 54
           (b) Shareholder Approval..................................... Page 54
           (c) Pooling Opinion.......................................... Page 54
           (d) Securities Laws.......................................... Page 54
     6.2   Conditions to First Franklin's Obligation to Close........... Page 55
           (a) Accuracy of Representations and Warranties............... Page 55
           (b) Performance of Covenants and Agreements.................. Page 55
           (c) No Material Change....................................... Page 55
           (d) Fairness Opinion......................................... Page 55
           (e) Consent of Other Persons................................. Page 55
           (f) Legal Opinion of Counsel................................. Page 56
           (g) Updated Smoky Mountain Schedules......................... Page 57
           (h) Tax Treatment............................................ Page 57
           (i) Outstanding Shares....................................... Page 57
           (j) Comfort Letter........................................... Page 58
     6.3   Conditions to Smoky Mountain's Obligation to Closing......... Page 58
           (a) Accuracy of Representations and Warranties............... Page 58
           (b) Performance of Covenants and Agreements.................. Page 58
           (c) Consent of Other Persons................................. Page 58
           (d) No Material Change....................................... Page 58
           (e) Legal Opinion of First Franklin's Counsel................ Page 59
           (f) Updated First Franklin Schedules......................... Page 60
           (g) Outstanding Shares....................................... Page 60
           (h) Resignations of Directors................................ Page 60
           (i) Other Information and Actions............................ Page 60
           (j) Comfort Letter........................................... Page 60


                                       (v)
                                                                         
<PAGE>                                                                   
                                                                        
ARTICLE 7  ............................................................. Page 60
   TERMINATION.......................................................... Page 60
     7.1   Termination.................................................. Page 60
     7.2   Effect of Termination........................................ Page 61
     7.3   Termination Without Cause.................................... Page 62

ARTICLE 8  ............................................................. Page 62
   MISCELLANEOUS........................................................ Page 62
     8.1   Smoky Mountain and First National Boards of Directors........ Page 62
     8.2   Continuation of First National............................... Page 62
     8.3   Expenses..................................................... Page 62
     8.4   Entire Agreement; Amendment.................................. Page 62
     8.5   Waiver....................................................... Page 63
     8.6   Governing Law................................................ Page 63
     8.7   Governmental Agencies........................................ Page 63
     8.8   Specific Performance......................................... Page 63
     8.9   Notices...................................................... Page 63
     8.10  No Third Party Beneficiaries................................. Page 65
     8.11  No Assignment................................................ Page 65
     8.12  Headings..................................................... Page 65
     8.13  Termination of Representations and Warranties................ Page 65
     8.14  Construction................................................. Page 65
     8.15  Counterparts................................................. Page 66
     8.16  Severability................................................. Page 66


                                      (vi)

<PAGE>

                          AGREEMENT AND PLAN OF MERGER

      This  Agreement and Plan of Merger (the  "Agreement")  is made and entered
into as of the 19th day of March,  1998, by and between SMOKY MOUNTAIN  BANCORP,
INC., 625 Market Street, Knoxville, Tennessee 37902 ("Smoky Mountain") and FIRST
FRANKLIN BANCSHARES,  INC., 204 Washington Avenue, Athens,  Tennessee 37371-0100
("First Franklin").

                              W I T N E S S E T H:

      WHEREAS,  Smoky Mountain, a Tennessee  corporation,  and a registered bank
holding  company under the Bank Holding  Company Act of 1956,  as amended,  (the
"Act"), is the owner of all of the issued and outstanding shares of common stock
of BankFirst,  a Tennessee  banking  corporation,  located at 625 Market Street,
Knoxville,  Tennessee 37902  ("BankFirst");  BankFirst has two (2)  wholly-owned
subsidiaries,  Curtis Mortgage Company, Inc. and Eastern Life Insurance Company;
and

      WHEREAS,  First Franklin, a Tennessee  corporation,  and a registered bank
holding  company under the Act is the owner of all of the issued and outstanding
shares of common stock of First  National  Bank and Trust  Company of Athens,  a
national  banking  association,   located  at  204  Washington  Avenue,  Athens,
Tennessee 37371 ("First National"); and First National Bank has one wholly-owned
subsidiary,  Friendly Finance Company,  Inc., a Tennessee  chartered  industrial
loan and thrift company,  located at 620 Decatur Pike, Athens,  Tennessee 37303;
and

      WHEREAS,  Smoky Mountain is undertaking an underwritten public offering of
Smoky Mountain common stock; and

      WHEREAS,  the parties  hereto deem it desirable  for First  National to be
acquired by Smoky  Mountain  through the Merger of First  Franklin with and into
Smoky  Mountain,  pursuant to the  applicable  laws of the United States and the
State of Tennessee, in accordance with the provisions of this Agreement; and

      WHEREAS,  for federal income tax purposes,  it is intended that the Merger
shall  qualify as a  reorganization  under the  provisions of Section 368 of the
Internal Revenue Code of 1986, as amended; and

      WHEREAS, for accounting purposes,  it is intended that the Merger shall be
accounted for as a "pooling of interest"; and



                                                                    Page 1 of 66


                                      A-1
<PAGE>

      WHEREAS,  the parties  hereto desire to enter into this  Agreement for the
purpose  of  setting  forth  certain  representations,  warranties,  agreements,
covenants, conditions and other provisions with respect to the Merger.

      NOW,  THEREFORE,  in  consideration  of the  mutual  covenants  and  other
provisions herein contained, and for other good and valuable consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereto
agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

      1.1  Definitions.  As used in this  Acquisition  Agreement,  the following
terms have the definitions indicated:

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

            "Affiliate"  shall  mean,  for  purposes  of  Section  3.19  of this
Agreement  only,  as it  applies  to Smoky  Mountain,  BankFirst  and  BankFirst
Subsidiary,  and Section  4.17 of this  Agreement  only,  as it applies to First
Franklin, First National and First National Subsidiary, all persons under common
control with Smoky Mountain,  BankFirst,  BankFirst Subsidiary,  First Franklin,
First  National and First  National  Subsidiary,  within the meaning of Sections
4001(a)(14) or (b)(1) of ERISA or any  regulations  promulgated  thereunder,  or
Section 414(b) or (c) of the Code.

            "Agreement" shall mean this Agreement and Plan of Merger.

            "BankFirst" shall mean BankFirst,  a Tennessee  banking  corporation
located at 625 Market Street, Knoxville, Tennessee 37902.

            "BankFirst  Subsidiaries"  shall mean Curtis Mortgage Company,  Inc.
and Eastern Life Insurance Company as described in Section 3.1.

            "Certificate"   shall   mean   the   certificate   or   certificates
representing  the shares of Smoky Mountain Common Stock to be issued in exchange
for the First Franklin Common Stock.

            "Closing" shall mean the closing of the transactions contemplated by
this  Agreement  which  shall  take  place  at  BankFirst,  625  Market  Street,
Knoxville,  Tennessee  37902 on June 30,  1998,  or as  specified in Section 2.3
hereof.

            "Closing Date" shall mean June 30, 1998, or such other date on which
the Closing is completed as set forth in Section 2.3 hereof.

            "Code" shall mean the Internal Revenue Code of 1986, as amended.

                                                                    Page 2 of 66


                                      A-2
<PAGE>

            "Confidential  Information"  shall  mean  any  and  all  commercial,
financial,  technical,  or other  information  regarding Smoky Mountain or First
Franklin, or their respective businesses, properties, and personnel, or those of
their respective  subsidiaries,  joint ventures,  officers,  directors,  control
persons,  or affiliates  which is derived or results from one party's  access to
the properties, books, contracts, commitments, and records of the other pursuant
to the  provisions  of this  Agreement,  whether  obtained  before  or after the
execution of this  Agreement,  except for information (i) otherwise known to the
acquiring  party,  (ii) already in the public  domain,  (iii)  released  without
restriction by the  proprietor of the  information  to another  person,  or (iv)
received by the acquiring party on a non-confidential  basis from another person
lawfully possessing and lawfully entitled to disclose such information.

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

            "Effective  Time" shall have the meaning  assigned in Section 2.2 of
this Agreement.

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

            "Exchange  Agent" shall mean  BankFirst,  and Smoky  Mountain  shall
deposit with the BankFirst,  Trust Department, for the benefit of Eligible First
Franklin Shareholders, Certificates representing shares of Smoky Mountain Common
Stock for  exchange in  accordance  with the  provisions  of Section 2.6 of this
Agreement.

            "Exchange Ratio" shall have the meaning  described in Section 2.5(b)
hereof.

            "FDIA"  shall mean the Federal  Deposit  Insurance  Act of 1950,  as
amended.

            "FDIC" shall mean the Federal Deposit Insurance Corporation.

            "FRB" shall have the same meaning as Federal Reserve.

            "Federal  Reserve"  shall mean the Board of Governors of the Federal
Reserve  System and shall  include the Federal  Reserve  Bank of Atlanta  acting
under delegated authority.

            "First  Franklin"  shall mean First  Franklin  Bancshares,  Inc.,  a
Tennessee  corporation  and a registered bank holding company with its principal
office located at 204 Washington Avenue, Athens, Tennessee 37371-0100.

            "First Franklin Common Stock" shall mean the Five Dollar ($5.00) par
value common stock of which 400,000 shares are authorized and 164,125 shares are
issued and outstanding.


                                                                    Page 3 of 66


                                      A-3
<PAGE>

            "First Franklin  Employee Plans" shall mean First  National's  401-K
Profit  Sharing Plan adopted on January 1, 1984, as amended on May 5, 1994,  and
First  National  Pension Plan adopted on January 1, 1973,  as amended on May 21,
1996.

            "First Franklin  Financial  Statements"  shall mean First Franklin's
Audited Consolidated  Financial Statements for the calendar years ended December
31, 1997 and 1996.

            "First  Franklin  Interim  Financial  Statements"  shall  mean First
Franklin's  unaudited  consolidated  statement of condition  (including  related
notes and schedules,  if any), statement of changes in shareholders' equity, and
statement  of changes in  financial  position or cash flows  (including  related
notes and schedules, if any) for each quarter ended after December 31, 1997.

            "First  Franklin  Shareholders"  means the holders of record  (other
than a dissenting  shareholder who perfects statutory dissenter's rights) of all
of the issued and outstanding  First Franklin Common Stock  immediately prior to
the Effective Time.

            "First  Franklin  Shareholders'  Meeting"  shall  mean  the  special
meeting of shareholders to be held pursuant to Section 2.7(a) of this Agreement.

            "First  Franklin Tax Returns" shall mean all federal,  state,  local
and foreign tax returns,  reports and declarations of estimated tax with respect
to income,  sales, and all other applicable taxes, and all other tax returns and
reports (including,  without limitation,  income, profit, franchise, sales, use,
real  property,  personal  property,  ad  valorem,  excise,  employment,  social
security,  and wage withholding taxes of every kind,  character,  or description
imposed by any  governmental  or  quasi-governmental  authority),  the filing of
which by First  Franklin,  First  National  and  First  National  Subsidiary  is
required by applicable  law (without  regard to extensions of time  permitted by
law, regulation, or otherwise) at or before the Effective Time.

              "First Franklin Taxes" shall mean income, profits, gross receipts,
franchise, value added, payroll, sales, employment, use, property,  withholding,
excise and occupancy  taxes,  and any penalties,  interest,  or additions to tax
imposed  thereon  or in  connection  therewith,  due or claimed to be due by any
taxing authority in connection with any of the First Franklin Tax Returns.

            "First  National"  shall  mean the  First  National  Bank and  Trust
Company,  a national  banking  association,  located at 204  Washington  Avenue,
Athens, Tennessee 37371.

            "First National  Subsidiary"  shall mean Friendly  Finance  Company,
Inc., a Tennessee chartered  industrial loan and thrift company,  located at 620
Decatur Pike, Athens, Tennessee 37303.

            "GAAP"  shall  mean  generally   accepted   accounting   principles,
consistently applied.


                                                                    Page 4 of 66


                                      A-4
<PAGE>

            "Governmental  Approvals"  shall mean the  approval of the FRB,  the
FDIC,  the SEC and/or the TDFI and any other  regulatory  agency which  approves
transactions of this type, "Regulatory Approval" and "Governmental Approval" are
used interchangeably in this document.

            "IRS" shall mean the Internal Revenue Service.

            "Merger" shall mean the Merger of First Franklin with and into Smoky
Mountain  pursuant to the applicable  laws of the United States and the State of
Tennessee, and in accordance with the provisions of this Agreement.

            "OCC" shall mean the Office of the  Comptroller  of the Currency,  a
bureau of the United  States  Department  of the Treasury  and the  regulator of
national banks, or any successor agency.

            "Other  Plan" shall mean any  deferred  compensation,  bonus,  stock
option, stock purchase, or other employee benefit plan,  agreement,  commitment,
or arrangement except a Pension Plan or a Welfare Plan.

            "Parties" shall mean Smoky Mountain and First Franklin collectively;
each individually may sometimes be referred to as a "Party."

            "Pension Plan" shall mean any employee  pension benefit plan as such
term is defined in Section 3(2) of ERISA which is maintained  by the  referenced
Party.

            "Person"  shall mean any  natural  person,  fiduciary,  corporation,
partnership, joint venture, business trust or any other entity of any kind.

            "Previously Disclosed" shall mean information (i) delivered prior to
the date of this  Agreement in the manner  prescribed  for the giving of notices
pursuant to Section 8.9 of this  Agreement and  describing in reasonable  detail
the  matters  contained  therein,  or (ii)  disclosed  prior to the date of this
Agreement  in any report or  registration  statement  filed (or  required  to be
filed) by any party to this  Agreement  and delivered by that party to the other
party hereto.

            "Proxy Statement" shall mean the joint proxy statement to be used by
First Franklin and Smoky Mountain to solicit the approval of its shareholders of
this Agreement.

            "Records"  means  with  respect  to Smoky  Mountain,  BankFirst  and
BankFirst  Subsidiaries,  First  Franklin,  First  National  and First  National
Subsidiary, all available records, original instruments and other documentation,
pertaining to their respective assets,


                                                                    Page 5 of 66


                                      A-5
<PAGE>

liabilities,  the Smoky  Mountain  Common  Stock and the First  Franklin  Common
Stock, the deposits and the loans, and all other business and financial  records
which are  necessary  or  customary  for use in the conduct of their  respective
businesses, as it was conducted prior to the Closing Date.

            "Registration  Statement" shall mean the  registration  statement on
form  S-1  filed by  Smoky  Mountain  with  the SEC to  register  shares  for an
underwritten public offering of Smoky Mountain Common Stock.

            "Regulatory Approval" shall mean the same as Governmental Approval.

            "Regulatory  Authorities" shall collectively mean the FRB, the FDIC,
the  SEC,   the  TDFI,   or  any  other   state  or  federal   governmental   or
quasi-governmental  entity which has, or may hereafter have,  jurisdiction  over
any of the transactions described in this Agreement

            "S-4 Registration  Statement" shall mean the registration  statement
filed with the SEC covering the shares of Smoky  Mountain  Common Stock issuable
in the merger and containing a  Prospectus/Proxy  Statement with respect to each
of the Shareholder's Meetings.

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

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

            "Shareholders  Meetings"  shall  mean the  special  meetings  of the
shareholders of Smoky Mountain and First Franklin to be held pursuant to Section
2.7(a) and  Section  2.7(b) of this  Agreement,  including  any  adjournment  or
adjournments thereof.

            "Smoky  Mountain"  shall  mean  Smoky  Mountain  Bancorp,   Inc.,  a
registered  bank holding  company under the Bank Holding Company Act of 1956, as
amended,  (the "Act"),  which is the owner of all of the issued and  outstanding
shares of common stock of BankFirst, a Tennessee banking corporation, located at
625 Market Street, Knoxville, Tennessee 37902.

            "Smoky  Mountain  Common Stock" shall mean the 3,000,000  authorized
shares of the voting  common stock of Smoky  Mountain,  $2.50 par value of which
Smoky Mountain has 1,275,079 shares issued and outstanding.

            "Smoky Mountain  Financial  Statements"  shall mean Smoky Mountain's
audited, consolidated financial statements for the calendar years ended December
31, 1997 and 1996.

            "Smoky  Mountain's  Interim  Financial  Statements" shall mean Smoky
Mountain's  unaudited  consolidated  statement of condition  (including  related
notes and schedules,  if any), statement of changes in stockholder's equity, and
statement of changes in financial

                                                                    Page 6 of 66


                                      A-6
<PAGE>

position of cash-flows for each quarter ended after December 31, 1997.

            "Smoky  Mountain's  Shareholders'  Meeting"  shall  mean  a  special
meeting of Smoky  Mountain's  shareholders to be held pursuant to Section 2.7(b)
of this Agreement.

            "Smoky Mountain Taxes" shall mean income,  profits, gross, receipts,
franchise, value added, payroll, sales, employment, use, property,  withholding,
excise,  and occupancy taxes, and any penalties,  interest,  or additions to tax
imposed  thereon  or in  connection  therewith,  due or claimed to be due by any
taxing authority in connection with any of the Smoky Mountain Tax Returns.

            "Smoky Mountain Tax Returns" shall mean all federal,  state,  local,
and foreign tax returns,  reports and declarations of estimated tax with respect
to income,  sales, and all other applicable taxes, and all other tax returns and
reports (including,  without limitation,  income, profit, franchise, sales, use,
real  property,  personal  property,  ad  valorem,  excise,  employment,  social
security,  and wage withholding taxes, of every kind, character,  or description
imposed by any  governmental  or  quasi-governmental  authority),  the filing of
which by Smoky Mountain, BankFirst, or the BankFirst Subsidiaries is required by
applicable  law  (without  regard  to  extensions  of  time  permitted  by  law,
regulation, or otherwise) at or before the Effective Time.

            "Stock Event" shall mean any subdivision of the  outstanding  shares
of Smoky  Mountain  Common  Stock into a greater  number of shares by means of a
stock split, stock dividend, or reclassification.

            "Subsidiary" or "Subsidiaries" shall mean all of 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,  that there shall not be included  any such entity  acquired
through  foreclosure or in satisfaction of a debt previously  contracted in good
faith,  any such  entity  that owns or  operates  an  automatic  teller  machine
interchange network, any such entity that is a joint venture of the parent or of
a Subsidiary  of the parent,  or any such entity the equity  securities of which
are owned or  controlled  in a fiduciary  capacity  or through a small  business
investment corporation.

            "TDFI"   shall   mean  the   Tennessee   Department   of   Financial
Institutions.

            "Takeover  Proposal"  shall  have the  meaning  assigned  in Section
5.1(j) or Section 5.2(j) of this Agreement, as the case may be.

            "Welfare  Plan" shall mean any  "employee  welfare  benefit plan" as
such term is defined in Section 3(1) of ERISA.


                                                                    Page 7 of 66


                                      A-7
<PAGE>

                                    ARTICLE 2

                   MERGER OF SMOKY MOUNTAIN AND FIRST FRANKLIN


      2.1 Merger. Subject to the terms and conditions of this Agreement,  at the
Effective Time of the Merger, First Franklin shall be merged into and with Smoky
Mountain  in  accordance  with the  provisions  of and the  effect  provided  in
Tennessee  Code  Annotated  ss.48-21-  101, et. seq., of the Tennessee  Business
Corporation Act. Smoky Mountain shall be the surviving  corporation and shall be
governed by the laws of the State of Tennessee.

      2.2.  Effective  Time of the  Merger.  Subject to the  provisions  of this
Agreement,  Articles of Merger shall be duly prepared, executed and acknowledged
by Smoky Mountain and First  Franklin and thereafter  delivered to the Secretary
of State of the State of  Tennessee  for filing,  as  provided in the  Tennessee
Business  Corporation Act,  Tennessee Code Annotated ss. 48-21-101,  et seq., as
soon as  practical  on or after  the  Closing  Date.  The  Merger  shall  become
effective  upon the filing of the Articles of Merger with the Secretary of State
of the State of Tennessee, or at such other time as provided in the Articles and
Plan of Merger as attached as Schedule 2.2 executed  and  acknowledged  by Smoky
Mountain and First Franklin.

      2.3  Closing.  The  closing of the Merger will take place at 10:00 A.M. on
June 30,  1998 at the  offices  of  BankFirst,  625  Market  Street,  Knoxville,
Tennessee  37902,  unless another time, date or place is agreed to in writing by
the  parties  hereto.  If  Regulatory  Approvals  of the  Merger  have  not been
received,  the Closing  Date will be  extended,  but in any event not later than
September  30, 1998.  If the Closing  Date is after June 30,  1998,  the Closing
shall be the last business day of the month after Regulatory Approval.

      2.4 Effect of the Merger. At the Effective Time,

            (a) The separate  existence of First  Franklin shall cease and First
Franklin shall be merged with and into Smoky Mountain;

            (b) The Charter of Smoky Mountain as in effect  immediately prior to
the Effective Time, shall be the charter of the surviving corporation; and

            (c) The Bylaws of Smoky Mountain as in effect  immediately  prior to
the Effective Time shall be the bylaws of the corporation.


                                                                    Page 8 of 66


                                      A-8
<PAGE>

      2.5 Effect of the Merger on the Capital Stock. As of the Effective Time by
virtue of the  Merger,  and without any action on the part of the holders of any
shares of First Franklin Common Stock:

            (a)  Cancellation  of Treasury  Stock.  All shares of First Franklin
Common  Stock  that are  owned by First  Franklin  as  treasury  stock  shall be
canceled and retired and shall cease to exist, and no stock of Smoky Mountain or
other consideration shall be delivered in exchange therefor.

            (b)  Conversion  of First  Franklin  Common  Stock.  Each issued and
outstanding  share of First  Franklin  Common  Stock  (other  than  shares to be
canceled in  accordance  with Section  2.5(a) above) shall without any action on
the part of the  holder  thereof  be  converted  into four  point  four one zero
(4.410)  fully paid and  non-assessable  shares of Smoky  Mountain  Common Stock
("Exchange  Ratio").  All such shares of First  Franklin  Common  Stock shall no
longer be outstanding, and shall automatically be canceled and retired and shall
cease to exist,  and each  certificate  previously  representing any such shares
shall thereafter  represent the shares of Smoky Mountain Common Stock into which
First  Franklin  Common  Stock  has  been  converted.   Certificates  previously
representing  shares of First  Franklin  Common  Stock  shall be  exchanged  for
Certificates  representing whole shares of Smoky Mountain Common Stock issued in
consideration  therefor  upon the surrender of such  certificates  in accordance
with Section 2.6, without interest. Fractional shares shall be paid for by Smoky
Mountain in cash based on a value of Sixty  Dollars  ($60.00) per share of Smoky
Mountain Common Stock.

            (c)  Dissenter's  Rights.  If  holders  of shares of First  Franklin
Common  Stock are  entitled  to dissent  from the Merger and obtain  payment for
shares  under  Tennessee  Code  Annotated  ss.  48-23-101,  et seq.,  issued and
outstanding  shares  of  First  Franklin  Common  Stock  held  by  a  dissenting
shareholder  who has not  voted  in favor of the  Merger  and who has  delivered
written demand in accordance  with Tennessee Code Annotated ss.  48-23-202 shall
not be converted as described in Section 2.5(b) above,  but shall from and after
the Effective Time represent only the right to receive such consideration as may
be determined  to be due to such  dissenting  shareholder  pursuant to Tennessee
Code Annotated ss. 48-23-101,  et seq.;  provided,  however,  that each share of
First Franklin Common Stock outstanding  immediately prior to the Effective Time
and held by a  dissenting  shareholder  who  shall,  after the  Effective  Time,
withdraw his demand to obtain  payment for shares,  or lose his/her  dissenter's
rights, in either case,  pursuant to Tennessee Code Annotated ss. 48-23-101,  et
seq., shall be deemed to be converted into shares of Smoky Mountain Common Stock
as of the Effective  Time,  based upon the Exchange Ratio as provided in Section
2.5(b).

      2.6 Exchange of Certificates.

            (a) Exchange Agent.  As of the Effective Time,  Smoky Mountain shall
deposit or cause to be  deposited  with  BankFirst,  or such other bank or trust
company  designated  by  Smoky  Mountain  (and  reasonably  acceptable  to First
Franklin)  for the  benefit of the  holders of  


                                                                    Page 9 of 66


                                      A-9
<PAGE>

shares of First  Franklin  Common Stock,  for exchange in  accordance  with this
Section 2 through the Exchange Agent,  Certificates  representing  the shares of
Smoky Mountain  Common Stock (such  Certificates of Smoky Mountain Common Stock,
together with any dividends or other  distributions  with respect  thereto,  and
amounts  sufficient to pay for  fractional  shares based on the Exchange  Ratio,
being  hereinafter  referred to as the  "Exchange  Fund")  issuable  pursuant to
Section 2.5(b) upon  conversion of outstanding  shares of First Franklin  Common
Stock.

            (b) Exchange  Procedures.  As soon as reasonably practical after the
Effective Time, the Exchange Agent will send to each First Franklin  shareholder
whose stock shall have been converted into Smoky Mountain  Common Stock a notice
and  transmittal  form advising such  shareholder  of the  effectiveness  of the
Merger and the  procedure  for  surrender to the Exchange  Agent of  outstanding
certificates formerly evidencing First Franklin Common Stock in exchange for new
certificates for Smoky Mountain Common Stock. The Exchange Agent shall send: (1)
a letter of  transmittal,  which shall specify that delivery shall be effective,
and risk of loss and title to the certificate  shall pass, only upon delivery of
the  certificates to the Exchange Agent, and shall be in such form and have such
other  provisions as Smoky Mountain and First  Franklin may reasonably  specify;
and (2)  instructions  for use in effecting  the  surrender of the  certificates
evidencing First Franklin Common Stock in exchange for certificates representing
shares of Smoky  Mountain  Common Stock.  Upon  surrender of a  certificate  for
cancellation  to the Exchange  Agent,  together with such letter of transmittal,
duly executed,  the holder of such  certificate  shall be entitled to receive in
exchange  therefor a  certificate  representing  that number of whole  shares of
Smoky  Mountain  Common  Stock  which  such  holder  has the right to receive in
respect  of the  certificate  surrendered  pursuant  to the  provisions  of this
Section 2 (after  taking to account all shares of First  Franklin  Common  Stock
then held by such holder) and the certificate so surrendered  shall forthwith be
canceled.  In the event of a transfer  of  ownership  of First  Franklin  Common
Stock,  which is not  registered in the transfer  records of First  Franklin,  a
certificate  representing  the proper number of shares of Smoky Mountain  Common
Stock may be issued to a transferee,  if the certificate representing such First
Franklin  Common Stock is presented to the Exchange  Agent,  accompanied  by all
documents  required to evidence and effect such transfer.  Until  surrendered as
contemplated by this Section 2.6, each certificate  representing shares of First
Franklin  Common Stock shall be deemed at anytime  after the  Effective  Time to
represent  only  the  right to  receive  upon  such  surrender  the  certificate
representing  shares  of  Smoky  Mountain  Common  Stock  and  cash  in  lieu of
fractional shares of Smoky Mountain Common Stock as contemplated by Section 2.5.

            (c)  Distributions  with  Respect  to  the  Unexchanged  Shares.  No
dividends or other distributions  declared or made after the Effective Time with
respect to Smoky  Mountain  Common Stock with a record date after the  Effective
Time shall be paid to the holder of any  unsurrendered  certificate with respect
to the shares of Smoky Mountain Common Stock  represented  thereby,  and no cash
payment in lieu of  fractional  shares shall be paid to such holder  pursuant to
Section  2.5(b)  until  the  holder of such  certificate  shall  surrender  such
certificate.  Subject to the effect of applicable laws,  following the surrender
of any such  certificate,  there shall be paid to the holder of the certificates
representing  whole  shares of Smoky  Mountain  Common  


                                                                   Page 10 of 66


                                      A-10
<PAGE>

Stock issued in exchange  therefor,  without  interest,  (1) at the time of such
surrender,  the amount of cash payable  with  respect to a  fractional  share of
Smoky Mountain Common Stock to which such holder is entitled pursuant to Section
2.5(b),  and the amount of dividends or other  distributions  with a record date
after the Effective Time  theretofore  payable with respect to such whole shares
of Smoky Mountain  Common Stock,  and (2) at the  appropriate  payment date, the
amount  of  dividends  or other  distributions  with a  record  date  after  the
Effective  Time, but prior to surrender and payment date subsequent to surrender
payable with respect to such whole shares of Smoky Mountain Common Stock.

            (d) No Further  Ownership Rights in First Franklin Common Stock. All
shares of Smoky Mountain  Common Stock issued upon conversion of shares of First
Franklin  Common Stock in accordance  with the terms hereof  (including any cash
paid  pursuant to Section  2.5(b) or 2.6(c)) shall be deemed to have been issued
in full  satisfaction of all rights  pertaining to such shares of First Franklin
Common Stock, subject,  however, to the surviving  corporation's  obligations to
pay any  dividends or make any other  distributions  with a record date prior to
the Effective  Time,  which may have been declared or made by First  Franklin on
such shares of First Franklin  Common Stock in accordance with the terms of this
Agreement  on or prior to the  Effective  Time and  which  remain  unpaid at the
Effective  Time, and there shall be no further  registration of transfers on the
stock transfer  books of Smoky  Mountain of the shares of First Franklin  Common
Stock, which were outstanding immediately prior to the Effective Time. If, after
the Effective Time, certificates are presented to Smoky Mountain for any reason,
they shall be canceled and exchanged as provided in this Section 2.

            (e) No Fractional  Shares.  No certificates  or script  representing
fractional  shares of Smoky  Mountain  Common  Stock  shall be  issued  upon the
surrender or exchange of certificates  and such  fractional  share interest will
not  entitle  the owner  thereof to vote or to any rights of a  shareholders  of
Smoky Mountain.

            (f)  Termination  of Exchange Fund. Any portion of the Exchange Fund
which remains undistributed to the shareholders of First Franklin for six months
after the Effective Time shall be delivered to Smoky Mountain,  upon demand, and
any  shareholders of First Franklin who have not theretofore  complied with this
Section 2 shall  thereafter  look only to Smoky  Mountain  for  payment of their
claim for Smoky Mountain Common Stock, any cash in lieu of fractional  shares of
Smoky Mountain Common Stock, and any dividends or distributions  with respect to
Smoky Mountain Common Stock.

            (g) No Liability. Neither Smoky Mountain nor First Franklin shall be
liable to any holder of shares of First Franklin  Common Stock or Smoky Mountain
Common  Stock for such  shares  (or  dividends  or  distributions  with  respect
thereto) or cash from the Exchange Fund delivered to a public official  pursuant
to any applicable abandoned property, escheat or similar law.


                                                                   Page 11 of 66


                                      A-11
<PAGE>

      2.7 Shareholders' Meetings.

            (a) Simultaneous  with the execution of this Agreement,  the members
of the Board of Directors of First Franklin shall execute the letter in the form
attached hereto as Schedule 2.7(a) agreeing, inter alia, to vote for and support
the  Merger.  First  Franklin  shall call a special  meeting  of First  Franklin
shareholders  in accordance  with the  applicable  provisions of Tennessee  Code
Annotated  ss.  48-21-104  for the  purpose  of  considering  and voting on this
Agreement and the transactions contemplated hereby. Subject to the effectiveness
of the S-4  Registration  Statement,  the First Franklin  Shareholders'  Meeting
shall be held as soon as practicable.

            (b) Smoky  Mountain  shall call a special  meeting of Smoky Mountain
shareholders  entitled to vote on the Merger in accordance  with the  applicable
provisions  of  Tennessee  Code  Annotated   ss.48-21-104  for  the  purpose  of
considering  and  voting on this  Agreement  and the  transactions  contemplated
hereby.  Subject to the  effectiveness  of the S-4 Registration  Statement,  the
Smoky Mountain  Shareholders' Meeting shall be held as soon as practicable.  The
Board of Directors of Smoky Mountain,  consistent with its fiduciary  duties and
to the extent  permitted  by law,  shall use its best  efforts  to  solicit  the
requisite vote for approval of the Merger by the  shareholders of Smoky Mountain
and shall recommend to such  shareholders that they approve the Merger and adopt
and approve this Agreement.

      2.8  Regulatory  Approvals.  Subject to the terms and  conditions  of this
Agreement,  Smoky Mountain and First Franklin shall  cooperate,  and shall cause
each of their  subsidiaries  to cooperate in the  preparation  and submission by
Smoky  Mountain and First  Franklin as promptly as reasonably  practicable  such
applications,  petitions  and other  documents  and materials as any of them may
reasonably  deem  necessary or  desirable to the FRB, the FDIC,  the SEC and the
TDFI, the respective  shareholders of Smoky Mountain and First Franklin, and any
other persons for the purpose of obtaining  any approvals or consents  necessary
to consummate the transactions  contemplated by this Agreement.  Prior to making
any such filings with any regulatory authority or making any written disclosures
with respect to the transactions  contemplated  hereby to shareholders or to any
third person (such as mailings to shareholders or press  releases),  the parties
shall submit to each other the  materials to be filed,  mailed or released.  Any
materials  shall be reasonably  acceptable  to all parties,  prior to the filing
with any regulatory  authorities,  or the  disclosures to shareholders or to any
third  person,  except to the  extent  that any person is  legally  required  to
proceed prior to obtaining approvals from the other parties.


                                                                   Page 12 of 66


                                      A-12
<PAGE>

      2.9 Certain Undertakings.

            (a)  Undertakings of First Franklin.  First Franklin  undertakes and
agrees:

                  (1) To adopt  through  action of its Board of  Directors  this
Agreement and to join with Smoky Mountain in executing and delivering the same.

                  (2) To cooperate with Smoky Mountain in the preparation of the
S-4  Registration  Statement  under the  Securities  Act,  and to furnish  Smoky
Mountain with all information  concerning  First Franklin and First National and
the First National Subsidiary reasonably requested by Smoky Mountain or required
for (i)  inclusion  in the S-4  Registration  Statement  to be  filed  by  Smoky
Mountain  for the purpose of  registering  the shares of Smoky  Mountain  Common
Stock to be exchanged for shares of First  Franklin  Common Stock in the Merger;
(ii) any  application  made by Smoky Mountain to any  governmental or regulatory
body in connection with the  transactions  contemplated  by this Agreement;  and
(iii)  finalizing and  distributing  all material in furtherance of the purposes
set forth in this Agreement.

                  (3) To use its best efforts and to take any and all  necessary
or appropriate actions (including the payment of all required filing fees, other
than  filing  fees  required  to be paid by Smoky  Mountain),  and to cause  its
officers,  directors,  employees,  agents, and representatives to use their best
efforts and to take all steps in good faith within  their power,  to cause to be
fulfilled  those of the conditions  precedent to its or to Smoky  Mountain's (or
their respective  subsidiaries')  obligations to consummate the Merger which are
dependent  upon  its or  their  actions,  including,  but not  limited  to,  (i)
requesting  the delivery of  appropriate  opinions and letters from its counsel;
and (ii) obtaining any consents,  approvals,  or waivers required to be obtained
from  other  parties  to loan  agreements  or other  contracts  material  to its
business or the business of First National.

                  (4) To join with Smoky  Mountain,  upon the fulfillment of the
conditions  precedent to First Franklin's  obligations to consummate the Merger,
in executing  and  delivering  such  documents  and making such filings as shall
cause the consummation of the Merger.

                  (5) To keep Smoky  Mountain  closely  advised of all  material
developments  relevant to the consummation of the Merger, to give prompt written
notice to Smoky  Mountain  upon  becoming  aware of any  impending or threatened
occurrence  of any event that would cause or  constitute  a breach of any of the
representations  and  warranties of First  Franklin  contained or referred to in
this  Agreement   (including,   without  limitation,   any  representations  and
warranties made on behalf of First National and the First National  Subsidiary),
and to use its best efforts to prevent or promptly to remedy the same.

                  (6)  To  maintain,  and  to  cause  its  officers,  directors,
employees,  agents, and representatives (including the First National Subsidiary
and its officers, directors, 


                                                                   Page 13 of 66


                                      A-13
<PAGE>

employees,  agents and  representatives)  to maintain,  in  accordance  with the
provisions  of Section  5.4  hereof,  the  confidentiality  of all  Confidential
Information, abstracts and derivatives thereof, furnished to it or them by Smoky
Mountain or any Smoky Mountain Subsidiary  concerning its business,  assets, and
financial  condition;  and not to use,  and to cause  its  officers,  directors,
employees,  agents and  representatives  (including First National and the First
National Subsidiary and their respective officers, directors, employees, agents,
and representatives) to not use, such information for a period of two (2) years,
except in furtherance of the transactions contemplated by this Agreement; and to
return,  and  to  cause  its  officers,   directors,   employees,   agents,  and
representatives  (including First National and the First National Subsidiary and
their respective officers, directors,  employees, agents and representatives) to
return,   if  this  Agreement  is  terminated,   all  documents  and  copies  of
Confidential Information, abstracts and derivatives thereof, received from Smoky
Mountain or any Smoky Mountain Subsidiary.

                  (7) The  undertakings  of  First  Franklin  set  forth in this
Section 2.9(a) shall terminate on the Effective Time.

            (b)  Undertakings of Smoky Mountain.  Smoky Mountain  undertakes and
agrees:

                  (1) To adopt  through  action of its Board of  Directors  this
Agreement and to join with First Franklin in executing and delivering the same.

                  (2) To prepare or cause to be prepared, as soon as practicable
after the date of this Agreement, a draft of the S-4 Registration  Statement, to
share such draft with First  Franklin,  and to cooperate  with First Franklin in
finalizing such S-4 Registration  Statement (and any amendments  thereto) and to
use its best efforts to cause the S-4 Registration Statement to become effective
as soon as practicable.

                  (3) To use its best efforts and to take any and all  necessary
or appropriate actions (including the payment of all required filing fees, other
than  filing  fees  required  to be paid by First  Franklin)  and to  cause  its
officers,  directors,  employees,  agents and  representatives to use their best
efforts and to take all steps in good faith within  their power,  to cause to be
fulfilled those of the conditions precedent to its or First Franklin's (or their
respective  Subsidiaries')  obligations  to  consummate  the  Merger  which  are
dependent upon its or their actions, including but not limited to (i) requesting
the delivery of  appropriate  opinions  and letters  from its counsel;  and (ii)
obtaining any consents, approvals, or waivers required to be obtained from other
parties to loan  agreements or other  contracts  material to its business or the
business of the Smoky Mountain Subsidiary.

                  (4) To join with First  Franklin,  upon the fulfillment of the
conditions  precedent to Smoky Mountain's  obligations to consummate the Merger,
in executing  and  delivering  such  documents  and making such filings as shall
cause the consummation of the Merger.


                                                                   Page 14 of 66


                                      A-14
<PAGE>

                  (5) To keep First  Franklin  closely  advised of all  material
developments  relevant to the consummation of the Merger, to give prompt written
notice to First  Franklin  upon  becoming  aware of any  impending or threatened
occurrence  of any event that would cause or  constitute  a breach of any of the
representations  and  warranties of Smoky  Mountain  contained or referred to in
this  Agreement,   (including,   without  limitation,  any  representations  and
warranties made on behalf of BankFirst and the BankFirst  Subsidiaries),  and to
use its best efforts to prevent or promptly to remedy the same.

                  (6)  To  maintain,  and  to  cause  its  officers,  directors,
employees,  agents, and representatives  (including  BankFirst and the BankFirst
Subsidiaries and their respective  officers,  directors,  employees,  agents and
representatives)  to maintain,  in accordance with the provisions of Section 5.4
hereof,  the  confidentiality  of all  Confidential  Information,  abstracts and
derivatives thereof,  furnished to it or them by First Franklin,  First National
or the First National Subsidiary concerning their respective businesses, assets,
and financial condition; and not to use, and to cause their respective officers,
directors,  employees,  agents and representatives  (including BankFirst and the
BankFirst  Subsidiaries  and their officers,  directors,  employees,  agents and
representatives)  not to use,  Confidential  Information for a period of two (2)
years except in furtherance of the transactions  contemplated by this Agreement;
and to return,  and to cause their respective  officers,  directors,  employees,
agents and representatives  (including BankFirst and the BankFirst  Subsidiaries
and their respective officers, directors, employees, agents and representatives)
to  return,  if this  Agreement  is  terminated,  all  documents  and  copies of
Confidential Information, abstracts and derivatives thereof, received from First
Franklin, First National and the First National Subsidiary.

                  (7) The  undertakings  of Smoky  Mountain set forth in Section
2.9(b) shall terminate at the Effective Time.

                                    ARTICLE 3

                REPRESENTATIONS AND WARRANTIES OF SMOKY MOUNTAIN

      As of  the  date  hereof  and  as of  the  Closing  Date,  Smoky  Mountain
represents  and  warrants  on its  behalf  and on  behalf of  BankFirst  and the
BankFirst Subsidiaries to First Franklin as follows:

      3.1  Organization  and Corporate  Authority.  Smoky  Mountain,  BankFirst,
Curtis Mortgage Company and Eastern Life Insurance Company are corporations duly
incorporated, validly existing, and in good standing under the laws of the State
of Tennessee.  BankFirst,  a  wholly-owned  subsidiary of Smoky  Mountain,  is a
Tennessee state banking institution, duly incorporated, validly existing, and in
good standing under the laws of the State of Tennessee. Curtis Mortgage Company,
Inc., a wholly-owned subsidiary of BankFirst,  is a Tennessee corporation,  duly
incorporated, validly existing, and in good standing under the laws of the State
of Tennessee.  Eastern Life  Insurance  Company,  a  wholly-owned  subsidiary of
BankFirst, 


                                                                   Page 15 of 66


                                      A-15
<PAGE>

is an insurance  corporation,  duly incorporated,  validly existing, and in good
standing under the laws of the State of Tennessee. Smoky Mountain, BankFirst and
the BankFirst  Subsidiaries have all necessary  corporate power and authority to
own or  lease  their  respective  properties  and to  conduct  their  respective
businesses as they are now being  conducted,  are duly  qualified to do business
and are in good  standing  in every  jurisdiction  in which  the  nature  of the
business  conducted by them or the character or location of the properties owned
or leased by them makes such qualification necessary,  except to the extent that
any failure to so qualify would not, in the aggregate,  have a material  adverse
effect on the business,  financial condition,  or results of operations of Smoky
Mountain, BankFirst or the BankFirst Subsidiaries, taken as a whole. The deposit
accounts of BankFirst are insured by the FDIC to the full extent permitted under
applicable  law and the rules and  regulations  of the FDIC.  The  Charters  and
Bylaws of Smoky Mountain,  BankFirst,  Curtis Mortgage  Company and Eastern Life
Insurance Company, and all amendments thereto to the date hereof (true, correct,
and complete  copies of which are attached  hereto as Schedule  3.1) are in full
force and effect as of the date of this Agreement.  Smoky Mountain and BankFirst
have taken such action and executed and filed such  documents and notices as may
be necessary to enable  BankFirst to exercise the powers  conferred on Tennessee
banking corporations.

      3.2 Authorization, Execution and Delivery; Agreement Not in Breach.

            (a) Smoky Mountain has all requisite  corporate  power and authority
to execute and deliver this  Agreement and Plan of Merger and to consummate  the
transactions  contemplated  hereby.  This  Agreement,  and all other  agreements
contemplated to be executed in connection herewith by Smoky Mountain,  have been
(or upon  execution  will  have  been)  duly  executed  and  delivered  by Smoky
Mountain,  have been (or upon execution  will have been) duly  authorized by the
Smoky  Mountain  Board of  Directors,  and the  matter  will be  submitted  to a
specially  called  meeting  of the  Smoky  Mountain  Shareholders  to be held as
provided in Section 2.7(b). Thereafter, assuming proper shareholder approval, no
other  corporate  proceedings  on the  part of Smoky  Mountain  are (or will be)
necessary  to  authorize  such  execution  and  delivery,   and  this  Agreement
constitutes (or upon execution will constitute) the legal, valid and enforceable
obligation  of Smoky  Mountain,  subject,  as to  enforceability,  to applicable
bankruptcy, insolvency, reorganization, moratorium or similar laws affecting the
enforcement of creditors' rights generally,  and to the application of equitable
principles and judicial discretion.

            (b) The execution and delivery of this Agreement,  the  consummation
of the transactions  contemplated hereby and the fulfillment of the terms hereof
will not result in a breach of any of the terms or provisions  of, or constitute
a default  under (or an event  which,  with the passage of time or the giving of
notice or both, would  constitute a default under),  or conflict with, or permit
the  acceleration  of any  obligation  under,  any  mortgage,  lease,  covenant,
agreement,  indenture  or  other  instrument  to which  any of  Smoky  Mountain,
BankFirst or BankFirst Subsidiaries is a party or by which it or its property or
any of its assets are bound;  the Restated  Charter or Bylaws of Smoky Mountain;
the  Charter  or Bylaws  of  BankFirst,  the  Charter  or  Bylaws  of  BankFirst
Subsidiaries; or any judgment, decree, order or award of any court, governmental


                                                                   Page 16 of 66


                                      A-16
<PAGE>

body or  arbitrator  by which  either  Smoky  Mountain,  BankFirst  or BankFirst
Subsidiaries is bound; or any permit,  concession,  grant,  franchise,  license,
law, statute,  ordinance, rule or regulation applicable to Smoky Mountain or its
properties;  or result in the creation of any lien,  claim,  security  interest,
encumbrance,  charge,  restriction  or  right  of any  third  party  of any kind
whatsoever  upon the  property  or assets  of Smoky  Mountain,  except  that the
Government Approvals shall be required in order for Smoky Mountain to consummate
this Agreement.

            (c) The  shares  of Smoky  Mountain  Common  Stock to be  issued  to
Eligible First Franklin  Shareholders pursuant to the Merger and as contemplated
in this Agreement are duly  authorized  and, when properly  issued and delivered
following  consummation of the Merger,  will be validly  issued,  fully paid and
nonassessable.  Such shares of Smoky Mountain  Common Stock will be delivered to
First  Franklin  Shareholders  pursuant to the terms of this  Agreement free and
clear of all claims,  encumbrances,  security interests and liens whatsoever and
will be fully transferrable by any such holder without any restrictions required
under  federal  or  applicable  state  securities  laws,   except   restrictions
applicable to such holders who are deemed  "affiliates"  of First Franklin under
Rule 145 under the Securities Act.

      3.3 No Legal Bar. Smoky Mountain is not a party to, subject to or bound by
any agreement,  judgment, order, writ, prohibition,  injunction or decree of any
court or other  governmental body of competent  jurisdiction which would prevent
the  execution  of this  Agreement  by Smoky  Mountain,  its  delivery  to First
Franklin or the consummation of the  transactions  contemplated  hereby,  and no
action or proceeding is pending  against Smoky Mountain in which the validity of
this Agreement, any of the transactions  contemplated hereby or any action which
has been taken by any of the parties in  connection  herewith  or in  connection
with any of the transactions contemplated hereby is at issue.

      3.4 Regulatory Approvals. No consent, approval, order or authorization of,
or  registration,  declaration  or  filing  with,  any  federal,  state or local
governmental  authority is required to be made or obtained by Smoky  Mountain in
connection with the execution and delivery of this Agreement or the consummation
of the transactions  contemplated  hereby by Smoky Mountain,  except for (a) the
prior approval of the FRB of the Agreement under the Act; (b) the prior approval
of the  FDIC of the  Agreement;  (c) the  approval  of the  SEC;  (d) the  prior
approval of the TDFI under Tennessee Code Annotated ss. 45-2-1401 et seq and the
regulations  promulgated by the TDFI  thereunder;  and (e) a Proxy  Statement in
definitive form relating to the Smoky Mountain Stockholders Meeting.

      3.5  Capitalization.  The  authorized  capital  stock  of  Smoky  Mountain
consists of 3,000,000  shares of voting Common Stock of par value of Two Dollars
and Fifty Cents ($2.50) per share ("Smoky  Mountain  Common  Stock");  1,000,000
shares of  non-voting  Common  Stock of par value of Two Dollars and Fifty Cents
($2.50) per share ("Non-Voting Common Stock"), and 1,000,000 shares of preferred
stock of par value of Five Dollars ($5.00) per share ("Smoky Mountain  Preferred
Stock").  As of the date of this Agreement,  1,275,079  shares of Smoky Mountain
Common Stock are issued and  outstanding  and 215,805  shares of Smoky  Mountain


                                                                   Page 17 of 66


                                      A-17
<PAGE>

Preferred Stock are issued and outstanding,  which are presently  convertible at
the option of the holders  thereof to 133,259  shares of Smoky  Mountain  Common
Stock. Additionally,  Smoky Mountain is responsible to issue, when vested and if
exercised,  201,286 shares of Smoky Mountain Common Stock to option holders.  As
of February 10, 1998,  93,693  shares are vested and  exercisable  by the option
holders.  In addition,  Smoky Mountain is holding 1,141 shares of Smoky Mountain
Common Stock as treasury stock. No shares of Non-Voting  Common Stock are issued
and outstanding.  All of the outstanding  Smoky Mountain Common Stock is validly
issued, fully paid, and non-assessable,  and has not been issued in violation of
any  preemptive  rights  of  any  Smoky  Mountain  Shareholder.  BankFirst  is a
wholly-owned  subsidiary of Smoky Mountain.  Curtis Mortgage  Company,  Inc. and
Eastern Life Insurance Company are wholly-owned subsidiaries of BankFirst.

      3.6 Smoky Mountain Financial Statements. Smoky Mountain has delivered and,
to the extent  reference is made to financial  statements  not yet  available or
capable of development,  will deliver to First Franklin true and complete copies
of: (i) Smoky  Mountain's  audited  Consolidated  Financial  Statements  for the
calendar years ended December 31, 1997, 1996 and 1995; and (ii) Smoky Mountain's
unaudited consolidated financial statements for each of the calendar quarters in
calendar  year 1998 and  thereafter,  ending  prior to the  Closing  Date.  Such
financial  statements  and the notes  thereto  present  fairly,  or will present
fairly  when  issued,  in all  material  respects,  the  consolidated  financial
position of Smoky Mountain at the respective  dates thereof and the consolidated
results of  operations  and  consolidated  cash flow of Smoky  Mountain  for the
periods indicated, and in each case in conformity with GAAP consistently applied
and maintained, subject to normal year-end adjustments.

      3.7 Tax Matters. Except as set forth in Schedule 3.7 hereto:

            (a) Smoky Mountain,  BankFirst and BankFirst  Subsidiaries have, or,
in the case of returns  which  become due after the date hereof and at or before
the Effective Time of the Merger,  will have, prior to the Effective Time of the
Merger,  duly filed with the  appropriate  governmental  agencies  all  federal,
state, local and foreign tax returns, reports, and declarations of estimated tax
with respect to income, sales, and all other applicable taxes, and all other tax
returns and reports,  the filing of which is required by applicable law (without
regard to extensions of time permitted by law,  regulation,  or otherwise) at or
before the Effective Time of the Merger (including,  without limitation, income,
profit,  franchise,  sales,  use, real property,  ad valorem,  excise,  personal
property, employment, social security, and wage withholding taxes of every kind,
character,  or description  imposed by any  governmental  or  quasi-governmental
authority).  All of the  Smoky  Mountain  Tax  Returns  are (or,  in the case of
returns  becoming due after the date hereof and at or before the Effective  Time
of the Merger, will be) accurate and complete in all material respects.


                                                                   Page 18 of 66


                                      A-18
<PAGE>

            (b) Smoky Mountain,  BankFirst and the BankFirst  Subsidiaries  have
collected  and withheld all taxes that they are or have been required to collect
or withhold and have timely submitted all such collected and withheld amounts to
the  appropriate  authorities.  Smoky  Mountain,  BankFirst  and  the  BankFirst
Subsidiaries  are in compliance  with the back-up  withholding  and  information
reporting  requirements  under the Code and the rules and regulations of the IRS
thereunder.

            (c) All federal,  state,  local,  and foreign  taxes due and payable
pursuant to the Smoky  Mountain Tax Returns or pursuant to any  installments  of
estimated  taxes,  and  all  other  taxes,  assessments,  deficiencies,  levies,
imposts, duties, license fees, registration fees, withholding,  or other similar
governmental  charges, and any penalties,  interest, or additions to tax imposed
thereon  or in  connection  therewith,  due or  claimed  to be due by any taxing
authority, have been accrued , adequately reserved against, or paid.

            (d) The reserves for taxes contained in the Smoky Mountain Financial
Statements  are  adequate  to cover  the  payment  of all  liabilities  of Smoky
Mountain,  BankFirst and the BankFirst  Subsidiaries for federal,  state, local,
and foreign  taxes  (including  installments  of  estimated  taxes and all other
taxes,  assessments,   deficiencies,  levies,  imposts,  duties,  license  fees,
registration fees, withholding,  or other similar governmental charges), and any
penalties,  interest,  or  additions  to tax  imposed  thereon or in  connection
therewith due or claimed to be due by any taxing  authority in  connection  with
any of the Smoky Mountain Tax Returns.  As of December 31, 1997,  Smoky Mountain
had no net  operating  loss  carryforward  (for  federal  or  state  income  tax
purposes),  and neither Smoky Mountain,  BankFirst or the BankFirst Subsidiaries
have a net  operating  loss  carryforward  (for  federal  or  state  income  tax
purposes). The reserves for taxes in all of the Smoky Mountain Interim Financial
Statements will be adequate to cover liabilities for taxes for all periods up to
and including the dates of such financial statements.

            (e) Neither Smoky  Mountain,  BankFirst  nor BankFirst  Subsidiaries
have received any notice of  deficiency or assessment or proposed  deficiency or
assessment by the IRS or any other taxing authority in connection with the Smoky
Mountain  Tax  Returns.  All  federal  income  tax  returns  of Smoky  Mountain,
BankFirst  and the  BankFirst  Subsidiaries  have been  examined by the Internal
Revenue  Service,  or closed  without audit by the applicable  statute,  for all
taxable years prior to and  including the taxable year ended  December 31, 1994.
There is no action, suit,  proceeding,  audit,  examination,  investigation,  or
claim pending, or to the knowledge of Smoky Mountain,  threatened, in respect of
any Smoky  Mountain Taxes for which Smoky  Mountain,  BankFirst or any BankFirst
Subsidiary is or may become liable.

            (f)  Neither   Smoky   Mountain  nor  BankFirst  nor  the  BankFirst
Subsidiaries  has waived  any law or  regulation  fixing,  or  consented  to the
extension of, any period of time with respect to assessment or collection of any
Smoky  Mountain  Taxes,  and no power of  attorney  has  been  granted  by Smoky
Mountain, BankFirst or BankFirst Subsidiaries with respect to any tax matters is
currently in force.


                                                                   Page 19 of 66


                                      A-19
<PAGE>

            (g) Neither Smoky Mountain, BankFirst nor the BankFirst Subsidiaries
has made an election under Section 341(f) of the Code.

            (h) Smoky Mountain,  BankFirst and the BankFirst  Subsidiaries  have
provided,  and until the Effective  Time of the Merger will continue to provide,
to First  Franklin  complete and correct  copies of their income tax returns and
all material  correspondence and documents, if any, in their possession relating
directly or  indirectly to Smoky  Mountain  Taxes for each taxable year of Smoky
Mountain, BankFirst and the BankFirst Subsidiaries for all years as to which the
applicable  statute of  limitations  have not run on the date  hereof.  For this
purpose,  "correspondence and documents" include amended tax returns, claims for
refund,  notices from taxing  authorities of proposed  changes or adjustments to
taxes or tax returns, consents to assessment or collection of taxes, acceptances
of proposed adjustments,  closing agreements,  rulings and determination letters
and requests  therefor,  and all other written  communications to or from taxing
authorities relating to any material tax liability of Smoky Mountain,  BankFirst
or BankFirst Subsidiaries.

      3.8 Insurance.  Schedule 3.8 hereto lists all insurance policies presently
carried by Smoky Mountain,  BankFirst and the BankFirst  Subsidiaries  which are
currently in force with  respect to their  business  and  properties,  including
without limitation title insurance policies on real property owned (exclusive of
foreclosed  property).   The  existing  insurance  carried  by  Smoky  Mountain,
BankFirst,  and the  BankFirst  Subsidiaries  is and  will  continue  to be with
reputable  insurers and, in respect of the nature of the risks  insured  against
and the amount of coverage provided,  not less than that customarily  carried by
parties  similarly   situated  who  own  properties  and  engage  in  businesses
substantially  similar to that of Smoky  Mountain,  BankFirst  and the BankFirst
Subsidiaries,  and such  insurance  is and will  continue to be  sufficient  for
compliance by Smoky Mountain,  BankFirst and the BankFirst Subsidiaries with all
material  requirements  of law and  agreements  to which any of Smoky  Mountain,
BankFirst or a BankFirst Subsidiary is a party. Except as noted in Schedule 3.8,
neither Smoky Mountain,  BankFirst, nor the BankFirst Subsidiaries is in default
in the payment of any premium,  currently has outstanding any claim with respect
to such insurance  coverage,  or has received  notification of, or has knowledge
of, the existence of any grounds for the  cancellation of proposed  cancellation
of any such policies or bonds.

      3.9 Legal Proceedings.  Except as set forth in Schedule 3.9 hereto,  there
are no judicial or administrative  proceedings of any kind or nature pending or,
to the knowledge of Smoky Mountain, threatened against Smoky Mountain, BankFirst
or the BankFirst Subsidiaries before any court or arbitral tribunal or before or
by any  governmental  department,  agency,  or  instrumentality  in  any  manner
involving  Smoky  Mountain,  BankFirst or the BankFirst  Subsidiaries  or any of
their respective  properties or capital stock, or the transactions  contemplated
by this Agreement. Except as set forth in Schedule 3.9 (i) there is, to the best
of Smoky Mountain's knowledge, no basis for any action, suit, investigation,  or
proceeding  against  Smoky  Mountain,  BankFirst or the  BankFirst  Subsidiaries
before  any  court  or  arbitral  tribunal  or  before  or by  any  governmental
department, agency, or instrumentality,  which, if determined adversely to Smoky


                                                                   Page 20 of 66


                                      A-20
<PAGE>

Mountain, BankFirst or the BankFirst Subsidiaries, would have a material adverse
effect on the assets, business, employees, revenue, income, prospects, condition
(financial  or  otherwise),liabilities,  net worth or results of  operations  of
Smoky Mountain,  BankFirst or the BankFirst Subsidiaries,  and (ii) there are no
actions,  suits, or proceedings  pending or, to the knowledge of Smoky Mountain,
threatened  by or against any  officer,  director,  agent,  or employee of Smoky
Mountain ,  BankFirst  or the  BankFirst  Subsidiaries  in  connection  with the
business,  properties,  affairs or prospects of Smoky Mountain, BankFirst or the
BankFirst  Subsidiaries.  To the  knowledge  of Smoky  Mountain,  neither  Smoky
Mountain, BankFirst nor the BankFirst Subsidiaries is in default with respect to
any judgment, order, writ, injunction,  decree, award, rule or regulation of any
court, arbitrator, or governmental department, agency, or instrumentality.

      3.10 Compliance with Law. Other than as set forth in Schedule 3.10 hereto,
to the  knowledge  of Smoky  Mountain,  (i) Smoky  Mountain,  BankFirst  and the
BankFirst  Subsidiaries  are in full  compliance  with the  back-up  withholding
requirements  of  Section  3406  of  the  Code  and  the  Treasury   Regulations
promulgated  thereunder;  (ii)  Smoky  Mountain,  BankFirst  and  the  BankFirst
Subsidiaries are in full compliance with the reporting and other requirements of
the Bank Secrecy Act (including the Currency and Foreign  Transaction  Reporting
Act)  and  the  regulations  promulgated  thereunder  by the  Department  of the
Treasury; (iii) Smoky Mountain,  BankFirst and the BankFirst Subsidiaries are in
substantial  compliance  with the  provisions of all other  applicable  federal,
state,  and  local  statutes,  and all  rules,  regulations,  or  orders  of, or
understandings  or agreements with,  governmental  agencies having  jurisdiction
over the assets, business, properties,  operations,  employees, revenue, income,
condition  (financial  or  otherwise),  liabilities,  net  worth,  or results of
operations of Smoky Mountain, BankFirst and the BankFirst Subsidiaries; and (iv)
neither Smoky Mountain,  BankFirst nor the BankFirst  Subsidiaries is subject to
or has been  threatened  with any material fine,  penalty,  liability,  or legal
disability with respect to the assets,  business,  operations,  revenue, income,
condition  (financial  or  otherwise),  liabilities,  net  worth,  or results of
operations of Smoky  Mountain,  BankFirst and the BankFirst  Subsidiaries as the
result of the failure of Smoky Mountain, BankFirst or the BankFirst Subsidiaries
to  comply  with any  requirement  of any  governmental  body or  agency  having
jurisdiction  over them, the conduct of their business,  the use of their assets
and properties, or any premises occupied by them. Smoky Mountain,  BankFirst and
the BankFirst  Subsidiaries  have filed,  and until the Effective Time of Merger
will  continue  to file,  all  reports  required  to be  filed by them  with any
regulatory  agency on or prior to the date such  reports  were due, and all such
reports,  as finally amended,  complied and will comply in all material respects
with  applicable  requirements of law and, as of their  respective  dates or the
dates as  amended,  did not 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 to make the statements  therein,  in light of the circumstances  under
which they were or will be made,  not  misleading.  Except to the extent  stated
therein,  all financial  statements and schedules included and to be included in
such  reports  were and will be prepared in  accordance  with GAAP or such other
regulatory  accounting  requirements  as were applicable  thereto,  applied on a
consistent basis with prior periods, subject to normal year-end adjustments, and
fairly  presented and will fairly present the information  purported to be shown
therein.


                                                                   Page 21 of 66


                                      A-21
<PAGE>

      3.11 Governmental  Authorizations.  Each of Smoky Mountain,  BankFirst and
the BankFirst  Subsidiaries  have all licenses,  permits,  approvals,  and other
authorizations  from all federal,  state, and local authorities as are necessary
for  the  conduct  of its  business  and  operations,  and  all  such  licenses,
franchises,  permits,  approvals, and other authorizations are in full force and
effect  and are not  subject to any  condition,  qualification,  or  limitation.
Neither Smoky  Mountain,  BankFirst nor any of the  BankFirst  Subsidiaries  has
received any notification from any agency,  department,  or instrumentality  (or
the  staff  thereof)  of  federal,   state,   or  local   government   asserting
noncompliance  with any of the laws,  rules,  regulations  or  orders  that such
governmental authority enforces or threatening to revoke any license, franchise,
permit, or governmental authorization.

      3.12 Supervisory Matters. Neither Smoky Mountain, BankFirst nor any of the
BankFirst  Subsidiaries  has been  advised by any  regulatory  agency that it is
contemplating  issuing (or  requesting ) any written  agreement,  memorandum  of
understanding,  order,  decree,  directive,  extraordinary  supervisory  letter,
commitment   letter,   or  similar   document  or  taking  (or  considering  the
appropriateness  of taking) any prompt  corrective action (within the meaning of
the FDIA).  The last  examination  of BankFirst by the Staff of the FDIC and the
Tennessee  Department  of  Financial  Institutions  prior  to the  date  of this
Agreement was  performed as of August 29, 1997.  The last  examination  of Smoky
Mountain  by the  Staff  of the FRB  prior  to the  date of this  Agreement  was
performed  as of  December  31,  1996.  If either or both of Smoky  Mountain  or
BankFirst was notified of any  deficiency as a result of such  examinations,  or
any  prior  examinations,  each  such  deficiency  has  been  corrected  to  the
satisfaction of the appropriate  agency and if changes in the operating  methods
or  organization  were  required  by reason of such  examination  or such  other
examination,  such  changes  have been made.  The  reserve  for loan  losses for
BankFirst has been  calculated  in accordance  with GAAP applied on a consistent
basis,  as the same are  applied  to  comparable  banking  institutions,  and in
accordance  with all  applicable  rules and  regulations.  The reserves for loan
losses  set  forth in  BankFirst's  Financial  Statements  are  adequate  in all
respects  to  provide  for all  losses,  net of  recoveries  relating  to  loans
previously  charged off, on loans outstanding as of the dates thereof.  Further,
BankFirst  has not been  notified in writing  that such  reserves  violated  any
minimum requirements or that the independent auditors of BankFirst believes such
reserves to be inadequate or inconsistent with historical loan loss experience.

      3.13 Rights and Licenses.  Set forth in Schedule 3.13 hereto is a list and
description of all trademarks, trademark rights, trade names, and licenses owned
and/or  used by Smoky  Mountain,  Bank  First  and the  BankFirst  Subsidiaries,
including all registrations thereof. To the knowledge of Smoky Mountain, neither
Smoky  Mountain,  BankFirst  or the  BankFirst  Subsidiaries  are subject to any
material  disability  to  conduct  their  respective   businesses  as  currently
conducted or  liability by reason of their  failure to own or possess the rights
to use any other trademark,  trademark  right,  trade name, trade name right, or
license. Each of Smoky Mountain,  BankFirst and the BankFirst  Subsidiaries have
full right and  authority to own and use all the  trademarks,  trade names,  and
licenses listed in Schedule 3.13.  Neither Smoky Mountain,  BankFirst nor any of
the BankFirst Subsidiaries have been held liable for, and no actions,  suits, or
proceedings  are  pending or, to the  knowledge  of Smoky  Mountain,  threatened
against Smoky 


                                                                   Page 22 of 66


                                      A-22
<PAGE>

Mountain, BankFirst or the BankFirst Subsidiaries, alleging that Smoky Mountain,
BankFirst  or the  BankFirst  Subsidiaries  are liable for  infringement  of any
trademark,  trademark  right,  trade name,  trade name right,  or license  owned
and/or used by any other person or entity. Neither Smoky Mountain,  BankFirst or
the BankFirst Subsidiaries have knowledge of any infringement on the trademarks,
trademark rights, trade names, and licenses owned and/or used by Smoky Mountain,
BankFirst and the BankFirst Subsidiaries.

      3.14  Properties.  Each of Smoky  Mountain,  BankFirst  and the  BankFirst
Subsidiaries has good and marketable title to all of their respective assets and
properties,  including all real, personal, and intangible  properties,  and such
properties and assets are subject to no liens,  mortgages,  security  interests,
encumbrances,  or  charges  of any kind  except  (i) as  noted in the  Financial
Statements  described in Section 3.6, (ii) statutory  liens not yet  delinquent,
and (iii) minor defects and irregularities in title and encumbrances that do not
materially  impair the value or use thereof for the  purposes for which they are
held.

      3.15  Absence of  Certain  Changes or Events.  Since  December  31,  1997,
neither Smoky Mountain,  BankFirst or the BankFirst Subsidiaries have, except as
set forth in  Schedule  3.15  heretofore  delivered  by Smoky  Mountain to First
Franklin, (i) incurred any material liability,  except in the ordinary course of
business,  consistent  with their past  practice;  (ii)  suffered  any  material
adverse change in their respective businesses,  operations, assets, or condition
(financial or other);  (iii) made any material  change in its mode of management
or operation or method of accounting; or (iv) failed to operate their respective
businesses in all material  respects in the ordinary course  consistent with its
past practice.

      3.16  Public   Offering  of  Smoky   Mountain   Stock.   Smoky   Mountain,
contemporaneous  with this  Agreement,  is  undertaking an  underwritten  public
offering of Smoky Mountain Common Stock under the Securities Act. Smoky Mountain
has made, or will make,  available a true and complete copy of the  Registration
Statement filed by Smoky Mountain in connection with such public  offering,  and
any correspondence with the SEC related thereto.

      3.17  Representations  and Warranties  True on and as of Closing Date. All
the representations and warranties of Smoky Mountain, on behalf of itself and on
behalf of BankFirst and the BankFirst Subsidiaries,  contained in this Agreement
will be  materially  true on and as of the  Closing  Date,  except to the extent
affected (i) by the transactions  contemplated hereby, and (ii) by circumstances
disclosed to First Franklin occurring subsequent to the date hereof which in the
aggregate  are not  materially  adverse  to Smoky  Mountain,  BankFirst  and the
BankFirst Subsidiaries.

      3.18 Material  Contracts.  Except as set forth in Schedule 3.18 heretofore
delivered by Smoky Mountain to First Franklin, neither Smoky Mountain, BankFirst
nor the BankFirst  Subsidiaries are a party to or bound by any (i) employment or
consulting contract which is not terminable by Smoky Mountain,  BankFirst or any
of the BankFirst  Subsidiaries  on 60 or fewer days' notice,  (ii) bonus,  stock
option, deferred compensation or profit sharing,  pension, or 


                                                                   Page 23 of 66


                                      A-23
<PAGE>

retirement plan or arrangements; (iii) material lease or license with respect to
any  property,  real or personal,  whether as  landlord,  tenant,  licensor,  or
licensee,  which cannot be terminated without  substantial penalty and on notice
of not more than 30 days;  (iv) contract or commitment for capital  expenditures
in excess  of $5,000  for any one  project  or  $25,000  in the  aggregate;  (v)
material  contract or commitment,  whether or not made in the ordinary course of
business,  for the purchase of materials or supplies or for the  performance  of
services over a period of more than 60 days from the date of this  Agreement and
which cannot be terminated without substantial penalty and on notice of not more
than 30 days; (vi) agreement or instrument or charter or other restriction which
materially  and adversely  affects or in the future may  materially or adversely
affect the business,  operations,  prospects,  properties,  assets, or financial
condition of Smoky  Mountain,  BankFirst or any of the  BankFirst  Subsidiaries;
(vii)  contract  or option to  purchase  or sell any real or  personal  property
otherwise  than in the ordinary  course of business  which cannot be  terminated
without  substantial  penalty and on notice of not more than 30 days;  or (viii)
material contract,  other than the foregoing, not made in the ordinary course of
business,  which cannot be terminated without  substantial penalty and on notice
of  not  more  than  30  days.  Smoky  Mountain,  BankFirst  and  the  BankFirst
Subsidiaries have in all material respects performed all obligations required to
be  performed  by them to date and are not in  default  under,  and no event has
occurred which with the lapse of time or action by a third party could result in
default under, any outstanding indenture,  mortgage,  contract,  lease, or other
agreement  to  which  Smoky   Mountain,   BankFirst  or  any  of  the  BankFirst
Subsidiaries are bound, or under the provisions of their respective  Charters or
Bylaws.

      3.19 Employee Benefit Plans.

            (a) Schedule 3.19  heretofore  delivered by Smoky  Mountain to First
Franklin  lists  each  pension  plan,  each  welfare  plan,  and  each  deferred
compensation,  bonus,  stock option,  stock purchase,  or other employee benefit
plan,  agreement,  commitment,  or arrangements which is or has at any time been
established,  sponsored,  maintained,  or  contributed  to  by  Smoky  Mountain,
BankFirst,  or any Affiliate.  Except as set out in Schedule 3.19, none of Smoky
Mountain,  BankFirst,  or  any  Affiliate  has  at  any  time  (i)  established,
sponsored, maintained, or made any contribution to any Pension Plan; (ii) been a
party to any collective bargaining agreement, contract, or other arrangement, or
been subject to any statute, rule, or regulation, which required Smoky Mountain,
BankFirst,  or any  Affiliate  to  establish,  maintain,  sponsor,  or make  any
contribution to any Welfare Plan; or (iii) established,  sponsored,  maintained,
been a party to, or incurred any  obligation or liability  under any Other Plan.
Smoky  Mountain,   BankFirst,  and  their  Affiliates  have  no  obligations  or
liabilities (whether accrued, absolute, contingent, or unliquidated,  whether or
not known or whether or not due or to become due) with respect to any  "employee
benefit  plan" (as defined in Section  3(3) of ERISA) or Other Plan which is not
listed in  Schedule  3.19.  For the  purposes  of this  Section  3.19,  the term
"Affiliate"  shall include all persons under common  control with Smoky Mountain
or BankFirst  within the meaning of Sections  4001(a)(14)  or (b)(1) of ERISA or
any regulations promulgated thereunder, or Sections 414(b) or (c) of the Code.


                                                                   Page 24 of 66


                                      A-24
<PAGE>

            (b) Smoky  Mountain has  delivered to First  Franklin a copy of each
plan or  arrangement  listed in Schedule 3.19 and any related trust  agreements,
insurance  contracts,  and other documents pursuant to which benefits under such
plan or arrangement are funded or paid, including all amendments, modifications,
and supplements thereto, all of which (except as otherwise indicated in Schedule
3.19) are legally valid and binding and in full force and effect.

            (c) Smoky Mountain has delivered to First Franklin copies of (i) the
annual  report  and  actuarial  report  for each plan or  arrangement  listed in
Schedule 3.19 for the most recent plan year and the four  preceding  plan years,
if applicable; (ii) all IRS determination letters and rulings, together with all
amendments,  modifications,  or supplements thereto, if applicable, with respect
to each such plan and each amendment, modification, or supplement thereto; (iii)
all  Department  of  Labor   prohibited   transaction   exemptions   letter  and
determinations  with  respect  to each  such plan or  arrangement;  and (iv) all
Pension Benefit Guaranty Corporation  determinations and notices with respect to
each such plan or arrangement.

            (d) As of the date of this Agreement and as of the Effective Time of
the Merger,  in the case of each plan or  arrangement  listed in  Schedule  3.19
which is a defined  benefit plan (within the meaning of Section 3(35) of ERISA),
the net fair market  value of the assets  held to fund such plan or  arrangement
will equal or exceed the present value of all accrued benefits thereunder,  both
vested and nonvested, as determined in accordance with an actuarial costs method
acceptable under Section 3(31) of ERISA.

            (e)  On  a  timely  basis,  Smoky  Mountain,   BankFirst  and  their
Affiliates  have made all  contributions  or  payments  to or under each plan or
arrangement  listed in Schedule  3.19 as required  pursuant to each such plan or
arrangement, any collective,  bargaining agreements or other agreements,  ERISA,
or other applicable laws, and have made adequate  provision for reserves to meet
contributions and payments under such plans or arrangements  which have not been
made because they are not yet due.

            (f) Each Pension Plan listed in Schedule 3.19 has been determined to
be qualified under Section 401(a) and, if applicable, Section 401(k) of the Code
by the IRS, and nothing has occurred or been omitted  since the date of the last
such  determination  which  resulted  or will result in the  revocation  of such
determination.

            (g) Each  plan or  arrangement  listed  in  Schedule  3.19  (and any
related trust,  insurance contract,  or other vehicle pursuant to which benefits
under such plan or arrangement are funded or paid) has been  administered in all
respects in full compliance with applicable  provisions of ERISA,  the Code, the
Consolidated   Omnibus  Budget   Reconciliation  Act  of  1986  and  regulations
promulgated thereunder ("COBRA"), and other applicable law. Without limiting the
generality of the foregoing, none of Smoky Mountain, BankFirst, or any Affiliate
has (i) incurred any liability for tax under Section 4971 of the Code on account
of any  accumulated  funding  deficiency  and no plan or  arrangement  listed in
Schedule 3.19 has incurred any accumulated funding deficiency within the meaning
of Sections 412 or 418(B) of the Code; (ii) 


                                                                   Page 25 of 66


                                      A-25
<PAGE>

applied for or obtained a waiver by the IRS of any minimum  funding  requirement
under  Section 412 of the Code;  (iii)  become  subject to any  disallowance  of
deductions under Sections 419 or 419(A) of the Code; (iv) incurred any liability
for excise tax under Sections  4972,  4975, or 4976 of the Code or any liability
under Section 406 of ERISA;  (v) incurred any  liability to the Pension  Benefit
Guaranty Corporation; (vi) had a reportable event (within the meaning of Section
4043 of ERISA);  or (vii) breached any of the duties or failed to perform any of
the obligations imposed upon the fiduciaries or plan administrators  under Title
I of ERISA.

            (h) Neither Smoky Mountain, BankFirst nor any Affiliate has incurred
any  material  liability  under  Section 4201 of ERISA for a complete or partial
withdrawal  from or have  agreed  to  participate  in a  multi-employer  plan as
defined in Section 4001(a)(3) of ERISA.

      3.20 Brokers. No agent, broker, finder, investment banker, person, or firm
acting  on  behalf  or under  authority  of  Smoky  Mountain,  BankFirst  or the
BankFirst Subsidiaries is or will be entitled to any broker's or finder's fee or
any other  commissions  or similar fee incurred  directly or indirectly by or on
behalf of Smoky Mountain,  BankFirst or the BankFirst Subsidiaries in connection
with the transactions contemplated by this Agreement.

      3.21 Books of Account;  Corporate  Records.  The Books of Account of Smoky
Mountain,  BankFirst and BankFirst  Subsidiaries  are  maintained in substantial
compliance with all applicable legal and accounting requirements. The minutes of
meetings maintained by Smoky Mountain,  BankFirst and the BankFirst Subsidiaries
contain complete and accurate records in all material  respects of the corporate
actions of its shareholders and Board of Directors and all committees thereof.

      3.22. Reserves for Loan Losses.  Except as described in Schedule 3.22, the
loan loss reserves reflected in the BankFirst Financial  Statements are adequate
to provide for possible losses on loans (including accrued interest  receivable)
in the loan portfolio of BankFirst and any losses  associated  with "Real Estate
Owned" by BankFirst,  and each such provision has been established in accordance
with GAAP.

      3.23. Labor Relations. Except to the extent set forth in Schedule 3.23:

            (a) Smoky Mountain,  BankFirst and the BankFirst Subsidiaries are in
compliance  with  all  applicable  laws  and  collective  bargaining  agreements
described in Schedule 3.23 respecting employment and employment practices, terms
and conditions of employment and employment  practices,  terms and conditions of
employment and wages and hours and occupational  safety and health,  and are not
engaged  in any unfair  labor  practice  within the  meaning of Section 8 of the
National Labor Relations Act;


                                                                   Page 26 of 66


                                      A-26
<PAGE>

            (b) There is no unfair  labor  practice,  charge or complaint or any
other matter  against or involving  Smoky  Mountain,  BankFirst or the BankFirst
Subsidiaries  pending or, to the knowledge of Smoky  Mountain,  BankFirst or the
BankFirst Subsidiaries,  threatened before the National Labor Relations Board or
any court of law;

            (c) There is no labor strike, dispute, slowdown or stoppage actually
pending  or  threatened  against  Smoky  Mountain,  BankFirst  or the  BankFirst
Subsidiaries;

            (d) No certification or  decertification  question or organizational
drive exists or has existed  within the past twelve (12) months  respecting  the
employees of any of Smoky Mountain, BankFirst or the BankFirst Subsidiaries;

            (e) No grievance or arbitration  proceeding  arising out of or under
any collective bargaining agreement is pending against Smoky Mountain, BankFirst
or any of the BankFirst  Subsidiaries,  or, to the knowledge of Smoky  Mountain,
BankFirst or the BankFirst  Subsidiaries,  threatened;  and, to the knowledge of
Smoky Mountain, BankFirst or the BankFirst Subsidiaries,  no basis for any claim
therefor exists;

            (f) No agreement  (including any collective  bargaining  agreement),
arbitration  or court decision or  governmental  order which is binding on Smoky
Mountain, BankFirst or the BankFirst Subsidiaries in any way limits or restricts
Smoky  Mountain,  BankFirst or the  BankFirst  Subsidiaries  from  relocating or
closing any of its operations;

            (g) Smoky Mountain, BankFirst or the BankFirst Subsidiaries have not
experienced  any organized  work stoppage or other labor  difficulty  within the
past three (3) years;

            (h) There are no charges, investigations, administrative proceedings
or formal complaints of discrimination (including discrimination based upon sex,
age, marital status,  race,  national  origin,  sexual  preference,  handicap or
veteran status) pending or, to the knowledge of Smoky Mountain, BankFirst or the
BankFirst  Subsidiaries,  threatened before the Equal Opportunity  Commission or
any federal, state or local agency or court against Smoky Mountain, BankFirst or
the BankFirst  Subsidiaries.  There have been no audits of the equal  employment
opportunity practices of Smoky Mountain, BankFirst or the BankFirst Subsidiaries
and,  to  the   knowledge  of  Smoky   Mountain,   BankFirst  or  the  BankFirst
Subsidiaries, no basis for any such audit exists.

      3.24 No  Undisclosed  Liabilities.  Except as set forth in  Schedule  3.24
neither  Smoky  Mountain,  BankFirst  nor the  BankFirst  Subsidiaries  have any
liabilities (absolute, accrued, contingent or otherwise), except liabilities (a)
disclosed  in the Smoky  Mountain  Financial  Statements;  (b)  incurred  in the
ordinary  course of business and not required  under GAAP to be reflected on the
Smoky Mountain Financial Statements; (c) incurred since December 31, 1997 in the
ordinary course of business  consistent  with past practice;  or (d) incurred in
connection with this Agreement.


                                                                   Page 27 of 66


                                      A-27
<PAGE>

      3.25 Year 2000 Compliance. The management and directors of Smoky Mountain,
BankFirst  and the BankFirst  Subsidiaries  are aware of the  significant  risks
posed by  information  systems which are not Year 2000  compliant and have taken
appropriate  measures and have initiated  appropriate  plans to require that any
vendor  or  service  provider  with  which  Smoky  Mountain,  BankFirst  and the
BankFirst  Subsidiaries do business be Year 2000 compliant,  including,  without
limitation, vendors and service providers which have supplied or will supply not
only  information  and  data  processing  systems,  but  environmental  systems,
elevators,  telephone  and facsimile  machines,  heating,  ventilation,  and air
conditioning  systems,  automatic  teller  machines,  and vaults.  Neither Smoky
Mountain,  BankFirst  nor the  BankFirst  Subsidiaries  shall  contract with any
vendor or service provider for any affected service unless the vendor or service
provider can offer written assurances of Year 2000 compliance.

      3.26. Environmental Law Violations.

            (a) For purposes of this Section  3.26,  the  following  terms shall
have the indicated meanings:

                  (1) "Environmental Law" means any federal, state or local law,
statute,  ordinance,  rule, regulation,  code, license,  permit,  authorization,
approval,  consent,  order, judgment,  decree,  injunction or agreement with any
governmental entity relating to (a) the protection,  preservation or restoration
of the environment  (including,  without limitation,  air, water, vapor, surface
water, groundwater,  drinking water supply, surface soil, subsurface soil, plant
and animal life or any other  natural  resource);  and/or (b) the use,  storage,
recycling,  treatment,   generation,   transportation,   processing,   handling,
labeling,  production,  release or disposal of  Hazardous  Substances.  The term
"Environmental  Law:  includes,   without  limitation,   (1)  the  Comprehensive
Environmental  Response,  Compensation and Liability Act, as amended,  42 U.S.C.
ss.9601,  et seq., the Resource  Conservation  and Recovery Act, as amended,  42
U.S.C.  ss.6901, et seq., the Clear Air Act, as amended,  42 U.S.C.  ss.7401, et
seq., the Federal Water Pollution Control Act, as amended, 33 U.S.C. ss.1251, et
seq., the Toxic Substances Control Act, as amended 15 U.S.C.  ss.9601,  et seq.,
the Safe Drinking Water Act, 42 U.S.C.  ss.300(f), et seq., all comparable state
and local laws; and (2) any common law (including,  without  limitation,  common
law that may impose strict  liability) that may impose  liability or obligations
for injuries or damages due to, or threatened as a result of, the presence of or
exposure to any Hazardous Substance.

                  (2)  "Hazardous   Substance"  means  any  substance  presently
listed, defined,  designated or classified as hazardous,  toxic,  radioactive or
dangerous, or otherwise regulated,  under any Environmental Law, whether by type
or by  quantity,  including  any  material  containing  any such  substance as a
component.  Hazardous Substances include,  without limitation,  petroleum or any
derivative  or  by-product  thereof,   asbestos,   radioactive   material,   and
polychlorinated biphenyls.


                                                                   Page 28 of 66


                                      A-28
<PAGE>

                  (3) "Loan  Portfolio  Properties and Other  Properties  Owned"
means those  properties now or previously  owned or operated by Smoky  Mountain,
BankFirst or the BankFirst Subsidiaries,  including properties owned or operated
in a fiduciary capacity.

            (b) Neither Smoky Mountain, BankFirst nor the BankFirst Subsidiaries
have been in violation of or liable under any Environmental Law, except any such
violations or liabilities which would not reasonably be expected to singly or in
the aggregate have a material adverse effect.

            (c) None of the Loan Portfolio Properties and Other Properties Owned
by Smoky Mountain,  BankFirst or the BankFirst  Subsidiaries have been or are in
violation of or liable under any  Environmental  Law, except any such violations
or liabilities which singly or in the aggregate will not have a material adverse
effect on such entities.

            (d) To the  best  knowledge  of  Smoky  Mountain,  BankFirst  or the
BankFirst Subsidiaries,  there are no actions, suits, demands,  notices, claims,
investigations or proceedings pending or threatened relating to the liability of
the Loan  Portfolio  Properties  and  Other  Properties  Owned by  either  Smoky
Mountain,  BankFirst or the BankFirst  Subsidiaries under any Environmental Law,
including,  without  limitation,  any  notices,  demand  letters or requests for
information from any federal or state environmental  agency relating to any such
liabilities under or violations of Environmental Law, except such which will not
have or result in a material adverse effect on such entities.

                                    ARTICLE 4

                REPRESENTATIONS AND WARRANTIES OF FIRST FRANKLIN

      First  Franklin  represents  and  warrants to Smoky  Mountain,  on its own
behalf and on behalf of First  National  and the First  National  Subsidiary  as
follows:

      4.1  Organization  and Standing.  First  Franklin is a  corporation,  duly
incorporated, validly existing, and in good standing under the laws of the State
of Tennessee.  First National, a wholly-owned subsidiary of First Franklin, is a
national banking  association duly incorporated,  validly existing,  and in good
standing under the laws of the United States.  Friendly Finance Company, Inc. is
a Tennessee chartered loan and industrial thrift corporation,  validly existing,
and in good standing under the laws of the State of Tennessee.  First  Franklin,
First National and the First National  Subsidiary  have all necessary  corporate
power and authority to own or lease their  properties  and assets and to conduct
their  business  and are in good  standing  in every  jurisdiction  in which the
nature of the  business  conducted  by them or the  character or location of the
properties owned or leased by them makes such qualification necessary, except to
the extent that any failure to so qualify  would not, in the  aggregate,  have a
material  adverse  effect on the business,  financial  condition,  or results of
operations of First National,  taken as a whole.  The deposit  accounts of First
National are insured by the FDIC to the full extent  permitted under  applicable
law and the rules and  regulations of the FDIC. The Charters and Bylaws of First
Franklin and the First National Subsidiary,  and the Articles of Association and
Bylaws of First


                                                                   Page 29 of 66


                                      A-29
<PAGE>

National  and all  amendments  thereto to the date hereof  (true,  correct,  and
complete  copies of which have been  previously  delivered to Smoky Mountain and
are attached hereto as Schedule 4.1) are in full force and effect as of the date
of this Agreement.  First Franklin and First National have taken such action and
executed  and filed such  documents  and notices as may be  necessary  to enable
First   National  to  exercise  the  powers   conferred   on  national   banking
associations.

      4.2 Authorization, Execution and Delivery; Agreement Not in Breach

            (a) First Franklin has all requisite  corporate  power and authority
to execute  and  deliver  this  Agreement  and to  consummate  the  transactions
contemplated hereby. This Agreement, and all other agreements contemplated to be
executed in connection herewith by First Franklin,  have been (or upon execution
will have been) duly  executed and  delivered by First  Franklin,  have been (or
upon  execution  will have been) duly  authorized by the First Franklin Board of
Directors, and the matter will be submitted to a specially called meeting of the
First  Franklin   Shareholders  to  be  held  as  provided  in  Section  2.7(a).
Thereafter, assuming proper shareholder approval, no other corporate proceedings
on the part of First  Franklin  are (or will be)  necessary  to  authorize  such
execution and delivery,  and constitute (or upon execution will  constitute) the
legal,  valid and  enforceable  obligation  of First  Franklin,  subject,  as to
enforceability, to applicable bankruptcy, insolvency, reorganization, moratorium
or similar laws affecting the enforcement of creditors' rights generally, and to
the application of equitable principles and judicial discretion.

            (b) The execution and delivery of this Agreement,  the  consummation
of the transactions  contemplated hereby and the fulfillment of the terms hereof
will not result in a breach of any of the terms or provisions  of, or constitute
a default  under (or an event  which,  with the passage of time or the giving of
notice or both, would  constitute a default under),  or conflict with, or permit
the  acceleration  of any  obligation  under,  any  mortgage,  lease,  covenant,
agreement,  indenture or other instrument to which either First Franklin,  First
National  or the  First  National  Subsidiary  is a party  or by which it or its
property  or any of its  assets  are  bound;  the  Charter  or  Bylaws  of First
Franklin;  the Articles of Association or Bylaws of First National;  the Charter
or Bylaws of the First National  Subsidiary;  or any judgment,  decree, order or
award of any  court,  governmental  body or  arbitrator  by which  either  First
Franklin,  First  National or the First  National  Subsidiary  is bound;  or any
permit, concession,  grant, franchise, license, law, statute, ordinance, rule or
regulation  applicable  to First  Franklin or its  properties;  or result in the
creation of any lien, claim, security interest, encumbrance, charge, restriction
or right of any third party of any kind  whatsoever  upon the property or assets
of First  Franklin,  except that the Government  Approvals  shall be required in
order for First Franklin to consummate this Agreement.

      4.3 No Legal Bar. First Franklin is not a party to, subject to or bound by
any agreement,  judgment, order, writ, prohibition,  injunction or decree of any
court or other  governmental body of competent  jurisdiction which would prevent
the  execution  of this  Agreement  by First  Franklin,  its  delivery  to Smoky
Mountain or the consummation of the  


                                                                   Page 30 of 66


                                      A-30
<PAGE>

transactions contemplated hereby, and no action or proceeding is pending against
First Franklin in which the validity of this Agreement,  any of the transactions
contemplated  hereby or any action which has been taken by any of the parties in
connection  herewith or in connection with any of the transactions  contemplated
hereby is at issue.

      4.4 Regulatory Approvals. No consent, approval, order or authorization of,
or  registration,  declaration  or  filing  with,  any  federal,  state or local
governmental  authority is required to be made or obtained by First  Franklin in
connection with the execution and delivery of this Agreement or the consummation
of the transactions  contemplated  hereby by First Franklin,  except for (a) the
prior approval of the FRB of the Agreement under the Bank Holding Company Act of
1956, as amended;  (b) the prior approval of the FDIC of the Agreement;  (c) the
approval of the SEC; and (d) the Proxy  Statement in definitive form relating to
the Smoky Mountain Stockholders Meeting.

      4.5 Capitalization and Ownership.

            (a) The  authorized  capital  stock of First  Franklin  consists  of
400,000  shares of Common Stock of par value of Five  Dollars  ($5.00) per share
("First  Franklin  Common  Stock").  As of the date of this  Agreement,  164,125
shares of First Franklin Common Stock are issued and  outstanding.  In addition,
First  Franklin  is holding  35,872  shares of First  Franklin  Common  Stock as
treasury stock.  All of the  outstanding  First Franklin Common Stock is validly
issued,  fully paid and  nonassessable,  and has not been issued in violation of
any preemptive right of any First Franklin Shareholder. As of the Effective Time
of the  Merger,  there  will be no more than  164,125  shares of First  Franklin
issued or outstanding.  The authorized  capital stock of First National consists
solely of 120,000 shares of common stock,  par value $10.00 per share, of which,
as of the date of this  Agreement,  120,000  shares are issued and  outstanding,
fully paid and  non-assessable  (except to the extent  that  capital  stock of a
national  banking  association is assessable  under the national  banking laws),
wholly-owned  by First  Franklin,  and have not been issued in  violation of the
preemptive rights of any person.  All of the outstanding  shares of common stock
of First  National owned  beneficially  and of record by First Franklin are free
and  clear  of any  security  interest,  lien,  claim,  charge,  restriction  or
encumbrance.  The authorized  capital stock of Friendly  Finance  Company,  Inc.
consists  solely of  100,000  shares  of  common  stock at par value of $.01 per
share, of which, as of the date of this Agreement,  10,000 shares are issued and
outstanding, fully paid and non-assessable,  wholly owned by First National, and
have not been issued in violation of the preemptive rights of any person. All of
the outstanding  shares of common stock of Friendly Finance Company,  Inc. owned
beneficially and of record by First National are free and clear of any security,
interest, lien, claim, charge,  restriction,  or encumbrance.  Other than as set
forth in this  Section,  First  Franklin  does not own  directly or  indirectly,
beneficially or of record,  more than five percent (5%) of the outstanding stock
of any other  corporation  and does not  otherwise  "control"  any  "company" or
"bank" (as those terms are defined in the Act). There are no owners of record of
five (5%) percent or more of First Franklin Common Stock.


                                                                   Page 31 of 66


                                      A-31
<PAGE>

            (b) Except as previously  disclosed to Smoky Mountain in writing, as
of the date of this  Agreement,  there are no, and as of the Closing  Date there
will  not  be,  outstanding  securities  convertible  into,  or  exercisable  or
exchangeable  for,  First  Franklin  Common  Stock,  the  common  stock of First
National,  or the  common  stock  of  Friendly  Finance  Company,  Inc.,  or any
outstanding options,  rights (preemptive or otherwise),  or warrants to purchase
or to subscribe for any shares of First  Franklin  Common  Stock,  of the common
stock of First  National,  or of the common stock of Friendly  Finance  Company,
Inc., or any other  securities  of First  Franklin,  First  National or Friendly
Finance  Company,  Inc.  Except as  previously  disclosed  to Smoky  Mountain in
writing,  as of the date of this Agreement there are, and as of the Closing Date
and  thereafter  there  will  be,  no  outstanding   agreements,   arrangements,
commitments,  or  understandings  of any kind,  to which First  Franklin,  First
National or the First National  Subsidiary or, to the knowledge of management of
First  Franklin is a party,  affecting  or  relating  to the  voting,  issuance,
purchase, redemption,  repurchase, or transfer of First Franklin's Common Stock,
or any other  securities of First  Franklin,  any shares of the capital stock of
First  National,  or any  shares  of the  capital  stock of the  First  National
Subsidiary.

      4.6 First Franklin Financial Statements. First Franklin has delivered and,
to the extent  reference is made to financial  statements  not yet  available or
capable of development,  will deliver to Smoky Mountain true and complete copies
of (i)  First  Franklin's  audited  Consolidated  Financial  Statements  for the
calendar years ended December 31, 1997, 1996 and 1995; and (ii) First Franklin's
unaudited consolidated financial statements for each of the calendar quarters in
calendar  year 1998 and  thereafter,  ending  prior to the  Closing  Date.  Such
financial  statements  and the notes  thereto  present  fairly,  or will present
fairly  when  issued,  in all  material  respects,  the  consolidated  financial
position of First Franklin at the respective  dates thereof and the consolidated
results of  operations  and  consolidated  cash flow of First  Franklin  for the
periods indicated, and in each case in conformity with GAAP consistently applied
and  maintained,  subject to normal year-end  adjustments.  All of the documents
referred to in this Section 4.6, and all such documents hereafter filed by First
Franklin,  First National and the First National Subsidiary with the appropriate
regulatory  authorities prior to the Effective Time of the Merger,  complied and
will comply in all material respects with applicable requirements of law and, as
of their respective dates or the dates as amended,  did not 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 to make the statements  therein,  in
light  of the  circumstances  under  which  they  were  or  will  be  made,  not
misleading.  Except to the extent stated therein,  the First Franklin  Financial
Statements  and other  schedules  included in the documents  referred to in this
Section  4.6 or to be  included  in such  documents  hereafter  filed  by  First
Franklin,  First National or the First National  Subsidiary with the appropriate
Regulatory  Authorities prior to the Effective Time of the Merger, and the First
Franklin Interim  Financial  Statements and any other such financial  statements
provided by First Franklin,  First National or the First National  Subsidiary to
Smoky Mountain prior to the Effective Time of the Merger, (i) were prepared, and
will be prepared,  in accordance with GAAP,  applied on a consistent  basis with
all prior  periods,  and (ii)  fairly  present,  and will  fairly  present,  the
financial  position  of each of First  Franklin,  First  National  and the First
National  Subsidiary  and the results of  operations  and  changes in  financial
positions  for each of First  Franklin,  First  National and the 


                                                                   Page 32 of 66


                                      A-32
<PAGE>

First National  Subsidiary at the dates and for the periods  referred to therein
in conformity  with GAAP applied on a consistent  basis  throughout  the periods
involved,  subject to normal year-end  adjustments.  All material liabilities of
First  Franklin,  First  National and the First National  Subsidiary,  actual or
contingent,  which in accordance with GAAP,  consistently applied, were required
to be reflected or reserved against the  consolidated  balance sheet or deducted
from gross revenues in a consolidated  income  statement for the periods covered
in the First Franklin  Financial  Statements  and the First  National  Financial
Statements are disclosed therein.

      4.7 Tax Matters.  Except as set forth in Schedule 4.7 heretofore delivered
by First Franklin to Smoky Mountain.

            (a) First Franklin, First National and the First National Subsidiary
have (or,  in the case of returns  becoming  due after the date hereof and at or
before the Effective Time of the Merger,  will have, prior to the Effective Time
of the  Merger)  duly  filed  with the  appropriate  governmental  agencies  all
federal,  state,  local, and foreign tax returns,  reports,  and declarations of
estimated tax with respect to income, sales, and all other applicable taxes, and
all other tax returns and reports, the filing of which is required by applicable
law (without  regard to  extensions  of time  permitted by law,  regulation,  or
otherwise) at or before the Effective  Time of the Merger,  (including,  without
limitation,  income,  profit,  franchise,  sales,  use, real property,  personal
property, ad valorem, excise, employment,  social security, and wage withholding
taxes of every kind,  character,  or description  imposed by any governmental or
quasi-governmental authority). All of the First Franklin Tax Returns are (or, in
the case of  returns  becoming  due after the date  hereof  and at or before the
Effective  Time of the Merger,  will be)  accurate  and complete in all material
respects.

            (b) First  Franklin,  First National and First  National  Subsidiary
have  collected  and withheld all taxes which they are or have been  required to
collect or withhold and have timely  submitted  all such  collected and withheld
amounts to the appropriate authorities. First Franklin, First National and First
National   Subsidiary  are  in  compliance  with  the  back-up  withholding  and
information reporting  requirements under the Code and the rules and regulations
of the IRS.

            (c) All federal,  state,  local,  and foreign  taxes due and payable
pursuant  to First  Franklin  Tax Returns or  pursuant  to any  installments  of
estimated taxes, all other taxes,  assessments,  deficiencies,  levies, imposts,
duties,  license  fees,  registration  fees,   withholding,   or  other  similar
governmental  charges,  and any  penalties,  or  interest,  or  additions to tax
imposed  thereon  or in  connection  therewith  due or  claimed to be due by any
taxing authority, have been accrued, adequately reserved against, or paid.

            (d) The reserves for taxes contained in the First Franklin Financial
Statements,  and the First Franklin Interim Financial  Statement are adequate to
cover the payment by First Franklin, First National or First National Subsidiary
of their  respective  liabilities for federal,  state,  local, and foreign taxes
(including  installments of estimated  taxes) and all other 


                                                                   Page 33 of 66


                                      A-33
<PAGE>

taxes,  assessments,   deficiencies,  levies,  imposts,  duties,  license  fees,
registration  fees, or other similar  governmental  charges  (including  without
limitation income,  profits,  gross receipts,  franchise,  value added, payroll,
sales, employment, use, property, withholding,  excise, and occupancy taxes, and
any penalties,  interest,  or additions to tax imposed  thereon or in connection
therewith due or claimed to be due by any taxing  authority in  connection  with
any of the First  Franklin  Tax  Returns  for all  periods  up to and  including
December 31, 1997. As of February 10, 1998,  First Franklin had no net operating
loss carryforward (for federal or state income tax purposes), First National had
no net operating loss  carryforward  (for federal or state income tax purposes),
and the First National  Subsidiary had no net operating loss  carryforward  (for
federal or state income tax purposes) The reserves for taxes in all of the First
Franklin Interim Financial  Statements will be adequate to cover all liabilities
for taxes  for all  periods  up to and  including  the  dates of such  financial
statements.

            (e) Neither First  Franklin,  First  National nor the First National
Subsidiary  has  received any notice of  deficiency  or  assessment  or proposed
deficiency or assessment by the IRS or any other taxing  authority in connection
with the First  Franklin  Tax Returns.  All federal  income tax returns of First
Franklin, First National and the First National Subsidiary have been examined by
the IRS or closed without audit (or the statute of  limitations  with respect to
such returns has expired and no waiver  extending the statute of limitations has
been  requested or granted)  for all taxable  years prior to and  including  the
taxable  year  ended  1994.  There  is  no  action,  suit,  proceeding,   audit,
examination,  investigation,  or claim  pending,  or to the  knowledge  of First
Franklin,  threatened,  in respect of any First  Franklin  Taxes for which First
Franklin,  First  National  or the First  National  Subsidiary  is or may become
liable.

            (f) Neither First  Franklin,  First  National nor the First National
Subsidiary  has  waived  any  law or  regulation  fixing,  or  consented  to the
extension of, any period of time with respect to the assessment or collection of
any First Franklin  Taxes,  and no power of attorney  granted by First Franklin,
First National or the First National  Subsidiary with respect to any tax matters
is currently in force.

            (g) Neither First  Franklin,  First  National nor the First National
Subsidiary has made an election under Section 341(f) of the Code.

            (h) First Franklin, First National and the First National Subsidiary
have  provided,  and until the  Effective  Time of the Merger  will  continue to
provide,  to Smoky  Mountain  complete  and correct  copies of their  income tax
returns  and  all  material  correspondence  and  documents,  if any,  in  their
possession  relating  directly or  indirectly to First  Franklin  Taxes for each
taxable year of First Franklin, First National and the First National Subsidiary
as to  which  the  applicable  statute  of  limitations  has not run on the date
hereof.  For this purpose,  "correspondence  and documents"  include amended tax
returns,  claims for refund, notices from taxing authorities of proposed changes
or adjustments to taxes or tax returns,  consents to assessment or collection of
taxes,  acceptances  of  proposed  adjustment,  closing  agreement,  rulings and
determination   letters   and   requests   therefor,   and  all  other   written
communications to or from taxing authorities  relating to 

                                                                   Page 34 of 66


                                      A-34
<PAGE>

any material  liability of First Franklin,  First National or the First National
Subsidiary.

      4.8 Insurance.  Schedule 4.8 hereto lists all insurance policies presently
carried by First  Franklin,  First  National and the First  National  Subsidiary
which are  currently  in force with respect to their  business  and  properties,
including  without  limitation  title insurance  policies on real property owned
(exclusive  of foreclosed  property).  The existing  insurance  carried by First
Franklin,  First National and the First National Subsidiary is and will continue
to be with reputable insurers and, in respect of the nature of the risks insured
against  and the amount of  coverage  provided,  not less than that  customarily
carried  by  parties  similarly  situated  who  own  properties  and  engage  in
businesses  substantially similar to that of First Franklin,  First National and
the First  National  Subsidiary,  and such  insurance is and will continue to be
sufficient  for  compliance  by First  Franklin,  First  National  and the First
National  Subsidiary  with all material  requirements  of law and  agreements to
which any of First Franklin,  First National or the First National Subsidiary is
a party. Except as noted in Schedule 4.8, neither First Franklin, First National
nor the First  National  Subsidiary is in default in the payment of any premium,
currently has outstanding any claim with respect to such insurance coverage,  or
has received  notification of, or has knowledge of, the existence of any grounds
for the cancellation or proposed cancellation of any such policies or bonds.

      4.9 Legal  Proceedings.  Except as set forth in  Schedule  4.9  heretofore
delivered  by First  Franklin  to  Smoky  Mountain,  there  are no  judicial  or
administrative  proceedings  of any  kind  or  nature  now  pending  or,  to the
knowledge of First Franklin,  threatened against First Franklin,  First National
or the First National Subsidiary before any court or arbitral tribunal or before
or by any governmental  department,  agency,  or  instrumentality  in any manner
involving First Franklin, First National or the First National Subsidiary or any
of its or their properties or capital stock to the transactions  contemplated by
this  Agreement.  Except as set forth in Schedule 4.9, (i) there is, to the best
of First Franklin's knowledge, no basis for any action, suit, investigation,  or
proceeding  against  First  Franklin,  First  National  or  the  First  National
Subsidiary   before  any  court  or  arbitral  tribunal  or  before  or  by  any
governmental  department,  agency,  or  instrumentality,  which,  if  determined
adversely to First Franklin. First National or First National Subsidiary,  would
have a material adverse effect on the respective assets, businesses,  employees,
revenue, income, prospects, condition (financial or otherwise), liabilities, net
worth, or results of operations of First  Franklin,  First National or the First
National  Subsidiary,  (ii) there are no actions,  suits, or proceedings pending
or, to the  knowledge of First  Franklin,  threatened by or against any officer,
director,  agent,  or employee of First  Franklin,  First  National or the First
National  Subsidiary in connection with the business,  properties,  affairs,  or
prospects of First  Franklin,  First National or the First National  Subsidiary.
Neither First Franklin,  First National nor the First National  Subsidiary is in
default with respect to any judgment,  order, writ,  injunction,  decree, award,
rule, or regulation of any court, arbitrator, or governmental department, agency
or instrumentality.

      4.10 Compliance with Law. Other than as set forth in Schedule 4.10 hereto,
(i) First Franklin, First National and the First National Subsidiary are in full
compliance with the 


                                                                   Page 35 of 66


                                      A-35
<PAGE>

back-up  withholding  requirements  of section 3406 of the Code and the Treasury
Regulations promulgated thereunder,  (ii) First Franklin, First National and the
First National  Subsidiary are in full  compliance  with the reporting and other
requirements  of the Bank  Secrecy  Act  (including  the  Currency  and  Foreign
Transaction  Reporting Act), and the regulations  promulgated  thereunder by the
Department of the Treasury;  (iii) First Franklin,  First National and the First
National  Subsidiary  are  in  compliance  with  the  provisions  of  all  other
applicable federal,  state, and local statutes, and all rules,  regulations,  or
orders of, or  understandings or agreements with,  governmental  agencies having
jurisdiction  over the  assets,  business,  properties,  operations,  employees,
revenue, income, condition (financial or otherwise),  liabilities, net worth, or
results of operations of First  Franklin,  First National and the First National
Subsidiary;  and (iv)  neither  First  Franklin,  First  National  nor the First
National Subsidiary is subject to or has been threatened with any material fine,
penalty,  liability,  or legal disability with respect to the assets,  business,
operations,  revenue, income,  condition (financial or otherwise),  liabilities,
net worth,  or results of operations of First  Franklin,  First National and the
First National Subsidiary as the result of the failure of First Franklin,  First
National or the First National  Subsidiary to comply with any requirement of any
governmental body or agency having  jurisdiction over them, the conduct of their
business,  the use of their assets and properties,  or any premises  occupied by
them.  First  Franklin,  First National and the First National  Subsidiary  have
filed,  and until the Effective  Time of the Merger will  continue to file,  all
reports  required  to be filed by any of them with any  Regulatory  Agency on or
prior to the date  such  reports  were due,  and all such  reports,  as  finally
amended,  complied  and will  comply in all  material  respect  with  applicable
requirements of law and, as of their  respective  dates or the dates as amended,
did not 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 to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.  Except to the extent stated therein,  all financial  statements
and  schedules  included  and to be  included in such  reports  were and will be
prepared in accordance with GAAP or other regulatory accounting  requirements as
were  applicable  thereto,  applied on a  consistent  basis  with prior  periods
subject to normal  year-end  adjustments,  and fairly  presented and will fairly
present the information purported to be shown therein.

      4.11 Brokers. No agent, broker, finder, investment banker, person, or firm
acting on behalf or under  authority of First  Franklin,  First  National or the
First National Subsidiary is or will be entitled to any broker's or finder's fee
or any other commissions or similar fee incurred directly or indirectly by or on
behalf of First  Franklin,  First National or the First  National  Subsidiary in
connection with the transactions contemplated by this Agreement.

      4.12 Governmental  Authorizations.  First Franklin, First National and the
First  National  Subsidiary  have all licenses,  permits,  approvals,  and other
authorizations  from all federal,  state, and local authorities as are necessary
for the  conduct  of their  respective  business  and  operations,  and all such
licenses,  franchises,  permits, approvals, and other authorizations are in full
force  and  effect  and are not  subject  to any  condition,  qualification,  or
limitation.  Neither  First  Franklin,  First  National  nor the First  National
Subsidiary  has  received  any  notification  from any  agency,  department,  or
instrumentality  of federal,  state,  or local  government  or the staff thereof


                                                                   Page 36 of 66


                                      A-36
<PAGE>

asserting noncompliance with any of the laws, rules, regulations, or orders that
such  governmental  authority  enforces or  threatening  to revoke any  license,
franchise, permit, or governmental authorization.

      4.13 Supervisory Matters.  Neither First Franklin,  First National nor the
First National  Subsidiary has been advised by any Regulatory  Agency that it is
contemplated  issuing or  requesting  (or  considering  the  appropriateness  of
issuing or  requesting)  any written  agreement,  memorandum  of  understanding,
order, decree,  directive,  extraordinary supervisory letter, commitment letter,
or similar document or taking (or considering the appropriateness of taking) any
prompt  corrective action (within the meaning of the FDIA). The last examination
of First  National  by the staff of the OCC prior to the date of this  Agreement
was performed as of June 30, 1996. The last  examination of the holding company,
First Franklin, prior to the date of this Agreement was performed as of December
31, 1996. The First National Subsidiary was examined by the TDFI on December 11,
1997. If either or both of First  National or First Franklin was notified of any
deficiencies as a result of such  examinations or any prior  examinations,  each
such  deficiency  has been  corrected  to the  satisfaction  of the  appropriate
agency, and if any changes in operating methods or organization were required by
reason of such  examination or such other  examinations,  such changes have been
made.  The loan  portfolios of First  National  reflected in the First  National
Financial Statements in excess of reserves are, to the best knowledge and belief
of First Franklin and First National,  collectible.  Further, First National has
not  been  notified  in  writing  that  such   reserves   violated  any  minimum
requirements  or that the  independent  auditors of First Franklin  believe such
reserves to be inadequate or inconsistent with historical loan loss experience.

      4.14 Rights and Licenses.  Set forth in Schedule 4.14 hereto is a list and
description of all trademarks, trademark rights, trade names, and licenses owned
and/or used by First Franklin, First National and the First National Subsidiary,
including all registrations thereof. To the knowledge of First Franklin, neither
First Franklin,  First National nor the First National  Subsidiary is subject to
any  material  disability  to conduct its  business as  currently  conducted  or
liability by reason of its failure to own or possess the rights to use any other
trademark,  trademark right,  trade name, trade name right, or license.  Each of
First Franklin, First National and the First National Subsidiary have full right
and  authority  to own and use all the  trademarks,  trade  names,  and licenses
listed in Schedule 4.14.  Neither First  Franklin,  First National nor the First
National  Subsidiary  has  been  held  liable  for,  and no  actions,  suits  or
proceedings  are  pending or, to the  knowledge  of First  Franklin,  threatened
against  First  Franklin,  First  National  or the  First  National  Subsidiary,
alleging that First Franklin, First National or the First National Subsidiary is
liable for  infringement of any trademark,  trademark  right,  trade name, trade
name right, or license owned and/or used by any other person or entity.  Neither
First Franklin,  First National nor the First National  Subsidiary has knowledge
of any  infringement  on the  trademarks,  trademark  rights,  trade names,  and
licenses  owned  and/or used by First  Franklin,  First  National  and the First
National Subsidiary.

      4.15 Material  Contracts.  Except as set forth in Schedule 4.15 heretofore


                                                                   Page 37 of 66


                                      A-37
<PAGE>

delivered by First Franklin to Smoky  Mountain,  neither First  Franklin,  First
National  nor the First  National  Subsidiary  is a party to or bound by any (i)
employment or consulting  contract  which is not  terminable by First  Franklin,
First  National and the First  National  Subsidiary on 60 or fewer days' notice;
(ii) bonus, stock option,  deferred compensation or profit sharing,  pension, or
retirement plan or arrangements; (iii) material lease or license with respect to
any  property,  real or personal,  whether as  landlord,  tenant,  licensor,  or
licensee,  which cannot be terminated without  substantial penalty and on notice
of not more than 30 days;  (iv) contract or commitment for capital  expenditures
in excess  of $5,000  for any one  project  or  $25,000  in the  aggregate;  (v)
material  contract or commitment,  whether or not made in the ordinary course of
business,  for the purchase of materials or supplies or for the  performance  of
services over a period of more than 60 days from the date of this  Agreement and
which cannot be terminated without substantial penalty and on notice of not more
than 30 days; (vi) agreement or instrument or charter or other restriction which
materially  and adversely  affects or in the future may  materially or adversely
affect the business,  operations,  prospects,  properties,  assets, or financial
condition of First  Franklin,  First National or the First National  Subsidiary;
(vii)  contract  or option to  purchase  or sell any real or  personal  property
otherwise  than in the ordinary  course of business  which cannot be  terminated
without  substantial  penalty and on notice of not more than 30 days;  or (viii)
material contract,  other than the foregoing, not made in the ordinary course of
business,  which cannot be terminated without  substantial penalty and on notice
of not more than 30 days. First Franklin,  First National and the First National
Subsidiary have in all material respects  performed all obligations  required to
be  performed  by it to date  and is not in  default  under,  and no  event  has
occurred which with the lapse of time or action by a third party could result in
default under, any outstanding indenture,  mortgage,  contract,  lease, or other
agreement  to  which  First  Franklin,  First  National  or the  First  National
Subsidiary is bound,  or under the  provisions of the Charters of First Franklin
and the First National Subsidiary, or Articles of Association of First National,
or the  Bylaws  of  First  Franklin,  First  National  and  the  First  National
Subsidiary.

      4.16  Properties.  Each of First  Franklin,  First  National and the First
National  Subsidiary have good, clear, and marketable title to all of its assets
and properties,  including all real, personal,  and intangible  properties,  and
such  properties  and  assets  are  subject  to no  liens,  mortgages,  security
interests,  encumbrances,  or  charges  of any kind  except  (a) as noted in the
financial  statements  described  in Section 4.6,  (b)  statutory  liens not yet
delinquent,  and (c) minor defects and  irregularities in title and encumbrances
which do not  materially  impair the value or use thereof for the  purposes  for
which they are held.

      4.17 Employee Benefit Plans.

            (a) Schedule 4.17  heretofore  delivered by First  Franklin to Smoky
Mountain  lists  each  pension  plan,  each  welfare  plan,  and  each  deferred
compensation,  bonus,  stock option,  stock purchase,  or other employee benefit
plan,  agreement,  commitment,  or arrangements which is or has at any time been
established,  sponsored,  maintained, or contributed to by First Franklin, First
National and the First National Subsidiary, or any Affiliate (as defined below).
Except as set out in Schedule 4.17,  none of First  Franklin,  First National or
the First National 


                                                                   Page 38 of 66


                                      A-38
<PAGE>

Subsidiary,  or any  Affiliate  has  at any  time  (i)  established,  sponsored,
maintained,  or made any  contribution to any Pension Plan; (ii) been a party to
any collective  bargaining agreement,  contract,  or other arrangement,  or been
subject to any statute,  rule, or regulation,  which  required  First  Franklin,
First National or the First National Subsidiary,  or any Affiliate to establish,
maintain,  sponsor,  or make any  contribution  to any  Welfare  Plan;  or (iii)
established,  sponsored, maintained, been a party to, or incurred any obligation
or liability under any Other Plan.  First Franklin,  First National or the First
National  Subsidiary,  and their  Affiliates  have no obligations or liabilities
(whether accrued, absolute, contingent, or unliquidated, whether or not known or
whether or not due or to become due) with respect to any "employee benefit plan"
(as  defined  in  Section  3(3) of ERISA) or Other  Plan  which is not listed in
Schedule 4.17. For the purposes of this Section 4.17, the term "Affiliate" shall
include all persons under common control with First Franklin,  First National or
the First  National  Subsidiary  within the meaning of Sections  4001(a)(14)  or
(b)(1) of ERISA or any regulations promulgated thereunder, or Sections 414(b) or
(c) of the Code.

            (b) First  Franklin has  delivered to Smoky  Mountain a copy of each
plan or  arrangement  listed in Schedule 4.17 and any related trust  agreements,
insurance  contracts,  and other documents pursuant to which benefits under such
plan or arrangement are funded or paid, including all amendments, modifications,
and supplements thereto, all of which (except as otherwise indicated in Schedule
4.17) are legally valid and binding and in full force and effect.

            (c) First Franklin has delivered to Smoky Mountain copies of (i) the
annual  report  and  actuarial  report  for each plan or  arrangement  listed in
Schedule 4.17 for the most recent plan year and the four  preceding  plan years,
if applicable; (ii) all IRS determination letters and rulings, together with all
amendments,  modifications,  or supplements thereto, if applicable, with respect
to each such plan and each amendment, modification, or supplement thereto; (iii)
all  Department  of  Labor   prohibited   transaction   exemptions   letter  and
determinations  with  respect  to each  such plan or  arrangement;  and (iv) all
Pension Benefit Guaranty Corporation  determinations and notices with respect to
each such plan or arrangement.

            (d) As of the date of this Agreement and as of the Effective Time of
the Merger,  in the case of each plan or  arrangement  listed in  Schedule  4.17
which is a defined  benefit plan (within the meaning of Section 3(35) of ERISA),
the net fair market  value of the assets  held to fund such plan or  arrangement
will equal or exceed the present value of all accrued benefits thereunder,  both
vested and nonvested, as determined in accordance with an actuarial costs method
acceptable under Section 3(31) of ERISA.

            (e) On a timely basis, First Franklin,  First National and the First
National Subsidiary and their Affiliates have made all contributions or payments
to or under  each  plan or  arrangement  listed  in  Schedule  4.17 as  required
pursuant to each such plan or arrangement, any collective, bargaining agreements
or other  agreements,  ERISA, or other  applicable  laws, and have made adequate
provision for reserves to meet  contributions  and payments  under such plans or
arrangements which have not been made because they are not yet due.

                                                                   Page 39 of 66


                                      A-39
<PAGE>


            (f) Each Pension Plan listed in Schedule 4.17 has been determined to
be qualified under Section 401(a) and, if applicable, Section 401(k) of the Code
by the IRS, and nothing has occurred or been omitted  since the date of the last
such  determination  which  resulted  or will result in the  revocation  of such
determination.

            (g) Each  plan or  arrangement  listed  in  Schedule  4.17  (and any
related trust,  insurance contract,  or other vehicle pursuant to which benefits
under such plan or arrangement are funded or paid) has been  administered in all
respects in full compliance with applicable  provisions of ERISA,  the Code, the
Consolidated   Omnibus  Budget   Reconciliation  Act  of  1986  and  regulations
promulgated thereunder ("COBRA"), and other applicable law. Without limiting the
generality of the foregoing, none of First Franklin, First National or the First
National  Subsidiary,  or any  Affiliate  has (i) incurred any liability for tax
under Section 4971 of the Code on account of any accumulated  funding deficiency
and no plan or arrangement  listed in Schedule 4.17 has incurred any accumulated
funding  deficiency  within the meaning of  Sections  412 or 418(B) of the Code;
(ii)  applied  for or  obtained  a  waiver  by the  IRS of any  minimum  funding
requirement  under  Section  412  of  the  Code;  (iii)  become  subject  to any
disallowance  of  deductions  under  Sections  419 or 419(A)  of the Code;  (iv)
incurred any liability for excise tax under Sections 4972,  4975, or 4976 of the
Code or any liability under Section 406 of ERISA;  (v) incurred any liability to
the Pension Benefit  Guaranty  Corporation;  (vi) had a reportable event (within
the meaning of Section  4043 of ERISA);  or (vii)  breached any of the duties or
failed to perform any of the  obligations  imposed upon the  fiduciaries or plan
administrators under Title I of ERISA.

            (h) Neither First Franklin,  First National,  nor the First National
Subsidiary,  or any Affiliate has incurred any material  liability under Section
4201 of ERISA  for a  complete  or  partial  withdrawal  from or have  agreed to
participate in a multi-employer plan as defined in Section 4001(a)(3) of ERISA.

      4.18  Absence of  Certain  Changes or Events.  Since  December  31,  1997,
neither First  Franklin,  First National nor the First National  Subsidiary has,
except as set forth in Schedule 4.18  heretofore  delivered by First Franklin to
Smoky  Mountain,  (i) incurred any  material  liability,  except in the ordinary
course  of  business,  consistent  with its past  practice;  (ii)  suffered  any
material  adverse  change in its  business,  operations,  assets,  or  condition
(financial or other);  (iii) made any material  change in its mode of management
or operation or method of accounting;  or (iv) failed to operate its business in
all material respects in the ordinary course consistent with its past practice.

      4.19 Books of Account;  Corporate  Records.  The books of account of First
Franklin,  First  National and the First  National  Subsidiary are maintained in
substantial  compliance with all applicable  legal and accounting  requirements.
The minutes of meetings  maintained by First  Franklin,  First  National and the
First National  Subsidiary contain complete and accurate records in all material
respects of the corporate actions of its shareholders and Board of Directors and
all committees thereof.


                                                                   Page 40 of 66


                                      A-40
<PAGE>

      4.20  Representations  and Warranties  True on and as of Closing Date. All
the  representations  and warranties of First Franklin,  on behalf of itself and
First  National and the First National  Subsidiary,  contained in this Agreement
will be  materially  true on and as of the  Closing  Date,  except to the extent
affected (i) by the transactions  contemplated hereby, and (ii) by circumstances
disclosed to Smoky Mountain occurring subsequent to the date hereof which in the
aggregate are not materially  adverse to First  Franklin,  First National or the
First National Subsidiary.

      4.21. Reserves for Loan Losses.  Except as described in Schedule 4.21, the
loan loss reserves  reflected in the First  Franklin  Financial  Statements  are
adequate to provide for possible  losses on loans  (including  accrued  interest
receivable)  in the loan  portfolio  of First  National  and the First  National
Subsidiary and any losses  associated with "Real Estate Owned" by First National
or the First National  Subsidiary,  and each such provision has been established
in accordance with GAAP.

      4.22. Labor Relations. Except to the extent set forth in Schedule 4.22:

            (a) First Franklin, First National and the First National Subsidiary
are in compliance with all applicable laws and collective  bargaining agreements
described in Schedule 4.22 respecting employment and employment practices, terms
and conditions of employment and employment  practices,  terms and conditions of
employment and wages and hours and occupational  safety and health,  and are not
engaged  in any unfair  labor  practice  within the  meaning of Section 8 of the
National Labor Relations Act;

            (b) There is no unfair  labor  practice,  charge or complaint or any
other matter against or involving First  Franklin,  First National and the First
National  Subsidiary  pending or, to the knowledge of First Franklin  threatened
before the National Labor Relations Board or any court of law;

            (c) There is no labor strike, dispute, slowdown or stoppage actually
pending or  threatened  against  First  Franklin,  First  National  or the First
National Subsidiary;

            (d) No certification or  decertification  question or organizational
drive exists or has existed  within the past twelve (12) months  respecting  the
employees of First Franklin, First National and the First National Subsidiary;

            (e) No grievance or arbitration  proceeding  arising out of or under
any collective  bargaining  agreement is pending against First  Franklin,  First
National  or the  First  National  Subsidiary,  or,  to the  knowledge  of First
Franklin  threatened;  and, to the knowledge of First  Franklin no basis for any
claim therefor exists;


                                                                   Page 41 of 66


                                      A-41
<PAGE>

            (f) No agreement  (including any collective  bargaining  agreement),
arbitration  or court decision or  governmental  order which is binding on First
Franklin,  First National or the First National  Subsidiary in any way limits or
restricts First Franklin,  First National or the First National  Subsidiary from
relocating or closing any of its operations;

            (g) First Franklin, First National or First National Subsidiary have
not experienced any organized work stoppage or other labor difficulty within the
past three (3) years;

            (h) There are no charges, investigations, administrative proceedings
or formal complaints of discrimination (including discrimination based upon sex,
age, marital status,  race,  national  origin,  sexual  preference,  handicap or
veteran status) pending or, to the knowledge of First Franklin threatened before
the Equal Opportunity  Commission or any federal, state or local agency or court
against First Franklin,  First National or the First National Subsidiary.  There
have  been no  audits of the equal  employment  opportunity  practices  of First
Franklin, First National and the First National Subsidiary and, to the knowledge
of First Franklin, First National or the First National Subsidiary, no basis for
any such audit exists.

      4.23 No  Undisclosed  Liabilities.  Except as set forth in  Schedule  4.23
neither First Franklin,  First National or the First National Subsidiary has any
liabilities (absolute, accrued, contingent or otherwise), except liabilities (a)
disclosed  in the First  Franklin  Financial  Statements;  (b)  incurred  in the
ordinary  course of business and not required  under GAAP to be reflected on the
First Franklin Financial Statements; (c) incurred since December 31, 1997 in the
ordinary course of business  consistent  with past practice;  or (d) incurred in
connection with this Agreement.

      4.24 Year 2000 Compliance. The management and directors of First Franklin,
First  National and the First National  Subsidiary are aware of the  significant
risks posed by  information  systems which are not Year 2000  compliant and have
taken appropriate measures and have initiated  appropriate plans to require that
any vendor or service provider with which First Franklin, First National and the
First National Subsidiary do business be Year 2000 compliant, including, without
limitation, vendors and service providers which have supplied or will supply not
only  information  and  data  processing  systems,  but  environmental  systems,
elevators,  telephone  and facsimile  machines,  heating,  ventilation,  and air
conditioning  systems,  automatic  teller  machines,  and vaults.  Neither First
Franklin,  First National nor the First National  Subsidiary shall contract with
any vendor or service  provider  for any affected  service  unless the vendor or
service provider can offer written assurances of Year 2000 compliance.


                                                                   Page 42 of 66


                                      A-42
<PAGE>

      4.25. Environmental Law Violations.

            (a) For purposes of this Section  4.25,  the  following  terms shall
have the indicated meanings:

                  (1)  "Environmental  Law" shall have the  meaning  assigned in
Section 3.26.

                  (2) "Hazardous  Substance"  shall have the meaning assigned in
Section 3.26.

                  (3) "Loan  Portfolio  Properties and Other  Properties  Owned"
means those  properties now or previously  owned or operated by First  Franklin,
First National or the First National  Subsidiary,  including properties owned or
operated in a fiduciary capacity.

            (b) Neither First  Franklin,  First  National nor the First National
Subsidiary  has been in  violation  of or liable  under any  Environmental  Law,
except  any such  violations  or  liabilities  which  would not singly or in the
aggregate have a material adverse effect.

            (c) None of the Loan Portfolio Properties and Other Properties Owned
by First Franklin,  First National or the First National Subsidiary have been or
are in  violation  of or liable  under any  Environmental  Law,  except any such
violations  or  liabilities  which  singly or in the  aggregate  will not have a
material adverse effect on such entities.

            (d) To the best knowledge of First Franklin,  First National and the
First  National  Subsidiary,  there are no  actions,  suits,  demands,  notices,
claims,  investigations  or  proceedings  pending or threatened  relating to the
liability of the Loan Portfolio  Properties and Other Properties Owned by either
First  Franklin,  First  National  or the First  National  Subsidiary  under any
Environmental Law, including, without limitation, any notices, demand letters or
requests for information from any federal or state environmental agency relating
to any such liabilities  under or violations of  Environmental  Law, except such
which will not have or result in any material liability of First Franklin, First
National or the First National Subsidiary.

                                    ARTICLE 5

                            COVENANTS AND AGREEMENTS

      5.1 Pre-Merger  Conduct of Business by First Franklin,  First National and
the First National  Subsidiary.  First Franklin covenants and agrees, on its own
behalf and on behalf of First National and the First National  Subsidiary,  that
from the date  hereof  until the  Effective  Time of the  Merger,  unless  Smoky
Mountain  shall  otherwise   specifically  agree  in  writing  or  as  otherwise
specifically authorized herein:


                                                                   Page 43 of 66


                                      A-43
<PAGE>

            (a) The  business of First  Franklin,  First  National and the First
National  Subsidiary shall be conducted only in the usual,  regular and ordinary
course and in substantially the same manner as heretofore conducted, and, to the
extent  consistent  with such business,  First Franklin shall use all reasonable
efforts to  preserve,  and shall cause  First  National  and the First  National
Subsidiary to preserve,  intact their business  organization,  to keep available
the  services of their  officers  and  employees,  to maintain  their rights and
franchises,  and to preserve their relationships with customers,  suppliers, and
others  having  business  with  First  Franklin,  First  National  and the First
National Subsidiary to the end that their goodwill and continuing business shall
be unaffected in all material respects at the Effective Time of the Merger.

Without  limiting the generality of the foregoing,  First National and the First
National Subsidiary shall not enter into or become bound by any contract,  plan,
commitment,  or  instrument  described  in Section 4.15 hereof or enter into any
transaction  (whether or not  described in Section 4.15  hereof)  involving  the
expenditure,  commitment,  or  lending of money or credit in excess of its legal
lending limit.

            (b) Neither First  Franklin,  First  National nor the First National
Subsidiary shall (i) issue any shares of capital stock,  except for shares to be
issued prior to the Effective Time of the Merger in connection with the exercise
of options or warrants  outstanding  on the date hereof and  disclosed  to Smoky
Mountain pursuant to Section 4.5(b) hereof; (ii) declare,  set aside, or pay any
dividend or other distribution  payable in cash, stock, or property with respect
to shares of its outstanding capital stock, except for the semi-annual  dividend
on First  Franklin  Common Stock as agreed to in writing by the  parties;  (iii)
make any change in its capital stock by split, reverse split,  reclassification,
reorganization,  subdivision,  or  otherwise;  (iv)  acquire  any  shares of its
capital  stock by tender,  redemption,  or  otherwise;  (v) amend its Charter or
Articles of Association  (whichever is  applicable) or Bylaws;  or (vi) merge or
consolidate  with  or  into,  or  permit  the  merger  into  it  of,  any  other
association,  corporation,  trust,  or  entity or change  the  character  of its
business.

            (c) Neither First  Franklin,  First  National nor the First National
Subsidiary shall grant any stock options,  warrants, rights, or other securities
convertible  into, or exercisable  or  exchangeable  for,  shares of its capital
stock.

            (d) Neither First  Franklin,  First  National nor the First National
Subsidiary shall incur any  obligations,  commitments,  or liabilities,  whether
primarily or by way of guaranty,  in excess of its legal lending limit or having
a maturity  of more than one year from the date of its  creation,  other than in
the ordinary course of business consistent with past practice.

            (e)  Except  in the  ordinary  course  of  business,  neither  First
Franklin,  First National nor the First National Subsidiary shall enter into any
supply contracts,  leases, or other agreements that cannot be terminated without
substantial penalty and/or notice of not more than 30 days.


                                                                   Page 44 of 66


                                      A-44
<PAGE>


            (f)  Except  as  required  by law,  neither  First  Franklin,  First
National nor the First National Subsidiary shall change any loan, investment, or
management policies or make any material alteration in the manner of keeping its
books, accounts, and records.

            (g)  Except  in the  ordinary  course  of  business,  neither  First
Franklin,  First  National  nor the First  National  Subsidiary  shall grant any
salary  increase  (other than as required by any existing  contract) or bonus or
enter into any new employment or employee benefit contract or arrangement.

            (h)  Except  in the  ordinary  course  of  business,  neither  First
Franklin,  First  National  nor the  First  National  Subsidiary  shall  sell or
otherwise dispose of, or agree to sell or otherwise dispose of, any assets.

            (i) Neither First  Franklin,  First  National nor the First National
Subsidiary  shall take any action that would in any manner  adversely affect the
ability  of  any  party  hereto  to  obtain  the  approvals  of  any  Regulatory
Authorities required for consummation of the transactions contemplated hereby or
otherwise interfere with, impede, delay, or make more costly the consummation of
the transactions contemplated hereby.

            (j) Neither First  Franklin,  First  National nor the First National
Subsidiary shall authorize or permit any officer, director, employee, investment
banker,  financial  consultant,   attorney,   accountant,   or  other  agent  or
representative  of First Franklin,  directly or indirectly,  to initiate contact
with any person or entity in an effort to solicit,  initiate,  or encourage  any
Take Over Proposal. In addition,  except as the fiduciary duties of the Board of
Directors of First Franklin, First National or the First National Subsidiary may
otherwise  require (as evidenced by a reasoned opinion of counsel received prior
thereto,  with a copy promptly  furnished to Smoky  Mountain) with respect to an
unsolicited, bona fide, written Takeover Proposal, neither First Franklin, First
National  nor the First  National  Subsidiary  shall  authorize  or  permit  any
officer, director, employee, investment banker, financial consultant,  attorney,
accountant,  or other agent or representative of First Franklin,  First National
or the First National Subsidiary, directly or indirectly, (i) to cooperate with,
or furnish or cause to be furnished any  non-public  information  concerning the
assets, operations, business, properties,  prospects, or condition (financial or
otherwise),  of First Franklin,  First National or the First National Subsidiary
to any  person or entity  in  connection  with any  Takeover  Proposal;  (ii) to
negotiate  any Takeover  Proposal  with any person or entity;  or (iii) to enter
into any agreement or agreement in principle as to any Takeover Proposal.  First
Franklin shall promptly give notice to Smoky Mountain upon becoming aware of any
Takeover Proposal. As used in this paragraph, "Takeover Proposal" shall mean any
proposal,  other than as contemplated  by this Agreement,  for a Merger or other
business  combination  involving  First  Franklin,  First  National or the First
National  Subsidiary  or for  the  acquisition  of a five  (5%)  percent  equity
interest in First Franklin, First National or the First National Subsidiary,  or
for the  acquisition  of five  (5%)  percent  or more  of the  assets  of  First
Franklin, First National or the First National Subsidiary.


                                                                   Page 45 of 66


                                      A-45
<PAGE>


            (k) First  Franklin  shall not take or fail to take, and shall cause
First  National and the First  National  Subsidiary not to take or fail to take,
any action that would cause any of the  representations  or  warranties  made by
First  Franklin on its own behalf or on behalf of First  National  and the First
National  Subsidiary in this  Agreement to be or become  untrue.  First Franklin
shall promptly notify Smoky Mountain in writing of the existence or happening of
any fact,  event, or occurrence  that alters,  will alter, or may be expected to
alter, in a material respect, the accuracy or completeness of any representation
or warranty by First Franklin  contained in this Agreement,  including,  without
limitation,  any representations and warranties made on behalf of First National
and the First National Subsidiary.

            (l) Neither First  Franklin,  First  National nor the First National
Subsidiary  shall  extend  credit or accept any deposit or engage in any similar
transaction  other  than on  substantially  the same terms  (including,  without
limitation,  interest rates and collateral) as those  prevailing at the time for
comparable transactions by other banks in the same geographic market.

      5.2 Pre-Merger Conduct of Business by Smoky Mountain and BankFirst.  Smoky
Mountain  covenants and agrees, on its own behalf and on behalf of BankFirst and
the BankFirst  Subsidiaries,  that from the date hereof until the Effective Time
of the Merger,  unless First  Franklin  shall  otherwise  specifically  agree in
writing or as otherwise specifically authorized herein:

            (a) The  business of Smoky  Mountain,  BankFirst  and the  BankFirst
Subsidiaries  shall be conducted only in the usual,  regular and ordinary course
and in substantially the same manner as heretofore conducted, and, to the extent
consistent with such business,  Smoky Mountain shall use all reasonable  efforts
to  preserve,  and shall  cause  BankFirst  and the  BankFirst  Subsidiaries  to
preserve, intact their respective business organizations,  to keep available the
services  of  their  respective  officers  and  employees,   to  maintain  their
respective rights and franchises, and to preserve their respective relationships
with  customers,  suppliers,  and others having  business  with Smoky  Mountain,
BankFirst  and the  BankFirst  Subsidiaries  to the end that their  goodwill and
continuing  business  shall  be  unaffected  in  all  material  respects  at the
Effective Time of the Merger.

Without  limiting the generality of the  foregoing,  BankFirst and the BankFirst
Subsidiaries  shall  not  enter  into or  become  bound by any  contract,  plan,
commitment,  or  instrument  described  in Section 3.18 hereof or enter into any
transaction  (whether or not  described in Section 3.18  hereof)  involving  the
expenditure,  commitment,  or  lending of money or credit in excess of its legal
lending limit; provided,  however,  Smoky Mountain,  BankFirst and the BankFirst
Subsidiaries  shall not be prohibited  from taking whatever action is reasonably
necessary to accomplish the terms of Section 3.16.


                                                                   Page 46 of 66


                                      A-46
<PAGE>

            (b) Neither Smoky Mountain, BankFirst nor the BankFirst Subsidiaries
shall (i) issue any  shares of  capital  stock,  except  for shares to be issued
prior to the  Effective  Time of the Merger in  connection  with the exercise of
options  or  warrants  outstanding  on the date  hereof and  disclosed  to First
Franklin pursuant to Section 3.5(b) hereof; (ii) declare,  set aside, or pay any
dividend or other distribution  payable in cash, stock, or property with respect
to shares of its outstanding capital stock, except for the quarterly dividend on
Smoky  Mountain  Preferred  Stock as agreed to in writing by the parties;  (iii)
make any change in its capital stock by split, reverse split,  reclassification,
reorganization,  subdivision,  or  otherwise;  (iv)  acquire  any  shares of its
capital  stock by tender,  redemption,  or  otherwise;  (v) amend its Charter or
Bylaws;  or (vi) merge or consolidate with or into, or permit the Merger into it
of, any other association, corporation, trust, or entity or change the character
of its business.

            (c) Neither Smoky Mountain, BankFirst nor the BankFirst Subsidiaries
shall grant any stock options, warrants, rights, or other securities convertible
into, or exercisable or exchangeable for, shares of its capital stock.

            (d) Neither Smoky Mountain, BankFirst and the BankFirst Subsidiaries
shall incur any obligations,  commitments, or liabilities,  whether primarily or
by way of guaranty, in excess of its legal lending limit or having a maturity of
more than one year from the date of its  creation,  other  than in the  ordinary
course of business consistent with past practice.

            (e) Except in the normal course of business, neither Smoky Mountain,
BankFirst nor the BankFirst  Subsidiaries shall enter into any supply contracts,
leases,  or other  agreements  that  cannot be  terminated  without  substantial
penalty and/or notice of not more than 30 days.

            (f) Except as required by law, neither Smoky Mountain, BankFirst nor
the  BankFirst  Subsidiaries  shall change any loan,  investment,  or management
policies  or make any  material  alteration  in the manner of keeping its books,
accounts, and records.

            (g) Except in the normal course of business, neither Smoky Mountain,
BankFirst nor the BankFirst  Subsidiaries shall grant any salary increase (other
than as  required  by any  existing  contract)  or bonus  or enter  into any new
employment or employee benefit contract or arrangement.

            (h) Neither Smoky Mountain, BankFirst nor the BankFirst Subsidiaries
shall sell or otherwise  dispose of, or agree to sell or  otherwise  dispose of,
any assets

            (i) Neither Smoky Mountain, BankFirst nor the BankFirst Subsidiaries
shall take any action that would in any manner  adversely  affect the ability of
any party hereto to obtain the approvals of any Regulatory  Authorities required
for consummation of the transactions  contemplated hereby or otherwise interfere
with,  impede,  delay, or make more costly the  consummation of the transactions
contemplated hereby.


                                                                   Page 47 of 66


                                      A-47
<PAGE>

            (j) Neither Smoky Mountain, BankFirst nor the BankFirst Subsidiaries
authorize  or  permit  any  officer,  director,  employee,   investment  banker,
financial consultant,  attorney, accountant, or other agent or representative of
Smoky Mountain,  directly or indirectly,  to initiate contact with any person or
entity in an effort to solicit, initiate, or encourage any Takeover Proposal. In
addition,  except as the  fiduciary  duties of the Board of  Directors  of Smoky
Mountain,  BankFirst or the BankFirst  Subsidiaries  may  otherwise  require (as
evidenced by a reasoned opinion of counsel  received prior thereto,  with a copy
promptly furnished to First Franklin) with respect to an unsolicited, bona fide,
written Takeover Proposal,  neither Smoky Mountain,  BankFirst nor the BankFirst
Subsidiaries  shall  authorize  or  permit  any  officer,  director,   employee,
investment banker, financial consultant, attorney, accountant, or other agent or
representative  of Smoky  Mountain,  BankFirst  or the  BankFirst  Subsidiaries,
directly  or  indirectly,  (i) to  cooperate  with,  or  furnish  or cause to be
furnished  any  non-public  information   concerning  the  assets,   operations,
business, properties, prospects, or condition (financial or otherwise), of Smoky
Mountain,  BankFirst or the  BankFirst  Subsidiaries  to any person or entity in
connection with any Takeover  Proposal;  (ii) to negotiate any Takeover Proposal
with any person or entity;  or (iii) to enter into any agreement or agreement in
principle as to any Takeover Proposal. Smoky Mountain shall promptly give notice
to First Franklin upon becoming aware of any Takeover Proposal.  As used in this
paragraph,   "Takeover  Proposal"  shall  mean  any  proposal,   other  than  as
contemplated  by this  Agreement,  for a merger  or other  business  combination
involving  Smoky  Mountain,  BankFirst or the BankFirst  Subsidiaries or for the
acquisition of a five (5%) percent equity interest in Smoky Mountain,  BankFirst
or the BankFirst  Subsidiaries,  or for the  acquisition of five (5%) percent or
more of the assets of Smoky Mountain,  BankFirst or the BankFirst  Subsidiaries.
Notwithstanding  the  terms of this  Agreement,  nothing  shall  prohibit  Smoky
Mountain,  BankFirst  and the  BankFirst  Subsidiaries  from  taking  the action
contemplated under 3.16.

            (k) Smoky  Mountain  shall not take or fail to take, and shall cause
each of BankFirst  and the BankFirst  Subsidiaries  not to take or fail to take,
any action that would cause any of the  representations  or  warranties  made by
Smoky  Mountain on its own behalf or on behalf of  BankFirst  and the  BankFirst
Subsidiaries  in this  Agreement to be or become  untrue.  Smoky  Mountain shall
promptly  notify First  Franklin in writing of the existence or happening of any
fact, event, or occurrence that alters, will alter, or may be expected to alter,
in an important or potentially  important respect,  the accuracy or completeness
of any representation or warranty by Smoky Mountain contained in this Agreement,
including, without limitation, any representations and warranties made on behalf
of BankFirst and the BankFirst Subsidiaries.

            (l) Neither Smoky Mountain, BankFirst nor the BankFirst Subsidiaries
shall extend  credit or accept any deposit or engage in any similar  transaction
other than on  substantially  the same  terms  (including,  without  limitation,
interest rates and  collateral)  as those  prevailing at the time for comparable
transactions by other banks in the same geographic market.


                                                                   Page 48 of 66


                                      A-48
<PAGE>

      5.3  Access.  First  Franklin,  First  National  and  the  First  National
Subsidiary shall afford to Smoky Mountain, and Smoky Mountain, BankFirst and the
BankFirst  Subsidiaries  shall  afford to First  Franklin,  and to each of their
respective accountants,  counsel, and other representatives,  full access during
normal business hours and for reasonable  periods throughout the period prior to
the Effective Time of the Merger all of the records,  including their respective
properties,  books,  contracts,  commitments,  and  records  (including  but not
limited to tax returns) and, during such period,  shall furnish promptly to each
other or their  representatives  (i) a copy of each report,  schedule,  piece of
correspondence,  and other document delivered to, filed with, or received by any
of them pursuant to the requirements of federal or state laws in connection with
this Agreement;  (ii) written notice of any event or development (A) which,  had
it been  known on the date of this  Agreement,  would have been  required  to be
disclosed under this Agreement, (B) which would cause any of the representations
and  warranties of First Franklin or of Smoky  Mountain  contained  herein to be
inaccurate  or  incomplete  or  otherwise  misleading,  or (C) which  materially
relates to the  satisfaction  of the conditions set forth in Article Six of this
Agreement,  or which are material to the  activities of First Franklin and Smoky
Mountain; and (iii) all other information  concerning their assets,  operations,
business,  employees,  revenue,  income,  prospects,   condition  (financial  or
otherwise),  liabilities,  net worth,  or results of operations as they or their
representatives  may  reasonably   request.   Any  inspection  or  investigation
performed  pursuant to this Section 5.3 shall be conducted in a manner so as not
to interfere unreasonably with the operation of the business of the entity being
inspected or investigated  and shall not affect or limit in any way any of their
respective representations and warranties hereunder.

      5.4 Confidential  Information.  All Confidential Information shall be held
in  strict  confidence;  and the  party  gaining  access  to  such  Confidential
Information shall exercise the same degree of care with respect thereto that any
such party uses to  preserve  and  safeguard  its own  confidential  proprietary
information.  Such Confidential  Information shall not directly or indirectly be
divulged,  disclosed,  or communicated to any other person or entity or used for
any purposes other than those expressly  contemplated by this Agreement,  except
as otherwise required by judicial or regulatory  authorities having jurisdiction
in respect thereof. In the event the transactions contemplated by this Agreement
are not  consummated  for any  reason,  all  copies of all  documents  and other
recorded material comprising such Confidential  Information shall immediately be
returned and shall not thereafter be used for any purpose by the acquiring party
or any  subsidiary  or  affiliate  thereof,  and  the  confidentiality  of  such
Confidential  Information  shall be  maintained,  except to the extent that such
Confidential  Information can be shown to be or to have been (i) otherwise known
to the  acquiring  party,  (ii)  already in the public  domain,  (iii)  released
without restriction by the proprietor of the Confidential Information to another
person, or (iv) received by the acquiring party on a non-confidential basis from
another  person  lawfully  possessing  and  lawfully  entitled to disclose  such
information.  This  undertaking  with respect to  nondisclosure  of Confidential
Information is of the essence and will survive any termination of this Agreement
or the transactions contemplated hereby.


                                                                   Page 49 of 66


                                      A-49
<PAGE>

      5.5 Proxy Statement.  First Franklin shall timely mail the Proxy Statement
to the shareholders of First Franklin who are entitled to notice of, and to vote
at the First Franklin  Shareholders'  Meeting. First Franklin shall publish such
notice  or  notices  of  the  First  Franklin  Shareholders'  Meeting  as may be
required,  and at the times and in the form and manner  required,  by applicable
provisions of state and federal statutes,  regulations,  rules and orders and by
its  Charter.  Smoky  Mountain  shall  timely  mail the Proxy  Statement  to the
shareholders of Smoky Mountain who are entitled to notice of, and to vote at the
Smoky Mountain  Shareholders'  Meeting. Smoky Mountain shall publish such notice
or notices of the Smoky Mountain  Shareholders' Meeting as may be required,  and
at the times and in the form and manner  required,  by applicable  provisions of
state and federal statutes, regulations, rules and orders and by its Charter.

      5.6 Furnishing of Information.

            (a) Smoky Mountain and First  Franklin  shall promptly  furnish each
other with such information  relating to Smoky Mountain and First Franklin as is
required under applicable laws and regulations for inclusion in the Registration
Statement.

            (b) Each party shall  promptly  furnish  the other such  information
relating  to  Smoky  Mountain  and  First  Franklin  (i)  as is  required  under
applicable  laws and  regulations  for  inclusion  in any  filing  with state or
federal authorities  necessary to obtain approval for, or to give notice of, the
Merger  or  any  other  transaction  contemplated  hereby  (including,   without
limitation,  any  documents  filed or to be filed  by  Smoky  Mountain  or First
Franklin  with the  FRB,  the SEC,  the  TDFI  and the  FDIC  for  authority  to
consummate  the  transactions  contemplated  hereby);  (ii) as is necessary  for
disclosure to First  Franklin's and Smoky Mountain's  shareholders;  or (iii) as
reasonably  requested  by Smoky  Mountain  and First  Franklin.  Each party will
promptly  furnish to the other  copies of all  quarterly  and  annual  financial
reports filed by First Franklin,  First National, the First National Subsidiary,
Smoky  Mountain,  BankFirst  and the  BankFirst  Subsidiaries  with the state or
federal  Regulatory  Authorities,  as well as any examination or similar reports
received from such  persons,  and any  correspondence  related  thereto,  to the
extent permitted by applicable law. Until the Effective Time of the Merger, each
party shall  provide to the other party,  on or before the twentieth day of each
calendar month, monthly financial statements generated by First Franklin,  First
National,  Smoky Mountain and BankFirst for the preceding calendar month period,
including a balance sheet and income statement.

            (c) Smoky  Mountain and First  Franklin  shall provide to each other
copies of all applications,  documents,  correspondence,  or oral (to the extent
material) or written comments that each of them or any of their affiliates files
with, send to, or receives from the SEC relative to the  Registration  Statement
and the S-4  Registration  Statement,  the FRB, the TDFI,  and the FDIC,  or any
other  state or  federal  authorities,  or the  staff or  agents of any of them,
relating to this Agreement and the transactions  contemplated hereby,  including
any  applications  filed for the purpose of obtaining  any  required  regulatory
approvals.  Copies  of all  such  applications,  documents,  correspondence,  or
comments  shall be provided by each of the Smoky  Mountain and First Franklin to
the other's counsel. In the case of applications, documents, correspondence, and


                                                                   Page 50 of 66


                                      A-50
<PAGE>

comments to be filed by First Franklin or First National or by Smoky Mountain or
BankFirst with a Regulatory Authority, copies are to be provided to each other's
counsel for review and comment with as much as advance  notice as is  reasonably
practicable,  and in the case of  correspondence  or comments  (written or oral)
received by First Franklin, First National, the First National Subsidiary, Smoky
Mountain,  BankFirst or the BankFirst Subsidiaries from a regulatory authority ,
copies (or, with respect to oral comments,  a written summary thereof) are to be
provided to each others counsel as promptly as possible after receipt thereof.

      5.7 Filing for all  Regulatory  Approvals.  Subject to the  provisions  of
Section 5.6  hereof,  for the purpose of  obtaining  Regulatory  Approval of the
Merger,  Smoky Mountain shall prepare and file all necessary  documents with the
FRB, the SEC, the TDFI,  and the FDIC.  Smoky  Mountain and First Franklin shall
each diligently  pursue the Regulatory  Approval process by taking such actions,
and  causing  their  respective  subsidiaries  to take such  actions,  as may be
required to effect the Merger and all other  transactions  contemplated  by this
Agreement.  Notwithstanding  the  foregoing,  nothing herein shall require Smoky
Mountain to take any action, accept any condition,  or make any concession which
Smoky  Mountain  reasonably  determines to be materially  adverse to the assets,
business,   operations,   employees,   revenues,  income,  prospects,  condition
(financial or otherwise),  liabilities,  net worth,  or results of operations of
Smoky Mountain or First Franklin or their subsidiaries.

      5.8 Increase in  Authorized  Shares If it is  necessary  to authorize  any
additional  shares of Smoky Mountain Common Stock in order to effect the Merger,
and the public offering as described in Section 3.16,  Smoky Mountain shall call
a meeting of its  shareholders in accordance  with the applicable  provisions of
Tennessee law and of Smoky  Mountain's  Charter for the purpose of amending such
Charter.

      5.9 No Control of First Franklin by Smoky  Mountain.  Notwithstanding  any
other provision hereof,  until the Effective Time of the Merger,  the management
of First  Franklin and the  authority to establish  and  implement  its business
policies shall continue to reside solely in First Franklin's  officers and Board
of Directors, and the election of First Franklin's directors shall be solely the
prerogative of First Franklin's shareholders.

      5.10  Agreements to Use Best Efforts.  Subject to the terms and conditions
set forth in this  Agreement,  First  Franklin and Smoky Mountain each agrees 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 to consummate and
make effective,  as promptly as practicable,  the  transactions  contemplated by
this  Agreement  and to  cooperate  with  each  other  in  connection  with  the
foregoing,  including  using best efforts (i) to obtain all necessary  consents,
approvals,  and  authorizations  as are required to be obtained under applicable
state and federal statutes and regulations, (ii) to defend all lawsuits or other
legal  proceedings  challenging  this  Agreement  or  the  consummation  of  the
transactions  contemplated  hereby,  (iii) to lift or rescind any  injunction or
restraining  order or any  other  order or  condition  adversely  affecting  the
ability of the  parties to  consummate  the  transactions  contemplated  by this
Agreement,  (iv)  to  effect  all  necessary  filings  


                                                                   Page 51 of 66


                                      A-51
<PAGE>

with state and federal  regulatory  agencies,  and (v) to continue  the business
enterprise of First Franklin, within the meaning of Section 368 of the Code, for
the  purpose of causing  the  merger to be a tax-free  transaction  to the First
Franklin  Shareholders.  In the event of the  imposition  of a condition  to any
approval by any state or federal  Regulatory  Authority  necessary for the valid
consummation  of the  transactions  contemplated  by this Agreement  which Smoky
Mountain and First  Franklin deem to be materially  burdensome,  Smoky  Mountain
may, after consultation with First Franklin,  take such action as Smoky Mountain
may deem appropriate for the purpose of obtaining the removal or modification of
such  condition;  provided,  however,  that  nothing in this  Section 5.10 shall
require Smoky Mountain to institute any litigation in connection  therewith,  to
continue any actions  subsequent to any  termination  of this  Agreement,  or to
assume any obligation that it deems not to be in its best interest.

      5.11 Press  Releases  and Public  Information.  Smoky  Mountain  and First
Franklin  further agree that no press releases shall mention the public offering
being made by Smoky Mountain under the terms of Section 3.16 of this  Agreement,
unless approved in writing by Smoky  Mountain.  Subject to compliance with their
respective legal obligations,  Smoky Mountain and First Franklin will advise and
confer with each other and otherwise  cooperate in good faith prior to releasing
any statement to the press or otherwise making public any information concerning
any of the transactions contemplated herein.

      5.12 Updating of the Schedules.  First Franklin and Smoky Mountain  shall,
from time to time,  prepare  and deliver to each other such  supplements  to the
Schedules  attached  hereto as may be  necessary  or  appropriate  to ensure the
accuracy and  completeness of the  information  required to be disclosed in such
Schedules at all times prior to the Effective Time of the Merger.

      5.13 Accounting Treatment. Smoky Mountain shall obtain from Crowe Chizek &
Company an opinion  letter  stating  that the Merger will qualify for pooling of
interests accounting treatment.

      5.14.  Current SEC Reports.  For so long as and to the extent necessary to
permit First Franklin  Shareholders to sell Smoky Mountain Common Stock pursuant
to Rule 145 and, to the extent  applicable,  Rule 144 under the Securities  Act,
Smoky Mountain shall file, on a timely basis,  all reports  required to be filed
with the SEC by it pursuant to Section 13 of the Exchange  Act, so long as it is
subject  to  such  requirement,   shall  furnish  to  any  such  First  Franklin
Shareholder  upon request a written  statement as to whether Smoky  Mountain has
complied  with  such  reporting  requirements  during  the  twelve  (12)  months
preceding  any  proposed  sale  under  Rule  145  and  shall  otherwise  use its
reasonable best efforts to permit such sales pursuant to Rule 145 and 144.

      5.15  Exchange  Act  Registration.  Regardless  of whether the offering of
Smoky  Mountain  Common Stock  described in Section 3.16 is  consummated,  Smoky
Mountain shall, after the Effective Time of the Merger,  take such action as may
be required  to  register  with the SEC the 


                                                                   Page 52 of 66


                                      A-52
<PAGE>

Smoky Mountain Common Stock under Section 12(g) of the Exchange Act.

      5.16 Indemnification and Insurance.

            (a) Smoky  Mountain  shall,  to the fullest extent  permitted  under
applicable  law or under its Charter or By-Laws,  indemnify  and hold  harmless,
each present and former director,  officer or employee of First Franklin,  First
National and First National Subsidiary (collectively, the "Indemnified Parties")
against any costs or expenses  (including  attorneys'  fees),  judgment,  fines,
losses,  claims,  damages,   liabilities  and  amounts  paid  in  settlement  in
connection with any claim,  action, suit,  proceeding or investigation,  whether
civil,  criminal,  administrative  or  investigative,  (x)  arising  out  of  or
pertaining to the  transactions  contemplated by this Agreement or (y) otherwise
with  respect to any acts or omissions  occurring  at or prior to the  Effective
Time, to the same extent as provided in the Charter,  Articles of Association or
By-Laws, as the case may be, of First Franklin, First National or First National
Subsidiary  or any  applicable  contract or  agreement  as in effect on the date
hereof,  in each case for a period of six years  after the date  hereof.  In the
event of any such claim,  action,  suit,  proceeding or  investigation  (whether
arising  before or after the  Effective  Time,  (i) any counsel  retained by the
Indemnified  Parties for any period after the Effective Time shall be reasonably
satisfactory  to Smoky Mountain,  (ii) after the Effective Time,  Smoky Mountain
shall pay the  reasonable  fees and  expenses of such  counsel,  promptly  after
statements therefor are received, and (iii) Smoky Mountain will cooperate in the
defense of any such matter, provided,  however, that Smoky Mountain shall not be
liable for any settlement  effected  without its written  consent (which consent
shall not be  unreasonably  withheld);  and provided  further that, in the event
that any claim or claims for  indemnification  are  asserted or made within such
six-year period,  all rights to  indemnification in respect of any such claim or
claims shall  continue  until the  disposition  of any and all such claims.  The
Indemnified  Parties as a group may retain only one law firm to  represent  them
with respect to any single action unless there is, under applicable standards of
professional  conduct, a conflict on any significant issue between the positions
of any two or more Indemnified  Parties,  in which case each Indemnified  Person
with  respect  to whom such a  conflict  exists  (or  group of such  Indemnified
Persons who among them have no such conflict) may retain one separate law firm.

            (b) Smoky  Mountain  shall  honor and  fulfill in all  respects  the
obligations  of  First  Franklin  pursuant  to  indemnification  agreements  and
employment  agreements,  if any,  with First  Franklin's  directors and officers
existing at or before the Effective Time.

            (c) For a period of three (3) years after the Effective Time,  Smoky
Mountain  shall  maintain in effect,  if  available,  directors'  and  officers'
liability  insurance  covering those persons who are currently  covered by First
Franklin's  directors' and officers' liability insurance policy (a copy of which
has been made  available  to Smoky  Mountain) on terms  comparable  to those now
applicable to directors and officers of First Franklin.


                                                                   Page 53 of 66


                                      A-53
<PAGE>

                                    ARTICLE 6

                   CONDITIONS PRECEDENT TO OBLIGATION TO CLOSE

      6.1 Conditions to Both Parties'  Obligation to Close.  The  obligations of
Smoky  Mountain  and First  Franklin  under this  Agreement  to  consummate  the
transactions  contemplated  hereby  are  subject  to  the  satisfaction  of  the
following  conditions precedent at or prior to (as the case may be) the Closing,
unless  any one or more of such  conditions,  to the extent  legally  permitted,
shall be waived in writing by the parties hereto on or before the Closing Date:

            (a) Governmental Approvals. Any and all orders, permits,  approvals,
or  qualifications   from  all  appropriate   state  and  federal   governmental
authorities,  including  without  limitation  the FRB, the SEC, the TDFI and the
FDIC for the lawful consummation of the Merger and the transactions contemplated
by this Agreement shall have been obtained within three (3) months following the
date of  this  Agreement,  subject  to no  conditions  which  in the  reasonable
judgment of Smoky  Mountain and First  Franklin  would  restrict  the  Surviving
Corporation  in its spheres of operation and business  activities  subsequent to
the Effective Time of the Merger;  provided,  however, that if Smoky Mountain is
continuing in good faith to seek  regulatory  approvals at the end of such three
(3) month period, Smoky Mountain may request that First Franklin agree to extend
the term of this Agreement by three (3) months,  approval of which request shall
not be  unreasonably  withheld by First  Franklin.  Any waiting period  required
prior to the consummation of such  transactions  pursuant to any applicable laws
or  regulations  shall  have  elapsed,  and  no  court,  arbitral  tribunal,  or
governmental  agency  shall  have  enjoined,   restrained,   or  prohibited  the
transactions  contemplated by this Agreement,  which injunction,  restraint,  or
prohibition shall not have been removed.

            (b)  Shareholder  Approval.  This  Agreement  shall  have  been duly
adopted and approved by the  shareholders  of First Franklin and Smoky Mountain,
which are  entitled  to vote with  respect  to the  Merger.  If  necessary,  the
shareholders  of Smoky  Mountain shall have adopted and approved an amendment to
the Charter of Smoky  Mountain  increasing  the number of  authorized  shares of
Smoky Mountain Common Stock as contemplated hereby.

            (c) Pooling  Opinion.  The parties  shall have  received the pooling
opinion letter from Crowe Chizek & Company.

            (d) Securities Laws. The S-4  Registration  Statement filed by Smoky
Mountain shall be declared effective by the SEC and no order suspending the sale
of the shares of Smoky Mountain Common Stock in any jurisdiction shall have been
issued,  and no proceedings for that purpose shall have been instituted or shall
be, to Smoky Mountain's knowledge, contemplated.


                                                                   Page 54 of 66


                                      A-54
<PAGE>

      6.2 Conditions to First Franklin's Obligation to Close. The obligations of
First Franklin under this Agreement to consummate the transactions  contemplated
hereby are, in addition, subject to the satisfaction of the following conditions
on or prior to the Closing Date,  unless any one or more of such conditions,  to
the extent  legally  permitted,  are waived in writing by First  Franklin  on or
before the Closing Date:

            (a) Accuracy of Representations and Warranties.  The representations
and  warranties  of Smoky  Mountain  herein  contained  shall have been true and
correct in all material respects when made, and, in addition,  shall be true and
correct in all material  respects on and as of the Closing  Date,  with the same
force  and  effect  as  though  made on and as of the  Closing  Date,  except as
affected by  transactions  specifically  contemplated  or  permitted  hereby and
except for any such  representations  and warranties made as of a specific date,
which shall be true and correct in all  material  respects as of such date,  and
except for any changes  occurring  in the ordinary  course of business,  none of
which  individually  or in the  aggregate has been  materially  adverse to Smoky
Mountain.  Smoky  Mountain  shall present to First Franklin a certificate of the
Chief Executive  Officer that Section 6.2(a) is true and complete and correct as
of the date of Closing.

            (b)  Performance of Covenants and  Agreements.  Smoky Mountain shall
have  performed in all material  respects all  obligations  and  agreements  and
complied  with all  covenants  contained in this  Agreement to be performed  and
complied with by Smoky Mountain on or prior to the Closing Date.

            (c) No Material  Change.  Between the date of this Agreement and the
Closing Date,  there shall not have occurred any material  adverse change in the
assets,  including loan portfolio,  business,  operations,  employees,  revenue,
income, prospects,  condition (financial or otherwise),  liabilities, net worth,
or  results  of  operations  of  Smoky  Mountain,  BankFirst,  or the  BankFirst
Subsidiaries.

            (d) Fairness Opinion.  First Franklin shall, as soon as practicable,
have obtained an opinion,  dated as of the date of this  Agreement and issued to
First Franklin and its  shareholders  by  Professional  Bank  Services,  Inc. or
another  investment  banking firm or  consulting  firm  acceptable to both Smoky
Mountain  and First  Franklin,  suitable  for  inclusion  in  shareholder  proxy
materials,  that the transactions contemplated by this Agreement are fair from a
financial point of view.

            (e)  Consent  of  Other  Persons.  To the  extent  that  any  lease,
contract,  or agreement to which First  Franklin or First National is a party or
by which any of them is bound or to which  any of their  properties  is  subject
shall  require  the  consent of any other  person or entity to the  transactions
contemplated  hereby, such consent shall have been obtained by the Closing Date,
unless Smoky Mountain specifically agrees that such consent need not be obtained
by the Closing


                                                                   Page 55 of 66


                                      A-55
<PAGE>

Date; provided,  however, that First National shall not make, as a condition for
the obtaining of any such consent, any agreements, representations,  warranties,
or undertakings  that are not  specifically  approved by Smoky  Mountain.  Smoky
Mountain  shall  furnish such  information  and shall take such other actions as
First  Franklin  may  reasonably  request in order to obtain any  consent of any
third party required by Section 6.3(c).

            (f) Legal Opinion of Counsel. Smoky Mountain shall have delivered to
First  Franklin an opinion or opinions of counsel,  dated as of the Closing,  in
form and substance satisfactory to First Franklin and its counsel, to the effect
that:

                  (i)  Smoky  Mountain  is  a  corporation  organized,   validly
existing,  and in good standing  under the laws of the State of Tennessee and is
duly registered as a bank holding company under the Act;  BankFirst is a banking
corporation organized,  validly existing, and in good standing under the laws of
the State of Tennessee;  Curtis Mortgage and Eastern Life Insurance  Company are
nonbank corporations organized, validly existing, and in good standing under the
laws of the  State  of  Tennessee;  and each of Smoky  Mountain,  BankFirst  and
BankFirst  Subsidiaries has full corporate power to own and operate its business
and properties and to carry on its business as currently conducted.

                  (ii) Execution, delivery, and performance of this Agreement by
Smoky Mountain and consummation of the transactions  contemplated  hereby do not
and will not conflict  with, or result in the breach of, or constitute a default
under,  any of the  provisions  of the  Charters  or Bylaws  of Smoky  Mountain,
BankFirst or the BankFirst  Subsidiaries,  or to such counsel's  knowledge,  any
agreement  to  which  any  of  Smoky   Mountain,   BankFirst  or  the  BankFirst
Subsidiaries is a party or by which their respective properties or assets may be
bound.

                  (iii) To the  knowledge of such  Counsel,  except as disclosed
herein, there are no outstanding  subscriptions,  options, warrants or rights to
acquire or issue or any outstanding securities or obligations  convertible into,
shares of Smoky Mountain Common Stock, except as disclosed herein

                  (iv)  To  the  knowledge  of  such   Counsel,   there  are  no
outstanding  obligations to purchase,  reacquire,  or redeem any shares of Smoky
Mountain Common Stock.

                  (v) Smoky  Mountain  has full  corporate  power and  corporate
authority  to make,  execute,  deliver  and  perform  this  Agreement,  and this
Agreement  has been duly  authorized  and  approved by all  necessary  corporate
action of Smoky Mountain and constitutes a valid and legally binding  obligation
of Smoky Mountain.


                                                                   Page 56 of 66


                                      A-56
<PAGE>

                  (vi) All filings and registrations with, and notifications to,
all Regulatory Authorities (including, without limitation, the FRB, the SEC, the
TDFI and the FDIC) required on the part of Smoky  Mountain for the  consummation
of the Merger have been made,  all approvals and  authorizations  of all federal
and state authorities (including,  without limitation, the FRB, the TDFI and the
FDIC) required with respect to Smoky Mountain for consummation of the Merger are
in full force and effect, and all applicable waiting periods have passed.

                  (vii) The Registration  Statement has become effective and, to
such counsel's  knowledge,  no stop order  suspending the  effectiveness  of the
Registration  Statement has been issued and no proceedings for that purpose have
been instituted or are contemplated.

                  (viii) The shares of Smoky Mountain  Common Stock to be issued
to First Franklin Shareholders pursuant to the Merger and as contemplated in the
Agreement are duly authorized and, when properly issued and delivered  following
consummation   of  the  Merger,   will  be  validly   issued,   fully  paid  and
nonassessable.  Such shares of Smoky Mountain  Common Stock will be delivered to
First Franklin Shareholders pursuant to the terms of the Plan of Merger free and
clear of all claims,  encumbrances,  security interests and liens whatsoever and
will be fully transferable by any such holder without any restrictions  required
under  federal  or  applicable  state  securities  laws,   except   restrictions
applicable to such holders who are deemed  "affiliates"  of First Franklin under
Rule 145 under the Securities Act.

            (g) Updated Smoky  Mountain  Schedules.  Smoky  Mountain  shall have
delivered to First Franklin such  supplements as may be necessary or appropriate
to  ensure  the  accuracy  and  completeness  as of  the  Closing  Date  of  the
information  disclosed  in the  schedules  provided by Smoky  Mountain  pursuant
hereto.

            (h) Tax  Treatment.  First  Franklin  shall have obtained an opinion
dated the Closing  Date,  that the Merger  shall be treated  for federal  income
purposes  as  a  tax-free   reorganization  with  respect  to  First  Franklin's
shareholders.

            (i)  Outstanding  Shares.  No more  than  1,275,079  shares of Smoky
Mountain Common Stock and 215,805 shares of Smoky Mountain Preferred Stock shall
be outstanding  immediately  prior to the Effective  Time of the Merger,  unless
options are  exercised or preferred  shares are  converted,  and Smoky  Mountain
shall  have  no  other   outstanding   equity  securities  or  other  securities
convertible into, or exercisable or exchangeable for, equity securities of Smoky
Mountain,  except as shall be disclosed to First  Franklin,  in accordance  with
Smoky Mountain's Registration Statement.


                                                                   Page 57 of 66


                                      A-57
<PAGE>

            (j) Comfort  Letter.  First  Franklin shall have received from Crowe
Chizek and  Company  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 the
certain  financial  information  concerning Smoky Mountain in form and substance
which is customary in transactions of the nature contemplated by this Agreement.

      6.3 Conditions to Smoky Mountain's Obligation to Close. The obligations of
Smoky Mountain under this Agreement to consummate the transactions  contemplated
hereby are subject to the satisfaction of the following  additional  conditions,
on or prior to the Closing Date,  unless any one or more of such conditions,  to
the extent legally permitted, shall be waived in writing by Smoky Mountain on or
before the Closing Date:

            (a) Accuracy of Representations and Warranties.  The representations
and  warranties  of First  Franklin  herein  contained  shall have been true and
correct in all material respects when made, and, in addition,  shall be true and
correct in all material  respects on and as of the Closing  Date,  with the same
force  and  effect  as  though  made on and as of the  Closing  Date,  except as
affected by  transactions  specifically  contemplated  or  permitted  hereby and
except for any such  representations  and warranties made as of a specific date,
which shall be true and correct in all  material  respects as of such date,  and
except for any changes  occurring  in the ordinary  course of business,  none of
which  individually  or in the  aggregate has been  materially  adverse to First
Franklin.  First  Franklin  shall present to Smoky Mountain a certificate of its
Chief Executive  Officer that Section 6.3(a) is true and complete and correct as
of the date of Closing.

            (b)  Performance of Covenants and  Agreements.  First Franklin shall
have  performed in all material  respects all  obligations  and  agreements  and
complied  with all  covenants  contained in this  Agreement to be performed  and
complied with by First Franklin on or prior to the Closing Date.

            (c)  Consent  of  Other  Persons.  To the  extent  that  any  lease,
contract,  or agreement to which First  Franklin or First National is a party or
by which any of them is bound or to which  any of their  properties  is  subject
shall  require  the  consent of any other  person or entity to the  transactions
contemplated  hereby, such consent shall have been obtained by the Closing Date,
unless Smoky Mountain specifically agrees that such consent need not be obtained
by the Closing Date; provided, however, that First National shall not make, as a
condition   for  the   obtaining   of  any   such   consent,   any   agreements,
representations,  warranties, or undertakings that are not specifically approved
by Smoky Mountain.  Smoky Mountain shall furnish such information and shall take
such other actions as First Franklin may  reasonably  request in order to obtain
any consent of any third party required by this Section 6.3(c).

            (d) No Material  Change.  Between the date of this Agreement and the
Closing Date,  there shall not have occurred any material  adverse change in the
assets (including loan portfolio),  business,  operations,  employees,  revenue,
income, prospects,  condition (financial or otherwise),  liabilities, net worth,
or results of operations of First Franklin or First National.


                                                                   Page 58 of 66


                                      A-58
<PAGE>

            (e) Legal Opinion of First Franklin's Counsel.  First Franklin shall
have delivered to Smoky Mountain an opinion or opinions of counsel,  dated as of
the Closing, in form and substance reasonably satisfactory to Smoky Mountain and
its counsel, to the effect that:

                  (i)  First  Franklin  is  a  corporation  organized,   validly
existing,  and in good standing  under the laws of the State of Tennessee and is
duly  registered as a bank holding  company under the Act;  First  National is a
national banking association  organized,  validly existing, and in good standing
under the laws of the  United  States;  Friendly  Finance  Company,  Inc.,  is a
Tennessee chartered industrial loan and thrift company, validly existing, and in
good  standing  under the laws of the State of  Tennessee;  and First  Franklin,
First National and the First National  Subsidiary each have full corporate power
to own and operate  their  respective  business and  properties  and to carry on
their respective business as currently conducted.

                  (ii) The authorized  capital stock of First Franklin  consists
solely of 400,000 shares of First Franklin Common Stock, of which 164,125 shares
are validly issued and outstanding,  fully paid and nonassessable,  and have not
been issued in violation of the preemptive rights of any person;  the authorized
capital  stock of First  National  consists  solely of 120,000  shares of common
stock,  of which 120,000 shares are validly issued and  outstanding,  fully paid
and nonassessable (except to the extent that capital stock of a national banking
association is assessable under the national banking laws), have not been issued
in violation of the preemptive  rights of any person,  and wholly-owned by First
Franklin;  the  authorized  capital  stock of  Friendly  Finance  Company,  Inc.
consists  solely of 100,000  shares of Common Stock of which  10,000  shares are
validly issued and outstanding, fully paid and nonassessable,  and have not been
issued in violation of the preemption rights of any person,  and wholly owned by
First National.

                  (iii)  To  the  knowledge  of  such  counsel,   there  are  no
outstanding subscriptions,  options, warrants, or rights to acquire or issue, or
any  outstanding  securities or obligations  convertible  into,  shares of First
Franklin Common Stock.

                  (iv)  To  the  knowledge  of  such   counsel,   there  are  no
outstanding  obligations to purchase,  reacquire,  or redeem any shares of First
Franklin Common Stock.

                  (v) Execution,  delivery, and performance of this Agreement by
First Franklin and consummation of the transactions  contemplated  hereby do not
and will not conflict  with, or result in the breach of, or constitute a default
under,  any of the  provisions of the Charter or Bylaws of First Franklin or, to
such counsel's  knowledge,  of any other  agreement to which First Franklin is a
party or by which its  properties or assets or the properties or assets of First
National) may be bound.

                  (vi) First  Franklin has full  corporate  power and  corporate
authority to execute,  deliver,  and perform this Agreement,  and this Agreement
has been duly  authorized,  approved,  and  adopted by all  requisite  corporate
action  of  First  Franklin,  and by the  shareholders  of First  Franklin,  and
constitutes a valid and binding obligation of First Franklin.


                                                                   Page 59 of 66


                                      A-59
<PAGE>

                  (vii) All filings and  registrations  with, and  notifications
to, all federal and state authorities required on the part of First Franklin for
the consummation of the Merger have been made; all approvals and  authorizations
of all federal and state authorities required with respect to First Franklin for
consummation  of the  Merger are in full force and  effect,  and all  applicable
waiting periods have passed.

            (f) Updated First  Franklin  Schedules.  First  Franklin  shall have
delivered to Smoky Mountain such  supplements as may be necessary or appropriate
to  ensure  the  accuracy  and  completeness  as of  the  Closing  Date  of  the
information  disclosed  in the  Schedules  provided by First  Franklin  pursuant
hereto.

            (g)  Outstanding  Shares.  No more  than  164,125  shares  of  First
Franklin  Common Stock shall be outstanding  immediately  prior to the Effective
Time of the Merger,  and First Franklin shall have no other  outstanding  equity
securities or other securities  convertible into, or exercisable or exchangeable
for, equity securities of First Franklin.

            (h) Resignations of Directors. The directors of First Franklin shall
have  submitted  their  resignations,  effective as of the Effective Time of the
Merger,  subject to acceptance  by Smoky  Mountain and subject to Section 7.1 of
this Agreement.

            (i)  Other  Information  and  Actions.  First  Franklin  shall  have
delivered or caused to be delivered to Smoky  Mountain  such other  documents or
instruments,  and shall have taken or caused to be taken such other actions,  as
may reasonably have been requested by Smoky Mountain or its counsel with respect
to the transactions contemplated by this Agreement.

            (j) Comfort  Letter.  Smoky  Mountain shall have received from G. R.
Rush and Company 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 the certain
financial  information  concerning First Franklin in form and substance which is
customary in transactions of the nature contemplated by this Agreement. 

                                    ARTICLE 7

                                   TERMINATION

      7.1 Termination. This Agreement may be terminated at any time prior to the
Effective  Time  of  the  Merger,  whether  before  or  after  approval  by  the
shareholders  of First  Franklin and Smoky  Mountain by any one of the following
means:

            (a) By mutual written  consent  authorized by the boards of director
of each of Smoky Mountain and First Franklin.


                                                                   Page 60 of 66


                                      A-60
<PAGE>

            (b) By the Board of Directors of Smoky  Mountain,  upon  delivery of
written  notice of  termination  to First  Franklin,  if any event  occurs which
renders  impossible of satisfaction  in any material  respect one or more of the
conditions to the  obligations  of Smoky Mountain to effect the Merger set forth
in  Sections  6.1 and 6.3  hereof  and  noncompliance  is not  waived  by  Smoky
Mountain.

            (c) By the Board of Directors of First  Franklin,  upon  delivery of
written  notice of  termination  of Smoky  Mountain,  if any event  occurs which
renders  impossible of satisfaction  in any material  respect one or more of the
conditions to the  obligations  of First Franklin to effect the Merger set forth
in  Sections  6.1 and 6.2  hereof  and  noncompliance  is not  waived  by  First
Franklin.

            (d) By the  Board of  Directors  of Smoky  Mountain  or the Board of
Directors of First  Franklin in the event (i) the Effective Time of Merger shall
not have occurred on or before  September 30, 1998, and provided that no further
government,  regulatory, or shareholder approvals are necessary as of such date;
or (ii) any  court of  competent  jurisdiction  in the  United  States  or other
federal or state governmental body shall have issued an order, decree, or ruling
or taken any other action restraining,  enjoining,  or otherwise prohibiting the
Merger or other  transactions  contemplated  hereunder  and such order,  decree,
ruling,  or other action shall  become final and  non-appealable,  and it is not
relieved within thirty (30) days.

      7.2 Effect of Termination.

            (a) If this Agreement is terminated  pursuant to Section 7.1 hereof,
all  further  obligations  of the  parties  hereto  under this  Agreement  shall
terminate and the Merger shall be abandoned,  except that the provisions of this
Section 7.2(a) and Sections 4.11 (brokers), 5.4 (Confidential Information),  and
7.2(b)  (expenses in the event of  termination)  hereof  shall  survive any such
termination and abandonment of the Merger.

            (b) Notwithstanding  the foregoing,  (i) in the event this Agreement
is terminated by Smoky Mountain  pursuant to Section  7.1(b) hereof  (because of
any act, condition or omission of First Franklin,  First National,  or the First
National  Subsidiary)  or by First  Franklin  pursuant to Section  7.1(c) hereof
(because of any act, condition, or omission of Smoky Mountain,  BankFirst or the
BankFirst Subsidiaries),  the party terminating this Agreement shall be entitled
to reimbursement from the other party for the costs and expenses (including fees
and  expenses of  attorneys,  auditors  and  financial  advisors)  actually  and
reasonably incurred by it in connection with this Agreement and the transactions
contemplated hereby.


                                                                   Page 61 of 66


                                      A-61
<PAGE>

      7.3  Termination  Without Cause. In the event that either party desires to
terminate this Agreement,  after approval by the  stockholders of Smoky Mountain
and First  Franklin,  for any reason,  other than as set forth in Section 7.1(b)
and  Section   7.1(c)   hereof,   the   terminating   party  shall  pay  to  the
non-terminating  party  the  sum of  Four  Million  ($4,000,000.00)  Dollars  as
liquidated  damages  ("terminating  sum").  The terminating sum shall be due and
payable at the termination of the Agreement.

                                    ARTICLE 8

                                  MISCELLANEOUS

      8.1 Smoky  Mountain and First  National  Boards of Directors.  The parties
hereto agree that, at the Effective  Time of Merger,  the number of directors of
Smoky  Mountain's  Board of  Directors  shall be increased by three (3) persons.
Smoky  Mountain  shall  use its best  efforts  to have  these  additional  Smoky
Mountain  directorships filled by the election of three (3) current directors of
First Franklin, who shall serve as Smoky Mountain directors.  Additionally,  the
parties  agree  that  the  number  of  directors  of First  National's  Board of
Directors  shall be increased by at least one (1) person.  First  National shall
use its best efforts to have the additional First National  directorship  filled
by the election of one (1) current director of Smoky Mountain whose name will be
set forth in Exhibit 8.1 hereto, who shall serve as a First National Director.

      8.2  Continuation of First  National.  For a minimum of two (2) years from
the Closing Date,  the legal status of First  National  shall not be changed nor
shall its name be changed.

      8.3  Expenses.  Except as provided in Section  7.2(b)  hereof,  each party
shall  bear and pay all costs and  expenses  incurred  by it or on its behalf in
connection with the  transactions  contemplated  hereby,  including the fees and
expenses  of  its  own  financial  or  other  consultants,  investment  bankers,
accountants, and counsel.

      8.4 Entire Agreement;  Amendment.  This Agreement,  including any Exhibits
and Schedules hereto and other writings  specifically  referred to,  constitutes
the entire  agreement among the parties hereto with respect to the  transactions
contemplated  hereby  and  supersedes  all  prior  oral or  written  agreements,
commitments,  or understandings with respect to the matters provided for herein.
No amendment,  modification,  or discharge of this  Agreement  shall be valid or
binding  unless set forth in writing and duly executed by the party against whom
enforcement of the amendment,  modification,  or discharge is sought;  provided,
however, that, subject to Section 8.4 hereof, after approval by First Franklin's
Shareholders,  there can be no  amendment  which will  affect the rights of such
shareholders  in a manner which,  in the judgment of First  Franklin's  Board of
Directors, is materially adverse to First Franklin's Shareholders.


                                                                   Page 62 of 66


                                      A-62
<PAGE>

      8.5  Waiver.  No  delay or  failure  on the part of any  party  hereto  to
exercise any right,  power, or privilege under this Agreement or under any other
instrument  given in connection  with or pursuant to this Agreement shall impair
any such right, power or privilege or be construed as a waiver of any default or
as acquiescence therein. No single or partial exercise of any such right, power,
or privilege  shall  preclude the further  exercise of any such right,  power or
privilege  or the  exercise of any other right,  power or  privilege.  No waiver
shall be valid against any party hereto unless made in writing and signed by the
party  against  whom  enforcement  of such waiver is sought and then only to the
extent expressly specified therein.

      8.6  Governing  Law. This  Agreement,  the rights and  obligations  of the
parties hereto, and any claims or disputes relating hereto, shall be governed by
and  construed  in  accordance  with the  substantive  laws  and the  procedural
provisions of the State of Tennessee as applied to contracts  executed in and to
be  performed  in the State of  Tennessee,  to the extent  federal  law does not
control.

      8.7 Governmental  Agencies.  All references  herein to various  applicable
governmental  regulatory  agencies  shall be deemed to  include,  to the  extent
required by law, any other such regulatory agency that, by virtue of legislative
change  or  any  action  permitted  to  a  party  hereunder,   properly  assumes
jurisdiction of any of the transactions contemplated in this Agreement.

      8.8 Specific  Performance.  The parties  recognize and hereby  acknowledge
that it is  impossible  adequately  to measure in money the  damages  that would
result to a party by reason of the  failure of any of the parties to perform any
of the  obligations  imposed upon it by this Agreement.  Accordingly,  if, after
approval by the  shareholders  of First Franklin and Smoky  Mountain,  any party
should  institute an action or proceeding  seeking  specific  performance of the
provisions hereof, each party against which such action or proceeding is brought
hereby  waives the claim or defense  that the party  instituting  such action or
proceeding has an adequate  remedy at law and hereby agrees not to assert in any
such action or proceeding the claim or defense that such a remedy at law exists.

      8.9 Notices. All notices, demands,  requests, or other communications that
may be or are  required to be given,  served,  or sent by any party to any other
party pursuant to this Agreement shall be in writing and shall be hand delivered
or mailed by registered or certified  mail,  return receipt  requested,  postage
prepaid, or transmitted by telegram, telex, or facsimile transmission, addressed
as follows:

If to Smoky Mountain:

             Mr. Fred R. Lawson
             President and Chief Executive Officer
             Smoky Mountain Bancorp, Inc.
             625 Market Street
             Knoxville, TN   37902


                                                                   Page 63 of 66


                                      A-63
<PAGE>

With a copy to:

             Robert G. McCullough, Esq.
             Baker, Donelson, Bearman and Caldwell
             511 Union Street, Suite 1700
             Nashville, TN   37219

             Thomas McAdams, Esq.
             Bernstein, Stair and McAdams
             531 South Gay Street
             Suite 700
             Knoxville, TN   37902


If to First Franklin:

             Mr. L. A. Walker
             Chairman and Chief Executive Officer
             First Franklin Bancshares, Inc.
             204 Washington Avenue
             Post Office Box 100
             Athens, TN   37371-0100


With a copy to:

             Scott McGinness, Esq.
             Miller & Martin
             Suite 1000, Volunteer Building
             832 Georgia Avenue
             Chattanooga, TN   37402

             Kathryn R. Edge, Esq.
             Miller & Martin
             Suite 2325
             SunTrust Center
             Nashville, TN   37219


                                                                   Page 64 of 66


                                      A-64
<PAGE>

Each party may designate by notice in writing a new address to which any notice,
demand,  request, or communication may thereafter be so given,  served, or sent.
Each notice,  demand,  request, or communication sent by mail shall be deemed to
have been given two business days after the date of such mailing  (except that a
notice of  change of  address  shall  not be  deemed  to have been  given  until
received  by  the  addressee).   Notices  sent  by  telegram,  telex,  facsimile
transmission, or hand delivery shall be deemed to have been given as of the date
received.

      8.10 No Third Party  Beneficiaries.  It is the  explicit  intention of the
parties  hereto  that no person or entity  other than the  parties  hereto is or
shall be entitled to bring any action to enforce any provision of this Agreement
against  any  of  the  parties  hereto,  and  the  covenants,  undertakings  and
agreements set forth in this  Agreement  shall be solely for the benefit of, and
shall be enforceable only by, the parties hereto or their respective successors,
legal representatives as permitted hereunder,  and any other persons or entities
specifically  designated  herein,  except to the extent  that  other  persons or
entities are direct  beneficiaries  of the provisions of Sections 5.14, 5.15 and
5.16 hereof.

      8.11 No  Assignment.  This  Agreement  may not be  assigned  by any of the
parties  hereto , by  operation  of law, or  otherwise,  except as  contemplated
hereby and shall be binding  upon and shall  inure to the benefit of the parties
hereto and their respective successors and legal representatives.

      8.12 Headings.  Article and section  headings  contained in this Agreement
are inserted for convenience of reference only, shall not be deemed to be a part
of this Agreement for any purpose, and shall not in any way define or affect the
meaning, construction, or scope of any of the provisions hereof.

      8.13  Termination  of  Representations  and  Warranties.  Except  for  the
provisions  of  Sections  5.14,  5.15 and  5.16,  the  undertakings,  covenants,
representations  and warranties of the parties set forth in this Agreement or in
certificates,  schedules,  or other  documents  delivered  pursuant hereto shall
expire  at, and be  terminated  and  extinguished  at,  the  Closing;  provided,
however,  that in the case of consummation of the Merger,  no  representation or
warranty of First Franklin  provided for herein shall be deemed to be terminated
or  extinguished so as to deprive Smoky Mountain of any defense in law or equity
that it otherwise  would have to any claim against it by any person or any claim
against any person,  including,  without  limitation,  any shareholder or former
shareholder of First Franklin.

      8.14 Construction. Should any provision of this Agreement require judicial
interpretation,  the  parties  hereto  agree  that  the  court  interpreting  or
construing  the same shall not apply a  presumption  that the term shall be more
strictly  construed  against one party by the reason of the construction  that a
document  is to be more  strictly  construed  against  the party than  itself or
through its agent  prepared the same,  it being  agreed that Smoky  Mountain and
First Franklin and their respective  agents have participated in the preparation
hereof.


                                                                   Page 65 of 66


                                      A-65
<PAGE>

      8.15  Counterparts.  This  Agreement  may be  executed  in any  number  of
counterparts,  each of which shall be deemed an original instrument,  but all of
which counterparts shall constitute one and the same Agreement.

      8.16 Severability. If any portion or provision of this Agreement should be
determined  by a court of  competent  jurisdiction  to be  invalid,  illegal  or
unenforceable  in  any   jurisdiction,   such  portion  or  provision  shall  be
ineffective as to that jurisdiction to the extent of such invalidity, illegality
or unenforceability, without affecting in any way the validity or enforceability
of the remaining portions or provisions hereof in such jurisdiction or rendering
that or any other portions or provisions of this Agreement  invalid,  illegal or
unenforceable in any other jurisdiction.

      IN WITNESS  WHEREOF,  the parties  hereto have caused this Agreement to be
duly executed on their behalf and in their name, on the day and year first above
written.

                                    SMOKY MOUNTAIN BANCORP, INC.

                                    By:  /s/ Fred R. Lawson
                                       ---------------------------------------
                                             Fred R. Lawson

                                    Its: President and Chief Executive Officer
ATTEST:

 /s/ Vickie T. Mynatt
- ----------------------------
Secretary
                                    FIRST FRANKLIN BANCSHARES, INC.

                                    By:  /s/ L. A. Walker, Jr
                                       ---------------------------------------
                                             L. A. Walker, Jr.

                                    Its: Chairman and Chief Executive Officer
ATTEST:

 /s/ Michael L. Bevins
- ----------------------------
Secretary


                                                                   Page 66 of 66


                                      A-66

<PAGE>

                                                                      APPENDIX B

                                FAIRNESS OPINION

                                       OF

                        PROFESSIONAL BANK SERVICES, INC.


                                     
<PAGE>

                [Letterhead of Professional Bank Services, Inc.]

                                              March 17, 1998

Board of Directors
First Franklin Bancshares, Inc.
204 Washington Avenue
Athens, Tennessee 37303

Dear Members of the Board:

You have requested our opinion as investment bankers as to the fairness,  from a
financial perspective,  to the common shareholders of First Franklin Bancshares,
Inc.,  Athens,  Tennessee (the  "Company") of the proposed merger of the Company
with Smoky Mountain Bancorp, Inc., Knoxville, Tennessee ("SMB"). In the proposed
merger,  Company common  shareholders will receive,  4.410 SMB common shares per
Company  common  share or an  aggregate  of 723,791  SMB  common  shares for all
164,125 Company common shares  outstanding,  as further defined in the Agreement
and Plan of Merger  between  SMB and the  Company  (the  "Agreement").  The most
recent  trading  activity in SMB common  shares took place on February 27, 1998,
when 1,785 shares traded at $50.00 per share.  Under the terms of the Agreement,
upon  completion of the proposed  merger,  SMB will seek to commence a secondary
offering  of shares in the public  market at $60.00  per common  share and begin
trading on the National  Association of Securities Dealers Automated  Quotations
system (NASDAQ). At the pro forma offering price of $60.00 per SMB common share,
the  consideration to be received by Company common  shareholders  represents an
aggregate value of $43,427,460 or $264.60 per Company common share.

Professional  Bank Services,  Inc. ("PBS") is a bank consulting firm and as part
of its  investment  banking  business is  continually  engaged in reviewing  the
fairness, from a financial perspective,  of bank acquisition transactions and in
the valuation of banks and other  businesses and their  securities in connection
with  mergers,  acquisitions,  estate  settlements  and other  purposes.  We are
independent with respect to the parties of the proposed transaction.

For  purposes  of this  opinion,  PBS  performed  a review and  analysis  of the
historic  performance  of the Company and its wholly  owned  subsidiaries  First
National Bank and Trust Company,  Athens,  Tennessee (the "Bank")  contained in:
(i) December 31, 1997 and


                                       B-1
<PAGE>

June 30, 1997 FR Y-9C  Consolidated  Financial  Statements  filed by the Company
with the Federal Reserve;  (ii) December 31, 1997 consolidated audited financial
statements  and annual  report  Board of  Directors  of the  Company;  and (iii)
September  30, 1997 Uniform  Bank  Performance  Reports of the Company.  We have
reviewed and tabulated statistical data regarding the loan portfolio, securities
portfolio and other  performance  ratios and statistics.  Financial  projections
were  prepared and  analyzed as well as other  financial  studies,  analyses and
investigations as deemed relevant for the purposes of this opinion. In review of
the  aforementioned  information,  we have taken into account our  assessment of
general market and financial  conditions,  our experience in other transactions,
and our knowledge of the banking industry generally.

As part of preparing this Fairness Opinion, PBS performed a due diligence review
of SMB the week of March 9, 1998. As part of the due diligence, PBS reviewed the
following  items:  minutes of the Board of Directors  meetings of the subsidiary
bank, BankFirst,  from January 1997 through January 1998; reports of independent
auditors  and  management  letters and  response  thereto,  for the years ending
December  31,  1996 and  1997;  the most  recent  analysis  and  calculation  of
allowance  for loan and lease  losses for the  subsidiary  bank;  internal  loan
review  reports;   investment   portfolio   activity  reports;   asset/liability
management  reports;  asset quality reports;  Uniform Holding Company Report for
SMB as of December 31, 1996 and September 30, 1997;  December 31, 1997 report of
Condition and Income and September 30, 1997 Uniform Bank Performance  Report for
the  subsidiary  bank;  discussion of pending  litigation  and other issues with
senior management of SMB.

We have not  compiled,  reviewed  or audited  the  financial  statements  of the
Company  or SMB,  nor  have we  independently  verified  any of the  information
reviewed; we have relied upon such information as being complete and accurate in
all material respects. We have not made independent  evaluation of the assets of
the Company or SMB.

Based on the foregoing and all other factors deemed relevant,  it is our opinion
as investment  bankers,  that, as of the date hereof,  the merger  consideration
proposed to be received the holders of all classes of stock of the Company under
the Agreement is fair and equitable from a financial perspective.

                                        Very truly yours,

                                        /s/ PROFESSIONAL BANK SERVICES, INC.
                                        ----------------------------------------
                                        Professional Bank Services, Inc.


                                       B-2
<PAGE>

                                                                      APPENDIX C

                                 PROVISIONS OF

                       TENNESSEE BUSINESS CORPORATION ACT

                                   GOVERNING

                               DISSENTERS' RIGHTS


                                    
<PAGE>

                            TENNESSEE CODE ANNOTATED
                     TITLE 48. CORPORATIONS AND ASSOCIATIONS
             CHAPTER 23. BUSINESS CORPORATIONS-- DISSENTERS' RIGHTS
             PART 1-- RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES

ss. 48-23-101. Definitions

As used in this chapter, unless the context otherwise requires:

      (1) "Beneficial shareholder" means the person who is a beneficial owner of
shares held by a nominee as the record shareholder;

      (2)  "Corporation"  means the  issuer of the  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 ss.  48-23-102 and who exercises  that right when and in
the manner required by part 2 of this chapter;

      (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;

      (5)  "Interest"  means  interest from the effective  date of the corporate
action that gave rise to the  shareholder's  right to dissent  until the date of
payment, at the average auction rate paid on United States treasury bills with a
maturity of six (6) months (or the closest  maturity  thereto) as of the auction
date for such treasury bills closest to such effective date;

      (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; and

      (7)  "Shareholder"   means  the  record   shareholder  or  the  beneficial
shareholder.

ss. 48-23-102. Shareholders rights

      (a) A shareholder  is entitled to dissent from,  and obtain payment of the
fair value of the  shareholder's  shares in the event of,  any of the  following
corporate actions:

            (1)  Consummation  of a plan of merger to which the corporation is a
party:

                  (A) If shareholder  approval is required for the merger by ss.
48-21-103 or the charter and the  shareholder is entitled to vote on the merger;
or

                  (B) If the corporation is a subsidiary that is merged with its
parent under ss. 48-21-104;

            (2)   Consummation  of  a  plan  of  share  exchange  to  which  the
corporation is a party as the corporation whose shares will be acquired,  if the
shareholder is entitled to vote on the plan;

            (3) Consummation of a sale or exchange of all, or substantially all,
of the property of the corporation 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
(1) year after the date of sale;

            (4) An  amendment  of the  charter  that  materially  and  adversely
affects rights in respect of a dissenter's shares because it:

                  (A) Alters or abolishes a preferential right of the shares;

                  (B)  Creates,  alters,  or  abolishes  a right in  respect  of
redemption,  including a provision  respecting a sinking fund for the redemption
or repurchase, of the shares;

                  (C) Alters or  abolishes a  preemptive  right of the holder of
the shares to acquire shares or other securities;

                  (D)  Excludes or limits the right of the shares to vote on any
matter,  or to cumulate  votes,  other than a  limitation  by  dilution  through
issuance of shares or other securities with similar voting rights; or


                                      C-1
<PAGE>

                  (E) Reduces the number of shares owned by the shareholder to a
fraction of a share,  if the  fractional  share is to be acquired for cash under
ss. 48-16-104; or

            (5) Any corporate action taken pursuant to a shareholder vote to the
extent the charter,  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  the
shareholder's  shares under this chapter may not challenge the corporate  action
creating  the  shareholder's  entitlement  unless  the  action  is  unlawful  or
fraudulent with respect to the shareholder or the corporation.

      (c)  Notwithstanding  the provisions of subsection (a), no shareholder may
dissent as to any shares of a security which, as of the date of the effectuation
of the  transaction  which would otherwise give rise to dissenters'  rights,  is
listed on an exchange  registered under ss. 6 of the Securities  Exchange Act of
1934, as amended, or is a "national market system security," as defined in rules
promulgated pursuant to the Securities Exchange Act of 1934, as amended.

ss. 48-23-103. Partial dissenters; beneficial owners

      (a) A record  shareholder may assert  dissenters'  rights as to fewer than
all the shares  registered in the record  shareholder's  name only if the record
shareholder  dissents with respect to all shares  beneficially  owned by any one
(1) person and  notifies the  corporation  in writing of the name and address of
each person on whose behalf the record shareholder  asserts  dissenters' rights.
The rights of a partial dissenter under this subsection are determined as if the
shares as to which the partial  dissenter  dissents and the partial  dissenter's
other shares were registered in the names of different shareholders.

      (b) A beneficial shareholder may assert dissenters' rights as to shares of
any one (1) or more classes held on the beneficial  shareholder's behalf only if
the beneficial shareholder:

            (1)  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) Does so with  respect  to all  shares of the same class of which
the person is the  beneficial  shareholder or over which the person has power to
direct the vote.

ss. 48-23-201. Notice of shareholders right to dissent

      (a) If proposed  corporate  action creating  dissenters'  rights under ss.
48-23-102 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 chapter and be accompanied by a copy of this chapter.

      (b) If corporate action creating dissenters' rights under ss. 48-23-102 is
taken without a vote of  shareholders,  the corporation  shall notify in writing
all shareholders entitled to assert dissenters' rights that the action was taken
and send them the dissenters' notice described in ss. 48-23-203.

      (c) A  corporation's  failure to give notice pursuant to this section will
not invalidate the corporate action.

ss. 48-23-202. Dissenting shareholders duties

      (a) If proposed  corporate  action creating  dissenters'  rights under ss.
48-23-102 is submitted to a vote at a shareholders'  meeting,  a shareholder who
wishes to assert dissenters' rights must:

            (1) Deliver to the  corporation,  before the vote is taken,  written
notice  of the  shareholder's  intent to demand  payment  for the  shareholder's
shares if the proposed action is effectuated; and

            (2) Not  vote the  shareholder's  shares  in  favor of the  proposed
action.  No such written  notice of intent to demand  payment is required of any
shareholder to whom the corporation failed to provide the notice required by ss.
48-23-201.


                                      C-2
<PAGE>


      (b) A shareholder who does not satisfy the  requirements of subsection (a)
is not entitled to payment for the shareholder's shares under this chapter.

ss. 48-23-203. Dissenters' notice

      (a) If proposed  corporate  action creating  dissenters'  rights under ss.
48-23-102 is  authorized  at a  shareholders'  meeting,  the  corporation  shall
deliver a written  dissenters'  notice to all  shareholders  who  satisfied  the
requirements of ss. 48-23-202.

      (b) The dissenters'  notice must be sent no later than ten (10) days after
the  corporate  action  was  authorized  by  the  shareholders  or  effectuated,
whichever is the first to occur, and must:

            (1) State where the  payment  demand must be sent and where and when
certificates for certificated shares must be deposited;

            (2) Inform holders of uncertificated  shares to what extent transfer
of the shares will be restricted after the payment demand is received;

            (3) Supply a form for  demanding  payment that  includes the date of
the first  announcement  to news media or to shareholders of the principal terms
of the  proposed  corporate  action  and  requires  that  the  person  asserting
dissenters'  rights  certify  whether  or not the person  asserting  dissenters'
rights acquired beneficial ownership of the shares before that date;

            (4) Set a date by which the  corporation  must  receive  the payment
demand,  which  date may not be fewer  than one (1) nor more than two (2) months
after the date the subsection (a) notice is delivered; and

            (5) Be accompanied by a copy of this chapter if the  corporation has
not previously  sent a copy of this chapter to the  shareholder  pursuant to ss.
48-23-201.

ss. 48-23-204. Shareholder demanding payment and depositing share certificates

      (a) A shareholder  sent a dissenters'  notice  described in ss.  48-23-203
must  demand  payment,  certify  whether  the  shareholder  acquired  beneficial
ownership  of the  shares  before  the  date  required  to be set  forth  in the
dissenters'   notice   pursuant   to  ss.   48-23-203(b)(3),   and  deposit  the
shareholder's certificates in accordance with the terms of the notice.

      (b) The  shareholder  who demands  payment and deposits the  shareholder's
share   certificates  under  subsection  (a)  retains  all  other  rights  of  a
shareholder  until these rights are canceled or modified by the  effectuation of
the proposed corporate action.

      (c) A shareholder who does not demand payment or deposit the shareholder's
share  certificates  where  required,  each by the date  set in the  dissenters'
notice,  is not  entitled to payment  for the  shareholder's  shares  under this
chapter.

      (d) A demand  for  payment  filed by a  shareholder  may not be  withdrawn
unless the corporation  with which it was filed,  or the surviving  corporation,
consents thereto.

ss. 48-23-205. Restricting transfer of uncertificated shares

      (a) The  corporation  may restrict the transfer of  uncertificated  shares
from the date the  demand  for their  payment  is  received  until the  proposed
corporate  action  is  effectuated  or  the  restrictions   released  under  ss.
48-23-207.

      (b)  The  person  for  whom   dissenters'   rights  are   asserted  as  to
uncertificated  shares  retains all other  rights of a  shareholder  until these
rights are canceled or modified by the  effectuation  of the proposed  corporate
action.


                                      C-3
<PAGE>

ss. 48-23-206. Payments to dissenters

      (a) Except as provided in ss. 48-23-208, as soon as the proposed corporate
action is effectuated,  or upon receipt of a payment demand, whichever is later,
the  corporation  shall pay each  dissenter who complied with ss.  48-23-204 the
amount  the  corporation  estimates  to be the fair  value  of each  dissenter's
shares, plus accrued interest.

      (b) The payment must be accompanied by:

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

            (2) A statement of the  corporation's  estimate of the fair value of
the shares;

            (3) An explanation of how the interest was calculated;

            (4) A statement of the dissenter's right to demand payment under ss.
48-23-209; and

            (5) A copy of this  chapter if the  corporation  has not  previously
sent a copy of this chapter to the shareholder  pursuant to ss. 48-23-201 or ss.
48-23-203.

ss. 48-23-207. Corporations failure to effectuate proposed action

      (a) If the  corporation  does not effectuate the proposed action that gave
rise to the  dissenters'  rights  within two (2)  months  after the date set for
demanding  payment and depositing  share  certificates,  the  corporation  shall
return the deposited  certificates and release the transfer restrictions imposed
on uncertificated shares.

      (b) If, after  returning  deposited  certificates  and releasing  transfer
restrictions,  the corporation  effectuates the proposed action,  it must send a
new  dissenters'  notice  under ss.  48-23-203  and  repeat the  payment  demand
procedure.

ss. 48-23-208. After-acquired shares; withholding payment

      (a) A corporation may elect to withhold  payment required by ss. 48-23-206
from a dissenter  unless the  dissenter was the  beneficial  owner of the shares
before  the date set  forth in the  dissenters'  notice as the date of the first
announcement  to news media or to  shareholders  of the  principal  terms of the
proposed corporate action.

      (b) To the  extent  the  corporation  elects  to  withhold  payment  under
subsection  (a), after  effectuating  the proposed  corporate  action,  it shall
estimate the fair value of the shares, plus accrued interest, and shall pay this
amount to each  dissenter  who agrees to accept it in full  satisfaction  of the
dissenter's demand. The corporation shall send with its offer a statement of its
estimate of the fair value of the shares, an explanation of how the interest was
calculated, and a statement of the dissenter's right to demand payment under ss.
48-23-209.

ss. 48-23-209.  Disagreement  between  dissenter and corporation  regarding fair
value

      (a) A dissenter may notify the  corporation in writing of the  dissenter's
own estimate of the fair value of the dissenter's  shares and amount of interest
due, and demand payment of the dissenter's  estimate (less any payment under ss.
48-23-206),  or reject the  corporation's  offer under ss.  48-23-208 and demand
payment of the fair value of the dissenter's shares and interest due, if:

            (1) The dissenter  believes that the amount paid under ss. 48-23-206
or offered  under ss.  48-23-208 is less than the fair value of the  dissenter's
shares or that the interest due is incorrectly calculated;

            (2) The corporation fails to make payment under ss. 48-23-206 within
two (2) months after the date set for demanding payment; or

            (3) The  corporation,  having  failed  to  effectuate  the  proposed
action,  does not return the  deposited  certificates  or release  the  transfer
restrictions  imposed on  uncertificated  shares within two (2) months after the
date set for demanding payment.


                                      C-4
<PAGE>

      (b) A dissenter waives the dissenter's  right to demand payment under this
section unless the dissenter  notifies the corporation of the dissenter's demand
in writing under  subsection (a) within one (1) month after the corporation made
or offered payment for the dissenter's shares.

ss. 48-23-301. Commencement of proceeding; parties; jurisdiction; judgment

      (a) If a demand for payment under ss.  48-23-209  remains  unsettled,  the
corporation  shall commence a proceeding  within two (2) months after  receiving
the payment  demand and petition  the court to  determine  the fair value of the
shares and accrued interest. If the corporation does not commence the proceeding
within the two-month  period,  it shall pay each dissenter  whose demand remains
unsettled the amount demanded.

      (b) The  corporation  shall  commence the  proceeding in a court of record
having  equity  jurisdiction  in 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 by law.

      (d) The  jurisdiction  of the court in which the  proceeding  is commenced
under subsection (b) is plenary and exclusive.  The court may appoint one (1) 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.

      (e) Each dissenter made a party to the proceeding is entitled to judgment:

            (1) For the amount,  if any, by which the court finds the fair value
of the dissenter's shares, plus accrued interest, exceeds the amount paid by the
corporation; or

            (2) For the fair value,  plus accrued  interest,  of the dissenter's
after-acquired  shares for which the  corporation  elected to  withhold  payment
under ss. 48-23-208.

ss. 48-23-302. Costs and attorney fees

      (a) The court in an appraisal  proceeding  commenced  under ss.  48-23-301
shall  determine  all  costs  of  the   proceeding,   including  the  reasonable
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 ss. 48-23-209.

      (b) The court may also assess the fees and expenses of counsel and experts
for the respective parties, in amounts the court finds equitable against:

            (1) The  corporation  and in favor of any or all  dissenters  if the
court finds the corporation did not  substantially  comply with the requirements
of part 2 of this chapter; or

            (2) 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 to
the dissenters who were benefited.



                                      C-5

<PAGE>

================================================================================

   
This  prospectus  incorporates  documents by reference  which are not  presented
herein or delivered herewith. These documents are available upon request from C.
David Allen, Chief Financial Officer, BankFirst Corporation,  625 Market Street,
Knoxville,  Tennessee 37902; (423) 595-1100.  In order to ensure timely delivery
of the documents, any request should be made by June __, 1998.

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

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

Available Information.........................................................2
Summary.......................................................................3
Forward Looking Statements....................................................9
Risk Factors..................................................................9
The Special Meetings.........................................................13
The Merger...................................................................15
Pro Forma Financial Information..............................................29
BFC Management's Discussion and Analysis
  of Financial Condition and Results of
  Operations.................................................................36
Business of BFC..............................................................57
Management of BFC............................................................66
Description of BFC Capital Stock.............................................72
FFBS Management's Discussion and
   Analysis of Financial Condition and
   Results of Operations.....................................................73
Business of FFBS.............................................................89
Description of FFBS Capital Stock............................................95
Effect of the Merger on Rights of Shareholders...............................96
Validity of Common Stock.....................................................97
Experts......................................................................97
Index to Financial Statements...............................................F-I
    

================================================================================

================================================================================


   
                                 723,791 Shares


                              BankFirst Corporation


                                  Common Stock


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

                              JOINT PROXY STATEMENT
                                   PROSPECTUS

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

    

                                June _____, 1998


================================================================================

<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

       

Item 21. Exhibits and Financial Statement Schedules

(a)   Exhibits

  Number            Description
  ------            -----------

    2             Agreement and Plan of Merger between Smoky  Mountain  Bancorp,
                  Inc.  and First  Franklin  Bancshares,  Inc.,  dated March 19,
                  1998.   (Included   as   Appendix   A  to  the   Joint   Proxy
                  Statement/Prospectus).

   
    3.1*          Amended and  Restated  Charter of  BankFirst  Corporation,  as
                  amended.

    3.2*          Bylaws of BankFirst Corporation.

    4*            Form of Common Stock Certificate.

    5*            Opinion and Consent of Ritchie & Eubanks  PLLC  regarding  the
                  validity of the Common Stock registered hereunder.
    

    8             Opinion of Miller & Martin LLP regarding tax matters.

   
    10.1*         BankFirst Corporation Incentive Stock Option Plan.

    10.2*         Smoky Mountain Bancorp, Inc. Employee Stock Ownership Plan, as
                  amended April 1, 1989.

    10.3*         Stock Option Plan of BankFirst dated March 14, 1995.

    10.4*         BankFirst Incentive Stock Option Plan dated October 11, 1995.

    10.5*                                                
                  Agreement  to  Purchase  Stock  between  BankFirst  and  Cutis
                  Mortgage  Company;  William H.  Curtis  and Gordon C.  Curtis,
                  dated January 13, 1998.

    10.6*         Agreement and Plan of Merger of BankFirst  and First  National
                  Bank of Gatlinburg, dated January 16, 1997.

    10.7*         Acquisition Agreement between Smoky Mountain Bancorp, Inc. and
                  BankFirst, dated August 15, 1996.

    10.8*         BankFirst v. Electronic  Communication  Corporation,  et. al.,
                  Partial Settlement Agreement, dated March 18, 1998.

    10.9*         Lease  Agreement  between  BankFirst and Clayton Homes,  Inc.,
                  dated July 1, 1997.

    10.10*        Form of Letter Agreement between Smoky Mountain Bancorp,  Inc.
                  and the Directors of First Franklin Bancshares, Inc.

    16.1          Letter  of  Coopers  &  Lybrand,  L.L.P.  Regarding  Change in
                  Certifying Accountant.
    


                                      II-1
<PAGE>

   
    16.2          Letter of Hazlett, Lewis & Bieter,  P.L.L.C.  regarding change
                  in Certifying Accountant

    21*           List of Subsidiaries.

    23.1*         Consent of Ritchie & Eubanks PLLC (included in Exhibit 5).
    

    23.2          Consent of Miller & Martin LLP (included in Exhibit 8).

    23.3          Consent of Crowe, Chizek and Company  LLP

    23.4          Consent of Coopers & Lybrand L.L.P.

    23.5          Consent of G.R. Rush & Company, P.C.

    23.6          Consent of Hazlett, Lewis & Bieter, P.L.L.C.

   
    23.7*         Consent of Professional Bank Services, Inc.

    24*           Powers of Attorney.

    27*           Financial Data Schedule.

    99.1*         Form of Proxy for Special Meeting of Shareholders of BankFirst
                  Corporation.

    99.2*         Form of Proxy for  Special  Meeting of  Shareholders  of First
                  Franklin Bancshares, Inc.

    99.3*         Fairness Opinion of Professional Bank Services, Inc.

    99.4*         Charter of First Franklin Bancshares, Inc.

    99.5*         Bylaws of First Franklin Bancshares, Inc.

    99.6          Consent of L. A. Walker, Jr., W. D. Sullins,  Jr. and C. Scott
                  Mayfield, Jr.

    *Filed  previously  with  S-4  Registration  Statement  No. 333-52051, dated
     May 7, 1998.
    

(b) Financial Statement Schedules.
    Not applicable.

(c) Not Applicable.

Item 22.  Undertakings

      (a) The undersigned Registrant hereby undertakes as follows: that prior to
any public  reoffering of the securities  registered  hereunder through use of a
prospectus  which is a part of this  Registration  Statement,  by any  person or
party who is deemed to be an underwriter  within the meaning of Rule 145(c), the
issuer  undertakes that such reoffering  prospectus will contain the information
called for by the  applicable  registration  form with respect to reofferings by
persons who may be deemed  underwriters,  in addition to the information  called
for by the other Items of the applicable form.

      (b) The  Registrant  undertakes  that every  prospectus  (i) that is filed
pursuant to paragraph (a) immediately  preceding,  or (ii) that purports to meet
the  requirements of section  10(a)(3) of the Act and is used in connection with
an offering  of  securities  subject to Rule 415,  will be filed as a part of an
amendment  to the  Registration  Statement  and  will  not be  used  until  such
amendment is  effective,  and that,  for purposes of  determining  any liability
under the Securities Act of 1933,  each such  post-effective  amendment shall be
deemed to be a new  registration  statement  relating to the securities  offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.


                                      II-2
<PAGE>

      (c)  Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the Registrant pursuant to the foregoing provisions or otherwise, the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission,  such  indemnification  is against public policy as expressed in the
Act  and  is,  therefore,   unenforceable.   In  the  event  that  a  claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant for expenses  incurred or paid by a director,  officer or controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

      (d) The undersigned  Registrant  hereby  undertakes  that, for purposes of
determining  any liability  under the Securities  Act of 1933,  the  information
omitted from the form of prospectus files as part of this registration statement
in reliance upon Rule 430A and  contained in a form of  prospectus  filed by the
registrant  pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act
shall be deemed to be part of this registration  statement as of the time it was
declared effective.

      The undersigned Registrant hereby further undertakes that, for purposes of
determining  liability  under the  Securities Act of 1933,  each  post-effective
amendment  that  contains  a form of  prospectus  shall  be  deemed  to be a new
registration  relating to the securities  offered  therein,  and the offering of
such  securities  at that  time  shall be  deemed  to be the  initial  bona fide
offering thereof.

      (e) The undersigned  Registrant  hereby  undertakes to respond to requests
for   information   that  is   incorporated   by   reference   into  the   Proxy
Statement-Prospectus  pursuant to Items 4, 10(b), 11, or 13 of this Form, within
one  business  day of  receipt  of such  request,  and to send the  incorporated
documents  by first class mail or other  equally  prompt  means.  This  includes
information contained in documents filed subsequent to the effective date of the
Registration Statement through the date of responding to the request.

      (f) The undersigned  Registrant  hereby undertakes to supply by means of a
post-effective  amendment  all  information  concerning a  transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the Registration Statement when it became effective.


                                      II-3
<PAGE>

                                   SIGNATURES

   
      Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly  caused  this  Registration  Statement  on Form S-4 to be signed on its
behalf by the  undersigned,  thereunto duly authorized in the City of Knoxville,
State of Tennessee on June 12, 1998.
    

                                       BANKFIRST CORPORATION

                                       By: /s/ FRED R. LAWSON
                                           -------------------------------------
                                           Fred R. Lawson, President and Chief
                                                   Executive Officer

       

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated:

       Name                             Position                       Date
       ----                             --------                       ----

   
*
- ------------------------------
James L. Clayton                 Chairman and Director             June 12, 1998

/s/ FRED R. LAWSON
- ------------------------------
Fred R. Lawson                   President, Chief Executive        June 12, 1998
                                 Officer and Director

*
- ------------------------------
C. David Allen                   Chief Financial Officer           June 12, 1998

*
- ------------------------------
C. Warren Neel                   Director                          June 12, 1998
    
*
- ------------------------------
Charles Earl Ogle, Jr.           Director                          June 12, 1998

*
- ------------------------------
Geoffrey A. Wolpert              Director                          June 12, 1998

*Fred R. Lawson  hereby signs this Amendment on 
June 12, 1998 on behalf of each of the indicated
persons for whom he is attorney-in-fact pursuant to a
power of attorney previously filed.

     /s/ FRED R. LAWSON
- --------------------------------
Fred R. Lawson, Attorney-in-Fact
    


                                      II-4

<PAGE>

                                 EXHIBIT INDEX

  Number                             Description                            Page
  ------                             -----------                            ----
    2        Agreement and Plan of Merger between Smoky Mountain Bancorp,
             Inc. and First Franklin  Bancshares,  Inc.,  dated March 19,
             1998.   (Included   as   Appendix  A  to  the  Joint   Proxy
             Statement/Prospectus).

   
    3.1*     Amended and Restated  Charter of BankFirst  Corporation,  as
             amended.

    3.2*     Bylaws of BankFirst Corporation.

    4*       Form of Common Stock Certificate.

    5*       Opinion and Consent of Ritchie & Eubanks PLLC  regarding the
             validity of the Common Stock registered hereunder.
    

    8        Opinion of Miller & Martin LLP regarding tax matters.

   
    10.1*    BankFirst Corporation Incentive Stock Option Plan.

    10.2*    Smoky Mountain Bancorp,  Inc. Employee Stock Ownership Plan,
             as amended April 1, 1989.

    10.3*    Stock Option Plan of BankFirst dated March 14, 1995.

    10.4*    BankFirst  Incentive  Stock  Option  Plan dated  October 11,
             1995.

    10.5*    Agreement  to Purchase  Stock  between  BankFirst  and Cutis
             Mortgage  Company;  William H. Curtis and Gordon C.  Curtis,
             dated January 13, 1998.

    10.6*    Agreement and Plan of Merger of BankFirst and First National
             Bank of Gatlinburg, dated January 16, 1997.

    10.7*    Acquisition  Agreement between Smoky Mountain Bancorp,  Inc.
             and BankFirst, dated August 15, 1996.

    10.8*    BankFirst v. Electronic Communication Corporation,  et. al.,
             Partial Settlement Agreement, dated March 18, 1998.
    

<PAGE>
 
  Number                             Description                            Page
  ------                             -----------                            ----
   
    10.9*    Lease Agreement between  BankFirst and Clayton Homes,  Inc.,
             dated July 1, 1997.

    10.10*   Form of Letter  Agreement  between Smoky  Mountain  Bancorp,
             Inc. and the Directors of First Franklin Bancshares, Inc.

    16.1     Letter of  Coopers &  Lybrand,  L.L.P.  Regarding  Change in
             Certifying Accountant.

    16.2     Letter of Hazlett, Lewis & Bieter, P.L.L.C. regarding change in
             Certifying Accountant

    21*      List of Subsidiaries.

    23.1*    Consent of Ritchie & Eubanks PLLC (included in Exhibit 5).
    

    23.2     Consent of Miller & Martin LLP (included in Exhibit 8).

    23.3     Consent of Crowe, Chizek and Company, LLP

    23.4     Consent of Coopers & Lybrand, L.L.P.

    23.5     Consent of G.R. Rush & Company, P.C.

    23.6     Consent of Hazlett, Lewis & Bieter, P.L.L.C.

   
    23.7*    Consent of Professional Bank Services, Inc.

    24*      Powers of Attorney.

    27*      Financial Data Schedule.

    99.1*    Form  of  Proxy  for  Special  Meeting  of  Shareholders  of
             BankFirst Corporation.

    99.2*    Form of Proxy for Special  Meeting of  Shareholders of First
             Franklin Bancshares, Inc.

    99.3*    Fairness Opinion of Professional Bank Services, Inc.

    99.4*    Charter of First Franklin Bancshares, Inc.

    99.5*    Bylaws of First Franklin Bancshares, Inc.

    99.6     Consent of L.A. Walker, Jr., W.D. Sullins, Jr. and 
             C. Scott Mayfield, Jr.

    *Filed  previously  with  S-4  Registration  Statement  No. 333-52051, dated
     May 7, 1998.
    



                                                                       EXHIBIT 8

                      [Letterhead of Miller & Martin LLP]

                                   _________, 1998

Mr. L. A. Walker, Jr.
Chairman and Chief Executive Officer
First Franklin Bancshares, Inc.
204 Washington Avenue
P.O. Box 100
Athens, Tennessee 37371-0100

Dear Mr. Walker:

      We have acted as special counsel to First Franklin Bancshares, Inc., a
corporation organized under the laws of Tennessee ("FFBS"), in connection with
the planned acquisition of FFBS by BankFirst Corporation, a corporation
organized under the laws of Tennessee ("BFC"), accomplished by means of a merger
of FFBS with and into BFC (the "Merger"), pursuant to the Agreement and Plan of
Merger, dated as of the 19th day of March, 1998, by and between FFBS and BFC
(the "Merger Agreement"). Capitalized terms used but not defined herein shall
have the meanings specified in the Proxy Statement-Prospectus pertaining to the
Merger.

      We have assumed with your consent that:

            (a) the Merger will be effected in accordance with the Merger
Agreement; and

            (b) the representations contained in the letters of representation
from FFBS, BFC and certain management shareholders of FFBS to us will be true on
the Effective Date;

            (c) all signatures and documents (whether originals or certified or
photostatic copies) are authentic and genuine;

<PAGE>

            (d) all participants in the Merger possess adequate legal capacity;
and

            (e) FFBS and BFC will comply with all reporting obligations with
respect to the Merger required under the Internal Revenue Code of 1986, as
amended (the "Code"), and the Treasury Regulations promulgated thereunder.

      On the basis of the foregoing, and our consideration of such other matters
of fact and law as we have deemed necessary or appropriate, and subject to the
conditions and limitations expressed herein:

            (i) it is our  opinion  for  federal  income tax  purposes  that the
Merger will constitute a reorganization under Section 368(a) of the Code; and

            (ii) it is our  opinion  for federal  income tax  purposes  that the
statements  contained  in  lettered  paragraphs  a-g of the section of the Proxy
Statement-Prospectus   entitled  "The  Merger  -  Certain   Federal  Income  Tax
Consequences," are correct.

      The tax consequences described above may not be applicable to FFBS
shareholders that (i) are subject to the alternative minimum tax; (ii) acquired
their FFBS Common pursuant to the exercise of an employee stock option or right
or otherwise as compensation; (iii) hold FFBS Common as part of a "straddle,"
"conversion transaction," "hedging transaction" or other risk reduction
transaction; or (iv) are insurance companies, securities dealers, financial
institutions, tax-exempt organizations, or foreign persons.

      The foregoing opinion addresses only certain consequences of a corporate
reorganization for federal income tax purposes. We have not considered the
effect on this transaction, if any, of foreign, state and local taxes, sales and
use taxes, or any other taxes. Moreover, the discussion of United States federal
income tax consequences set forth above is based upon the Code, the Treasury
Regulations promulgated thereunder and administrative rulings and court
decisions effective as of the date hereof. All of the foregoing authorities are
subject to 

<PAGE>

change,  possibly with retroactive  effect, and any such change could affect the
validity of the foregoing opinion.

      The foregoing opinion is intended for and may be relied upon solely by
FFBS and its shareholders.

      We hereby consent to the reference to us under the heading "THE MERGER --
Certain Federal Income Tax Consequences" in the Proxy Statement-Prospectus
pertaining to the Merger and to the filing of this opinion as an exhibit to the
related Registration Statement on Form S-4 filed with the Securities and
Exchange Commission. In giving this consent, we do not hereby admit that we are
within the category of persons whose consent is required under Section 7 of the
Securities Act of 1933, as amended, or the rules and regulations of the
Securities and Exchange Commission thereunder.

                                               Very truly yours,

                                               MILLER & MARTIN LLP

                                               By: _____________________________
                                                   Partner



                                                                    EXHIBIT 16.1


Securities and Exchange Commission
450 5th Street, N.W.
Washington, D.C. 20549

Commissioners:

We have read the statements  made by BankFirst  Corporation  (formerly  known as
Smoky Mountain Bancorp. Inc. (copy attached),  which we understand will be filed
with the  Commission,  as an exhibit to the  Registration  Statement on Form S-4
dated June 12, 1998. We agree with the  statements  concerning  our Firm in such
Registration Statement.

                                                Very truly yours,

                                                /s/  Coopers & Lybrand L.L.P.
                                                     ---------------------------
                                                     Coopers & Lybrand L.L.P.



                                                                    EXHIBIT 16.2

                 [Letterhead of Hazlett, Lewis & Bieter, PLLC]

June 12, 1998

Securities and Exchange Commission
450 5th Street, N.W.
Washington, DC 20549

Commissioners:

We have read the statements  made by BankFirst  Corporation  (formerly  known as
Smoky Mountain Bancorp, Inc.) (copy attached), which we understand will be filed
with the  Commission,  as an exhibit to the  Registration  Statement on Form S-4
dated June 12, 1998. We agree with the  statements  concerning  our Firm in such
Registration Statement.

Very truly yours,

HAZLETT, LEWIS & BIETER, PLLC

/s/ Casey M. Stuart

Casey M. Stuart

CMS/psb



                                                                    EXHIBIT 23.3

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

We hereby consent to the inclusion in the Registration  Statement on Form S-4 of
BankFirst  Corporation,  of our  report  dated  February  6,  1998  on the  1997
consolidated  financial  statements  of BankFirst  Corporation  (formerly  Smoky
Mountain  Bancorp,  Inc.).  We also  consent  to the  reference  to us under the
heading "Experts" in the prospectus.


/s/ Crowe, Chizek and Company LLP
    -------------------------------
    Crowe, Chizek and Company LLP

Louisville, Kentucky

June 11, 1998



                                                                    EXHIBIT 23.4

                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the  inclusion  in this  registration  statement on Form S-4 dated
June 12, 1998 of our report,  which includes an explanatory  paragraph referring
to the  restatement  of the  financial  statements  as of and for the year ended
December 31, 1995 for the 1996 combination  accounted for in a manner similar to
a  pooling  of  interest  and  referring  to the work of other  auditors  on the
separate  consolidated  financial  statements of Smoky Mountain  Bancorp,  Inc.,
dated  February 6, 1997,  on our audit(s) of the  financial  statements  and the
financial statements schedules of BankFirst Corporation (formerly known as Smoky
Mountain Bancorp,  Inc.). We also consent to the reference to our firm under the
caption "Experts."

/s/ Coopers & Lybrand L.L.P.

Knoxville, Tennessee
June 11, 1998



                                                                    EXHIBIT 23.5

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

We hereby consent to the inclusion in the Registration Statement on Form S-4 of
BankFirst Corporation, of our report dated January 22, 1998 on the 1997, 1996
and 1995 consolidated financial statements of First Franklin Bancshares, Inc. We
also consent to the reference to us under the heading "Experts" in the
prospectus.

/s/ G.R. Rush & Company, P.C.
    -----------------------------
    G.R. Rush & Company, P.C.

Chattanooga, Tennessee
June 11, 1998


                                                                    Exhibit 23.6

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS                   

We hereby consent to the inclusion in the Registration  Statement on Form S-4 of
BankFirst  Corporation,  of our  report  dated  January  24,  1996,  on the 1995
financial statements of BankFirst Corporation (formerly Smoky Mountain Bankcorp,
Inc.),  prior  to the  restatement  for  the  1996  combination  with  BankFirst
accounted for in a manner  similar to a pooling of interest.  We also consent to
the reference to us under the heading "Experts" in the prospectus.

/s/ Hazlett, Lewis & Bieter
- ---------------------------
Chattanooga, Tennessee
June 11, 1998



                                                                    EXHIBIT 99.6

June 12, 1998

Re:    Form S-4, Securities and Exchange Commission
       BankFirst Corporation

To Whom It May Concern:

      We,  the  undersigned,  have  been  nominated  to  serve as  directors  of
BankFirst  Corporation  and hereby consent to the use of our names in the filing
of Form S-4  Registration  Statement  under the  Securities Act of 1933 with the
Securities and Exchange Commission.

      This statement may be signed in counterpart.

                                                /s/ L.A. Walker, Jr.
                                                --------------------------------
                                                L.A. Walker, Jr.
                                                
                                                
                                                /s/ W.D. Sullins, Jr.
                                                --------------------------------
                                                W.D. Sullins, Jr.
                                                
                                                /s/ C. Scott Mayfield, Jr.
                                                --------------------------------
                                                C. Scott Mayfield, Jr.



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