SAVANNAH BANCORP INC
S-4, 1998-08-03
NATIONAL COMMERCIAL BANKS
Previous: EMERGING GERMANY FUND INC, SC 13D/A, 1998-08-03
Next: AMERINDO INVESTMENT ADVISORS INC, SC 13G/A, 1998-08-03



      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST 3, 1998

                                                 REGISTRATION NO. 333-
===============================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                         ------------------------------

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

                           THE SAVANNAH BANCORP, INC.
             (Exact Name of Registrant as Specified in its Charter)

          GEORGIA                            6712                  58-1861820
(State or Other Jurisdiction      (Primary Standard Industrial  (I.R.S. Employer
of Incorporation or Organization)  Classification Code Number)   Identification 
                                                                     Number)

                                 25 Bull Street
                            Savannah, Georgia 31401
                                 (912) 651-8200
  (Address, Including Zip Code, and Telephone Number, Including Area Code, of
                   Registrant's Principal Executive Offices)

                                Archie H. Davis
                     President and Chief Executive Officer
                           The Savannah Bancorp, Inc.
                                 25 Bull Street
                            Savannah, Georgia 31401
                                 (912) 651-8200
 (Name, Address, Including Zip Code, and Telephone Number, Including Area Code,
                             of Agent for Service)

                                   Copies To:

David E. Brown, Jr.          J. Wiley Ellis                Edward J. Harrell
Alston & Bird LLP            Ellis, Painter, Ratterree     Martin, Snow, Grant 
One Atlantic Center          & Bart, LLP                   & Napier, LLP
1201 West Peachtree Street   Two East Bryan Street         240 Third Street
Atlanta, Georgia  30309      Tenth Floor                   P.O. Box 1606
(404) 881-7000               Savannah, Georgia  31401      Macon, Georgia  31202
                             (912) 233-9700                (912) 749-1700

    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after the effective date of this Registration Statement.

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

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

    If this form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. ____ |_|

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

                        CALCULATION OF REGISTRATION FEE
   =======================  ===========  ==========  ==============  ===========
                                          PROPOSED      PROPOSED
   TITLE OF EACH CLASS                     MAXIMUM       MAXIMUM      AMOUNT OF
   OF SECURITIES              AMOUNT TO   OFFERING      AGGREGATE   REGISTRATION
   TO BE REGISTERED              BE         PRICE    OFFERING PRICE    FEE (2)
                             REGISTERED   PER SHARE        (2)
                                (1)          (2)
   -----------------------  -----------  ----------  --------------  -----------
   Common Stock,               977,740       N/A       $7,620,000     $2,247.90
   $1.00 par value             shares
   =======================  ===========  ==========  ==============  ===========
<PAGE>2

(1)Represents the estimated number of shares of common stock, par value $1.00
   per share ("Savannah Common Stock'), issuable by The Savannah Bancorp, Inc.
   ("Savannah") upon consummation of the merger of Bryan Bancorp of Georgia,
   Inc. ("Bryan") with and into Savannah.
(2)Pursuant to Rule 457(f)(2), the registration fee was computed on the basis
   of the book value of Bryan as of June 30, 1998.

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

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


<PAGE>3


                           THE SAVANNAH BANCORP, INC.
                                 25 Bull Street
                            Savannah, Georgia 31401

                               ________ __, 1998
Dear Shareholder:

    You are cordially invited to attend the Special Meeting of the Shareholders
(the "Special Meeting") of The Savannah Bancorp, Inc. ("Savannah") to be held at
the Hyatt Regency Savannah, 2 West Bay Street, Savannah, Georgia 31401, on
__________, _______ __, 1998, at 10:00 a.m., local time, notice of which is
enclosed.

    At the Special Meeting, you will be asked to consider and vote on a proposal
to approve the issuance of shares of Savannah common stock pursuant to an
Amended and Restated Agreement and Plan of Merger, dated as of February 11, 1998
(the "Merger Agreement"), by and between Savannah and Bryan Bancorp of Georgia,
Inc. ("Bryan"), whereby Bryan will merge with and into Savannah (the "Merger").
Upon consummation of the Merger, each share of Bryan common stock issued and
outstanding at the effective time of the Merger (except for certain shares held
by Savannah or Bryan, or their respective subsidiaries, in each case other than
shares held in a fiduciary capacity or in satisfaction of debts previously
contracted, and excluding shares held by Bryan shareholders who perfect their
dissenters' rights) will be exchanged for 1.85 shares of Savannah common stock,
with cash being paid in lieu of issuing fractional shares.

    In addition, you will be asked at the Special Meeting to consider and vote
upon the election of five of the current directors of Bryan to the Savannah
Board of Directors, contingent upon consummation of the Merger, and such other
business as may properly come before the Special Meeting.

    Enclosed are the Notice of Meeting, Joint Proxy Statement/Prospectus and
Proxy, Bryan's Annual Report on Form 10-KSB for the year ended December 31,
1997, Savannah's Annual Report to Shareholders for the year ended December 31,
1997, and both Savannah's and Bryan's Quarterly Reports on Form 10-QSB for the
quarter ended June 30, 1998. The Joint Proxy Statement/Prospectus includes a
description of the proposed Merger and election of directors and provides other
specific information concerning the Special Meeting. Please read these materials
carefully and consider thoughtfully the information set forth in them.

    The Merger Agreement has been approved by your Board of Directors and the
issuance of shares of Savannah common stock pursuant to the Merger Agreement is
recommended by the Board to you for approval. Your Board believes that, among
other benefits, the Merger will result in a company with greater financial
strength and increased opportunity and flexibility for profitable expansion and
diversification. Consummation of the Merger is subject to certain conditions,
including approval of the Merger Agreement and the transactions contemplated
therein by Bryan shareholders, approval of the issuance of shares of Savannah
common stock pursuant to the Merger Agreement by Savannah shareholders, and
approval of the Merger by various regulatory agencies.

    ON BEHALF OF THE BOARD OF DIRECTORS, I URGE YOU TO VOTE FOR APPROVAL OF THE
ISSUANCE OF SHARES OF SAVANNAH COMMON STOCK PURSUANT TO THE MERGER AGREEMENT BY
MARKING THE ENCLOSED PROXY CARD "FOR" ITEM 1, AND FOR THE ELECTION, CONTINGENT
ON THE MERGER, OF THE FIVE (5) NOMINEES FOR DIRECTOR NAMED ON THE ENCLOSED PROXY
CARD BY MARKING THE ENCLOSED PROXY CARD "FOR" ITEM 2.

     If you have any  questions  about  the  Merger  or the  materials  enclosed
herewith,  please write or call us at:  Archie H. Davis,  The Savannah  Bancorp,
Inc., 25 Bull Street,  Savannah,  Georgia 31401 (telephone:  (912) 651-8200). We
look forward to seeing you at the Special Meeting.

                                           Sincerely,


                                           Archie H. Davis
                                           President and Chief Executive Officer


<PAGE>4


                           THE SAVANNAH BANCORP, INC.
                                 25 Bull Street
                            Savannah, Georgia 31401
                           --------------------------

                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                   TO BE HELD AT 10:00 A.M. ON _____ __, 1998

                                 _____ __, 1998

To the Shareholders of The Savannah Bancorp, Inc.:

    NOTICE IS HEREBY GIVEN that a Special Meeting of the Shareholders (the
"Special Meeting") of The Savannah Bancorp, Inc. ("Savannah") will be held at
the Hyatt Regency Savannah, 2 West Bay Street, Savannah, Georgia 31401, on
__________, ______ __, 1998, at 10:00 a.m., local time, for the following
purposes:

        1. THE MERGER. To consider and vote upon a proposal to approve the
issuance of shares of Savannah common stock pursuant to an Amended and Restated
Agreement and Plan of Merger, dated as of February 11, 1998 (the "Merger
Agreement"), by and between Savannah and Bryan Bancorp of Georgia, Inc., a
Georgia corporation ("Bryan"), pursuant to which, among other matters, Bryan
will merge (the "Merger") with and into Savannah. Each share of Bryan common
stock will be converted into the right to receive 1.85 shares of Savannah common
stock, as more fully described in the accompanying Joint Proxy
Statement/Prospectus. A copy of the Merger Agreement is set forth as Appendix A
to the accompanying Joint Proxy Statement/Prospectus.

        2. CONTINGENT ELECTION OF DIRECTORS. To consider and vote upon the
election to the Savannah Board of Directors, contingent on consummation of the
Merger, of five of the current directors of Bryan, of whom two shall serve until
the Annual Meeting of Shareholders in 1999, two shall serve until the Annual
Meeting of Shareholders in 2000, and one shall serve until the Annual Meeting of
Shareholders in 2001, in each case until their successors have been elected and
qualified.

        3. OTHER BUSINESS. To transact such other business as may come properly
before the Special Meeting.

    Only shareholders of record at the close of business on ________ __, 1998,
will be entitled to receive notice of and to vote at the Special Meeting or any
adjournment or postponement thereof. To hold a vote on any proposal, a quorum
must be assembled, which is a majority of the votes entitled to be cast by the
holders of the outstanding shares of Savannah common stock. In determining
whether a quorum exists at the Savannah Special Meeting for purposes of all
matters to be voted on, all votes "for" or "against," as well as all
abstentions, will be counted. Approval of the proposal to approve the issuance
of Savannah common stock pursuant to the Merger Agreement requires that the
number of votes cast in favor of that action exceed the number of votes cast
opposing that action in a meeting in which a quorum exists. The vote required
for the election of the nominees for director is a plurality of the votes cast
by the shares entitled to vote in the election, provided that a quorum is
present.

    THE BOARD OF DIRECTORS OF SAVANNAH UNANIMOUSLY RECOMMENDS THAT SHAREHOLDERS
VOTE FOR APPROVAL OF THE ISSUANCE OF SHARES OF SAVANNAH COMMON STOCK PURSUANT TO
THE MERGER AGREEMENT BY MARKING THE ENCLOSED PROXY CARD "FOR" ITEM 1, AND FOR
THE ELECTION, CONTINGENT ON CONSUMMATION OF THE MERGER, OF THE FIVE (5) NOMINEES
FOR DIRECTOR NAMED ON THE ENCLOSED PROXY CARD BY MARKING THE ENCLOSED PROXY CARD
"FOR" ITEM 2.


                                            BY ORDER OF THE BOARD OF DIRECTORS


                                            J. Curtis Lewis, III
                                            Secretary
<PAGE>5


Savannah, Georgia
________ __, 1998

WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL MEETING, PLEASE COMPLETE, DATE,
AND SIGN THE ENCLOSED FORM OF PROXY AND PROMPTLY RETURN IT IN THE ENCLOSED
POSTAGE PAID RETURN ENVELOPE IN ORDER TO ENSURE THAT YOUR SHARES WILL BE
REPRESENTED AT THE SPECIAL MEETING.


<PAGE>6


                         BRYAN BANCORP OF GEORGIA, INC.
                                9971 Ford Avenue
                          Richmond Hill, Georgia 31324
                                 (912) 756-4444
                               ________ __, 1998

Dear Shareholder:

        You are cordially invited to attend the Special Meeting of Shareholders
(the "Special Meeting") of Bryan Bancorp of Georgia, Inc. ("Bryan") to be held
at Bryan's main office, 9971 Ford Avenue, Richmond Hill, Georgia 31324, on
_____________, 1998, at 6:00 p.m., local time, notice of which is enclosed.

        At the Special Meeting, you will be asked to consider and vote on a
proposal to approve an Amended and Restated Agreement and Plan of Merger, dated
as of February 11, 1998 (the "Merger Agreement"), by and between Bryan and The
Savannah Bancorp, Inc. ("Savannah"), pursuant to which Bryan will merge with and
into Savannah (the "Merger"). Upon consummation of the Merger, each share of
Bryan common stock issued and outstanding at the effective time of the Merger
(except for certain shares held by Savannah or Bryan, or their respective
subsidiaries, in each case other than shares held in a fiduciary capacity or in
satisfaction of debts previously contracted, and excluding shares held by Bryan
shareholders who perfect their dissenters' rights) will be exchanged for 1.85
shares of Savannah common stock, with cash being paid in lieu of issuing
fractional shares.

        Bryan Bank & Trust ("Bryan Bank") will be operated as a subsidiary of
Savannah subsequent to the Merger, and I will continue to serve as President of
Bryan Bank following the consummation of the Merger. In addition, following the
consummation of the Merger, I will serve as Vice Chairman of Savannah, and the
directors of Bryan Bank in office immediately prior to the effective date of the
Merger, except for Charles L. Stafford, shall continue to serve as the directors
of Bryan Bank after the Merger. Five of the current directors of Bryan will be
nominated and recommended by Savannah to serve as directors of Savannah
following the Merger.

        Enclosed are the Notice of Meeting, Joint Proxy Statement/Prospectus and
Proxy, Bryan's Annual Report on Form 10-KSB for the year ended December 31,
1997, Savannah's Annual Report to Shareholders for the year ended December 31,
1997, and both Savannah's and Bryan's Quarterly Reports on Form 10-QSB for the
quarter ended June 30, 1998. The Joint Proxy Statement/Prospectus includes a
description of the proposed Merger and provides other specific information
concerning the Special Meeting. The Merger Agreement and the Merger have been
approved by your Board of Directors and are recommended by the Board to you for
approval. All members of the Board of Directors have agreed to vote all shares
of Bryan Common Stock owned by such member in favor of the Merger Agreement and
the Merger.

        IT IS IMPORTANT TO UNDERSTAND THAT APPROVAL OF THE MERGER AGREEMENT
REQUIRES THE AFFIRMATIVE VOTE OF 66-2/3 PERCENT (66.67%) OF THE OUTSTANDING
SHARES OF BRYAN COMMON STOCK ENTITLED TO VOTE. CONSEQUENTLY, A FAILURE TO VOTE
WILL HAVE THE SAME EFFECT AS A VOTE AGAINST THE MERGER AGREEMENT. IF YOU HAVE
ANY QUESTIONS CONCERNING THE DELIVERY OF THE ENCLOSED PROXY CARD, PLEASE CALL ME
OR MIKE ODOM AT (912) 746-4444.

        Accordingly, whether or not you plan to attend the Special Meeting, you
are urged to complete, sign, and return promptly the enclosed proxy card. If you
attend the Special Meeting, you may vote in person if you wish, even if you
previously have returned your proxy card. ON BEHALF OF THE BOARD OF DIRECTORS, I
URGE YOU TO VOTE FOR APPROVAL OF THE MERGER AGREEMENT AND THE MERGER BY MARKING
THE ENCLOSED PROXY CARD "FOR" ITEM 1.

                                   Sincerely,


                                   E. JAMES BURNSED
                                   President


<PAGE>7

                         BRYAN BANCORP OF GEORGIA, INC.
                                9971 Ford Avenue
                          Richmond Hill, Georgia 31324
                                 (912) 756-4444
                           --------------------------

                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                  TO BE HELD AT 6:00 P.M. ON ___________, 1998

                               ________ __, 1998

To the Shareholders of Bryan Bancorp of Georgia, Inc.:

        NOTICE IS HEREBY GIVEN that a Special Meeting of Shareholders (the
"Special Meeting") of Bryan Bancorp of Georgia, Inc. ("Bryan") will be held at
Bryan's main office, 9971 Ford Avenue, Richmond Hill, Georgia 31324 on
______________, 1998, at 6:00 p.m., local time, for the following purpose:

        1. _____ MERGER. To consider and vote on an Amended and Restated
Agreement and Plan of Merger, dated as of February 11, 1998 (the "Merger
Agreement"), by and between The Savannah Bancorp, Inc. ("Savannah") and Bryan,
pursuant to which (i) Savannah will acquire all of the issued and outstanding
common stock of Bryan through the merger of Bryan with and into Savannah (the
"Merger"), and (ii) each share of Bryan common stock will be converted into 1.85
shares of Savannah common stock, as described more fully in the accompanying
Joint Proxy Statement/Prospectus.

        2. _____ OTHER BUSINESS. To transact such other business as may properly
come before the Special Meeting, including adjourning the Special Meeting to
permit, if necessary, further solicitation of proxies.

        Approval of the Merger Agreement requires the affirmative vote of 66-2/3
percent (66.67%) of the outstanding shares of Bryan common stock entitled to
vote. Only shareholders of record at the close of business on ________, 1998,
are entitled to receive notice of and to vote at the Special Meeting or any
adjournment or postponement thereof.

        THE BOARD OF DIRECTORS RECOMMENDS THAT HOLDERS OF BRYAN COMMON STOCK
VOTE FOR APPROVAL OF THE MERGER AGREEMENT AND THE MERGER BY MARKING THE ENCLOSED
PROXY CARD "FOR" ITEM 1.

        We urge you to sign and return the enclosed proxy as promptly as
possible, whether or not you plan to attend the Special Meeting in person. The
proxy may be revoked by the person executing the proxy by filing with the
Secretary of Bryan an instrument of revocation or a duly executed proxy bearing
a later date or by electing to vote in person at the Special Meeting.

                                            By Order of the Board of Directors.


                                            James W. Royal
                                            Secretary

Richmond Hill, Georgia

________________, 1998
                          ----------------------------

        EACH SHAREHOLDER HAS THE RIGHT TO DISSENT FROM THE MERGER AGREEMENT AND
DEMAND PAYMENT OF THE FAIR VALUE OF HIS SHARES IF THE MERGER IS CONSUMMATED. THE
RIGHT OF ANY SHAREHOLDER TO RECEIVE SUCH PAYMENT


<PAGE>8

IS CONTINGENT UPON STRICT COMPLIANCE WITH THE REQUIREMENTS OF TITLE 14, CHAPTER
2, ARTICLE 13 OF THE GEORGIA BUSINESS CORPORATION CODE (THE "GBCC"). THE FULL
TEXT OF TITLE 14, CHAPTER 2, ARTICLE 13 OF THE GBCC SETTING FORTH THE RIGHT TO
DISSENT IS SET FORTH IN APPENDIX D TO THE ACCOMPANYING JOINT PROXY
STATEMENT/PROSPECTUS. SEE "THE MERGER--DISSENTERS' RIGHTS" IN THE ACCOMPANYING
JOINT PROXY STATEMENT/PROSPECTUS.

<PAGE>9

                                            
                   SUBJECT TO COMPLETION, DATED JULY 31, 1998

                                   PROSPECTUS

                           THE SAVANNAH BANCORP, INC.
                937,040 SHARES OF COMMON STOCK, $1.00 PAR VALUE
                              -------------------

                             JOINT PROXY STATEMENT

THE SAVANNAH BANCORP, INC.                     BRYAN BANCORP OF GEORGIA, INC.
Special Meeting of Shareholders                Special Meeting of Shareholders
To be held on _________ __, 1998               To be held on _________ __, 1998
                            -----------------------

     This  Prospectus  of The Savannah  Bancorp,  Inc.,  a bank holding  company
organized  and  existing  under the laws of the State of  Georgia  ("Savannah"),
relates to up to approximately  977,740 shares of common stock of Savannah,  par
value  $1.00 per  share  ("Savannah  Common  Stock"),  which may be issued  upon
consummation  of the proposed  merger of Bryan Bancorp of Georgia,  Inc., a bank
holding  company  organized and existing  under the laws of the State of Georgia
("Bryan"),  with and into Savannah (the  "Merger"),  pursuant to the terms of an
Amended and Restated Agreement and Plan of Merger, dated as of February 11, 1998
(the "Merger  Agreement"),  by and between  Savannah and Bryan to the holders of
common stock, par value $1.00 per share, of Bryan ("Bryan Common Stock") and 
the holders of outstanding options to purchase shares of Bryan Common Stock.

     At the  effective  time of the Merger  (the  "Effective  Time"),  except as
described  herein,  each issued and outstanding share of Bryan Common Stock will
be converted  into and exchanged  for 1.85 shares of Savannah  Common Stock (the
"Exchange Ratio"). See "THE  MERGER--Exchange  Ratio." Following the Merger, and
assuming no exercise of dissenters'  rights,  the current  shareholders of Bryan
will own  approximately  937,040 shares of Savannah  Common Stock,  representing
approximately  35% of the Savannah  Common  Stock that will then be  outstanding
(based on the number of shares  outstanding  as of the  Savannah  Record  Date).
Holders of Bryan Common Stock who intend to dissent will lose their  dissenters'
rights if they vote for the  Merger.  See "THE  MERGER--Dissenters'  Rights" and
APPENDIX D to this Prospectus.

    This Prospectus also serves as a Joint Proxy Statement ("Joint Proxy
Statement/Prospectus") of Bryan and Savannah, and is being furnished to the
shareholders of Bryan in connection with the solicitation of proxies by the
Board of Directors of Bryan for use at its special meeting of shareholders to be
held on ___________, __________ __, 1998 (including any adjournment or
postponement thereof, the "Bryan Special Meeting"), and to the shareholders of
Savannah by the Board of Directors of Savannah for use at its special meeting of
shareholders to be held on ___________, __________ __, 1998 (including any
adjournment or postponement thereof, the "Savannah Special Meeting," and
collectively with the Bryan Special Meeting, the "Meetings"). At the Bryan
Special Meeting, the shareholders of Bryan will consider and vote upon the
Merger Agreement and the transactions contemplated thereby, while at the
Savannah Special Meeting, the shareholders of Savannah will consider and vote
upon the issuance of shares of Savannah Common Stock pursuant to the Merger
Agreement and the election, contingent on consummation of the Merger, of five of
the current directors of Bryan to the Board of Directors of Savannah.

    On February 10, 1998, the last day prior to public announcement that
Savannah and Bryan had executed the Merger Agreement, the last reported sale
price per share of Savannah Common Stock on the Nasdaq National Market was
$25.50 (or an equivalent pro forma per share of Bryan Common Stock (based on the
1.85 Exchange Ratio) of $47.18). On _________ __, 1998, the last reported sale
price per share of Savannah Common Stock as reported on the Nasdaq National
Market was $_____ (or an equivalent pro forma per share of Bryan Common Stock of
$____).

                                      -i-

<PAGE>10

    FOR A DISCUSSION OF THE RISKS ASSOCIATED WITH AN INVESTMENT IN SAVANNAH
COMMON STOCK, PLEASE REFER TO THE "RISK FACTORS" SECTION OF THIS JOINT PROXY
STATEMENT/PROSPECTUS BEGINNING ON PAGE 16.

 THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR DEPOSIT ACCOUNTS OR
 OTHER OBLIGATIONS OF A BANK OR SAVINGS ASSOCIATION AND ARE NOT INSURED BY THE
     FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

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

    The date of this Joint Proxy Statement/Prospectus is _________ __, 1998, and
it is first being mailed or otherwise delivered to Bryan shareholders and
Savannah shareholders on or about ___________ __, 1998.








                                      -ii-

<PAGE>11


                             AVAILABLE INFORMATION

    Savannah and Bryan are subject to the reporting and informational
requirements under Section 13 and Section 15(d), respectively, of the Securities
Exchange Act of 1934, as amended, and the rules and regulations thereunder (the
"Exchange Act"), and, in accordance therewith, are required to file reports,
proxy and information statements, and other information with the Securities and
Exchange Commission (the "Commission"). Copies of such reports, proxy and
information statements, and other information can be obtained, at prescribed
rates, from the Commission by addressing written requests for such copies to the
Public Reference Section of the Commission at 450 Fifth Street, N.W., Judiciary
Plaza, Washington, D.C. 20549. In addition, such reports, proxy and information
statements, and other information can be inspected at the public reference
facilities referred to above and at the Commission's regional offices at 7 World
Trade Center, 13th Floor, New York, New York 10048, and Northwestern Atrium
Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661. The
Commission also maintains a Web site that contains reports, proxy and
information statements, and other information regarding reporting companies such
as Savannah and Bryan that file electronically with the Commission. The address
of this Web site is HTTP://WWW.SEC.GOV.

    This Joint Proxy Statement/Prospectus constitutes a part of a Registration
Statement on Form S-4 (together with any amendments thereto, the "Registration
Statement"), which has been filed by Savannah with the Commission under the
Securities Act of 1933, as amended, and the rules and regulations thereunder
(the "Securities Act"), relating to the securities offered hereby. This Joint
Proxy Statement/Prospectus does not include all of the information contained in
the Registration Statement, certain portions of which have been omitted pursuant
to the rules and regulations of the Commission. Reference is hereby made to the
Registration Statement and to the exhibits thereto for further information with
respect to Savannah and Bryan and the securities to which this Joint Proxy
Statement/Prospectus relates. The Registration Statement may be inspected and
copied, at prescribed rates, at the Commission's public reference facilities at
the addresses set forth above. Statements contained in this Proxy
Statement/Prospectus concerning the provisions of certain documents filed as
exhibits to the Registration Statement are necessarily brief descriptions
thereof, and are not necessarily complete, and each such statement is qualified
in its entirety by reference to the full text of such document.

    Certain financial and other information relating to Savannah and Bryan is
contained in the documents indicated below under the caption "DOCUMENTS
INCORPORATED BY REFERENCE."

    All information contained in this Joint Proxy Statement/Prospectus or
incorporated herein by reference with respect to Savannah and its subsidiaries
was supplied by Savannah, and all information contained in this Joint Proxy
Statement/Prospectus or incorporated herein by reference with respect to Bryan
and its subsidiaries was supplied by Bryan.

    NO PERSON IS AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATION NOT CONTAINED OR INCORPORATED BY REFERENCE 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 TO WHICH THIS JOINT PROXY
STATEMENT/PROSPECTUS RELATES IN ANY JURISDICTION TO OR FROM ANY PERSON TO WHOM
IT IS UNLAWFUL TO MAKE SUCH AN OFFER OR SOLICITATION IN SUCH JURISDICTION.
NEITHER THE DELIVERY OF THIS JOINT PROXY STATEMENT/PROSPECTUS NOR ANY
DISTRIBUTION OF THE SECURITIES BEING OFFERED PURSUANT TO THIS JOINT PROXY
STATEMENT/PROSPECTUS RELATES SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY
IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF SAVANNAH, BRYAN, ANY
OF THEIR RESPECTIVE SUBSIDIARIES, OR THE INFORMATION SET FORTH HEREIN SINCE THE
DATE OF THIS JOINT PROXY STATEMENT/PROSPECTUS.

                                     -iii-

<PAGE>12


                      DOCUMENTS INCORPORATED BY REFERENCE

     The  following  documents  filed by Savannah and Bryan with the  Commission
(Savannah:  Commission File No. 0-18560; Bryan: Commission File No. 33-28514--A)
under  Section  13(a) or 15(d) of the  Exchange Act are hereby  incorporated  by
reference in this Joint Proxy Statement/Prospectus:

    Savannah documents:

          (i) Savannah's Annual Report on Form 10-KSB for the year ended 
              December 31, 1997;

         (ii) Savannah's Quarterly Reports on Form 10-QSB for the quarters ended
              March 31, 1998 and June 30, 1998;

        (iii) Savannah's Current Reports on Form 8-K dated February 11, 1998,
              February 26, 1998, April 24, 1998 and July 22, 1998; and

         (iv) the description of Savannah Common Stock set forth in Savannah's
              Registration Statements filed pursuant to Section 12 of the
              Exchange Act, and any amendment or report filed for the purpose 
              of updating any such description.

    Bryan documents:

          (i) Bryan's Annual Report on Form 10-KSB for the year ended
              December 31, 1997;

         (ii) Bryan's Quarterly Reports on Form 10-QSB for the quarters ended
              March 31, 1998 and June 30, 1998; and

        (iii) Bryan's Current Report on Form 8-K dated February 11, 1998.

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

    Enclosed with this Joint Proxy Statement/Prospectus are Bryan's Annual
Report on Form 10-KSB for the year ended December 31, 1997, Savannah's Annual
Report to Shareholders for the year ended December 31, 1997, and both Savannah's
and Bryan's Quarterly Reports on Form 10-QSB for the quarter ended June 30,
1998. The information contained in this Joint Proxy Statement/Prospectus should
be read in conjunction with the foregoing materials.

    THIS JOINT PROXY STATEMENT/PROSPECTUS INCORPORATES DOCUMENTS BY REFERENCE
WHICH ARE NOT PRESENTED HEREIN OR DELIVERED HEREWITH. THESE DOCUMENTS ARE
AVAILABLE UPON REQUEST FROM THE SAVANNAH BANCORP, INC., 25 BULL STREET,
SAVANNAH, GEORGIA 31401 (TELEPHONE: (912) 651-8200) OR FROM BRYAN BANCORP OF
GEORGIA, INC., 9971 FORD AVENUE, RICHMOND HILL, GEORGIA 31324 (TELEPHONE: (912)
746-4444), AS APPLICABLE. IN ORDER TO ENSURE TIMELY DELIVERY OF THE DOCUMENTS,
ANY REQUEST SHOULD BE MADE BY ______________ __, 1998.

                                      -iv-
<PAGE>13


                               TABLE OF CONTENTS

SUMMARY....................................................................   1
  The Parties..............................................................   1
  Meetings of Shareholders.................................................   1
  The Merger...............................................................   3 
  Contingent Election of Directors.........................................   8 
  Risk Factors.............................................................   8
  Market Prices and Dividends..............................................   9
  Comparative Per Share Data...............................................  11
  Selected Financial Data..................................................  13 
  Selected Pro Forma Financial Data........................................  15
RISK FACTORS...............................................................  16
  Limited Market for Shares of Savannah Common Stock.......................  16
  Restrictions on Dividends................................................  16
  Possible Costs Associated with the Integration of Bryan..................  16
  Governmental Regulation..................................................  16
  Competition..............................................................  17
  Control by Management....................................................  17
  Anti-takeover Effects of Certain Provisions of Savannah's Articles of  
  Incorporation, Bylaws and the GBCC.......................................  17
  Year 2000 Issues.........................................................  17
MEETINGS OF SHAREHOLDERS...................................................  19
  Shareholder Meetings.....................................................  19
  Record Dates, Voting Rights, Required Votes, and Revocability of Proxies.  19
  Recommendations of the Boards of Directors...............................  21
THE MERGER.................................................................  22
  Background of and Reasons for the Merger.................................  22
  Opinion of Savannah's Financial Advisor..................................  27
  Opinion of Bryan's Financial Advisor.....................................  28
  Exchange Ratio...........................................................  32
  Fractional Shares........................................................  33
  Conversion of Stock Options..............................................  33
  Effective Time...........................................................  34 
  Distribution of Savannah Certificates....................................  34 
  Federal Income Tax Consequences..........................................  35
  Management and Operations After the Merger...............................  36
  Interests of Certain Persons in the Merger...............................  36
  Conditions to Consummation...............................................  40
  Regulatory Approvals.....................................................  41
  Amendment, Waiver, and Termination.......................................  42
  Conduct of Business Pending the Merger...................................  43
  Expenses and Fees........................................................  46
  Accounting Treatment.....................................................  48
  Resales of Savannah Common Stock.........................................  48
  Stock Option Agreements..................................................  48
  Bryan Directors' Agreements..............................................  50
  Dissenters' Rights.......................................................  50
PRO FORMA CONDENSED FINANCIAL DATA.........................................  53
EFFECT OF THE MERGER ON THE RIGHTS OF SHAREHOLDERS.........................  59 
  Authorized Capital Stock.................................................  59
  Amendment of Articles of Incorporation and Bylaws........................  59
  Classified Board of Directors and Absence of Cumulative Voting...........  60
  Removal of Directors.....................................................  61
  Indemnification..........................................................  61
  Special Meetings of Shareholders.........................................  62
   
                                  -v-
<PAGE>14

  Actions By Shareholders Without a Meeting................................  62 
  Mergers, Consolidations and Sales of Assets..............................  63
  Shareholders' Rights to Examine Books and Records........................  64
  Dividends................................................................  64
CONTINGENT ELECTION OF DIRECTORS...........................................  65
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.............  66
  Savannah.................................................................  66
  Bryan....................................................................  68
INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS...................................  68
EXPERTS....................................................................  69
LEGAL MATTERS..............................................................  69
SHAREHOLDER PROPOSALS......................................................  69
OTHER MATTERS..............................................................  69



APPENDICES:
    APPENDIX A - Amended and Restated Agreement and Plan of Merger by and
                 between Savannah and Bryan, dated as of February 11, 1998
    APPENDIX B - Opinion of T. Stephen Johnson & Associates, Inc.
    APPENDIX C - Opinion of Elaine H. Demarest, CPA, P.C.
    APPENDIX D - Provisions of the Georgia Business Corporation Code Relating 
                 to Dissenters'Rights










                                      -vi-
<PAGE>15

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


                                     SUMMARY

    THE FOLLOWING IS A SUMMARY OF CERTAIN INFORMATION CONTAINED IN THIS JOINT
PROXY STATEMENT/PROSPECTUS AND THE DOCUMENTS INCORPORATED HEREIN BY REFERENCE.
THIS SUMMARY IS NOT INTENDED TO BE A COMPLETE DESCRIPTION OF THE MATTERS COVERED
IN THIS JOINT PROXY STATEMENT/PROSPECTUS AND IS SUBJECT TO AND QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO THE MORE DETAILED INFORMATION CONTAINED ELSEWHERE IN
THIS JOINT PROXY STATEMENT/PROSPECTUS, INCLUDING THE APPENDICES HERETO, AND IN
THE DOCUMENTS INCORPORATED BY REFERENCE IN THIS JOINT PROXY
STATEMENT/PROSPECTUS. THE MERGER AGREEMENT IS SET FORTH IN APPENDIX A TO THIS
JOINT PROXY STATEMENT/PROSPECTUS AND REFERENCE IS MADE THERETO FOR A COMPLETE
DESCRIPTION OF THE TERMS OF THE MERGER. SHAREHOLDERS ARE URGED TO READ CAREFULLY
THE ENTIRE JOINT PROXY STATEMENT/PROSPECTUS, INCLUDING THE APPENDICES. AS USED
IN THIS JOINT PROXY STATEMENT/PROSPECTUS, THE TERMS "SAVANNAH" AND "BRYAN" REFER
TO SUCH CORPORATIONS, RESPECTIVELY, AND WHERE THE CONTEXT REQUIRES, SUCH
CORPORATIONS AND THEIR RESPECTIVE SUBSIDIARIES.


THE PARTIES

    SAVANNAH. Savannah is a bank holding company headquartered in Savannah,
Georgia. The Savannah Bank, National Association, Savannah, Georgia ("Savannah
Bank"), Savannah's wholly-owned subsidiary, operates four banking offices in
Chatham County, Georgia, and will open a fifth banking office in the third
quarter of 1998. As of June 30, 1998, Savannah had total consolidated assets of
approximately $169.2 million, total consolidated deposits of approximately
$148.3 million, and total consolidated shareholders' equity of approximately
$15.9 million. Through Savannah Bank, Savannah offers a broad range of banking
and bank-related services.

    Savannah was organized under the laws of the State of Georgia in 1989 and
Savannah Bank commenced operations on August 22, 1990. Savannah is a registered
bank holding company under the Bank Holding Company Act of 1956, as amended (the
"BHC Act"). Savannah's principal executive offices are located at 25 Bull
Street, Savannah, Georgia 31401 and its telephone number at such address is
(912) 651-8200.

    For additional information about Savannah and its business, see "AVAILABLE
INFORMATION," "DOCUMENTS INCORPORATED BY REFERENCE" and "--Selected Financial
Data."

    BRYAN. Bryan is a bank holding company headquartered in Richmond Hill,
Georgia, with one banking office in the city of Richmond Hill, Georgia. As of
June 30, 1998, Bryan had total consolidated assets of approximately $71.0
million, total consolidated deposits of approximately $59.5 million, and total
consolidated shareholders' equity of approximately $7.6 million. Through its
wholly-owned banking subsidiary, Bryan Bank & Trust, Richmond Hill, Georgia
("Bryan Bank"), Bryan offers a full range of interest-bearing and non
interest-bearing accounts, including commercial and retail checking accounts,
negotiable order of withdrawal ("NOW") accounts, super NOW accounts, public
funds accounts, money market accounts, individual retirement accounts, regular
interest-bearing savings accounts, certificates of deposit, business accounts,
commercial loans, real estate loans and consumer/installment loans.

    Bryan was organized under the laws of the state of Georgia and commenced
operations on March 6, 1989 as a registered bank holding company under the BHC
Act. Bryan's principal executive office is located at 9971 Ford Avenue, Richmond
Hill, Georgia 31324, and its telephone number at such address is (912) 756-4444.
For additional information regarding Bryan and its business, see "AVAILABLE
INFORMATION," "DOCUMENTS INCORPORATED BY REFERENCE" and "--Selected Financial
Data."


MEETINGS OF SHAREHOLDERS

    SAVANNAH. This Joint Proxy Statement/Prospectus is being furnished to the
holders of Savannah Common Stock in connection with the solicitation by the
Savannah Board of Directors of proxies for use at the Savannah Special Meeting
at which Savannah shareholders will be asked to vote upon the following
proposals: to approve the issuance of Savannah Common Stock pursuant to the
Merger Agreement; and to elect, contingent on consummation

                                      -1-
<PAGE>16


of the Merger, five of the current directors of Bryan to the Savannah Board of
Directors. The Savannah Special Meeting will be held at the Hyatt Regency
Savannah, 2 West Bay Street, Savannah, Georgia 31401, on ___________, _____ __,
1998, at 10:00 a.m., local time. See "MEETINGS OF SHAREHOLDERS--Shareholder
Meetings."

    Savannah's Board of Directors has fixed the close of business on _____ __,
1998, as the record date (the "Savannah Record Date") for determination of the
shareholders entitled to notice of and to vote at the Savannah Special Meeting.
Only holders of record of shares of Savannah Common Stock on the Savannah Record
Date will be entitled to notice of and to vote at the Savannah Special Meeting.
Each share of Savannah Common Stock is entitled to one vote. Shareholders who
execute proxies retain the right to revoke them at any time prior to being voted
at the Savannah Special Meeting. On the Savannah Record Date, there were
1,782,598 shares of Savannah Common Stock issued, of which [1,730,173] shares
were outstanding ([52,425] shares were held in treasury) and were held by
approximately 220 shareholders of record and by approximately 530 additional
shareholders through brokerage accounts. See "MEETINGS OF SHAREHOLDERS--Record
Dates, Voting Rights, Required Votes, and Revocability of Proxies."

    To hold a vote on any proposal, a quorum must be assembled, which is a
majority of the votes entitled to be cast by the holders of the outstanding
shares of Savannah Common Stock. In determining whether a quorum exists at the
Savannah Special Meeting for purposes of all matters to be voted on, all votes
"for" or "against," as well as all abstentions, will be counted. Approval of the
proposal to approve the issuance of Savannah Common Stock pursuant to the Merger
Agreement requires that the number of votes cast in favor of that action exceed
the number of votes cast opposing that action in a meeting in which a quorum
exists. The vote required for the election of the nominees for director is a
plurality of the votes cast by the shares entitled to vote in the election,
provided that a quorum is present.

    As of the Savannah Record Date, all directors and executive officers of
Savannah as a group (14 persons) were entitled to vote [475,766] shares of
Savannah Common Stock, constituting approximately [27.5] percent of the shares
of Savannah Common Stock outstanding at that date, and are anticipated to vote
their shares of Savannah Common Stock in favor of the issuance of Savannah
Common Stock pursuant to the Merger Agreement, and in favor of the election,
contingent on consummation of the Merger, of the five nominees for director
listed on the enclosed proxy card. As of the Savannah Record Date, Bryan and its
affiliates held an aggregate of 825 shares of Savannah Common Stock. See
"MEETINGS OF SHAREHOLDERS--Record Dates, Voting Rights, Required Votes, and
Revocability of Proxies."

    BRYAN. This Joint Proxy Statement/Prospectus is being furnished to the
holders of Bryan Common Stock in connection with the solicitation by the Bryan
Board of Directors of proxies for use at the Bryan Special Meeting at which
Bryan shareholders will be asked to vote upon a proposal to approve the Merger
Agreement and the transactions contemplated therein. The Bryan Special Meeting
will be held at the corporate headquarters of Bryan, 9971 Ford Avenue, Richmond
Hill, Georgia 31324, on ___________, _____ __, 1998, at 6:00 p.m. local time.
See "MEETINGS OF SHAREHOLDERS--Shareholder Meetings."

    Bryan's Board of Directors has fixed the close of business on _____ __,
1998, as the record date (the "Bryan Record Date") for determination of the
shareholders entitled to notice of and to vote at the Bryan Special Meeting.
Only holders of record of shares of Bryan Common Stock on the Bryan Record Date
will be entitled to notice of and to vote at the Bryan Special Meeting. Each
share of Bryan Common Stock is entitled to one vote. Shareholders who execute
proxies retain the right to revoke them at any time prior to being voted at the
Bryan Special Meeting. On the Bryan Record Date, there were 532,258 shares of
Bryan Common Stock issued, of which 506,508 shares were outstanding (25,750
shares were held in treasury) and were held by approximately 410 shareholders of
record and by approximately 50 additional shareholders through brokerage
accounts. See "MEETINGS OF SHAREHOLDERS--Record Dates, Voting Rights, Required
Votes, and Revocability of Proxies."

    To hold a vote on any proposal, a quorum must be assembled, which is a
majority of the votes entitled to be cast by the holders of the outstanding
shares of Bryan Common Stock. In determining whether a quorum exists at the
Bryan Special Meeting for purposes of all matters to be voted on, all votes
"for" or "against," as well as all

                                      -2-


<PAGE>17


abstentions, will be counted. Approval of the Merger Agreement and the
transactions contemplated therein requires the affirmative vote by holders of
66-2/3 percent (approximately 337,672 shares) of the outstanding shares of Bryan
Common Stock entitled to vote at the Bryan Special Meeting.

    As of the Bryan Record Date, all directors and executive officers of Bryan
as a group (12 persons) were entitled to vote 251,381 shares of Bryan Common
Stock, constituting approximately 49.6 percent of the shares of Bryan Common
Stock outstanding at that date. The holders of all such shares have agreed to
vote their shares of Bryan Common Stock in favor of the Merger. As of the Bryan
Record Date, Savannah and its affiliates held no shares of Bryan Common Stock.
See "MEETINGS OF SHAREHOLDERS--Record Dates, Voting Rights, Required Votes, and
Revocability of Proxies."

    BRYAN'S SHAREHOLDERS HAVE THE RIGHT TO DISSENT FROM APPROVAL OF THE MERGER
AGREEMENT AND OBTAIN PAYMENT FOR THE FAIR VALUE OF THEIR SHARES OF BRYAN COMMON
STOCK BY FOLLOWING THE PROCEDURES DESCRIBED IN TITLE 14, CHAPTER 2, ARTICLE 13
OF THE GEORGIA BUSINESS CORPORATION CODE ("GBCC"). SEE "THE MERGER--DISSENTERS'
RIGHTS" AND APPENDIX D TO THIS JOINT PROXY STATEMENT/PROSPECTUS.

THE MERGER

    GENERAL. The Merger Agreement provides for the acquisition of Bryan by
Savannah pursuant to the Merger of Bryan with and into Savannah. A copy of the
Merger Agreement is set forth in Appendix A to this Joint Proxy
Statement/Prospectus, and the Merger Agreement is incorporated herein by
reference.

    BACKGROUND OF AND REASONS FOR THE MERGER. The Savannah Board believes that
the Merger is in the best interests of Savannah and its shareholders, has
unanimously approved the Merger Agreement and unanimously recommends that the
shareholders vote "FOR" approval of the issuance of shares of Savannah Common
Stock pursuant to the Merger Agreement. In deciding to approve the Merger
Agreement and the consummation of the transactions contemplated therein,
including the issuance of shares of Savannah Common Stock pursuant to the Merger
Agreement, the Savannah Board considered a number of factors, including the
financial condition of Bryan, the opinion of T. Stephen Johnson & Associates,
Inc. ("TSJ") as to the fairness, from a financial point of view, to the
shareholders of Savannah of the consideration to be issued to Bryan
shareholders, the earnings and financial condition of Bryan Bank, the
attractiveness of the Bryan market, the compatibility of Bryan's operations and
community bank orientation, the likelihood of the Merger being approved by
regulatory authorities without adverse conditions or delay, and the anticipated
tax-free nature of the Merger. See "THE MERGER--Background of the Merger" and
"--Savannah's Reasons for the Merger and Recommendation of Directors."

    The Bryan Board believes that the Merger is in the best interests of Bryan
and its shareholders, has approved the Merger Agreement and recommends that the
shareholders vote "FOR" approval of the Merger Agreement and the consummation of
the transactions contemplated therein. In deciding to approve the Merger
Agreement and the consummation of the transactions contemplated therein, the
Bryan Board considered a number of factors, including, among other matters, the
financial terms of the proposed Merger, the opinion of Elaine H. Demarest, CPA,
P.C. ("EHD") as to the fairness, from a financial point of view, to the
shareholders of Bryan of the consideration to be received by the Bryan
shareholders, the financial condition of Savannah, the percentage ownership of
Bryan shareholders in the resulting company, the projected earnings stream of
the combined company, the desire for Bryan Bank to remain a separate community
bank with operating independence, the anticipated tax-free nature of the Merger,
increased liquidity for shareholders, a comparison of the terms with comparable
transactions, and alternatives to the Merger. See "THE Merger--Background of the
Merger" and "--Bryan's Reasons for the Merger and Recommendation of Directors."

    The Boards of Directors of Bryan and Savannah believe that the Merger will
result in a company with expanded opportunities for profitable growth and that
the combined resources and capital of Bryan and Savannah will provide an
enhanced ability to compete in the changing and competitive financial services
industry. See "THE MERGER--

                                      -3-

<PAGE>18


Background of the Merger," "--Savannah's Reasons for the Merger and
Recommendation of Directors," and "--Bryan's Reasons for the Merger and
Recommendation of Directors."

    OPINION OF SAVANNAH'S FINANCIAL ADVISOR. Savannah has received the written
opinion of TSJ, dated as of the date of this Joint Proxy Statement/Prospectus as
to the fairness, from a financial point of view, to the Savannah shareholders of
the consideration to be issued to Bryan shareholders. The full text of TSJ's
written opinion, which describes the procedures followed, assumptions made,
limitations on the review taken, and other matters in connection with rendering
such opinion, is set forth in APPENDIX B to this Joint Proxy
Statement/Prospectus and should be read in its entirety by Savannah
shareholders. For additional information regarding the opinion of TSJ and a
discussion of the qualifications of TSJ, the method of its selection, and
certain relationships between TSJ and Savannah, see "THE MERGER--Opinion of
Savannah's Financial Advisor."

    OPINION OF BRYAN'S FINANCIAL ADVISOR. Bryan has received the written opinion
of EHD, dated as of the date of this Joint Proxy Statement/Prospectus as to the
fairness, from a financial point of view, to the Bryan shareholders of the
consideration to be received by the Bryan shareholders. The full text of EHD's
written opinion, which describes the procedures followed, assumptions made,
limitations on the review taken, and other matters in connection with rendering
such opinion, is set forth in APPENDIX C to this Joint Proxy
Statement/Prospectus and should be read in its entirety by Bryan shareholders.
For additional information regarding the opinion of EHD and a discussion of the
qualifications of EHD, the method of its selection, and certain relationships
between EHD and Bryan, see "THE MERGER--Opinion of Bryan's Financial Advisor."

    EXCHANGE RATIO. At the Effective Time, each share of Bryan Common Stock then
issued and outstanding (excluding shares held by Bryan, Savannah, or their
respective subsidiaries, in each case other than shares held in a fiduciary
capacity or as a result of debts previously contracted, and excluding shares
held by Bryan shareholders who perfect their statutory dissenters' rights) will
be converted into and exchanged for the right to receive 1.85 shares of Savannah
Common Stock.

    As of the Bryan Record Date, there were 532,258 shares of Bryan Common Stock
issued, of which 506,508 shares were outstanding and 25,750 shares were held as
treasury stock by Bryan. Based on the number of shares of Bryan Common Stock
outstanding on the Bryan Record Date and the Exchange Ratio of 1.85, it is
anticipated that upon consummation of the Merger, Savannah would issue
approximately 937,040 shares of Savannah Common Stock to holders of Bryan Common
Stock. Accordingly, following consummation of the Merger, Savannah will have
approximately 2,667,213 shares of Savannah Common Stock outstanding, based on
the number of shares of Savannah Common Stock issued and outstanding on the
Savannah Record Date. See "THE MERGER--Exchange Ratio."

    FRACTIONAL SHARES. No fractional shares of Savannah Common Stock will be
issued. Rather, cash (without interest) will be paid in lieu of any fractional
share interest to which any Bryan shareholder would be entitled upon
consummation of the Merger, in an amount equal to such fractional part of a
share of Savannah Common Stock multiplied by the market value of one share of
Savannah Common Stock at the Effective Time. The market value of one share of
Savannah Common Stock at the Effective Time will be the last sale price of such
common stock on the Nasdaq National Market (as reported by THE WALL STREET
JOURNAL or, if not reported thereby, any other authoritative source selected by
Savannah) on the last trading day preceding the Effective Time. No Bryan
shareholder who would have been entitled to receive fractional shares of
Savannah Common Stock will be entitled to dividends, voting rights, or any other
rights as a shareholder in respect of any fractional shares. See "THE
MERGER--Fractional Shares."

    CONVERSION OF STOCK OPTIONS. At the Effective Time, each option or other
right to purchase Bryan Common Stock pursuant to stock options ("Bryan Rights")
granted by Bryan, which are outstanding at the Effective Time, whether or not
exercisable, will be converted into and become rights with respect to Savannah
Common Stock, and Savannah will assume each Bryan Right, in accordance with the
terms of the stock option agreement by which it is evidenced. See "THE
MERGER--Conversion of Stock Options."


                                      -4-
<PAGE>19


    EFFECTIVE TIME. Subject to the conditions to the obligations of the parties
to effect the Merger, the Effective Time will occur on the date and at the time
that the certificate of merger, which is to be executed by Savannah and filed
with the Secretary of State of the State of Georgia relating to the Merger (the
"Certificate of Merger"), becomes effective with the Secretary of State of the
State of Georgia. Unless otherwise agreed upon by Bryan and Savannah, and
subject to the terms and conditions contained in the Merger Agreement, the
parties will use their reasonable efforts to cause the Effective Time to occur
on or before the fifth business day following the last to occur of (i) the
effective date (including the expiration of any applicable waiting period) of
the last consent required by the Merger Agreement of any regulatory authority
having authority over and approving or exempting the Merger, and (ii) the date
on which the shareholders of Bryan and Savannah approve the Merger Agreement.
See "THE MERGER--Effective Time," "--Conditions to Consummation" and
"--Amendment, Waiver, and Termination."

    NO ASSURANCE CAN BE PROVIDED THAT THE NECESSARY SHAREHOLDER AND REGULATORY
APPROVALS CAN BE OBTAINED OR THAT THE OTHER CONDITIONS PRECEDENT TO THE MERGER
CAN OR WILL BE SATISFIED. BRYAN AND SAVANNAH ANTICIPATE THAT ALL CONDITIONS TO
THE CONSUMMATION OF THE MERGER WILL BE SATISFIED SO THAT THE MERGER CAN BE
CONSUMMATED DURING THE FOURTH QUARTER OF 1998. HOWEVER, DELAYS IN THE
CONSUMMATION OF THE MERGER COULD OCCUR.

    DISTRIBUTION OF SAVANNAH CERTIFICATES. Promptly after the Effective Time,
Savannah and Bryan will cause Reliance Trust Company, Atlanta, Georgia,
Savannah's transfer agent, acting as the exchange agent (the "Exchange Agent"),
to mail to each holder of record of a certificate or certificates (collectively,
the "Certificates") which, immediately prior to the Effective Time, represented
outstanding shares of Bryan Common Stock, appropriate transmittal materials and
instructions for use in effecting the surrender and cancellation of the
Certificates in exchange for certificates representing shares of Savannah Common
Stock. Cash will be paid to the holders of Bryan Common Stock in lieu of the
issuance of any fractional shares of Savannah Common Stock.

    HOLDERS OF BRYAN COMMON STOCK SHOULD NOT SEND IN THEIR CERTIFICATES UNTIL
THEY RECEIVE THE APPROPRIATE TRANSMITTAL MATERIALS AND INSTRUCTIONS.

    In no event will the holder of any surrendered Certificate(s) be entitled to
receive interest on any cash to be issued to such holder, and in no event will
Savannah, or the Exchange Agent be liable to any holder of Bryan Common Stock
for any amounts paid or property delivered in good faith to a public official
pursuant to any applicable abandoned property, escheat, or similar law.

    FEDERAL INCOME TAX CONSEQUENCES. Consummation of the Merger is conditioned
on the receipt by Bryan and Savannah of an opinion of Alston & Bird LLP, counsel
to Savannah, to the effect that, among other things, (i) the Merger will
constitute a reorganization within the meaning of Section 368(a) of the Internal
Revenue Code of 1986, as amended (the "Code"), and (ii) the exchange in the
Merger of Bryan Common Stock solely for shares of Savannah Common Stock will not
result in gain or loss to the shareholders of Bryan. For a further discussion of
certain of the federal income tax consequences of the Merger, see "THE
Merger--Federal Income Tax Consequences."

    BECAUSE CERTAIN TAX CONSEQUENCES OF THE MERGER MAY VARY DEPENDING UPON THE
PARTICULAR CIRCUMSTANCES OF EACH SHAREHOLDER AND OTHER CIRCUMSTANCES, EACH
HOLDER OF BRYAN COMMON STOCK IS URGED TO CONSULT SUCH HOLDER'S OWN TAX ADVISORS
TO DETERMINE THE PARTICULAR TAX CONSEQUENCES TO SUCH HOLDER OF THE MERGER
(INCLUDING THE APPLICATION AND EFFECT OF STATE, LOCAL AND FOREIGN INCOME AND
OTHER TAX LAWS).

    MANAGEMENT AND OPERATIONS AFTER THE MERGER. Savannah will be the surviving
corporation resulting from the Merger and Bryan Bank will become a wholly owned
subsidiary of Savannah. The parties intend that Savannah Bank and Bryan Bank
will operate as separate subsidiaries of Savannah after the Effective Time. The
Merger Agreement provides that the directors of Savannah in office immediately
prior to the Effective Time, together with E. James Burnsed, James W. Royal,
James Toby Roberts, Sr., L. Carlton Gill, and Robert T. Thompson, current
directors of Bryan, will serve as directors of Savannah from and after the
Effective Time in accordance with

                                      -5-
<PAGE>20


Savannah's Bylaws. The officers of Savannah in office immediately prior to the
Effective Time, together with such additional persons as may thereafter be
elected, will serve as the officers of Savannah, from and after the Effective
Time in accordance with the Bylaws of Savannah; provided, that E. James Burnsed
will be elected Vice Chairman of Savannah. Of the five directors of Bryan who
will serve as directors of Savannah, two shall serve until the Annual Meeting of
Shareholders in 1999, two shall serve until the Annual Meeting of Shareholders
in 2000, and one shall serve until the Annual Meeting of Shareholders in 2001,
in each case until their successors have been elected and qualified. See "THE
Merger--Management and Operations After the Merger" and "CONTINGENT ELECTION OF
DIRECTORS."

    INTERESTS OF CERTAIN PERSONS IN THE MERGER. Certain members of Savannah's
and Bryan's managements and boards of directors have interests in the Merger in
addition to their interests as shareholders of Savannah and Bryan generally.
These include, among other things, provisions in the Merger Agreement relating
to indemnification, the eligibility of certain Bryan personnel for certain
Savannah employee benefits, the triggering of certain "change of control"
provisions and the execution of certain employment, noncompetition,
nondisclosure and nonsolicitation, and financial disclosure agreements, and the
continuation of certain directors' fees. In addition, five of the current Bryan
directors will serve as directors of Savannah, as described above. As of the
Savannah Record Date, the directors and officers of Bryan were entitled to vote
an aggregate of 825 shares of Savannah Common Stock. As of the Bryan Record
Date, the directors and officers of Savannah were not entitled to vote any
shares of Bryan Common Stock. See "THE MERGER--Interests of Certain Persons in
the Merger."

     CONDITIONS  TO  CONSUMMATION.  Consummation  of the  Merger is  subject  to
various  conditions,  including  receipt of the required  approval of the Merger
Agreement by Bryan  shareholders,  receipt of the required  approval of Savannah
shareholders  for the issuance of Savannah  Common Stock  pursuant to the Merger
Agreement,  receipt of required regulatory  approvals,  receipt of an opinion of
counsel as to the tax-free nature of certain aspects of the Merger, receipt of a
letter from the independent accountants of Savannah that the Merger will qualify
for pooling-of-interests accounting treatment, and certain other conditions. See
"THE MERGER--Conditions to Consummation."

    REGULATORY APPROVALS. The Merger is subject to approval by the Board of
Governors of the Federal Reserve System (the "Federal Reserve") and the Georgia
Department of Banking and Finance (the "GDBF"). Applications have been filed
with the Federal Reserve and the GDBF for the requisite approvals. THERE CAN BE
NO ASSURANCE THAT SUCH REGULATORY APPROVALS WILL BE OBTAINED OR AS TO THE TIMING
OF ANY SUCH APPROVALS. THERE ALSO CAN BE NO ASSURANCE THAT ANY SUCH APPROVALS
WILL NOT IMPOSE CONDITIONS OR RESTRICTIONS THAT ARE DEEMED BY SAVANNAH OR BRYAN
TO MATERIALLY ADVERSELY AFFECT THE ECONOMIC OR BUSINESS BENEFITS OF THE
TRANSACTIONS CONTEMPLATED BY THE MERGER AGREEMENT. See "THE MERGER--Regulatory
Approvals."

    AMENDMENT, WAIVER, AND TERMINATION. The Merger Agreement may be terminated
and the Merger abandoned at any time prior to the Effective Time by mutual
consent of Bryan and Savannah, or by either Bryan or Savannah under certain
circumstances, including if the Merger is not consummated by December 31, 1998,
unless the failure to consummate by such time is due to a breach of the Merger
Agreement by the party seeking to so terminate. If for any reason the Merger is
not consummated, Savannah and Bryan will continue to operate as independent bank
holding companies under their respective present managements. See "THE
MERGER--Amendment, Waiver, and Termination."

    CONDUCT OF BUSINESS PENDING THE MERGER. Each party has agreed in the Merger
Agreement to: (i) operate its business only in the usual, regular and ordinary
course; (ii) preserve intact its business organization and assets and maintain
its rights and franchises; and (iii) take no action that would (a) adversely
affect the ability of any party to the Merger Agreement to obtain any consents
required for the transactions contemplated by the Merger Agreement without the
imposition of certain materially adverse conditions or restrictions as
contemplated by the Merger Agreement, or (b) materially adversely affect the
ability of any party to the Merger Agreement to perform its covenants and
agreements under the Merger Agreement. In addition, each party to the Merger
Agreement has agreed not to take certain actions relating to the operation of
their respective businesses pending consummation of the Merger without the prior
written consent of the other party, except as otherwise permitted by the Merger
Agreement. See "THE MERGER--Conduct of Business Pending the Merger."

                                      -6-

<PAGE>21

    EXPENSES AND FEES. The Merger Agreement provides that, except as otherwise
provided in the Merger Agreement, each of Savannah and Bryan will bear and pay
all direct costs and expenses incurred by it or on its behalf in connection with
the transactions contemplated under the Merger Agreement, including filing,
registration and application fees, printing fees, and fees and expenses of its
own financial or other consultants, investment bankers, accountants, and
counsel, except that each of the parties to the Merger Agreement will bear and
pay one-half of the filing fees payable in connection with the Registration
Statement and the Joint Proxy Statement/Prospectus and printing costs incurred
in connection with the printing of the Registration Statement and this Joint
Proxy Statement/Prospectus. See "THE MERGER--Expenses and Fees."

     ACCOUNTING  TREATMENT.  It is anticipated that the Merger will qualify as a
"pooling-of-interests"   transaction  for  accounting  and  financial  reporting
purposes. See "THE MERGER--Accounting Treatment."

    RESALES OF SAVANNAH COMMON STOCK. The Savannah Common Stock issued in
connection with the Merger will be freely transferable by the holders of such
shares, except for those holders who may be deemed to be "affiliates" (generally
including directors, certain executive officers, and 10% or more shareholders)
of Bryan or Savannah under applicable federal securities laws. See "THE
MERGER--Resales of Savannah Common Stock."

    STOCK OPTION AGREEMENTS. As an inducement and condition to Savannah's
willingness to enter into the Merger Agreement, Bryan (as issuer) entered into a
Stock Option Agreement with Savannah (as grantee), dated as of February 11, 1998
(the "Bryan Stock Option Agreement"), and as an inducement and condition to
Bryan's willingness to enter into the Merger Agreement, Savannah (as issuer)
entered into a Stock Option Agreement with Bryan (as grantee), dated as of
February 11, 1998 (the "Savannah Stock Option Agreement" and, together with the
Bryan Stock Option Agreement, the "Stock Option Agreements"). The Stock Option
Agreements are set forth as exhibits to the Merger Agreement.

    Pursuant to the Bryan Stock Option Agreement, Bryan granted to Savannah an
irrevocable option (the "Bryan Option"), exercisable only under certain limited
and specifically defined circumstances, none of which, to the best of Bryan's
and Savannah's knowledge, has occurred as of the date hereof, to purchase up to
100,098 shares of Bryan Common Stock for a purchase price of $47.18 per share,
subject to adjustment in certain circumstances.

    Pursuant to the Savannah Stock Option Agreement, Savannah granted to Bryan
an irrevocable option (the "Savannah Option" and, together with the Bryan
Option, the "Options"), exercisable only under certain limited and specifically
defined circumstances, none of which, to the best of Savannah's and Bryan's
knowledge, has occurred as of the date hereof, to purchase up to 340,200 shares
of Savannah Common Stock for a purchase price of $25.50 per share, subject to
adjustment in certain circumstances.

    Under certain circumstances, if one of the Options becomes exerciseable, the
holder of such Option will have the right to require the issuer of the Option to
repurchase such Option (or the shares purchased pursuant thereto).

    The purchase of any shares of Bryan Common Stock or Savannah Common Stock
pursuant to the Options is subject to compliance with applicable law, including
receipt of any necessary approvals under the BHC Act.

    The Stock Option Agreements and the Options are intended to increase the
likelihood that the Merger will be consummated on the terms set forth in the
Merger Agreement, and may be expected to discourage offers by third parties to
acquire Bryan or Savannah prior to the Merger.

    In the event that either the Bryan shareholders or the Savannah shareholders
fail to approve the Merger Agreement, either Bryan or Savannah may terminate the
Merger Agreement. See "THE MERGER--Amendment, Waiver, and Termination." If such
termination occurs prior to the occurrence of a Purchase Event or Preliminary
Purchase Event (as such terms are defined in the Stock Option Agreements) under
the Stock Option Agreements, the Stock Option Agreements will automatically
terminate at such time. If a Purchase Event occurs under either or both of the
Stock Option Agreements, however, Bryan and/or Savannah, as applicable, will be
entitled to exercise the related Option or Options in accordance with its or
their terms, as applicable. See "THE MERGER--Stock Option Agreements."

                                      -7-
<PAGE>22

    BRYAN DIRECTORS' AGREEMENTS. The current directors of Bryan have entered
into certain agreements (the "Directors' Agreements"), which provide that they
will vote their shares of Bryan Common Stock in favor of the Merger. See "THE
MERGER--Bryan Directors' Agreements."

    DISSENTER'S RIGHTS. Each holder of Bryan Common Stock who perfects his
dissenters' rights is entitled to the rights and remedies of a dissenting
shareholder under Title 14, Chapter 2, Article 13 of the GBCC, subject to
compliance with the procedures set forth therein. Among other things, a
dissenting shareholder who has perfected his dissenter's rights is entitled to
receive an amount in cash equal to the "fair value" of such holder's shares. A
copy of Title 14, Chapter 2, Article 13 of the GBCC is set forth in APPENDIX D
of this Joint Proxy Statement/Prospectus and a summary thereof is included under
"THE Merger--Dissenters' Rights." TO PERFECT DISSENTERS' RIGHTS, A SHAREHOLDER
MUST COMPLY WITH TITLE 14, CHAPTER 2, ARTICLE 13 OF THE GBCC WHICH REQUIRES,
AMONG OTHER THINGS, THAT THE SHAREHOLDER MUST DELIVER TO BRYAN, PRIOR TO THE
VOTE OF THE SHAREHOLDERS OF BRYAN AT THE BRYAN SPECIAL MEETING, WRITTEN NOTICE
OF SUCH HOLDER'S INTENTION TO DEMAND PAYMENT FOR HIS SHARES IF THE MERGER IS
EFFECTUATED AND THAT SUCH SHAREHOLDER NOT VOTE SUCH HOLDER'S SHARES IN FAVOR OF
THE MERGER AGREEMENT. ANY BRYAN SHAREHOLDER WHO RETURNS A SIGNED PROXY BUT FAILS
TO PROVIDE INSTRUCTIONS AS TO THE MANNER IN WHICH SUCH HOLDER'S SHARES ARE TO BE
VOTED WILL BE DEEMED TO HAVE VOTED IN FAVOR OF THE MERGER AGREEMENT AND THUS
WILL NOT BE ENTITLED TO ASSERT DISSENTERS' RIGHTS. The holders of Savannah
Common Stock are not entitled to such dissenters' rights under the GBCC. See
"THE MERGER--Dissenters' Rights."


CONTINGENT ELECTION OF DIRECTORS

    At the Savannah Special Meeting, Savannah shareholders will be asked to
consider and vote upon the election, contingent on consummation of the Merger,
of five of the current directors of Bryan to the Savannah Board of Directors, of
whom two shall serve until the Annual Meeting of Shareholders in 1999, two shall
serve until the Annual Meeting of Shareholders in 2000, and one shall serve
until the Annual Meeting of Shareholders in 2001, in each case until their
successors have been elected and qualified. See "CONTINGENT ELECTION OF
DIRECTORS."


RISK FACTORS

    In considering whether to approve the Merger Agreement and the transactions
contemplated thereby, the shareholders of Bryan should consider the various
risks associated with an investment in Savannah Common Stock. For a discussion
of the risks associated with the Merger and the securities associated therewith,
see "RISK FACTORS."










                                      -8-
<PAGE>23


MARKET PRICES AND DIVIDENDS

    Savannah Common Stock is traded in the over-the-counter market and quoted on
the Nasdaq National Market under the symbol "SAVB." The Bryan Common Stock is
not traded in any established market. On February 10, 1998, the last day prior
to public announcement that Savannah and Bryan had executed the Merger
Agreement, the last reported sale price per share of Savannah Common Stock on
the Nasdaq National Market was $25.50, or an equivalent pro forma price per
share of Bryan Common Stock (based on the 1.85 Exchange Ratio) of $47.18. On
__________ __, 1998, the latest practicable date prior to the mailing of this
Joint Proxy Statement/Prospectus, the last reported sale price per share of
Savannah Common Stock on the Nasdaq National Market was $_______, or an
equivalent pro forma price per share of Bryan Common Stock of $_____. There can
be no assurance as to what the market price of the Savannah Common Stock will be
if and when the Merger is consummated.

    The following table sets forth the high and low sale prices per share of
Savannah Common Stock on The SmallCap Market of The Nasdaq Stock Market through
March of 1997, and thereafter on the Nasdaq National Market, and the dividends
paid per share of Savannah Common Stock for the indicated periods. All per share
data have been restated to give effect to a 3-for-2 stock split effected
February 24, 1997.

                                           SALE PRICE PER SHARE   DIVIDENDS
                                               OF SAVANNAH         DECLARED
                                               COMMON STOCK       PER SHARE
                                            -------  -------     OF SAVANNAH
                                              HIGH     LOW       COMMON STOCK
1996                                        -------  -------     ------------
First Quarter........................       $14.00    $12.67        $0.02
Second Quarter.......................       $14.00    $12.67        $0.02
Third Quarter........................       $13.83    $12.67        $0.02
Fourth Quarter.......................       $16.33    $12.67        $0.02

1997
- ----
First Quarter........................       $19.25    $15.00        $0.02
Second Quarter.......................       $23.00    $18.63        $0.04
Third Quarter........................       $23.25    $20.00        $0.04
Fourth Quarter.......................       $24.00    $21.50        $0.04

1998
- ----
First Quarter .......................       $31.00    $23.94        $0.04
Second Quarter.......................       $28.25    $25.50        $0.10
Third Quarter (through ______, 1998).       $_____    $_____        $0.10

SAVANNAH SHAREHOLDERS AND BRYAN SHAREHOLDERS SHOULD OBTAIN CURRENT MARKET
QUOTATIONS FOR SAVANNAH COMMON STOCK.

                                      -9-
<PAGE>24


   There is no established public trading market for the Bryan Common Stock,
and no reliable information is available as to trades of such shares or the
prices at which such shares have traded. Based upon the limited information
available to it, Bryan believes that the following table sets forth the high and
low prices and the dividends paid per share of Bryan Common Stock for the past
two years.

                                                                  
                                          
                                                                   DIVIDENDS
                                          SALE PRICE PER SHARE      DECLARED  
                                              COMMON STOCK         PER SHARE
                                            -------  -------        OF BRYAN
                                             HIGH      LOW        COMMON STOCK
1996                                        -------  -------     -------------- 
- ----
First Quarter......................         $20.00    $18.00          $0.70
Second Quarter.....................           N/A*      N/A*            -
Third Quarter......................           N/A*      N/A*            -
Fourth Quarter.....................         $20.00    $20.00            -

1997
- ----
First Quarter......................         $25.00    $25.00          $0.85
Second Quarter.....................         $25.00    $25.00            -
Third Quarter......................         $25.00    $25.00            -
Fourth Quarter.....................         $25.00    $25.00            -

1998
- ----
First Quarter......................         $25.00    $25.00          $1.00
Second Quarter.....................           N/A*      N/A*            -
Third Quarter (through ______, 1998).         N/A*      N/A*          $0.185

* N/A = No known trading activity.

    The holders of Savannah Common Stock are entitled to receive dividends when
and if declared by the Board of Directors out of funds legally available
therefor. Savannah has paid regular quarterly cash dividends on its Common Stock
since 1995. Although Savannah currently intends to continue to pay quarterly
cash dividends on the Savannah Common Stock, the declaration and payment of
dividends in the future will depend upon business conditions, operating results,
capital and reserve requirements, and the Board of Directors' consideration of
other relevant factors. Bryan has agreed, consistent with its recent practices,
not to declare or pay any dividends during the pendency of the Merger, other
than the dividend referred to in the table above. See "THE MERGER--Conduct of
Business Pending the Merger."

    Savannah and Bryan are each legal entities separate and distinct from their
respective subsidiaries, and their revenues depend in significant part on the
payment of dividends from their respective subsidiary depository institutions.
National banking associations and Georgia banks such as Savannah Bank and Bryan
Bank, respectively, are subject to certain legal restrictions on the amount of
dividends they are permitted to pay. See "RISK Factors--Restrictions on
Dividends."


                                      -10-
<PAGE>25


COMPARATIVE PER SHARE DATA

    The following table sets forth certain unaudited comparative per share data
relating to income, cash dividends, and book value on (i) an historical basis
for Savannah and Bryan; (ii) a pro forma combined basis per share of Savannah
Common Stock, giving effect to the Merger; and (iii) an equivalent pro forma
basis per share of Bryan Common Stock, giving effect to the Merger. The Bryan
and Savannah pro forma combined information and the Bryan pro forma Merger
equivalent information give effect to the Merger on a pooling-of-interests
accounting basis and reflects the Exchange Ratio of 1.85 shares of Savannah
Common Stock for each share of Bryan Common Stock. See "THE MERGER--Accounting
Treatment." The pro forma data are presented for information purposes only and
are not necessarily indicative of the results of operations or combined
financial position that would have resulted had the Merger been consummated at
the dates or during the periods indicated, nor are they necessarily indicative
of future results of operations or combined financial position.

    The information shown below should be read in conjunction with, and is
qualified in its entirety by, the historical financial statements of Savannah
and Bryan, including the respective notes thereto, and the pro forma financial
information incorporated by reference herein. See "DOCUMENTS INCORPORATED BY
REFERENCE," "--Selected Financial Data," "--Selected Pro Forma Financial Data,"
and "PRO FORMA FINANCIAL INFORMATION."

<TABLE>
<CAPTION>
                                      AS OF AND FOR THE
                                      SIX MONTHS ENDED    AS OF AND FOR THE
                                          JUNE 30,      YEAR ENDED DECEMBER 31,
                                            1998         1997     1996    1995
                                        -------------    ----     ----    ----                   
<S>                                          <C>          <C>      <C>     <C>
EARNINGS PER COMMON SHARE
Savannah historical (5):
  Basic..........................         $   0.58     $ 1.03  $ 0.89    $ 0.70
  Diluted........................             0.54       0.97    0.85      0.69
Bryan historical:
  Basic..........................             1.23       2.30    2.01      1.77
  Diluted........................             1.20       2.25    1.98      1.75
Savannah and Bryan pro forma combined (1):
  Basic..........................             0.61       1.10    0.96      0.80
  Diluted........................             0.58       1.06    0.93      0.78
Bryan pro forma equivalent (2):
  Basic..........................             1.13       2.04    1.78      1.48
  Diluted........................             1.07       1.96    1.72      1.44

DIVIDENDS DECLARED PER
  COMMON SHARE
Savannah historical (5)..........         $   0.14     $ 0.14  $ 0.08    $ 0.07
Bryan historical (6).............             1.00       0.85    0.70      0.60
Savannah and Bryan pro forma
  combined (1)(3)................             0.14       0.14    0.08      0.07
Bryan pro forma equivalent (4)...             0.26       0.26    0.15      0.13
BOOK VALUE PER COMMON
  SHARE (PERIOD END)
Savannah historical..............         $   9.18     $ 8.76
Bryan historical.................            15.04      14.75
Savannah and Bryan pro forma
  combined (1)...................             8.81       8.48
Bryan pro forma equivalent (2)...            16.30      15.69
</TABLE>


(1)   Represents the pro forma combined information of Savannah and Bryan as if
      the Merger were consummated at the beginning of the period, and were
      accounted for as a pooling-of-interests.
(2)   Represents the pro forma combined per common share amounts multiplied by
      the Exchange Ratio of 1.85 shares of Savannah Common Stock for each share
      of Bryan Common Stock.

                                      -11-
<PAGE>26

(3)   Represents historical dividends paid by Savannah. Savannah increased its
      quarterly dividend to ten cents per share in the second quarter of 1998.
(4)   Represents historical dividends declared per share by Savannah multiplied
      by the Exchange Ratio of 1.85 shares of Savannah Common Stock for each
      share of Bryan Common Stock.
(5)   All Savannah historical per share data has been restated to give effect to
      a 3-for-2 stock split effected on February 24, 1997.
(6)  The June 30,  1998 pro forma  dividends  include  Bryan's  annual  dividend
     declared in March 1998.

                                      -12-
<PAGE>27


SELECTED FINANCIAL DATA

    The following tables present certain selected historical financial
information for Savannah and Bryan and are derived from the respective
consolidated financial statements of Savannah and Bryan. The data should be read
in conjunction with the historical consolidated financial statements, including
the respective notes thereto, and other financial information concerning
Savannah and Bryan incorporated by reference herein. See "AVAILABLE INFORMATION"
and "DOCUMENTS INCORPORATED BY REFERENCE."

                SELECTED FINANCIAL DATA OF SAVANNAH (HISTORICAL)
                (IN THOUSANDS, EXCEPT PER SHARE AND RATIO DATA)

    The following table sets forth selected historical financial data of
Savannah and should be read in conjunction with Savannah's Annual Report on Form
10-KSB for the year ended December 31, 1997, and Savannah's Quarterly Report on
Form 10-QSB for the quarter ended June 30, 1998, which are incorporated by
reference herein. See "AVAILABLE INFORMATION" and "DOCUMENTS INCORPORATED BY
REFERENCE."

<TABLE>
<CAPTION>

                               AS OF AND FOR THE                                                  
                                  SIX MONTHS
                                ENDED JUNE 30,          AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                 1998      1997       1997      1996      1995      1994      1993
                               --------  --------   --------  --------  --------  --------  --------
<S>                               <C>       <C>        <C>       <C>       <C>      <C>        <C>
BALANCE SHEET DATA
 Total assets..................$169,190  $140,124   $163,659  $137,452  $115,088  $ 90,434  $ 71,834
 Loans, net.................... 106,570    96,055    104,541    87,409    74,766    60,320    51,257
 Deposits...................... 148,346   122,105    144,464   121,401    99,547    78,378    59,296
 Stockholders' equity..........  15,874    14,042     14,976    13,285    12,163    10,858    10,528

STATEMENT OF INCOME DATA
 Net interest income...........$  3,302  $  2,746   $  6,048  $  5,144  $  4,519  $  3,755  $  2,622
 Provision for loan losses.....     100       115        300       195       172       125       257
 Noninterest income............     628       419        953       654       470       201       235
 Noninterest expense...........   2,309     1,916      4,016     3,290     2,914     2,407     2,003
 Net income....................     986       812      1,753     1,507     1,204       906       529

PER SHARE DATA (1)
 Book value (at period end)....$   9.18  $   8.21   $   8.76  $   7.81   $  7.15 $    6.20  $   5.90
 Net income:
   Basic........................   0.58      0.48       1.03      0.89      0.70      0.51      0.29
   Diluted......................   0.54      0.45       0.97      0.85      0.69      0.51      0.29
 Cash dividends.................   0.14      0.06       0.14      0.08      0.07      0.03       -

Total shares outstanding (at     
   period end)..................  1,730     1,710      1,710     1,701     1,701     1,750     1,783
Weighted average shares
   outstanding-basic............  1,714     1,706      1,708     1,701     1,711     1,762     1,783
Weighted average shares
   outstanding-diluted..........  1,815     1,789      1,802     1,763     1,747     1,762     1,783

RATIO DATA
 Return on average assets.......  1.18%     1.18%      1.22%     1.20%     1.18%     1.09%     0.80%
 Return on average stockholders' 
   equity....................... 12.96%    12.04%     12.48%    12.01%    10.53%     8.43%     5.15%
 Average equity to average 
   assets.......................  9.11%     9.83%      9.79%    10.03%    11.20%    12.89%    15.48%
 Average loans to average 
   deposits..................... 71.80%    74.40%     75.39%    73.29%    76.58%    80.39%    84.94%

</TABLE>

(1)   All share and per share data has been revised to reflect the effect of a
      3-for-2 stock split effected on February 24, 1997.

                                      -13-
<PAGE>28


                 SELECTED FINANCIAL DATA OF BRYAN (HISTORICAL)
                (IN THOUSANDS, EXCEPT PER SHARE AND RATIO DATA)

    The following table sets forth selected historical financial data of Bryan
and should be read in conjunction with Bryan's Annual Report on Form 10-KSB for
the year ended December 31, 1997 and Bryan's Quarterly Report on Form 10-QSB for
the quarter ended June 30, 1998, which are incorporated by reference herein. See
"AVAILABLE INFORMATION" and "DOCUMENTS INCORPORATED BY REFERENCE."

<TABLE>
<CAPTION>

                               AS OF AND FOR THE
                                  SIX MONTHS
                                 ENDED JUNE 30,        AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                 1998      1997       1997      1996      1995      1994      1993
                               --------  --------   --------  --------  --------  --------  --------
<S>                               <C>      <C>        <C>       <C>       <C>       <C>        <C>
BALANCE SHEET DATA
 Total assets..................$ 71,043  $ 61,000   $ 65,513  $ 60,213  $ 51,797  $ 46,618  $ 42,225
 Loans, net....................  51,600    45,344     47,614    41,805    36,451    32,565    25,109
 Deposits......................  59,508    52,757     55,980    52,604    43,497    40,499    37,147
 Stockholders' equity..........   7,620     6,910      7,421     6,771     6,374     5,484     4,656

STATEMENT OF INCOME DATA
 Net interest income...........$  1,739  $  1,589  $   3,276  $  2,912  $  2,646  $  2,194  $  1,681
 Provision for loan losses.....      90        90        180        90        85        20        50
 Noninterest income............     468       362        720       548       420       391       340
 Noninterest expense...........   1,197     1,018      2,078     1,841     1,608     1,507     1,359
 Net income....................     620       562      1,158     1,021       917       727       406

PER SHARE DATA
 Book value (period end).......$  15.04  $  13.71  $   14.75  $  13.41  $  12.33 $   10.61  $  11.73
 Net income:
   Basic.......................    1.23      1.11       2.30      2.01      1.77      1.70      1.02
   Diluted.....................    1.20      1.08       2.25      1.98      1.75      1.68       .91
 Cash dividends................    1.00      0.85       0.85      0.70       .60      2.50       -

Total shares outstanding (at     
  period end)..................     507       504        503       505       517       517       397
Weighted average shares
   outstanding-basic...........     503       504        504       508       517       427       400
Weighted average shares
   outstanding-diluted.........     518       520        516       515       525       434       446

RATIO DATA
 Return on average assets......   1.83%     1.93%      1.88%     1.87%     1.85%     1.67%     1.11%
 Return on average stockholders'  
   equity......................  16.63%    16.57%     16.56%    15.78%    15.24%    14.73%     9.30%
 Average equity to average 
   assets......................  11.00%    11.67%     11.37%    11.84%    12.16%    11.37%    11.91%
 Average loans to average
   deposits....................  86.65%    86.90%     85.91%    83.80%    86.45%    75.30%    64.87%

</TABLE>
                                      -14-

<PAGE>29


SELECTED PRO FORMA FINANCIAL DATA

 ....The following table sets forth selected pro forma combined financial
information for the years ended December 31, 1997 and 1996 and the six months
ended June 30, 1998, giving effect to the Merger using the pooling-of-interests
method of accounting. See "THE Merger-Accounting Treatment." The pro forma
information is provided for informational purposes only and is not necessarily
indicative of actual results that would have been achieved had the Merger been
consummated at the beginning of the periods presented or of future results. The
selected pro forma combined financial information is derived from the Unaudited
Pro Forma Combined Financial Information appearing elsewhere herein. This
information should be read in conjunction with the historical financial
statements of Savannah and Bryan, including the respective notes thereto,
incorporated by reference herein. See "AVAILABLE INFORMATION," "DOCUMENTS
INCORPORATED BY REFERENCE," and "PRO FORMA COMBINED FINANCIAL DATA."

                       SELECTED PRO FORMA FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                FOR THE
                                               SIX MONTHS
                                                 ENDED      FOR THE YEAR ENDED
                                                JUNE 30,        DECEMBER 31,
                                                  1998        1997      1996
                                                --------    --------  --------                                                  
<S>                                               <C>          <C>       <C>
EARNINGS DATA
Interest income.............................    $  9,336    $ 16,667  $ 14,444
Interest expense............................       4,296       7,343     6,388
Net interest income.........................       5,040       9,324     8,056
Provision for loan losses...................         190         480       285
Noninterest income..........................       1,096       1,673     1,202
Noninterest expense.........................       3,506       6,094     5,131
Income taxes................................         834       1,512     1,314
Net income..................................       1,606       2,911     2,528

Earnings per share:
   Basic....................................   $    0.61    $   1.10  $    0.96
   Diluted..................................   $    0.58    $   1.06  $    0.93

                                                
                                                  AS OF       AS OF
                                                 JUNE 30,  DECEMBER 31
                                                  1998        1997
                                                --------    --------
BALANCE SHEET DATA
Total assets................................    $240,233     $229,172
Federal funds sold..........................      15,448       13,225
Investment securities.......................      52,503       42,152
Loan, net...................................     156,642      152,155
Deposits....................................     207,854      200,444
Other borrowings............................       7,459        4,970
Stockholders' equity........................      23,494       22,397

</TABLE>

                                      -15-
<PAGE>30


RISK FACTORS


    IN CONSIDERING WHETHER TO APPROVE THE MERGER AGREEMENT AND THE TRANSACTIONS
CONTEMPLATED THEREBY, THE SHAREHOLDERS OF BRYAN SHOULD CONSIDER THE VARIOUS
RISKS ASSOCIATED WITH AN INVESTMENT IN SAVANNAH COMMON STOCK, INCLUDING BUT NOT
LIMITED TO THE FOLLOWING:


LIMITED MARKET FOR SHARES OF SAVANNAH COMMON STOCK

    While Savannah Common Stock is listed and traded on the Nasdaq National
Market, the average daily trading volume of Savannah Common Stock has been
historically low. The average daily trading volume of Savannah Common Stock over
the six-month period ending June 30, 1998 was approximately 400 shares, and on
some days during that period the trading volume for shares of Savannah Common
Stock was zero. It is not anticipated that the Merger of Bryan with and into
Savannah will cause any significant change in the average daily trading volumes
for Savannah Common Stock.


RESTRICTIONS ON DIVIDENDS

    Although Savannah has regularly paid cash dividends in the past, dividends
will be payable on Savannah Common Stock only when, as and if declared by the
Board of Directors of Savannah out of funds available therefor. Any dividends to
be declared by the Savannah Board of Directors must comply with the GBCC and the
applicable rules and regulations of appropriate regulatory authorities. In
addition, Savannah's only source of income will be dividends and other payments
made to Savannah by Savannah Bank and Bryan Bank, and certain statutory and
regulatory restrictions exist on the payment of dividends by those subsidiaries.


POSSIBLE COSTS ASSOCIATED WITH THE INTEGRATION OF BRYAN

    The ability of Savannah, as the surviving corporation, to perform with
financial success is dependent upon the integration of Bryan into Savannah, as
the surviving corporation. The Merger involves the integration of two companies
that have previously operated independently, and no assurance can be given that
Savannah will be able to integrate the operations of Bryan without encountering
difficulty or experiencing the loss of key Bryan employees or customers, or that
the benefits expected from such integration will be realized.


GOVERNMENTAL REGULATION

    Savannah, Bryan, and their respective subsidiaries are currently subject to
extensive governmental regulation. Both Savannah and Bryan, as bank holding
companies, are primarily regulated by the Federal Reserve. Savannah Bank,
Savannah's wholly owned banking subsidiary, is a national banking association
regulated by the Federal Deposit Insurance Corporation (the "FDIC") and the
Office of the Comptroller of the Currency ("OCC"). Bryan Bank, Bryan's wholly
owned banking subsidiary, is a Georgia bank regulated by the FDIC and the GDBF.

    As a bank holding company, Savannah is subject to certain minimum capital
requirements administered by the Federal Reserve. Failure to meet minimum
capital requirements can initiate certain mandatory, and possibly additional
discretionary, actions by the Federal Reserve that, if undertaken, could have a
direct material effect on the financial position or results of operations of
Savannah. Savannah anticipates that it will be able to satisfy the minimum
capital requirements.

    Bryan Bank and Savannah Bank will continue to be primarily regulated by the
FDIC, GDBF, and the OCC. The Federal and State regulators of these entities will
continue to have the ability, should the situation so require, to place
significant regulatory and operational burdens upon Savannah and its
subsidiaries, which could affect the profitability of those entities.

                                      -16-

<PAGE>31


COMPETITION

    Savannah and its subsidiaries will compete directly with financial
institutions which are well established, many of which will have significantly
greater resources and lending limits than Savannah and its subsidiaries. As a
result of those greater resources, the large financial institutions with which
Savannah will compete may be able to provide a broader range of services to
their customers than Savannah, may be able to afford newer and more
sophisticated technology than Savannah, and may be able to provide more funds to
borrowers than Savannah. The long-term success of Savannah will be dependent on
the ability of its subsidiaries to compete successfully with other financial
institutions in their service areas.


CONTROL BY MANAGEMENT

    Upon consummation of the Merger, the resulting directors and executive
officers of Savannah will beneficially own approximately [704,863] shares of
Savannah Common Stock, or approximately [26.4]percent of the total outstanding
shares. In addition, the directors of Bryan Bank who will not become directors
of Savannah will own approximately 234,400 shares of Savannah Common Stock, or
approximately 8.8 percent of the total outstanding shares. It is therefore
anticipated that resulting management of Savannah will have significant control
of Savannah following the consummation of the Merger.


ANTI-TAKEOVER EFFECTS OF CERTAIN PROVISIONS OF SAVANNAH'S ARTICLES OF
INCORPORATION, BYLAWS AND THE GBCC

    The Board of Directors of Savannah is empowered to issue preferred stock
without shareholder action. The existence of this ability could render more
difficult or discourage an attempt to obtain control of Savannah by means of a
tender offer, merger, proxy contest or otherwise. Savannah's Articles of
Incorporation and By-Laws divide the Board of Directors of Savannah into three
classes, as nearly equal in size as possible, with staggered three-year terms.
One class is elected each year. The classification of the Savannah Board of
Directors could have the effect of making it more difficult for a third party to
acquire control of Savannah. Savannah is also subject to certain provisions of
the GBCC and of the Savannah Articles which relate to business combinations with
interested shareholders. See "EFFECT OF THE MERGER ON THE RIGHTS OF
SHAREHOLDERS."


YEAR 2000 ISSUES

    It is possible that Savannah's and Bryan's currently installed computer
systems, software products or other business systems, or those of Savannah's or
Bryan's suppliers or customers, will not always accept input of, store,
manipulate and output dates in the years 1999, 2000 or thereafter without error
or interruption. Savannah and Bryan have conducted reviews of their business
systems, including their computer systems, to attempt to identify ways in which
their systems could be affected by problems in correctly processing date
information. Savannah and Bryan have engaged Year 2000 consultants and have
developed a plan to ensure a smooth transition of the systems, products and
vendors that they rely on into the twenty-first century. Additionally, Savannah
Bank and Bryan Bank are working with their loan customers to monitor potential
credit exposure that might result from a lack of their systems' readiness for
the Year 2000. Savannah's and Bryan's primary software systems are licensed from
an outside vendor. The core customer information system ("CIS"), loan, deposit,
general ledger, automated teller machine ("ATM") and card-based systems are all
maintained and processed by a third party, the largest bank-owned data processor
of banks in the United States. Savannah and Bryan expect to receive commitments
from their major vendors to provide the required systems modifications to ensure
compliance. Management believes those commitments will be met in advance of July
1, 1999. Some software programs and some hardware will need to be modified or
replaced for Year 2000 compliance. To the extent possible, those changes will be
incorporated in the normal replacement or upgrade of hardware and systems.
Management believes it will be successful in the achievement of its plans and
does not believe that the execution of the plan will have a material adverse
effect on future operating results. The total cost for Year 2000 compliance is
estimated to be between $200,000 and $300,000. However, this includes $150,000
to $200,000 in normal upgrades and salaries of existing personnel. The

                                      -17-
<PAGE>32


incremental Year 2000 expense is estimated to be between $60,000 and $100,000
for 1998 and 1999 combined. However, there can be no assurance that Savannah and
Bryan will identify all date-handling problems in their business systems or
those of their customers and suppliers in advance of their occurrence, or that
Savannah and Bryan will be able to successfully remedy problems that are
discovered.


















                                      -18-
<PAGE>33



                            MEETINGS OF SHAREHOLDERS


SHAREHOLDER MEETINGS

    SAVANNAH SPECIAL MEETING. This Joint Proxy Statement/Prospectus is being
furnished to the holders of Savannah Common Stock in connection with the
solicitation by the Savannah Board of Directors of proxies for use at the
Savannah Special Meeting, at which Savannah shareholders will be asked to vote
upon the following proposals: to approve the issuance of Savannah Common Stock
pursuant to the Merger Agreement; and to elect, contingent on consummation of
the Merger, five of the current directors of Bryan to the Savannah Board of
Directors. The Savannah Special Meeting will be held at the Hyatt Regency
Savannah, 2 West Bay Street, Savannah, Georgia 31401, on ___________, _____ __,
1998, at 10:00 a.m., local time.

    BRYAN SPECIAL MEETING. This Joint Proxy Statement/Prospectus is being
furnished to the holders of Bryan Common Stock in connection with the
solicitation by the Bryan Board of Directors of proxies for use at the Bryan
Special Meeting, at which Bryan shareholders will be asked to vote upon a
proposal to approve the Merger Agreement and the transactions contemplated
therein. The Bryan Special Meeting will be held at the corporate headquarters of
Bryan, 9971 Ford Avenue, Richmond Hill, Georgia 31324, on ___________, _____ __,
1998, at 6:00 p.m. local time.


RECORD DATES, VOTING RIGHTS, REQUIRED VOTES, AND REVOCABILITY OF PROXIES

    SAVANNAH. Savannah's Board of Directors has fixed the close of business on
_____ __, 1998, as the Savannah Record Date. Only holders of record of shares of
Savannah Common Stock on the Savannah Record Date will be entitled to notice of
and to vote at the Savannah Special Meeting. Each share of Savannah Common Stock
is entitled to one vote. Shareholders who execute proxies retain the right to
revoke them at any time prior to being voted at the Savannah Special Meeting. On
the Savannah Record Date, there were 1,782,598 shares of Savannah Common Stock
issued, of which [1,730,173] shares were outstanding ([52,425] shares were held
in treasury) and were held by approximately 220 shareholders of record and by
530 additional shareholders through brokerage accounts.

    To hold a vote on any proposal, a quorum must be assembled, which is a
majority of the votes entitled to be cast by the holders of the outstanding
shares of Savannah Common Stock. In determining whether a quorum exists at the
Savannah Special Meeting for purposes of all matters to be voted on, all votes
"for" or "against," as well as all abstentions, will be counted. Approval of the
proposal to approve the issuance of Savannah Common Stock pursuant to the Merger
Agreement requires that the number of votes cast in favor of the action exceed
the number of votes cast opposing the action in a meeting in which a quorum
exists. The vote required for the election of directors is a plurality of the
votes cast by the shares entitled to vote in the election, provided that a
quorum is present.

    As of the Savannah Record Date, all directors and executive officers of
Savannah as a group (14 persons) were entitled to vote [475,766] shares of
Savannah Common Stock, constituting approximately [27.5] percent of the total
number of shares of Savannah Common Stock outstanding at that date, and are
anticipated to vote their shares of Savannah Common Stock in favor of the
issuance of Savannah Common Stock pursuant to the Merger Agreement. As of the
Savannah Record Date, Bryan and its affiliates held an aggregate of 825 shares
of Savannah Common Stock.

    Shares of Savannah Common Stock represented by properly executed proxies, if
such proxies are received in time and not revoked, will be voted in accordance
with the instructions indicated on the proxies. IF NO INSTRUCTIONS ARE
INDICATED, SUCH PROXIES WILL BE VOTED FOR APPROVAL OF THE ISSUANCE OF SHARES OF
SAVANNAH COMMON STOCK PURSUANT TO THE MERGER AGREEMENT, FOR THE ELECTION,
CONTINGENT ON CONSUMMATION OF THE MERGER, OF THE FIVE NOMINEES FOR DIRECTOR TO
THE SAVANNAH BOARD OF DIRECTORS, AND, IN THE DISCRETION OF THE PROXY HOLDER, AS
TO ANY OTHER MATTER WHICH MAY COME PROPERLY BEFORE THE SAVANNAH SPECIAL MEETING.
If necessary, the proxy holder may vote in favor of a proposal to adjourn the
Savannah Special Meeting in order to permit further

                                      -19-
<PAGE>34


 solicitation of proxies in the event there are not sufficient votes to approve
the foregoing proposals at the time of the Savannah Special Meeting.

    A Savannah shareholder who has given a proxy may revoke it at any time prior
to its exercise at the Savannah Special Meeting by (i) giving written notice of
revocation to the Secretary of Savannah, (ii) properly submitting to Savannah a
duly executed proxy bearing a later date, or (iii) attending the Savannah
Special Meeting and voting in person. All written notices of revocation and
other communications with respect to revocation of proxies should be addressed
as follows: The Savannah Bancorp, Inc., 25 Bull Street, Savannah, Georgia 31401;
Attention: J. Curtis Lewis, III.

    The costs associated with the solicitation of proxies for the Savannah
Special Meeting will be borne by Savannah. In addition to the solicitation of
shareholders of record by mail, telephone, facsimile or personal contact,
Savannah will be contacting brokers, dealers, banks, or voting trustees or their
nominees who can be identified as record holders of Savannah Common Stock. Such
holders, after inquiry by Savannah, will provide information concerning
quantities of proxy materials and needed to supply such information to
beneficial owners, and Savannah will reimburse them for the reasonable expense
of mailing proxy materials to such persons.

    BRYAN. Bryan's Board of Directors has fixed the close of business on _____
__, 1998, as the Bryan Record Date. Only holders of record of shares of Bryan
Common Stock on the Bryan Record Date will be entitled to notice of and to vote
at the Bryan Special Meeting. Each share of Bryan Common Stock is entitled to
one vote. Shareholders who execute proxies retain the right to revoke them at
any time prior to being voted at the Bryan Special Meeting. On the Bryan Record
Date, there were 532,258 shares of Bryan Common Stock issued, of which 506,508
shares were outstanding (25,750 shares were held in treasury) and were held by
approximately 410 shareholders of record and by approximately 50 additional
shareholders through brokerage accounts.

    To hold a vote on any proposal, a quorum must be assembled, which is a
majority of the votes entitled to be cast by the holders of the outstanding
shares of Bryan Common Stock. In determining whether a quorum exists at the
Bryan Special Meeting for purposes of all matters to be voted on, all votes
"for" or "against," as well as all abstentions, will be counted. Approval of the
Merger Agreement and the transactions contemplated therein requires the
affirmative vote by holders of 66-2/3 percent (approximately 337,672 shares) of
the outstanding shares of Bryan Common Stock entitled to vote at the Bryan
Special Meeting.

    As of the Bryan Record Date, all directors and executive officers of Bryan
as a group (12 persons) were entitled to vote 251,381 shares of Bryan Common
Stock, constituting approximately 49.6 percent of the total number of shares of
Bryan Common Stock outstanding at that date. The holders of all such shares have
agreed to vote their shares of Bryan Common Stock in favor of the Merger. As of
the Bryan Record Date, Savannah and its affiliates held no shares of Bryan
Common Stock.

    Shares of Bryan Common Stock represented by properly executed proxies, if
such proxies are received in time and not revoked, will be voted in accordance
with the instructions indicated on the proxies. IF NO INSTRUCTIONS ARE
INDICATED, SUCH PROXIES WILL BE VOTED FOR APPROVAL OF THE MERGER AGREEMENT, AND
THUS THE HOLDERS OF THE SHARES OF BRYAN COMMON STOCK REPRESENTED BY SUCH PROXIES
WILL NOT BE ENTITLED TO ASSERT DISSENTERS' RIGHTS (SEE "THE MERGER--DISSENTERS'
RIGHTS"), AND, IN THE DISCRETION OF THE PROXY HOLDER, AS TO ANY OTHER MATTER
WHICH MAY COME PROPERLY BEFORE THE BRYAN SPECIAL MEETING. If necessary, the
proxy holder may vote in favor of a proposal to adjourn the Bryan Special
Meeting in order to permit further solicitation of proxies in the event there
are not sufficient votes to approve the foregoing proposal at the time of the
Bryan Special Meeting.

    FAILURE EITHER TO VOTE BY PROXY OR IN PERSON AT THE BRYAN SPECIAL MEETING
WILL HAVE THE EFFECT OF A VOTE CAST AGAINST APPROVAL OF THE MERGER AGREEMENT.

    A Bryan shareholder who has given a proxy may revoke it at any time prior to
its exercise at the Bryan Special Meeting by (i) giving written notice of
revocation to the Secretary of Bryan, (ii) properly submitting to Bryan a duly
executed proxy bearing a later date, or (iii) attending the Bryan Special
Meeting and voting in person. All written notices of revocation and other
communications with respect to revocation of proxies should be addressed as

                                      -20-
<PAGE>35


follows:  Bryan Bancorp of Georgia, Inc., 9971 Ford Avenue, Richmond Hill, 
          Georgia 31324 Attention:  James W. Royal.


RECOMMENDATIONS OF THE BOARDS OF DIRECTORS

    The Board of Directors of Savannah has unanimously adopted the Merger
Agreement, believes the Merger is in the best interests of Savannah and its
shareholders, and unanimously recommends that shareholders of Savannah vote FOR
approval of the issuance of shares of Savannah pursuant to the Merger Agreement
and FOR approval of the election of the five nominees for director to the
Savannah Board of Directors. See "THE MERGER--Background of and Reasons for the
Merger; Savannah's Reasons for the Merger and Recommendation of Directors."

    The Board of Directors of Bryan has adopted the Merger Agreement, believes
the Merger is in the best interests of Bryan and its shareholders, and
recommends that shareholders of Bryan vote FOR adoption of the Merger Agreement
and the consummation of the transactions contemplated therein. See "THE
MERGER--Background of and Reasons for the Merger; Bryan's Reasons for the Merger
and Recommendation of Directors."


















                                      -21-
<PAGE>36


                                   THE MERGER

    THE FOLLOWING INFORMATION DESCRIBES CERTAIN ASPECTS OF THE MERGER. THIS
DESCRIPTION DOES NOT PURPORT TO BE COMPLETE AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO THE APPENDICES HERETO, INCLUDING THE MERGER AGREEMENT, A COPY OF
WHICH IS ATTACHED AS APPENDIX A TO THIS JOINT PROXY STATEMENT/PROSPECTUS AND IS
INCORPORATED HEREIN BY REFERENCE. ALL SHAREHOLDERS ARE URGED TO READ THE
APPENDICES IN THEIR ENTIRETY.


BACKGROUND OF AND REASONS FOR THE MERGER

    BACKGROUND OF THE MERGER. Informal conversations between management
officials of Bryan and Savannah concerning the benefits of combining their
organizations occurred infrequently over the last five years, and during that
time, Bryan Bank and Savannah Bank occasionally participated in joint loan
transactions.

    On November 14 and 15, 1997, the directors of Bryan held a strategic
planning retreat to develop the long term objectives of Bryan. Bryan engaged EHD
to facilitate the planning process. A major goal of the resulting plan
encompassed expanding the services of Bryan into Chatham County via branching.
The plan also included an objective of enhancing the long term value and
liquidity of the Bryan Common Stock through strategic mergers or acquisitions if
this could be accomplished while maintaining a strong community banking presence
in Richmond Hill, Georgia.

    On January 9, 1998, E. James Burnsed, President and Chief Executive Officer
of Bryan, had a meeting with Archie H. Davis, President and Chief Executive
Officer of Savannah, during which the mutual interest of Savannah and Bryan in a
possible merger was discussed. Mr. Burnsed advised Mr. Davis that, should
Savannah have an interest at that time, that interest should be communicated to
the Board of Bryan. On January 13, 1998, Savannah executed a consulting
agreement with TSJ to provide a financial analysis of Bryan, as well as any
other consulting services needed to investigate, negotiate and consummate a
merger with Bryan.

    On January 20, 1998, the directors of Bryan met with EHD and discussed the
possibility of increasing the liquidity of the Bryan Common Stock through a
listing of the shares on the Nasdaq National Market. At that meeting, the Board
considered an analysis of a proposed merger with another company.

    On January 26, 1998 the directors of Savannah discussed the desirability of
merging with Bryan. At that meeting, TSJ presented a financial analysis of the
proposed merger at a range of possible exchange ratios. The Board of Directors
of Savannah appointed a special committee (the "Savannah Merger Committee")
composed of Messrs. Davis, J. Wiley Ellis, Chairman of Savannah, and director
Russell Carpenter to continue discussions and negotiations with Bryan. On that
same date, at the invitation of Savannah, Messrs. Davis and Ellis met informally
with two of the directors of Bryan, James W. Royal and J. Toby Roberts, Sr., to
discuss a possible merger.

    On January 29, 1998, the Board of Directors of Bryan met and Messrs. Royal
and Roberts reported the substance of the informal meeting and discussions with
Savannah. The Board of Directors of Bryan appointed a special strategic planning
committee (the "Bryan Merger Committee"), composed of Messrs. Royal, Roberts and
Burnsed to continue discussions and negotiations with Savannah. The Bryan Board
authorized the engagement of EHD to act as financial advisor to the Bryan Board
in the transaction.

    On January 30, 1998, Savannah and Bryan executed a mutual confidentiality
agreement.

    On February 3, 1998, the Bryan Merger Committee, the Savannah Merger
Committee, the executive officers of Bryan and Savannah, and representatives
from EHD and TSJ, met to discuss the details of a possible merger. Savannah
presented a draft of a proposed agreement and plan of merger indicating a
proposed exchange ratio of 1.70 shares of Savannah Common Stock for each share
of Bryan Common Stock. EHD and the Bryan Merger Committee suggested that the
exchange ratio should be 2.0 shares of Savannah Common Stock for each share of
Bryan Common Stock. After lengthy discussion and negotiation, the Savannah
Merger Committee increased its proposal to 1.75 shares of Savannah Common Stock
for each share of Bryan Common Stock.

                                      -22-
<PAGE>37



    On February 5, 1998, the Board of Directors of Bryan met to consider a
merger proposal from Savannah to exchange 1.75 shares of Savannah Common Stock
for each share of Bryan Common Stock. At the meeting the Bryan Board received
the recommendation of its management, its financial advisor and counsel. The
management of Bryan reported that the proposed merger met the goals of the
strategic plan and counsel for Bryan advised that the proposed merger was
legally sufficient although the proposed agreement and plan of merger had not
been received and reviewed at that time. EHD reported to the Bryan Board its
analysis of the transaction. EHD indicated it had reviewed the financial
statements of both companies as well as a range of possible exchange ratios. It
indicated that the proposal by Savannah was on the lower end of the range of
values and suggested that the upper end of the range of values would be an
exchange ratio of two shares of Savannah Common Stock for each share of Bryan
Common Stock. The Bryan Board then rejected the offer of Savannah and authorized
the Bryan Merger Committee to continue negotiating and authorized the execution
of a letter of intent if it contemplated an exchange ratio of not less than 1.85
and also permitted Bryan to pay its planned, regular annual cash dividend of
$1.00 prior to the merger.

    The Board of Savannah met again on February 6, 1998 and, after due
consideration, authorized the Savannah Merger Committee to negotiate the terms
of a merger with Bryan at an exchange ratio of up to 1.85 and to execute a
definitive agreement on those terms. In authorizing further negotiations and
execution of a definitive agreement, the Savannah Board considered the potential
for increased earnings ratios and the strategic value of the merger that would
result from the transaction, as well as Bryan's share of its deposit market.

    On February 6, 1998, the Bryan Merger Committee, the Savannah Merger
Committee, EHD and the executive officers of Savannah and Bryan met for further
negotiations. After detailed discussions on the value of each organization and
the combined organization, Savannah offered an exchange ratio of 1.85 shares of
Savannah Common Stock for each share of Bryan Common Stock. The Bryan Merger
Committee accepted the offer, subject to due diligence, negotiation of a
definitive agreement, and the approval of the Bryan Board of Directors.

    From February 6th through the 9th, Bryan and Savannah each conducted a due
diligence review of the other company's respective financial condition. The
respective teams reviewed the internal financial records, examination reports,
audited financial statements of Bryan and also reviewed loans exceeding
$100,000, and their respective securities portfolios.

    On February 10, 1998, the Board of Directors of Bryan met. The Bryan Merger
Committee presented a definitive merger agreement between Bryan and Savannah for
the Bryan Board to approve. The management of Bryan gave an extensive report to
the Directors of the results of the due diligence that was performed. The Bryan
Merger Committee reviewed the projected financial effect of the transaction and
advised the Bryan Board that the exchange ratio was within an acceptable range
of values and was a fair transaction for the Bryan shareholders. Counsel for the
Bryan Board advised the Bryan Board that the proposed agreement and plan of
merger was legally sufficient and was fairly balanced between the obligations of
the parties. The agreement also embodied the offer and proposal presented by the
Bryan Merger Committee. The Board of Directors of Bryan then approved the
definitive agreement, with all directors voting for the agreement except Mr.
Charles Stafford, Chairman of the Board of Directors of Bryan, who did not vote.
The agreement was signed by the parties on February 11, 1998 (the "Original
Merger Agreement").

    The Original Merger Agreement provided that each of the Bryan directors,
except Charles Stafford, would execute a Directors' Agreement which contained a
covenant not to compete for a period of two years after consummation of the
Merger. Mr. Stafford, from the beginning of the negotiations, advised the Bryan
strategic planning committee and Savannah that he would not execute a covenant
not to compete without compensation. The Original Merger Agreement further
provided that, as a condition to the obligations of Savannah to consummate the
Merger, each affiliate of Bryan would be required to execute an affiliate's
agreement in order to ensure that the transaction would qualify for
pooling-of-interests accounting treatment. Bryan sought to have all affiliates
of Bryan execute the affiliate agreements. Each of the affiliates of Bryan
signed an affiliate agreement, except Mr. Stafford.

                                      -23-
<PAGE>38



    When approached about signing a Directors' Agreement without a covenant not
to compete provision, along with an affiliate's agreement, Mr. Stafford advised
the Bryan Board of Directors he would not sign either agreement because of his
concern about the process followed by the Bryan Board in evaluating the Savannah
proposal. Mr. Stafford indicated he was concerned about (1) the failure of the
Bryan Board to pursue other offers, (2) his view that the Bryan Board had
deviated from the strategic plan previously adopted, (3) the lack of information
furnished to the full Bryan Board, (4) insufficient due diligence being
performed before executing the Original Merger Agreement and (5) the rush to
sign the Original Merger Agreement without careful deliberation.

    In response, the Bryan Board met on April 8, 1998 to review Mr. Stafford's
concerns about the process. EHD, along with Edward J. Harrell, counsel for
Bryan, met with the Bryan Board. At the Bryan Board meeting EHD reviewed in
detail with the entire Board the material that it had reviewed with the
strategic planning committee. EHD displayed a comparison of recent comparable
Georgia acquisitions of financial institutions: First Liberty Financial Corp.'s
acquisition of Southland Bank Corp.; Regions Financial Corporation's acquisition
of First Community Banking Services; SNB Bancshares, Inc.'s acquisition of
Crossroads Bancshares, Inc.; FLAG Financial Corporation's acquisitions of the
Three Rivers Bancshares, Inc. and Middle Georgia Bancshares, Inc.; PAB
Bancshares, Inc.'s acquisition of Investors Financial Corporation; and Premier
Bancshares, Inc.'s acquisitions of Lanier Bank & Trust and The Bank Holding
Company. This peer group of financial institutions was selected because of size
and geographical similarity to Bryan. In comparing the multiples of book value
and earnings resulting from the average consideration paid for similar financial
institutions in Georgia (assuming exercise of all outstanding options to
purchase shares of Bryan Common Stock), an indicated price per share would be
$33.18. Based on the trading prices of Savannah Common Stock at the time, the
exchange price in the Merger was approximately $47.00 per share of each share of
Bryan Common Stock. EHD indicated this price range was far in excess of the
average and was at the upper range of values experienced by similar institutions
being acquired in Georgia over the last six months. EHD further indicated that
it was prepared to render to the Bryan Board a fairness opinion.

    Management of Bryan reported to the Bryan Board that a primary element of
Bryan's strategic plan was to expand a branch network into Chatham County in
view of the projected reduction in the asset and income growth rates of Bryan
Bank. It was determined that this very expensive process could be accomplished
without capital investment through the Merger with Savannah. Development of a
liquid, efficient market for the Bryan Common Stock, another goal, could also be
addressed through the Merger.

     Mr. Stafford then expressed to the Bryan Board the following concerns about
the process in approving the Merger:

    1. The Merger was not consistent with the strategic plan adopted by the
Bryan Board in November 1997. He indicated it was his understanding that the
Bryan Board had elected to remain independent while pursuing opportunities to
expand into new regions.

    2. The Bryan Board failed to pursue other potential merger partners
(including First Banking Company of Southeast Georgia) that had expressed an
interest in pursuing merger discussions with Bryan in the weeks and months
immediately preceding the approval of the Merger.

    3. The Bryan Board proceeded too rapidly in approving the Merger without
carefully studying it and other potential options available.

    4. The due diligence review of Savannah performed by Bryan was not thorough
enough, nor were the results of such review adequately discussed in detail with
the full Bryan Board.

    The Bryan Board then discussed the Original Merger Agreement at length and
revisited all aspects of the transaction including the terms, the legal effect
of the Original Merger Agreement, other proposals and how the transaction fit
into Bryan's strategic plan.

                                      -24-
<PAGE>39


    The Bryan Board voted on a resolution to recommend to the shareholders that
the Original Merger Agreement be adopted and approved by the shareholders and
that the shareholders vote FOR approval of the Original Merger Agreement. This
resolution was passed by all directors present, except Mr. Stafford who voted
against the resolution. In addition, Mr. Stafford again indicated to the Bryan
Board that he would not sign a Directors' Agreement or an affiliate agreement.

    On April 13, 1998, Bryan formally notified Savannah that it could not meet
the condition contained in the Original Merger Agreement requiring that all
affiliates of Bryan execute an affiliate agreement. At that time, Bryan and
Savannah began to discuss various issues in light of the increasing likelihood
that the Merger would not be consummated within the time initially anticipated,
including the fact that beginning September 30, 1998, either party could
unilaterally terminate the Original Merger Agreement. Savannah and Bryan agreed
that the Original Merger Agreement should be amended and restated to provide,
among other things, that (i) the date as of which the parties would have been
entitled to terminate the Original Merger Agreement would be extended to
December 31, 1998, and (ii) Bryan would be permitted to pay quarterly dividends
after June 30, 1998 at the rate of Savannah's quarterly dividends times the
Exchange Ratio.

    Thereafter Mr. Stafford offered (and subsequently withdrew his offer) to
sell his Bryan Common Stock to anyone arranged by the Bryan Board at a price of
$60.00 per share, approximately 28% higher than the proposal offered to the
Bryan shareholders by Savannah. Savannah and Bryan then entered into extensive
negotiations with Mr. Stafford which resulted in Mr. Stafford agreeing to a
non-solicitation and non-disclosure agreement, a covenant not to compete, a
financial disclosure agreement, and an affiliate agreement. See "--Interests of
Certain Persons in the Merger; STAFFORD AGREEMENTS." In addition, after
considering the additional effort made by the Bryan Board to revisit the process
and to further analyze the Original Merger Agreement, and the proposed
amendments thereto, and in light of the receipt of the fairness opinion from
EHD, Mr. Stafford executed a Directors' Agreement agreeing to vote his shares
FOR the Merger. See "--Bryan Directors' Agreements."

    On July 28, 1998, the Bryan Board of Directors met and voted in favor of a
resolution approving the proposed amendments to the Original Merger Agreement,
and recommending to Bryan shareholders that they vote FOR approval of the
amended and restated Merger Agreement.

    SAVANNAH'S REASONS FOR THE MERGER AND RECOMMENDATION OF DIRECTORS. In
approving the Merger Agreement and the Merger, the Savannah Board considered a
number of factors concerning the benefits of the Merger. Without assigning any
relative or specific weights to the factors, the Savannah Board of Directors
considered the following material factors:

               (a) the information presented to the Savannah Board by the
        management of Savannah concerning the business, operations, earnings,
        asset quality, and financial condition of Bryan, including the
        composition of the earning assets of Bryan;

               (b) the financial terms of the Merger, including the
        relationship of the value of the consideration issuable in the Merger to
        the market value, tangible book value, and earnings per share of Bryan
        Common Stock;

               (c) the ability of the operations of Bryan after the Effective
        Time to contribute to the earnings of Savannah;

               (d) the attractiveness of the Bryan franchise, the market
        position of Bryan, the compatibility of the franchise of Bryan with the
        operations of Savannah and the ability of Bryan and Savannah to make
        larger loans and to consolidate their respective positions in the
        greater Savannah market;

               (e) the compatibility of the community bank orientation of the
        operations of Bryan to that of Savannah;

                                      -25-
<PAGE>40

               (f) TSJ's review comparison of Bryan to selected peer banks
        and of premiums paid in other merger transactions, and the advice
        rendered by TSJ as to the fairness, from a financial point of view, to
        the shareholders of Savannah of the consideration to be issued to the
        Bryan shareholders.

               (g) the nonfinancial terms of the Merger, including the
        anticipated treatment of the Merger as a tax-free exchange of Bryan
        Common Stock for Savannah Common Stock for federal income tax purposes;
        and

               (h) the likelihood of the Merger being approved by
        applicable regulatory authorities without adverse conditions or delay;

    Each member of Savannah's Board individually considered the foregoing and
other factors, but the Savannah Board did not collectively assign any specific
or relative weights to the factors considered and did not make any determination
with respect to any individual factor. Savannah's Board collectively and
unanimously determined, in light of the factors each member considered
appropriate, that the Merger is in the best interests of Savannah and its
shareholders.

    SAVANNAH'S BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT SAVANNAH
SHAREHOLDERS VOTE FOR APPROVAL OF THE ISSUANCE OF SHARES OF SAVANNAH COMMON
STOCK PURSUANT TO THE MERGER AGREEMENT.

    BRYAN'S REASONS FOR THE MERGER AND RECOMMENDATION OF DIRECTORS. The Bryan
Board of Directors, with the assistance of outside legal and financial advisors,
evaluated the financial, legal and market considerations bearing on the decision
to recommend the Merger. In reaching its conclusion that the Merger Agreement is
in the best interest of Bryan and its shareholders, the Bryan Board of Directors
carefully considered the following material factors:

               (a) the Savannah Common Stock is listed on the Nasdaq
        National Market and trades at a substantially higher price than recent
        trades of Bryan Common Stock;

               (b) the consideration being paid to the Bryan shareholders
        is consistent with prices being paid in mergers involving similar
        financial institutions in Georgia based upon an extensive analysis of
        merger transactions involving similar banks over the past two years;

               (c) the percentage ownership of the Bryan shareholders of the
        resulting company and the number of Bryan directors to be elected to
        the Savannah Board will be sufficient to ensure that Bryan shareholders
        will have a significant voice in the management of Savannah and in
        decisions regarding any future change in control of Savannah;

               (d) the information presented to the Bryan Directors by the
        management of Bryan concerning the business, operations, earnings, asset
        quality, and financial condition of Savannah, including the composition
        of the earning assets of Savannah;

               (e) the market coverage developed by Savannah in the Chatham
        County market through its network of branches and the significant growth
        in earnings that this network is projected to provide;

               (f) the realization that the earnings and return on equity
        growth rates of Bryan may be slowed as the company begins to establish a
        branch network in Chatham County, a significant capital investment for
        which Savannah provides an alternative;

               (g) the projected book value and earning stream of the combined
        company after the Merger due to the operating efficiencies and
        synergies provided by the combined company;

               (h) the desire of Savannah for Bryan Bank to remain a separate
        community bank with operating independence to serve the growing
        banking needs of the Richmond Hill community;

                                      -26-
<PAGE>41

               (i) the nonfinancial terms of the Merger, including the
        anticipated treatment of the Merger as a tax-free exchange of Bryan
        Common Stock for Savannah Common Stock for federal income tax purposes;

               (j) the attractiveness of the franchise and market position
        of the resulting company, the compatibility of the franchises of
        Savannah and Bryan, the ability of the resulting company to make larger
        loans, the ability of Savannah and Bryan to consolidate their respective
        positions in the greater Savannah market, and the presence of an
        opportunity for Bryan Bank to continue to operate as a free-standing
        bank to serve the needs of the local community; and

               (k) the advice rendered by EHD as to the fairness, from a
        financial point of view of the Exchange Ratio to the holders of Bryan
        Common Stock, the recommendation of Bryan's management in favor of the
        transaction, and the report of the outside auditors of Bryan relating to
        the results of the due diligence process.

    While each member of the Bryan Board individually considered the foregoing
and other factors, the Bryan Board did not collectively assign any specific or
relative weights to the factors considered and did not make any determination
with respect to any individual factor. The Bryan Board collectively made its
determination with respect to the Merger based on the conclusion reached by its
members, in light of the factors that each of them consider as appropriate, that
the Merger is in the best interests of the Bryan shareholders.

    The terms of the Merger, including the purchase price, were the result of
arm's-length negotiations between representatives of Bryan and representatives
of Savannah. Based upon its consideration of the foregoing factors, the Board of
Directors of Bryan approved the Merger Agreement and the Merger as being in the
best interests of Bryan and its shareholders.

    THE BRYAN BOARD OF DIRECTORS RECOMMENDS THAT THE MERGER AGREEMENT AND THE
MERGER BE ADOPTED AND APPROVED BY ALL SHAREHOLDERS OF BRYAN.


OPINION OF SAVANNAH'S FINANCIAL ADVISOR

    TSJ is an investment banking and financial services firm located in Atlanta,
Georgia. As part of its investment banking business, TSJ engages in the review
of the fairness of bank merger transactions from a financial perspective and in
the valuation of banks and other businesses and their securities in connection
with mergers, acquisitions and other transactions. Neither TSJ nor any of its
affiliates has a material financial interest in Savannah or Bryan. TSJ was
selected to advise Savannah's Board of Directors based upon its familiarity with
Savannah, Bryan, the regional community banking industry and its knowledge of
the banking industry as a whole.

    TSJ was engaged by Savannah to act as an advisor to the Savannah Board of
Directors during the negotiations with Bryan, to provide regulatory consulting
services, and to render the TSJ Fairness Opinion (as defined below), for which a
fee of $15,000 has been paid and an additional fee of $170,000 will be paid upon
consummation of the Merger. These fees include the costs associated with
rendering these services.

    TSJ has rendered its opinion, dated the date hereof (the "TSJ Fairness
Opinion"), to the Board of Directors of Savannah that the consideration to be
paid the holders of Bryan Common Stock under the Merger Agreement is fair to the
Savannah shareholders from a financial point of view. A copy of the TSJ Fairness
Opinion is attached as Appendix B to this Joint Proxy Statement/Prospectus and
should be read in its entirety. The summary of the TSJ Fairness Opinion set
forth herein is qualified in its entirety by reference to the text of the TSJ
Fairness Opinion.

    In arriving at its opinion, TSJ reviewed and analyzed audited and unaudited
financial information through June 30, 1998, regarding Savannah and Bryan and
reviewed the Merger Agreement, affiliate and Directors' Agreements, covenants
not to compete, financial analyses performed during the merger discussions and
negotiations, current trading information and various management reports and
projections. TSJ also considered such other information, financial studies,
analyses and investigations and financial, economic and market criteria that it
deemed relevant. In

                                      -27-
<PAGE>42


connection with its review, TSJ 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 Savannah and Bryan management
and submitted to TSJ were based on assumptions believed by TSJ to be reasonable
and to reflect currently available information, but TSJ did not independently
verify such information. TSJ did not make an independent evaluation or appraisal
of the assets of Savannah or Bryan.

    In connection with rendering the TSJ Fairness Opinion, TSJ performed a
variety of financial analyses, including those summarized below. The summary set
forth below does not purport to be a complete description of the analyses
performed by TSJ 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, TSJ believes that its analyses must be considered as a whole
and that selecting portions of its analyses and the factors considered by it,
without considering all analyses and factors, could create an incomplete view of
the evaluation process underlying its opinion. In performing its analyses, TSJ
made numerous assumptions with respect to industry performance, business and
economic conditions and other matters, many of which are beyond Savannah's or
Bryan's control. The analyses performed by TSJ are not necessarily indicative of
actual values or future results, which may be significantly more or less
favorable than suggested by such analyses. The analyses do not purport to be
appraisals or reflect the process by which or the prices at which businesses
actually may be sold or the prices at which any securities may trade at the
present time or at any time in the future.

    TSJ performed analyses to determine the effect of the Merger on the Savannah
Common Stock. These analyses included a review of the current trading price of
Savannah Common Stock on the Nasdaq National Market, comparing it with the
trading prices of several other Georgia holding companies in terms of the
current price to projected 1998 earnings ratio. This information was then used
to calculate a range of non-dilutive exchange ratios based on various
consolidation savings. It was determined that Savannah could offer an Exchange
Ratio of 1.85 shares of Savannah Common Stock for each share of Bryan Common
Stock and not dilute projected 1998 earnings per share, including expenses
related to payments to officers and directors who have signed a covenant not to
compete, but before merger savings and restructuring charges. Additionally,
management reports project that earnings per share will be enhanced for each of
the next five years, before any merger savings and restructuring charges.
Enhanced earnings per share should support the trading value of the Savannah
shares.

    The June 30, 1998 book value of Bryan is $15.04 per share. Applying the 1.85
to 1 Exchange Ratio to this book value would result in a book value of $8.13 per
share. This compares to a June 30, 1998 book value of $9.18 per share of
Savannah. After the Merger, the resulting company would report a book value of
$8.81 per share, a $.37 reduction per Savannah share. This 4.0 percent reduction
in book value should have little or no effect on the trading value of shares of
Savannah Common Stock.

    Based on these analyses and others and assuming the accuracy and
completeness of all the information, reports and data provided, TSJ has been
able to conclude that the consideration to be paid to the Bryan shareholders
under the Merger Agreement is fair to the shareholders of Savannah from a
financial point of view.


OPINION OF BRYAN'S FINANCIAL ADVISOR

    Bryan retained EHD to act as its financial advisor in connection with the
potential merger with Savannah. EHD has rendered an opinion to Bryan's Board of
Directors as to the fairness of the consideration to be received by Bryan's
shareholders pursuant to the Merger, from a financial point of view.

    EHD, as part of its practice in providing management advisory services to
financial institutions, has been regularly engaged since 1984 as a financial
advisor to either buyer or seller in connection with mergers and acquisitions,
competitive biddings and valuations for various purposes. EHD was selected to
advise Bryan's Board of Directors based upon its knowledge of Bryan, Savannah,
the community banking industry in Georgia, and its

                                      -28-
<PAGE>43


extensive background in the general banking industry. EHD will be compensated
for its services. Neither EHD nor any of its officers or affiliates has a
material financial interest in Bryan or Savannah.

    The full text of the written opinion of EHD, which sets forth the
assumptions made, matters considered and limitations on the review undertaken,
is attached hereto as Appendix C and is incorporated herein by reference. Bryan
shareholders are urged to read this opinion carefully in its entirety. EHD's
opinion is directed only to the fairness to the Bryan shareholders, from a
financial point of view, of the consideration to be received and does not
address any other aspect of the Merger or related transactions and does not
constitute a recommendation to any shareholder as to how such shareholder should
vote at the Bryan Special Meeting. The summary of the opinion of EHD set forth
in this Joint Proxy Statement/Prospectus is qualified in its entirety by
reference to the full text of such opinion.

    The consideration to be received by Bryan shareholders in the Merger was
determined by Bryan and Savannah in their negotiations. No limitations were
imposed by the Board of Directors or management of Bryan upon EHD with respect
to the investigations made or the procedures followed by EHD in rendering its
opinion.

    In arriving at its opinion, EHD reviewed the Merger Agreement and held
discussions with certain senior officers, directors and other representatives
and advisors of Bryan and certain senior officers and other representatives and
advisors of Savannah concerning the businesses, operations and prospects of
Bryan and Savannah. EHD examined certain publicly available business and
financial information relating to Bryan and Savannah as well as certain
financial forecasts and other data for Bryan and Savannah, which were provided
to EHD by or otherwise discussed with the respective management teams of Bryan
and Savannah, including information relating to certain strategic implications
and operational benefits anticipated from the Merger. EHD reviewed the financial
terms of the Merger as set forth in the Merger Agreement in relation to, among
other things: current and historical market prices and trading volumes of Bryan
Common Stock and Savannah Common Stock; the historical and projected earnings
and operating data of Bryan and Savannah; and the capitalization and financial
condition of Bryan and Savannah. EHD considered, to the extent publicly
available, the financial terms of certain other similar transactions recently
effected which EHD considered relevant in evaluating the Merger and analyzed
certain financial, stock market and other publicly available information
relating to the businesses of other companies whose businesses EHD considered
relevant in evaluating those of Bryan and Savannah. EHD also considered the
relative contributions of Bryan and Savannah to the combined company. In
addition to the foregoing, EHD conducted such other analyses and examinations
and considered such other financial, economic and market criteria as EHD deemed
appropriate to arrive at its opinion. EHD noted that its opinion was necessarily
based upon information available, and financial, stock market and other
conditions and circumstances existing and disclosed, to EHD as of the date of
its opinion.

    In conducting its review and analysis and in arriving at its opinion, EHD
assumed and relied upon, without independent verification, the accuracy and
completeness of all of the financial and other information provided to EHD or
publicly available and assumed and relied upon the representations and
warranties of Bryan and Savannah contained in the Merger Agreement. EHD also
relied upon the managements of Bryan and Savannah as to the reasonableness and
achievability of the financial and operating projections and the assumptions and
bases therefore provided to EHD, and it assumed that such projections reflect
the best currently available estimates and judgments of such respective
managements of Bryan and Savannah and that such projections and forecasts will
be realized in the amounts and time periods currently estimated by the
managements of Bryan and Savannah. EHD assumed, with the consent of the Board of
Directors of Bryan, that the Merger will be accounted for as a pooling of
interests in accordance with generally accepted accounting principles and as a
tax-free reorganization for federal income tax purposes.

    EHD conducted no physical inspection or appraisal of any of the assets,
properties or facilities of either Bryan or Savannah, nor was it furnished with
any such evaluation or appraisal. EHD also assumed that the conditions to the
Merger would be consummated on a timely basis in the manner contemplated in the
Merger Agreement. EHD was not asked to consider, and its opinion does not
address, the relative merits of the Merger as compared to any alternative
business strategies that might exist for Bryan or the effect of any other
transaction in which Bryan might engage. The opinion rendered by EHD was based
upon analyses of the foregoing factors in light of its assessment

                                      -29-
<PAGE>44


of general economic, financial and market conditions as they exist and could be
evaluated by EHD as of the date of the opinion. No opinion was rendered as to
the price or trading range at which shares of Savannah Common Stock will trade
following the date of the opinion, or the price or trading range at which
Savannah's Common Stock will trade upon completion of the Merger.

    In connection with rendering its opinion, EHD performed a variety of
financial analyses. The preparation of a fairness opinion of this nature
involves various determinations as to the most appropriate and relevant methods
of financial analysis and the application of those methods to the particular
circumstances, and, therefore, is not readily susceptible to partial analysis or
summary description. EHD believes that its analyses must be considered together
as a whole and that selecting portions of such analyses and the facts considered
therein, without considering all other factors and analyses, could create an
incomplete view of the analyses and the process underlying EHD's opinion. In its
analyses, EHD made numerous assumptions with respect to industry performance,
business and economic conditions, and other matters, many of which are beyond
the control of Bryan and Savannah and which may not be realized. Any estimates
contained in EHD's analyses are not necessarily predictive of future results or
values, which may be significantly more or less favorable than such estimates.
Estimates of values of companies do not purport to be appraisals or necessarily
reflect the prices at which such companies or their securities may actually be
sold.

    VALUATION METHODOLOGIES.  The following is a summary of the principal 
analyses performed by EHD in connection with its opinion.

    SUMMARY TRANSACTION ANALYSIS. EHD reviewed the terms of the proposed
transaction, including the Exchange Ratio and the aggregate transaction value.
EHD reviewed the implied value of the consideration offered based upon the
$25.50 per share closing price of Savannah's Common Stock on July 23, 1998,
which indicates an implied value of $47.18 per share of Bryan Common Stock.
Since Bryan Common Stock is not traded on any organized exchange and has no
established market, a comparison can be made only to the limited trading
activity known to Bryan management. The sales price per share of Bryan Common
Stock traded during 1997 and the first quarter of 1998 has been $25.00 according
to limited information available to Bryan management. The implied value of
$47.18 per share represents an 89% premium over Bryan trades during 1997 and the
first quarter of 1998. Assuming 506,508 total outstanding shares of Bryan Common
Stock, this indicates an aggregate transaction value of approximately $23.9
million. EHD calculated that, as of June 30, 1998, the aggregate transaction
value represented 33.6% of the total assets of Bryan, 3.14 times Bryan's stated
book value, and 19.65 times Bryan's earnings for the trailing twelve months
ended June 30, 1998.

    CONTRIBUTION ANALYSIS. EHD reviewed certain historical financial and
operating information for Bryan, Savannah and the pro forma combined entity
resulting from the Merger based on financial data reported by Bryan and
Savannah. Financial data provided to EHD as of June 30, 1998 was unaudited. EHD
analyzed the relative balance sheet contribution of Bryan and Savannah for
certain data to the combined company on a pro forma basis as of June 30, 1998.
This analysis indicated that Bryan would have contributed 29.6% to combined
total assets, 32.6% to combined loans (net of allowances for losses), 28.6% to
combined deposits and 32.4% to combined stockholders' equity. EHD also analyzed
the relative income statement contributions of Bryan and Savannah for certain
data to the combined company on a pro forma basis. This analysis indicated that,
for the latest twelve months ended June 30, 1998, Bryan would have contributed
34.2% to combined net interest income and 38.7% to combined net income. At the
Exchange Ratio of one share of Bryan Common Stock for 1.85 shares of Savannah
Common Stock, the holders of outstanding Bryan Common Stock would own
approximately 35.1% of Savannah's post-Merger basic shares outstanding, and
33.9% of Savannah Common Stock on a fully diluted basis as if both entities
exercised all outstanding stock options at June 30, 1998, allowing for the
conversion of Bryan Rights into rights with respect to Savannah Common Stock.

    COMPARABLE COMPANY ANALYSIS FOR BRYAN. EHD reviewed and compared certain
financial information for Bryan to corresponding financial information for
similar companies in Georgia. Peers were determined to be profitable one-bank
holding companies in Georgia, not publicly traded, with consolidated assets
between $50 and $100 million as of December 31, 1997, with the bank subsidiary
at least five years old, with investments in the subsidiary bank between $5 and
$8 million and with no nonbank subsidiaries. These parameters produced a peer

                                      -30-
<PAGE>45


sample of 43 other bank holding companies. The peer companies had a mean asset
size of $74 million and a median asset size of $72 million, compared to Bryan's
$66 million in assets at December 31, 1997. Bryan had a return on average assets
("ROA") of 1.88% for the year ended December 31, 1997, compared to a mean ROA of
1.28% and a median ROA of 1.31% for the peer companies. Bryan had a return on
average equity ("ROE") of 16.56% compared to a 12.98% mean ROE and a 12.39%
median ROE for the peer group. This indicates that Bryan's financial performance
was above the average of similar companies. Discussions with management indicate
that Bryan's rates of return are expected to lessen somewhat in the future due
to the need to develop a branch network and the probable addition of new
competitors in the Bryan County market area in the future.

    A similar peer group was determined for Bryan Bank, the wholly owned
subsidiary of Bryan. Bryan Bank's peers were determined to be Georgia banks with
total assets between $50 and $100 million with no branches and between 5 and 10
years old. Non-traditional or special purpose banks were excluded. Of the 10
peer banks in the sample, total assets indicated a mean of $72 million and a
median of $69 million, compared to $65 million for Bryan Bank. Bryan Bank's ROA
was 1.91% for 1997 versus a 1.18% mean and 1.17% median for the peers. Bryan
Bank's ROE was 17.92% versus a 12.03% mean and 12.83% median for the peers.
Bryan Bank's net interest rate margin averaged 5.81% during 1997, compared to a
4.93% mean and a 5.12% median for the peers. Bryan Bank's nonperforming assets
to total assets was .48% at December 31, 1997, versus a .76% mean and a .37%
median for the peers. Bryan Bank compared favorably to most key ratios analyzed
for the peer group.

    COMPARABLE COMPANY ANALYSIS FOR SAVANNAH. EHD compared selected balance
sheet data, asset quality, capitalization and profitability measures and market
statistics using financial data for the twelve months ended December 31, 1997
and market data as of July 23, 1998 for Savannah to a group of selected Georgia
bank holding companies which EHD deemed to be relevant.

    The group of selected Georgia banking companies included: Summit Bank
Corporation, Atlanta; Golden Isles Financial Holdings, Brunswick; Habersham
Bancorp, Cornelia; First Sterling Banks, Inc., Kennesaw; SNB Bancshares, Inc.,
Macon; Southwest Georgia Financial Corp., Moultrie; First Banking Co. of SE GA,
Statesboro; Merit Holding Corporation, Tucker and PAB Bankshares, Inc., Valdosta
(collectively, the "Savannah Peers"). The total assets for the group at December
31, 1997 amounted to $240 million at the mean and $214 million at the median,
compared to $164 million for Savannah. The analysis indicated that Savannah's
ROA for the year 1997 was 1.22% compared to a 1.36% mean ROA and a 1.35% median
ROA for the peer group. Savannah's ROE was 12.48% versus a 13.54% mean ROE and a
14.33% median ROE for the group. Savannah's net interest rate margin for 1997
was 4.52% compared to a 5.26% mean and a 5.22% median for the group. Savannah's
1997 dividend payout ratio was 13.59% versus a 20.95% mean payout and a 20.53%
median payout for the group. This indicates that Savannah's financial
performance fell slightly below the selected peers. Discussions with management
indicate that improved performance ratios are anticipated in the future as
balance sheet growth expands to cover fixed costs more efficiently and the
Savannah branch network matures.

    STOCK TRADING ANALYSIS. Since Bryan's stock is not liquidly traded, no stock
trading comparisons were attempted to other banking companies with a more
established trading market, and EHD placed no weight on the market price of
Bryan Common Stock.

    EHD reviewed and analyzed the price performance and the historical trading
volume for Savannah's Common Stock for the period from August 1997 to July 1998.
A comparison of Savannah's Common Stock performance for the last twelve months
versus the S&P 500 Index indicates that Savannah has generally outperformed the
S&P Index for the period. EHD also compared the recent price performance of the
Savannah Common Stock to the nine Savannah Peers. The ratio of closing stock
prices at July 23, 1998 to trailing 12 months earnings per share for the peer
banks ranged from multiples of 12.6 to 28.8, compared to 24.1 for Savannah.
These stock prices as a multiple of book value ranged from 1.4 to 4.0, compared
to 2.8% for Savannah. EHD deemed the trading volume of Savannah Common Stock to
be generally light, averaging less than 400 traded shares per day over the most
recent quarter measured. However, EHD concluded that Savannah's listing on the
Nasdaq National Market provides a more liquid market than is currently available
to Bryan shareholders.

                                      -31-
<PAGE>46


     COMPARABLE TRANSACTION ANALYSIS. EHD performed an analysis of premiums paid
in acquisitions of banking organizations with comparable characteristics to the
Merger. Savannah has not executed any mergers prior to its proposed Merger with
Bryan. There are therefore no Savannah comparable transactions. Two sets of
comparable transactions were analyzed as follows. The first set of comparable
transactions reflects a comparison of the Bryan/Savannah Merger to 100%
acquisitions occurring in 1997 in the state of Georgia. During 1997, EHD noted
thirteen 100% acquisition transactions of banks and S&L companies in Georgia,
which yielded mean premiums of 2.16 times the sellers' book value, and 19.83
times the sellers' last twelve months trailing earnings. This compares to
pending multiples for Bryan's proposed merger of 3.14 times book value and 19.65
times trailing earnings if measured based on Bryan financial data through June
30, 1998.

    EHD also compared the Merger to certain financial information relating to
eight selected pending or recently completed Georgia bank mergers. The
comparable transactions were (acquiror/acquiree): PAB Bankshares, Inc. / Eagle
Bancorp, Inc.; First Liberty Financial Corp. / Southland Bank Corp.; Regions
Financial / First Community Banking Services; SNB Bancshares, Inc. / Crossroads
Bancshares, Inc.; PAB Bankshares, Inc. / Investors Financial Corp.; Premier
Bancshares, Inc. / Lanier Bank & Trust; Premier Bancshares, Inc. / The Bank
Holding Company; and Flag Financial / Middle Georgia Bankshares, Inc. EHD
considered, among other factors, the earnings, capital, asset size and quality
of assets of the acquired companies. EHD compared the transaction prices to
stated book values, earnings, assets and deposits. The eight recent comparable
transactions had an average price to tangible book value of 2.61 times, a price
to earnings multiple of 20.82 times, a price to total assets multiple of 24.56,
and a price to total deposits multiple of 28.33. The consideration to be paid to
Bryan, based on Savannah's closing stock price of $25.50 as of July 23, 1998,
would result in a price to book value of 3.14 times, a price to earnings
multiple of 19.65 times, a price to assets multiple of 33.63, and a price to
total deposits multiple of 40.15.

    No company or transaction used in EHD's analyses is identical to Bryan or
the proposed Merger. Accordingly, an analysis of the results of the foregoing
necessarily involves complex considerations and judgments concerning differences
in financial and operating characteristics of Bryan and other factors that could
affect the public trading value of the companies to which they are being
compared. Mathematical analysis (such as determining the mean or median) is not
in itself a meaningful method of using comparable transaction data or comparable
company data.

    DISCOUNTED CASH FLOW ANALYSIS. EHD calculated the present value of Bryan
assuming that Bryan remained an independent bank. For purposes of this analysis,
EHD utilized certain projections of Bryan's future earnings and dividends. EHD
assumed that the Bryan Common Stock would be sold at the end of five years at
200% of projected book value. This value was then discounted to present value
using discount rates from 15% to 19%. These rates were selected as an estimate
of probable rates that investors in securities such as Bryan Common Stock would
expect in view of the potential appreciation and risks in the stock. Based on
these assumptions, EHD calculated that the present value of Bryan as an
independent bank ranged from $17.0 million to $19.6 million. The aggregate
consideration of the proposed Merger would provide a value of $23.9 million,
which is above the high end of this present value range. The present value
analysis was included because it is a widely used valuation method, but EHD
noted that the results of this method are dependent on the numerous assumptions
that must be made, including earnings assumptions, dividend payout policies,
terminal values and appropriate discount rates.

    Pursuant to an engagement letter dated July 10, 1998 between Bryan and EHD,
Bryan agreed to the payment of a fee for EHD's services related to EHD's
fairness opinion, and to indemnify and hold harmless EHD and its officers and
employees against certain liabilities in connection with its services, except
for liabilities resulting from the negligence of EHD. Total fees paid to EHD for
its role as financial advisor to Bryan and for its fairness opinion total
approximately $45,000.


EXCHANGE RATIO

    At the Effective Time, each share of Bryan Common Stock then issued and
outstanding (excluding shares held by Bryan, Savannah, or their respective
subsidiaries, in each case other than shares held in a fiduciary capacity or as
a result of debts previously contracted, and excluding shares held by Bryan
shareholders who perfect their statutory

                                      -32-
<PAGE>47


dissenters' rights) will be converted into and exchanged for the right to
receive 1.85 shares of Savannah Common Stock.

    As of the Bryan Record Date, there were 532,258 shares of Bryan Common Stock
issued, of which 506,508 shares were outstanding and 25,750 shares were held in
treasury. Based on the number of shares of Bryan Common Stock outstanding on the
Bryan Record Date and the Exchange Ratio of 1.85, it is anticipated that upon
consummation of the Merger, Savannah would issue approximately 937,040 shares of
Savannah Common Stock to holders of Bryan Common Stock. Accordingly, following
consummation of the Merger, Savannah will have approximately 2,667,213 shares of
Savannah Common Stock outstanding, based on the number of shares of Savannah
Common Stock issued and outstanding on the Savannah Record Date.


FRACTIONAL SHARES

    No fractional shares of Savannah Common Stock will be issued. Rather, cash
(without interest) will be paid in lieu of any fractional share interest to
which any Bryan shareholder would be entitled upon consummation of the Merger,
in an amount equal to such fractional part of a share of Savannah Common Stock
multiplied by the market value of one share of Savannah Common Stock at the
Effective Time. The market value of one share of Savannah Common Stock at the
Effective Time will be the last sale price of such common stock on The Nasdaq
National Market (as reported by THE WALL STREET JOURNAL or, if not reported
thereby, any other authoritative source selected by Savannah) on the last
trading day preceding the Effective Time. No Bryan shareholder who would have
been entitled to receive fractional shares of Savannah Common Stock will be
entitled to dividends, voting rights, or any other rights as a shareholder in
respect of any fractional shares.


CONVERSION OF STOCK OPTIONS

    The Merger Agreement provides that, at the Effective Time, the Bryan Rights,
which are outstanding at the Effective Time, whether or not exercisable, will be
converted into and become rights with respect to Savannah Common Stock, and
Savannah will assume each Bryan Right, in accordance with the terms of the stock
option agreement by which it is evidenced, except that from and after the
Effective Time:

    (i) Savannah and its compensation committee will be substituted for Bryan
        and the committee of Bryan's Board of Directors (including, if
        applicable, the entire Board of Directors of Bryan) administering such
        Bryan Rights;

   (ii) each Bryan Right assumed by Savannah may be exercised solely for shares
        of Savannah Common Stock (or cash, if so provided under the terms of
        such Bryan Right);

  (iii) the number of shares of Savannah Common Stock subject to such Bryan
        Right will be equal to the number of shares of Bryan Common Stock
        subject to such Bryan Right immediately prior to the Effective Time
        multiplied by the Exchange Ratio; and

   (iv) the per share exercise price under each such Bryan Right will be
        adjusted by dividing the per share exercise price under each such Bryan
        Right by the Exchange Ratio and rounding up to the nearest cent.

The Merger Agreement also provides that, notwithstanding the provisions of
clause (iii) of the preceding sentence, Savannah will not be obligated to issue
any fraction of a share of Savannah Common Stock upon the exercise of any Bryan
Rights and any fraction of a share of Savannah Common Stock that otherwise would
be subject to a converted Bryan Right will represent the right to receive a cash
payment upon exercise of such converted Bryan Right equal to the product of such
fraction and the difference between the market value of one share of Savannah
Common Stock at the time of exercise of such Bryan Right and the per share
exercise price of such Bryan Right. The market value of one share of Savannah
Common Stock at the time of exercise of a Bryan Right will be the last sale
price of such common stock on the Nasdaq National Market (as reported by THE
WALL STREET JOURNAL or, if not

                                      -33-
<PAGE>48

 reported thereby, any other authoritative source selected by Savannah) on the
last trading day preceding the date of exercise.


EFFECTIVE TIME

    Subject to the conditions to the obligations of the parties to effect the
Merger, the Effective Time will occur on the date and at the time that the
Certificate of Merger is declared effective with the Secretary of State of the
State of Georgia. Unless otherwise agreed upon in writing by Bryan and Savannah,
and subject to the conditions to the obligations of the parties to effect the
Merger, the parties will use their reasonable efforts to cause the Effective
Time to occur on or before the fifth business day following the last to occur of
(i) the effective date (including expiration of any applicable waiting period)
of the last required consent of any regulatory authority having authority over
and approving or exempting the Merger, and (ii) the date on which the
shareholders of Bryan and Savannah approve the Merger Agreement.

    No assurance can be provided that the necessary shareholder and regulatory
approvals can be obtained or that other conditions precedent to the Merger can
or will be satisfied. Bryan and Savannah anticipate that all conditions to
consummation of the Merger will be satisfied so that the Merger can be
consummated during the fourth quarter of 1998. However, delays in the
consummation of the Merger could occur.

    The Board of Directors of either Bryan or Savannah generally may terminate
the Merger Agreement if the Merger is not consummated by December 31, 1998,
unless the failure to consummate by that date is the result of a breach of the
Merger Agreement by the party seeking termination. See "--Conditions to
Consummation of the Merger" and "--Amendment, Waiver, and Termination."


DISTRIBUTION OF SAVANNAH CERTIFICATES

    Promptly after the Effective Time, Savannah will cause the Exchange Agent to
mail to each holder of record of Certificates which, immediately prior to the
Effective Time, represented outstanding shares of Bryan Common Stock,
appropriate transmittal materials and instructions for use in effecting the
surrender and cancellation of the Certificates in exchange for certificates
representing shares of Savannah Common Stock.

    HOLDERS OF BRYAN COMMON STOCK SHOULD NOT SEND IN THEIR CERTIFICATES UNTIL
THEY RECEIVE THE APPROPRIATE TRANSMITTAL MATERIALS AND INSTRUCTIONS.

    Upon surrender to the Exchange Agent of Certificates for Bryan Common Stock,
together with the properly completed transmittal materials, there will be issued
and mailed to each holder of Bryan Common Stock (other than shares as to which
holders have perfected dissenters' rights) surrendering such items a certificate
or certificates representing the number of shares of Savannah Common Stock to
which such holder is entitled, if any, and a check for the amount to be paid in
lieu of any fractional share (without interest), together with all undelivered
dividends or distributions in respect of such shares (without interest thereon).

    After the Effective Time, to the extent permitted by law, holders of Bryan
Common Stock of record as of the Effective Time will be entitled to vote at any
meeting of Savannah shareholders the number of whole shares of Savannah Common
Stock into which their shares of Bryan Common Stock have been converted,
regardless of whether such shareholders have surrendered their Bryan Common
Stock Certificates. Whenever a dividend or other distribution is declared by
Savannah on Savannah Common Stock, the record date for which is at or after the
Effective Time, the declaration will include dividends or other distributions on
all shares issuable pursuant to the Merger Agreement, but no dividend or other
distribution payable after the Effective Time with respect to Savannah Common
Stock will be paid to the holder of any unsurrendered Bryan Common Stock
Certificate until the holder duly surrenders such certificate. Upon surrender of
such Bryan Common Stock Certificate, however, both the Savannah Common Stock
certificate, together with all undelivered dividends or other distributions
(without interest) and any undelivered cash payments to be paid in lieu of
fractional shares (without interest), will be delivered and paid with respect to
each share represented by such certificate. In no event will the holder of any
surrendered Bryan

                                      -34-


<PAGE>49


Common Stock Certificate(s) be entitled to receive interest on any cash to be
issued to such holder, and in no event will Savannah or the Exchange Agent be
liable to any holder of Bryan Common Stock for any amounts paid or property
delivered in good faith to a public official pursuant to any applicable
abandoned property, escheat, or similar law.

    After the Effective Time, no transfers of shares of Bryan Common Stock on
Bryan's stock transfer books will be recognized. If Certificates representing
shares of Bryan Common Stock are presented for transfer after the Effective
Time, they will be canceled and exchanged for the shares of Savannah Common
Stock and a check for the amount due in lieu of fractional shares, if any,
deliverable in respect thereof.

    After the Effective Time, holders of Bryan Certificates will have no rights
with respect to the shares of Bryan Common Stock formerly represented thereby
other than the right to surrender such Certificates and receive in exchange
therefor the shares of Savannah Common Stock, if any, to which such holders are
entitled, as described above, or the right to perfect their dissenters' rights.

    If any certificate for Savannah Common Stock is to be issued in a name other
than that in which the Bryan Certificate surrendered for exchange is issued, the
Bryan Certificate so surrendered will be properly endorsed and otherwise in
proper form for transfer, and the person requesting such exchange will affix any
requisite stock transfer tax stamps to the certificates surrendered, will
provide funds for their purchase, or will establish to the exchange agent's
satisfaction that such taxes are not payable.


FEDERAL INCOME TAX CONSEQUENCES

    THE FOLLOWING IS A DISCUSSION OF THE MATERIAL FEDERAL INCOME TAX
CONSEQUENCES OF THE MERGER TO HOLDERS OF BRYAN COMMON STOCK. THE DISCUSSION MAY
NOT APPLY TO SPECIAL SITUATIONS, SUCH AS BRYAN SHAREHOLDERS, IF ANY, WHO HOLD
BRYAN COMMON STOCK OTHER THAN AS A CAPITAL ASSET, WHO RECEIVED BRYAN COMMON
STOCK UPON THE EXERCISE OF EMPLOYEE STOCK OPTIONS OR OTHERWISE AS COMPENSATION,
WHO HOLD BRYAN COMMON STOCK AS PART OF A "STRADDLE" OR "CONVERSION TRANSACTION,"
OR WHO ARE INSURANCE COMPANIES, SECURITIES DEALERS, FINANCIAL INSTITUTIONS OR
FOREIGN PERSONS, AND DOES NOT DISCUSS ANY ASPECTS OF STATE, LOCAL, OR FOREIGN
TAXATION. THIS DISCUSSION IS BASED UPON LAWS, REGULATIONS, RULINGS AND DECISIONS
NOW IN EFFECT AND ON PROPOSED REGULATIONS, ALL OF WHICH ARE SUBJECT TO CHANGE
(POSSIBLY WITH RETROACTIVE EFFECT) BY LEGISLATION, ADMINISTRATIVE ACTION, OR
JUDICIAL DECISION.

    No ruling has been or will be requested from the Internal Revenue Service on
any matter relating to the tax consequences of the Merger. Instead, consummation
of the Merger is conditioned upon receipt by Savannah and Bryan of an opinion
from Alston & Bird LLP, special counsel to Savannah, concerning the material
federal income tax consequences of the Merger. Based upon the assumption that
the Merger is consummated in accordance with the Merger Agreement and upon the
factual representations made by Savannah and Bryan, it is such firm's opinion
that:

    (a) The Merger will constitute a reorganization within the meaning of
Section 368(a) of the Code and Bryan and Savannah will each be a party to the
reorganization within the meaning of Section 368(b) of the Code.

    (b) No gain or loss will be recognized by holders of Bryan Common Stock upon
the exchange in the Merger of all of their Bryan Common Stock solely for shares
of Savannah Common Stock (except with respect to any cash received in lieu of a
fractional share interest in Savannah Common Stock).

    (c) The aggregate tax basis of the Savannah Common Stock received by the
Bryan shareholders in the Merger will, in each instance, be the same as the
aggregate tax basis of the Bryan Common Stock surrendered in exchange therefor,
less the basis of any fractional share of Savannah Common Stock settled by cash
payment.

    (d) The holding period of the Savannah Common Stock received by the Bryan
shareholders in the Merger will, in each instance, include the holding period of
the Bryan Common Stock surrendered in exchange therefor, provided that such
Bryan Common Stock is held as a capital asset at the Effective Time.

                                      -35-
<PAGE>50



    (e) The payment of cash to Bryan shareholders in lieu of fractional share
interests of Savannah Common Stock will be treated for federal income tax
purposes as if the fractional shares were distributed as part of the exchange
and then were redeemed by Savannah. These cash payments will be treated as
having been received as distributions in full payment in exchange for the stock
redeemed, as provided in Section 302(a) of the Code.

    (f) Where solely cash is received by a Bryan shareholder in exchange for
Bryan Common Stock pursuant to the exercise of dissenters' rights, such cash
will be treated as having been received in redemption of such holder's Bryan
Common Stock, subject to the provisions and limitations of Section 302 of the
Code.

    THE TAX OPINION DOES NOT ADDRESS ANY STATE, LOCAL, FOREIGN, OR OTHER TAX
CONSEQUENCES OF THE MERGER. BRYAN STOCKHOLDERS SHOULD CONSULT THEIR OWN TAX
ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES OF THE PROPOSED TRANSACTION TO
THEM INDIVIDUALLY, INCLUDING TAX REPORTING REQUIREMENTS AND TAX CONSEQUENCES
UNDER STATE, LOCAL, OR FOREIGN LAW.


MANAGEMENT AND OPERATIONS AFTER THE MERGER

    Savannah will be the surviving corporation resulting from the Merger and
Bryan Bank will become a wholly owned subsidiary of Savannah. The Merger
Agreement provides that the directors of Savannah in office immediately prior to
the Effective Time, together with E. James Burnsed, James W. Royal, James Toby
Roberts, Sr., L. Carlton Gill and Robert T. Thompson, current directors of
Bryan, will serve as directors of Savannah from and after the Effective Time in
accordance with Savannah's Bylaws. The officers of Savannah in office
immediately prior to the Effective Time, together with such additional persons
as may thereafter be elected, will serve as the officers of Savannah from and
after the Effective Time in accordance with the Bylaws of Savannah; provided,
that E. James Burnsed will be elected Vice Chairman of Savannah. Of the five
directors of Bryan who will serve as directors of Savannah, two shall serve
until the Annual Meeting of Shareholders in 1999, two shall serve until the
Annual Meeting of Shareholders in 2000, and one shall serve until the Annual
Meeting of Shareholders in 2001, in each case until their successors have been
elected and qualified. See "CONTINGENT ELECTION OF DIRECTORS."


INTERESTS OF CERTAIN PERSONS IN THE MERGER

    Savannah will be the surviving corporation resulting from the Merger.
Following consummation of the Merger, Bryan Bank and Savannah Bank will continue
as banking subsidiaries of Savannah. The officers of Savannah in office
immediately prior to the Effective Time shall continue to serve as officers of
Savannah after the Effective Time. Subsequent to the consummation of the Merger,
E. James Burnsed, James W. Royal, James Toby Roberts, Sr., L. Carlton Gill, and
Robert T. Thompson, current directors of Bryan, will become members of the
Savannah Board of Directors. E. James Burnsed, current President and Chief
Executive Officer of Bryan Bank, will become Vice Chairman of the Board of
Directors of Savannah. Archie H. Davis will become a member of the Bryan Bank
Board of Directors. In addition, the Merger Agreement provides that, in the
event Savannah removes, or fails to re-elect a director (other than Charles
Stafford) to the board of Bryan Bank during the 24 month period following the
closing date of the Merger, Savannah will pay such director, immediately, an
amount equal to the director's fees he or she would have earned during the
remainder of such 24 month period. For information concerning the current
directors and management of Savannah, see "SECURITY OWNERSHIP OF CERTAIN
BENEFICIAL OWNERS AND Management--Savannah." As of the Savannah Record Date, the
directors and officers of Bryan were entitled to vote an aggregate of 825 shares
of Savannah Common Stock. As of the Bryan Record Date, the directors and
officers of Savannah were not entitled to vote any shares of Bryan Common Stock.

    INDEMNIFICATION AND ADVANCEMENT OF EXPENSES. The Merger Agreement provides
that, for a period of six years after the Effective Time, Savannah will
indemnify and hold harmless the present and former directors, officers,
employees, and agents of the Bryan companies against all liabilities arising out
of actions or omissions arising out of the indemnified party's service as a
director, officer, employee or agent of Bryan, or at Bryan's

                                      -36-
<PAGE>51


request, of another corporation, partnership, joint venture, trust or other
enterprise occurring at or prior to the Effective Time (including transactions
contemplated by the Merger Agreement) to the full extent permitted under Georgia
law and by Bryan's Articles of Incorporation or By-Laws as in effect on the date
of the Merger Agreement, including provisions related to advances of expenses
incurred in the defense of any litigation regardless of whether any Savannah
company is insured against such matter. In any case in which approval by
Savannah is required to effectuate any indemnification, Savannah will direct, at
the election of the indemnified party, that the determination of any such
approval shall be made by independent counsel mutually agreed upon between
Savannah and the indemnified party.

    DIRECTOR AND OFFICER INSURANCE. The Merger Agreement provides that Savannah
shall use reasonable efforts (with the cooperation of Bryan prior to the
Effective Time) to maintain in effect for three years after the Effective Time
Bryan's existing directors' and officers' liability insurance policy (provided
that Savannah may substitute therefor (i) policies of at least the same coverage
and amounts containing terms and conditions which are no less advantageous or
(ii) with the consent of Bryan given prior to the Effective Time, any other
policy) with respect to claims arising from facts or events which occurred prior
to the Effective Time and covering persons who are currently covered by such
insurance. However, Savannah is not obligated to make aggregate premium payments
for such three-year period in respect of such policy (or coverage replacing such
policy) which exceed, for the portion related to Bryan's directors and officers,
150% of the annual premium payments on Bryan's current policy in effect as of
the date of the Merger Agreement. If the amount of the premiums necessary to
maintain or procure such insurance coverage exceeds this amount, Savannah will
use reasonable efforts to maintain the most advantageous policies of directors'
and officers' liability insurance obtainable for a premium equal to this amount.

    EMPLOYMENT AGREEMENTS. Savannah and Bryan Bank shall enter into an
employment agreement with E. James Burnsed (the "Burnsed Agreement") as of the
Effective Time. The terms of the Burnsed Agreement are substantially similar to
the terms in Savannah's other employment agreements with executive officers. The
Burnsed Agreement has a one-year term but may terminate at the earliest of the
following: one year from the date of the Burnsed Agreement; the mutual agreement
of the parties; the death or disability of Burnsed or Burnsed's voluntary
retirement; or immediately upon written notice by Savannah and Bryan Bank of
termination for cause.

    The Burnsed Agreement provides for a base salary of $90,000; the assumption
by Savannah of Burnsed's stock option agreement granting Burnsed stock options
to purchase 12,000 shares of Bryan Common Stock (at a price of $10.66 per share
for 4,000 shares, $11.75 per share for 4,000 shares, and $10.65 per share for
4,000 shares); the grant of incentive options to purchase 10,000 shares of
Savannah Common Stock at market price on the same terms and conditions as other
Savannah executives; executive life insurance; and other compensation, including
cash incentives payable under the same terms and conditions as were payable
under Bryan Bank's Officer Cash Incentive Plan in effect at the time of
execution of the Merger Agreement, and the right to participate in all current
and future employee benefit, retirement, and compensation plans generally
available to employees of Savannah Bank, consistent with his salary and
positions with Savannah and Bryan Bank.

    The Burnsed Agreement provides for Mr. Burnsed's termination for cause,
including: (i) conviction of or pleading guilty to any acts of fraud,
misappropriation, embezzlement, or any felony; (ii) commission of acts or
conduct materially damaging to the business of Savannah or Bryan Bank; and (iii)
Mr. Burnsed's failure, without reasonable cause, to devote his full business
time and best efforts to the business of Bryan Bank. The Burnsed Agreement
contains a change in control provision under which Savannah and Bryan Bank agree
to assume the obligations of Bryan under the Change in Control Agreement with
Burnsed dated May 22, 1996 (the "Burnsed Control Agreement.") However, Burnsed,
by executing the Burnsed Agreement, waives any rights under the Burnsed Control
Agreement to payments resulting from the Merger and agrees to accept the
benefits of the Burnsed Agreement in full payment in lieu of rights under the
Burnsed Control Agreement, except in the event of a "change in control" of
Savannah as defined therein.

    Savannah and Bryan Bank have also entered into an employment agreement with
George Michael Odom, Jr. (the "Odom Agreement") as of the Effective Time. The
terms of the Odom Agreement are substantially similar to the terms in Savannah's
other employment agreements with executive officers. The Odom Agreement has a
one-year term but may terminate at the earliest of the following: one year from
the date of the Odom Agreement; the

                                      -37-
<PAGE>52


mutual agreement of the parties; the death or disability of Odom or Odom's
voluntary retirement; or immediately upon written notice by Savannah and Bryan
Bank of termination for cause.

    The Odom Agreement provides for a base salary of $80,000; the assumption by
Savannah of Odom's stock option agreements pursuant to Bryan's 1997 Incentive
Stock Option Plan, dated August 12, 1996, which grant Odom stock options to
purchase 5,000 shares of Bryan Common Stock at a price of $19.00 per share and
the option, dated February 10, 1998, to purchase 2,500 shares at a price of
$47.17 per share; executive life insurance; and other compensation, including
cash incentives payable under the same terms and conditions as were payable
under Bryan Bank's Officer Cash Incentive Plan in effect at the time of
execution of the Merger Agreement, and the right to participate in all current
and future employee benefit, retirement, and compensation plans generally
available to employees of Savannah Bank, consistent with his salary and position
with Bryan Bank.

    The Odom Agreement provides for Mr. Odom's termination for cause, including:
(i) conviction of or pleading guilty to any acts of fraud, misappropriation,
embezzlement, or any felony; (ii) commission of acts or conduct materially
damaging to the business of Savannah or Bryan Bank; and (iii) Mr. Odom's
failure, without reasonable cause, to devote his full business time and best
efforts to the business of Bryan Bank. The Odom Agreement contains a change in
control provision under which Savannah and Bryan Bank agree to assume the
obligations of Bryan under the Change in Control Agreement with Odom dated May
22, 1996 (the "Odom Control Agreement.") However, Odom, by executing the Odom
Agreement, waives any rights under the Odom Control Agreement to payments
resulting from the Merger and agrees to accept the benefits of the Odom
Agreement in full payment in lieu of rights under the Odom Agreement, except in
the event of a "change in control" of Savannah.

    CHANGE IN CONTROL AGREEMENTS. The Burnsed Control Agreement and the Odom
Control Agreement (the "Control Agreements") allow Burnsed and Odom (the "Bryan
Officers") each to retain his salary, bonus, and benefits if a "change in
control," as defined in the Burnsed and Odom Control Agreements, occurs and that
Bryan Officer is terminated (either by Bryan, other than for "Cause" as defined
in the Control Agreements, or by reason of the Bryan Officer's disability,
retirement, or death, or termination by the principal pursuant to involuntary
termination) within three years following the change in control.

    A "change in control" under the Control Agreements includes (i) the
acquisition of 25% of Savannah or Bryan Bank's voting power by any person within
any twelve month period; (ii) the change in Directors such that the Directors
remaining at the end of any two year period who were also Directors at the
beginning of the period no longer constitute a majority of the Board of
Directors, unless the election of each new Director was approved in advance by a
vote of at least a majority of the Directors then still in office who were
directors at the beginning of the period; (iii) the consummation of a merger,
consolidation, or business combination (other than one in which Savannah or
Bryan Bank would continue to represent at least 60% of the outstanding common
stock of Savannah or Bryan Bank); (iv) the consummation of a plan of complete
liquidation of Savannah or Bryan Bank or an agreement for the sale or
disposition of all or substantially all of Savannah's or Bryan Bank's assets; or
(v) the occurrence of any other event or circumstance which the Board of
Directors determines to affect control of Savannah or Bryan Bank and adopts a
resolution that such event or circumstance constitutes a Change in Control for
the purposes of the Control Agreement. "Cause" under the Control Agreements
includes (i) any fraud, dishonesty, felony, or gross malfeasance of duty on the
part of the Bryan Officer which directly results in material injury to Savannah
or to Bryan Bank; or (ii) any conduct by the Bryan Officer that is grossly
inappropriate and demonstrably likely to lead to the material injury of Savannah
or Bryan Bank, as determined by the Board of Directors acting reasonably and in
good faith (except where the Board does not deliver to the Bryan Officer notice
detailing such conduct and allowing a reasonable period of time, but at least 30
days, in which to remedy such action).

    The Burnsed Control Agreement and the Odom Control Agreement contain
substantially the same terms and conditions, except that the Burnsed Control
Agreement reduces the percentage of benefits and bonuses payable to Burnsed by
twenty percent each year for the years 2001 to 2005, in the event that Burnsed
is still employed at that time, until the year 2005, at which time no benefits
or bonuses will be payable to Burnsed as a result of termination pursuant to a
change in control. There are no provisions for such reductions in the Odom
Control Agreement.

                                      -38-
<PAGE>53



    Archie H. Davis, R. Stephen Stramm, and Robert B. Briscoe, all executive
officers of Savannah Bank (the "Savannah Officers"), have entered into Change in
Control Agreements with Savannah under substantially the same terms and
conditions (the "Change in Control Agreements"). Each Change in Control
Agreement allows the Executive Officer to terminate his employment within one
year following the date of a "change in control," as defined in the Change in
Control Agreements, and to continue to receive compensation for a one-year
period if the executive officer is terminated "without cause," as defined in the
Change in Control Agreements, or if the executive officer's rate of compensation
is involuntarily reduced, within one year following a change in control. A
"change in control" includes (i) the sale of all, or a substantial portion of,
the assets of the Savannah, (ii) a merger or other reorganization whereby the
Savannah is not the surviving entity, or (iii) a change in control of Savannah
as defined or determined by the OCC and whether by acquisition of stock or
assets of Savannah. "Without cause" is defined as termination for any reason
other than: (a) conviction of, or being found guilty of, pleading guilty to,
pleading nolo contendere to, or taking first offender treatment to a felony or
any crime involving moral turpitude; or (b) engaging in any misappropriation,
embezzlement, or other intentional fraud upon Savannah. Upon any such
termination by an executive officer or termination without cause by Savannah
following a change in control, that executive officer's base salary, will
continue for one year.

    OFFICER STOCK OPTIONS. Bryan has granted stock options to certain of its
officers under the Bryan Stock Option Plan (the "Bryan Option Plan") with
respect to an aggregate of 19,500 shares of Bryan Common Stock. Options granted
include incentive stock options and nonqualified stock options which vest
immediately upon grant or in not more than ten years from the date of grant
unless accelerated in accordance with the Bryan Option Plan or individual option
agreement, including upon a change in control (as defined in the Bryan Option
Plan).

    Such stock options will be assumed by Savannah in the Merger in accordance
with the terms of the stock option agreement by which it is evidenced, except
that from and after the Effective Time, (i) Savannah and its Compensation
Committee shall be substituted for Bryan and the Committee of Bryan's Board of
Directors administering such options; (ii) each option assumed by Savannah may
be exercised solely for shares of Savannah Common Stock (or cash if so provided
under the terms of the option); (iii) the number of shares of Savannah Common
Stock subject to such options shall be equal to the number of shares of Bryan
Common Stock subject to the options immediately prior to the Effective Time
multiplied by the Exchange Ratio; and (iv) the per share exercise price under
each such option shall be adjusted by dividing the per share exercise price
under each option by the Exchange Ratio and rounding up to the nearest cent.

    Each option which is an "incentive stock option" shall be adjusted as
required by Section 424 of the Internal Revenue Code, and the regulations
promulgated thereunder, so as not to constitute a modification, extension, or
renewal of the option within the meaning of Section 424(h) of the Internal
Revenue Code.

    See "--Conversion of Stock Options."

    OTHER MATTERS RELATING TO BRYAN EMPLOYEE BENEFIT PLANS. The Merger Agreement
also provides that, after the Effective Time, Savannah will provide generally to
officers and employees of the Bryan companies benefits under employee benefit
and welfare plans (other than stock option or other plans involving the
potential issuance of Savannah Common Stock), on terms and conditions which when
taken as a whole are substantially similar to those currently provided by
Savannah to its similarly situated officers and employees. For purposes of
participation, vesting, and (except in the case of Savannah retirement plans)
benefit accrual under Savannah's employee benefit plans, the service of the
employees of the Bryan companies prior to the Effective Time shall be treated as
service with a Savannah company participating in such employee benefit plans.

    The Merger Agreement further provides that Savannah also shall honor and
shall cause its subsidiaries to honor in accordance with their terms all
employment, severance, consulting, and other compensation Contracts disclosed to
Savannah between any Bryan company and any current or former director, officer,
or employee thereof, and all provisions for vested benefits or other amounts
earned or accrued through the Effective Time under the Bryan benefit plans.

                                      -39-
<PAGE>54



    STAFFORD AGREEMENTS. On July 21, 1998, Mr. Charles Stafford signed an
affiliate agreement, the terms of which were substantially similar to the terms
of the affiliate agreements that were signed by the other Bryan directors and
affiliates. Mr. Stafford also signed a Directors' Agreement to vote his shares
of Bryan Common Stock in favor of the Merger. See "--Bryan Directors'
Agreements." In addition, Mr. Stafford entered into a Covenant not to Compete
(the "Stafford Noncompete"), whereby Mr. Stafford agreed that, for a period of
40 months following the consummation of the Merger, he would not, without the
prior written consent of Bryan, directly or indirectly, serve as a consultant
to, serve as a management official of, or be or become a greater than 5%
shareholder of any financial institution having its headquarters or principal
office in Bryan County, Georgia, or having, during the first 12 months of its
affiliation with Mr. Stafford, its largest deposit office in Bryan County,
Georgia. In consideration for Mr. Stafford's entering into the Stafford
Noncompete, he will receive payments totaling $200,000, payable in 40 monthly
installments of $5,000 each. In connection with the Stafford Noncompete, Mr.
Stafford also entered into a Nonsolicitation and Nondisclosure Agreement, which
generally provides that Mr. Stafford may not, for a period of 40 months
following the consummation of the Merger, (i) cause or solicit any employee of
Bryan Bank to leave the employ of Bryan Bank, or (ii) disclose certain
confidential business information relating to Bryan and Bryan Bank. Mr. Stafford
also entered into a Financial Disclosure Agreement with Savannah, which provides
that (i) Savannah will provide all publicly released information, including
press releases, and quarterly earnings reports, and notice filing of all
Commission filings to Mr. Stafford on a priority basis, (ii) Savannah will add
Mr. Stafford to its priority fax list for press releases and will provide notice
of Commission filings within twenty-four hours of filing, and (iii) Savannah's
consolidated quarterly highlights (which will include information relating to
the following ratios for the current and prior periods: loan-to-deposit ratio,
efficiency ratio, return on average equity, return on average assets and
allowance for loan losses to total loans) will be publicly available by the
third Monday following each calendar quarter, except the fourth quarter when it
will be available on the fourth Monday in January.


CONDITIONS TO CONSUMMATION

    Consummation of the Merger is subject to various conditions, including the
following:

    o   receipt of the approval of the Merger Agreement by the shareholders of
        Bryan as required by any law or by the provisions of any governing
        instruments of Bryan;

    o   receipt of the approval of the issuance of shares of Savannah Common
        Stock pursuant to the Merger Agreement by the shareholders of Savannah
        Common Stock as required by the Savannah Articles of Incorporation, the
        GBCC and rules of the Nasdaq National Market;

    o   receipt of certain regulatory approvals required for consummation of the
        Merger (see "--Regulatory Approvals");

    o   receipt of all consents required for consummation of the Merger or for
        the preventing of any default under any contract or permit which, if not
        obtained or made, is reasonably likely to have, individually or in the
        aggregate, a material adverse effect;

    o   the absence of any law or order or any action taken by any court,
        governmental, or regulatory authority prohibiting, restricting, or
        making illegal the consummation of the transactions contemplated by the
        Merger Agreement;

    o   the Registration Statement being declared effective and all necessary
        Commission and state approvals relating to the issuance or trading of
        the shares of Savannah Common Stock issuable pursuant to the Merger will
        have been received;

    o   approval of the shares of Savannah Common Stock issuable pursuant to the
        Merger for listing on the Nasdaq National Market;

                                      -40-
<PAGE>55



    o   receipt by Savannah and Bryan of a letter from Arthur Andersen LLP to
        the effect the Merger will qualify for pooling-of-interests accounting
        treatment;

    o   receipt of an opinion of Alston & Bird LLP as to the qualification of
        the Merger as a tax-free reorganization (see "--Federal Income Tax
        Consequences");

    o   the accuracy, as of the date of the Merger Agreement and as of the
        Effective Time, of the representations and warranties of Bryan and
        Savannah as set forth in the Merger Agreement;

    o   the performance of all agreements and the compliance with all covenants
        of Bryan and Savannah as set forth in the Merger Agreement; and

    o   satisfaction of certain other conditions, including the receipt of
        certain agreements of the affiliates of Bryan relating to restrictions
        of the transfers of the Savannah Common Stock to be obtained by those
        individuals, the receipt of various certificates from the officers of
        Bryan and Savannah and the execution by Savannah of employment
        agreements with E. James Burnsed and George Michael Odom, Jr.

    No assurance can be provided as to when or if all of the conditions
precedent to the Merger can or will be satisfied or waived by the party
permitted to do so. In the event the Merger is not effected on or before
December 31, 1998, the Merger Agreement may be terminated and the Merger
abandoned by either Bryan or Savannah. See "--Amendment, Waiver, and
Termination."


REGULATORY APPROVALS

    The Merger may not be consummated in the absence of receipt of the requisite
regulatory approvals. THERE CAN BE NO ASSURANCE THAT SUCH REGULATORY APPROVALS
WILL BE OBTAINED OR AS TO THE TIMING OF ANY SUCH APPROVALS. There also can be no
assurance that any such approvals will not impose conditions or be restricted in
a manner (including requirements relating to the raising of additional capital
or the disposition of assets) which in the reasonable judgment of the Board of
Directors of Savannah or Bryan would so materially adversely impact the economic
or business benefits of the transactions contemplated by the Merger Agreement
that, had such condition or requirement been known, Savannah or Bryan would not,
in its reasonable judgment, have entered into the Merger Agreement.

    Bryan and Savannah are not aware of any material governmental approvals or
actions that are required for consummation of the Merger, except as described
below. Should any other approval or action be required, it presently is
contemplated that such approval or action would be sought.

    The Merger will require the prior approval of the Federal Reserve, pursuant
to Sections 3 and 4 of the BHC Act. Savannah has filed all applications required
to be filed with the Federal Reserve in connection with the Merger. In
evaluating the Merger, the Federal Reserve must consider, among other factors,
the financial and managerial resources and future prospects of the institutions
and the convenience and needs of the communities to be served. The relevant
statutes prohibit the Federal Reserve from approving the Merger if (i) it would
result in a monopoly or 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 Federal Reserve finds
that any anticompetitive 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 Federal Reserve may reduce to 15 days) following the date of
the Federal Reserve approval, during which time the United States 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
agencies, unless a court of competent jurisdiction specifically orders
otherwise.

                                      -41-
<PAGE>56


     The Merger will also require the prior approval of the GDBF pursuant to the
Financial  Institutions  Code of Georgia.  Savannah  has filed all  applications
required to be filed with the GDBF in connection  with the Merger.  There can be
no assurance  that the approval of the GDBF will be obtained or as to the timing
or conditions of such approval.


AMENDMENT, WAIVER, AND TERMINATION

    To the extent permitted by applicable law, Bryan and Savannah may amend the
Merger Agreement by written agreement at any time before or after approval of
the Merger Agreement by Bryan and the approval of the issuance of Savannah
Common Stock pursuant to the Merger Agreement by the Savannah shareholders;
provided, however, that after any such approval by the holders of Bryan Common
Stock, no amendment will be made that, pursuant to the GBCC, requires further
approval by such shareholders without the further approval of such shareholders.
After approval by the holders of Savannah Common Stock, the provisions of the
Merger Agreement relating to the manner or basis in which shares of Bryan Common
Stock will be exchanged for shares of Savannah Common Stock will not be amended
after the Meetings in a manner adverse to the holders of Savannah Common Stock
without any requisite approval of the holders of the issued and outstanding
shares of Savannah Common Stock entitled to vote thereon. In addition, prior to
or at the Effective Time, either Bryan or Savannah, or both, acting through
their respective Board of Directors, chief executive officer or other authorized
officers may waive any default in the performance of any term of the Merger
Agreement by the other party, may waive or extend the time for the compliance or
fulfillment by the other party of any and all of its obligations under the
Merger Agreement, and may waive any of the conditions precedent to the
obligations of such party under the Merger Agreement, except any condition that,
if not satisfied, would result in the violation of any applicable law or
governmental regulation. No such waiver will be effective unless written and
unless signed by a duly authorized officer of Bryan or Savannah, as the case may
be.

    The Merger Agreement may be terminated and the Merger abandoned at any time 
prior to the Effective Time

     (i)  by the mutual consent of Bryan and Savannah; or,

    (ii)  by either party

          (a) provided that the terminating party is not then in material
          breach of any representation, warranty, covenant, or other agreement
          contained in the Merger Agreement, in the event of any material breach
          of any representation or warranty of the other party contained in the
          Merger Agreement which cannot be or has not been cured within 30 days
          after giving written notice to the breaching party of such inaccuracy
          and which breach is reasonably likely, in the opinion of the
          non-breaching party, to have, individually or in the aggregate, a 
          Bryan Material Adverse Effect or Savannah Material Adverse Effect (as
          defined in the Merger Agreement), as applicable, on the breaching
          party,

          (b) provided that the terminating party is not then in material
          breach of any representation, warranty, covenant, or other agreement
          contained in the Merger Agreement, in the event of a material breach  
          by the other party of any covenant or agreement contained in the 
          Merger Agreement which cannot be or has not been cured within 30 days
          after the giving of written notice to the breaching party of such
          breach,

          (c) provided that the terminating party is not then in material
          breach of any representation, warranty, covenant, or other agreement
          contained in the Merger Agreement, if (1) any approval of any 
          regulatory authority required for consummation of the Merger and the 
          other transactions contemplated by the Merger Agreement has been
          denied by final nonappealable action, or if any action taken by such 
          authority is not appealed within the time limit for appeal or (2) the
          shareholders of Bryan or Savannah fail to vote their approval of the 
          matters submitted for the approval by such shareholders at the 
          Meetings,

          (d) if the Merger is not consummated by December 31, 1998, provided
          that the failure to consummate is not due to the breach by the party
          electing to terminate, or


                                      -42-
<PAGE>57

          (e) provided that the terminating party is not then in material
          breach of any representation, warranty, covenant, or other agreement
          contained in the Merger Agreement, in the event that any of the
          conditions precedent to the obligations of such party to consummate 
          the Merger cannot be satisfied or fulfilled by December 31, 1998.

    If the Merger is terminated as described above, the Merger Agreement will
become void and have no effect, except that certain provisions of the Merger
Agreement, including those relating to the obligations to maintain the
confidentiality of certain information obtained, will survive. In addition,
termination of the Merger Agreement will not relieve any breaching party from
liability for any uncured willful breach of a representation, warranty,
covenant, or agreement giving rise to such termination. Furthermore, termination
of the Merger Agreement may not relieve either party of their obligations under
the Stock Option Agreements. See "--Stock Option Agreements."


CONDUCT OF BUSINESS PENDING THE MERGER

    Pursuant to the Merger Agreement, Bryan and Savannah have agreed that unless
the prior written consent of the other party has been obtained, and except as
otherwise expressly contemplated in the Merger Agreement, each of Bryan and
Savannah will, and will cause its respective subsidiaries to (i) operate its
business only in the usual, regular, and ordinary course, (ii) preserve intact
its business organization and assets and maintain its rights and franchises, and
(iii) take no action which would (a) materially adversely affect the ability of
any party to obtain any consents required for the transactions contemplated by
the Merger Agreement without the imposition of a condition or restriction of the
type referred to in the last sentences of Section 9.1(b) or 9.1(c) of the Merger
Agreement, or (b) materially adversely affect the ability of any party to
perform its covenants and agreements under the Merger Agreement.

    In addition, Bryan has agreed that, from the date of the Merger Agreement
until the earlier of the Effective Time or the termination of the Merger
Agreement, unless the prior written consent of Savannah will have been obtained,
and except as otherwise expressly contemplated by the Merger Agreement, Bryan
will not do or agree or commit to do, or permit any of its subsidiaries to do or
agree or commit to do, any of the following:

    o   amend the Articles of Incorporation, Bylaws or other governing 
        instruments of any Bryan entity;

    o   incur any additional debt obligation or other obligation for borrowed
        money (other than  indebtedness  of a Bryan  entity to another  Bryan
        entity) in excess of an aggregate of $50,000 (for the Bryan entities on 
        a consolidated basis)  except  in the  ordinary  course  of  the  
        business  of  the  Bryan subsidiaries  consistent with past practices
        (which will include, for Bryan subsidiaries  that  are  depository 
        institutions,   creation  of  deposit liabilities,  purchases of federal
        funds, advances from the Federal Reserve Bank or Federal Home Loan Bank,
        and entry into repurchase  agreements fully secured by U.S. government
        or agency securities),  or impose, or suffer the imposition, on any
        asset of any Bryan entity of any lien or permit any such lien  to
        exist  (other  than  in  connection  with  deposits,   repurchase
        agreements,   bankers   acceptances,   "treasury  tax  and  loan"  
        accounts established in the ordinary course of business,  the  
        satisfaction of legal requirements in the exercise of trust powers, 
        and liens in effect as of the date of the Merger Agreement that were
        previously  disclosed to Savannah by Bryan);

    o   repurchase, redeem, or otherwise acquire or exchange (other than 
        exchanges in the ordinary course under employee benefit plans), directly
        or indirectly, any shares, or any securities convertible into any 
        shares, of the capital stock of any Bryan entity, or declare or pay any
        dividend or make any other distribution in respect of Bryan's capital
        stock, provided that Bryan may (to the extent legally and contractually
        permitted to do so), but will not be obligated to, declare and pay a
        regular annual cash dividend on the shares of Bryan Common Stock in 
        accordance with past practice as previously disclosed to Savannah by
        Bryan, but not in excess of $1.00 per share of Bryan Common Stock, and
        further provided that, after June 30, 1998, Bryan may declare and pay
        quarterly cash dividends in amounts equal to the quarterly cash dividend

                                      -43-
<PAGE>58


        amounts declared and paid by Savannah to Savannah shareholders times
        the Exchange Ratio of 1.85, on the record dates and payment dates
        declared by Savannah;

    o   except for the Merger Agreement, or pursuant to the Bryan Stock Option 
        Agreement, or pursuant to the exercise of stock options outstanding as
        of the date thereof and pursuant to the terms thereof in existence on
        the date thereof, or as previously disclosed to Savannah by Bryan, 
        issue, sell, pledge, encumber, authorize the issuance of, enter into 
        any contract to issue, sell, pledge, encumber, or authorize the issuance
        of, or otherwise permit to become outstanding, any additional shares of
        Bryan Common Stock or any other capital stock of any Bryan entity, or
        any stock appreciation rights, or any option, warrant, or other equity
        right;

    o   adjust, split, combine or reclassify any shares of Bryan Common Stock or
        issue or authorize the issuance of any other securities in respect of or
        in substitution for shares of Bryan Common Stock, or sell, lease,
        mortgage or otherwise dispose of or otherwise encumber (i) any shares of
        capital stock of any Bryan subsidiary (unless any such shares of stock
        are sold or otherwise transferred to another Bryan entity) or (ii) any
        asset having a book value in excess of $25,000 other than in the
        ordinary course of business for reasonable and adequate consideration;

    o   except for purchases of U.S. Treasury securities, U.S. Government agency
        securities or obligations of the State of Georgia, or any subdivisions 
        thereof, which have maturities of seven years or less, purchase any 
        securities or make any material investment, either by purchase of stock
        of securities, contributions to capital, asset transfers, or purchase 
        of any assets, in any entity other than a wholly owned Bryan subsidiary,
        or otherwise acquire direct or indirect control over any entity, other
        than in connection with (i) internal reorganizations or consolidations
        involving existing subsidiaries, (ii) foreclosures in the ordinary 
        course of business, (iii) acquisitions of control by a depository
        institution subsidiary in its fiduciary capacity, or (iv) the creation
        of new wholly owned subsidiaries organized to conduct or continue 
        activities otherwise permitted by the Merger Agreement;

    o   grant any increase in compensation or benefits to the employees or
        officers of any Bryan entity, except in accordance with past practice
        previously disclosed to Savannah by Bryan or as required by law; pay any
        severance or termination pay or any bonus other than pursuant to written
        policies or written contracts in effect on the date of the Merger
        Agreement and previously disclosed to Savannah by Bryan; enter into or
        amend any severance agreements with officers of any Bryan entity; grant
        any material increase in fees or other increases in compensation or 
        other benefits to directors of any Bryan entity except in accordance 
        with past practice previously disclosed to Savannah by Bryan; or
        voluntarily accelerate the vesting of any stock options or other
        stock-based compensation or employee benefits or other equity rights;

    o   enter into or amend any employment contract between any Bryan entity and
        any person (unless such amendment is required by law) that the Bryan
        entity does not have the unconditional right to terminate without
        liability (other than liability for services already rendered), at any
        time on or after the Effective Time of the Merger;

    o   adopt any new employee benefit plan of any Bryan entity or terminate or
        withdraw from, or make any material change in or to, any existing
        employee benefit plans of any Bryan entity other than any such change
        that is required by law or that, in the opinion of counsel, is necessary
        or advisable to maintain the tax qualified status of any such plan, or
        make any distributions from such employee benefit plans, except as
        required by law, the terms of such plans or consistent with past
        practice;

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

                                      -44-
<PAGE>59

    o   commence any litigation other than in accordance with past practice or
        settle any litigation involving any liability of any Bryan entity for
        material money damages or restrictions upon the operations of any Bryan
        entity; or

    o   except in the ordinary course of business, enter into, modify, amend or
        terminate any material contract (including any loan contract with an
        unpaid balance exceeding $25,000) or waive, release, compromise or
        assign any material rights or claims.

    The Merger Agreement also provides that from the date of the Merger
Agreement until the earlier of the Effective Time or the termination of the
Merger Agreement, unless the prior written consent of Bryan will have been
obtained, and except as otherwise expressly contemplated by the Merger
Agreement, Savannah will not do or agree or commit to do, or permit any of its
subsidiaries to do or agree or commit to do, any of the following:

    o   amend the Articles of Incorporation or Bylaws of Savannah in any manner
        adverse to the holders of Bryan Common Stock;

    o   incur any additional debt obligation or other obligation for borrowed 
        money (other than indebtedness of a Savannah entity to another Savannah 
        entity) in excess of an aggregate of $100,000 (for the Savannah entities
        on a consolidated basis) except in the ordinary course of the business
        of Savannah subsidiaries consistent with past practices (which will
        include, for Savannah subsidiaries that are depository institutions,
        creation of deposit liabilities, purchases of federal funds, advances
        from the Federal Reserve Bank or Federal Home Loan Bank, and entry into 
        repurchase agreements fully secured by U.S. government or agency 
        securities), or impose, or suffer the imposition, on any asset of any 
        Savannah entity of any lien or permit any such lien to exist (other than
        in connection with deposits, repurchase agreements, bankers acceptances,
        "treasury tax and loan" accounts established in the ordinary course of
        business, the satisfaction of legal requirements in the exercise of 
        trust powers, and liens in effect as of the date of the Merger Agreement
        that were previously disclosed to Bryan by Savannah);

    o   repurchase, redeem, or otherwise acquire or exchange (other than
        exchanges in the ordinary course under employee benefit plans), directly
        or indirectly, any shares, or any securities convertible into any
        shares, of the capital stock of any Savannah entity, or declare or pay 
        any dividend or make any other distribution in respect of Savannah's
        capital stock, provided that Savannah may (to the extent legally and
        contractually permitted to do so), but shall not be obligated to, 
        declare and pay regular quarterly cash dividends on the shares of 
        Savannah Common Stock in accordance with past practice previously
        disclosed to Bryan, but not in excess of $0.12 per share of Savannah 
        Common Stock;

    o   except for the Merger Agreement, or pursuant to the Savannah Stock
        Option Agreement, or pursuant to the exercise of stock options
        outstanding as of the date thereof and pursuant to the terms thereof in
        existence on the date thereof, or as previously disclosed to Bryan by
        Savannah, issue, sell, pledge, encumber, authorize the issuance of, 
        enter into any contract to issue, sell, pledge, encumber, or authorize 
        the issuance of, or otherwise permit to become outstanding, any
        additional shares of Savannah Common Stock or any other capital stock of
        any Savannah entity, or any stock appreciation rights, or any option, 
        warrant, conversion, or other equity right;

    o   adjust, split, combine or reclassify any shares of Savannah Common Stock
        or issue or authorize the issuance of any other securities in respect of
        or in substitution for shares of Savannah Common Stock or sell, lease,
        mortgage or otherwise dispose of or otherwise encumber any shares of
        capital stock of any Savannah subsidiary (unless any such shares of
        stock are sold or otherwise transferred to another Savannah entity) or
        any asset having a book value in excess of $25,000 other than in the
        ordinary course of business for reasonable and adequate consideration;

    o   except for purchases of U.S. Treasury securities, U.S. Government agency
        securities or obligations of the State of Georgia, or any subdivisions
        thereof, which have maturities of seven years or less, purchase any
        securities or make any material investment, either by purchase of stock
        of securities, contributions to

                                      -45-
<PAGE>60

        capital, asset transfers, or purchase of any assets, in any entity other
        than a wholly owned Savannah subsidiary, or otherwise acquire direct or
        indirect control over any entity, other than in connection with (i)
        internal reorganizations or consolidations involving existing
        subsidiaries, (ii) foreclosures in the ordinary course of business,
        (iii) acquisitions of control by a depository institution subsidiary in
        its fiduciary capacity, or (iv) the creation of new wholly owned
        subsidiaries organized to conduct or continue activities otherwise
        permitted by the Merger Agreement;

    o   grant any increase in compensation or benefits to the employees or
        officers of any Savannah entity, except in accordance with past practice
        as previously disclosed to Bryan by Savannah or as required by law; pay 
        any severance or termination pay or any bonus other than pursuant to
        written policies or written contracts in effect on the date of the
        Merger Agreement and previously disclosed to Bryan by Savannah or the
        provisions of any applicable program or plan adopted by its Board of
        Directors prior to the date of the Merger Agreement; enter into or amend
        any severance agreements with officers of any Savannah entity; grant any
        material increase in fees or other increases in compensation or other 
        benefits to directors of any Savannah entity except in accordance with
        past practice previously disclosed to Bryan by Savannah; or voluntarily
        accelerate the vesting of any stock options or other stock-based
        compensation or employee benefits or other equity rights;

    o   enter into or amend any employment contract between any Savannah entity
        and any person (unless such amendment is required by law) that the
        Savannah entity does not have the unconditional right to terminate
        without liability (other than liability for services already rendered),
        at any time on or after the Effective Time;

    o   adopt any new employee benefit plan of any Savannah entity or terminate
        or withdraw from, or make any material change in or to, any existing
        employee benefit plans of any Savannah entity other than any such change
        that is required by law or that, in the opinion of counsel, is necessary
        or advisable to maintain the tax qualified status of any such plan, or
        make any distributions from such employee benefit plans except as
        required by law, the terms of such plans, or consistent with past
        practice;

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

    o   commence any litigation other than in accordance with past practice or
        settle any litigation involving any liability of any Savannah entity for
        material money damages or restrictions upon the operations of any
        Savannah entity; or

    o   except in the ordinary course of business, enter into, modify, amend or
        terminate any material contract (including any loan contract with an
        unpaid balance exceeding $25,000) or waive, release, compromise or
        assign any material rights or claims.


EXPENSES AND FEES

    The Merger Agreement provides that, except as otherwise provided in the
Merger Agreement, each of Savannah and Bryan will bear and pay all direct costs
and expenses incurred by it or on its behalf in connection with the transactions
contemplated under the Merger Agreement, including filing, registration and
application fees, printing fees, and fees and expenses of its own financial or
other consultants, investment bankers, accountants, and counsel, except that
each of the parties to the Merger Agreement will bear and pay one-half of the
filing fees payable in connection with the Registration Statement and the Joint
Proxy Statement/Prospectus and printing costs incurred in connection with the
printing of the Registration Statement and the Joint Proxy Statement/Prospectus.

    Notwithstanding the foregoing, the Merger Agreement provides that:

                                      -46-

<PAGE>61

                                      
      (i)  if the Merger Agreement is terminated by either party (provided
      that the terminating party is not then in material breach of any of its
      representations, warranties, covenants, or other agreements contained
      within the Merger Agreement): because of a material breach by the other
      party of its representations and warranties contained within the Merger
      Agreement that cannot or has not been cured within 30 days after the
      giving of written notice to the breaching party of such breach and which
      breach is reasonably likely, in the opinion of the nonbreaching party, to
      result in, individually or in the aggregate, a material adverse effect on
      the breaching party; in the event of a material breach by either party of
      any covenant or agreement contained in the Merger Agreement which cannot
      be or has not been cured within 30 days after the giving of written notice
      to the breaching party of such breach; because the shareholders of the
      other party fail to vote their approval of the Merger (that is, the
      failure by the shareholders of Bryan to approve the Merger Agreement and
      the transactions contemplated thereby at the Bryan Special Meeting, or the
      failure by the shareholders of Savannah to approve the issuance of shares
      of Savannah Common Stock pursuant to the Merger Agreement at the Savannah
      Special Meeting, as the case may be); or in the event that any of the
      conditions precedent to the obligations of either party to consummate the
      Merger cannot be satisfied or fulfilled by December 31, 1998 (but only on
      the basis of the failure of such party to satisfy specified conditions set
      forth in the Merger Agreement), or

      (ii) if the Merger is not consummated as a result of the failure of
      the other party to satisfy specified conditions set forth in the Merger
      Agreement,

then the non-terminating party will promptly pay to the terminating party all
the out-of-pocket costs and expenses of the terminating party, including costs
of counsel, investment bankers, actuaries and accountants up to but not
exceeding an additional $100,000, excluding percentage based fees payable to a
consultant or broker retained by the terminating party.

    Furthermore, the Merger Agreement provides that, if, after the date of the
execution of the Merger Agreement and within twelve (12) months following

      (i) any termination of the Merger Agreement by either party (provided 
      that such party is not then in material breach of any of its
      representations, warranties, covenants, or other agreements contained
      within the Merger Agreement): because of a material breach by the other
      party of its representations and warranties contained within the Merger
      Agreement that cannot or has not been cured within 30 days after the
      giving of written notice to the breaching party of such breach and which
      breach is reasonably likely, in the opinion of the non-breaching party, to
      have, individually or in the aggregate, a material adverse effect on the
      breaching party; in the event of a material breach by the other party of
      any covenant or agreement contained in the Merger Agreement which cannot
      be or has not been cured within 30 days after the giving of written notice
      to the breaching party of such breach; or in the event that any of the
      conditions precedent to the obligations of the other party to consummate
      the Merger cannot be satisfied or fulfilled by December 31, 1998 (but only
      on the basis of the failure of such party to satisfy specified conditions
      set forth in the Merger Agreement), or any termination by either party to
      the Merger Agreement due to the failure of the other party's shareholders
      to approve the Merger Agreement and the transactions contemplated thereby
      or the issuance of shares of Savannah Common Stock pursuant to the Merger
      Agreement, as the case may be, or

      (ii) a failure to consummate the Merger by reason of any failure of
      the other party to satisfy specified conditions set forth in the Merger
      Agreement,

and any third-party acquires, merges with, combines with, purchases a
significant amount of the assets of, or engages in any other business
combination with, or purchases any equity securities involving an acquisition of
20% or more of the voting stock of the non-terminating party, or enters into any
binding agreement to do any of the foregoing (collectively, a "Business
Combination"), such third-party that is a party to the Business Combination will
pay to the terminating party, prior to the earlier of consummation of the
Business Combination or execution of any letter of intent or definitive
agreement with the non-terminating party relating to such Business Combination,
an amount in cash equal to the sum of (x) the direct costs and expenses or
portion thereof incurred by or on behalf of the terminating party in connection
with the transactions contemplated by the Merger Agreement, plus (y) 5% of the

                                      -47-
<PAGE>62


aggregate fair market value of the consideration received by the shareholders of
the non-terminating party in such Business Combination, less (z) any amounts
previously paid by the non-terminating party to the terminating party.


ACCOUNTING TREATMENT

    It is anticipated that the Merger will be accounted for as a pooling of
interests. Under the pooling-of-interests method of accounting, the recorded
amounts of the assets and liabilities of Bryan will be carried forward and
recorded on the financial statements of Savannah at their previously recorded
amounts.

    In order for the Merger to qualify for pooling-of-interests accounting
treatment, substantially all (90% or more) of the outstanding Bryan Common Stock
must be exchanged for Savannah Common Stock with substantially similar terms.
There are certain other criteria that must be satisfied in order for the Merger
to qualify as a pooling of interests, some of which criteria cannot be satisfied
until after the Effective Time.

    For information concerning certain conditions to be imposed on the exchange
of Bryan Common Stock for Savannah Common Stock in the Merger by affiliates of
Bryan and certain restrictions to be imposed on the transferability of the
Savannah Common Stock received by those affiliates in the Merger in order, among
other things, to ensure the availability of pooling-of-interests accounting
treatment, see "--Resales of Savannah Common Stock."


RESALES OF SAVANNAH COMMON STOCK

    The shares of Savannah Common Stock issued in connection with the Merger
will be freely transferable 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 any class of capital stock) of Bryan for purposes of Rule 145
under the Securities Act as of the date of the Annual Meeting or for purposes of
applicable interpretations regarding pooling-of-interests accounting treatment.
Such affiliates may not sell, transfer or otherwise dispose of their interests
in, or reduce their risk relative to, any shares of Savannah Common Stock
acquired in connection with the Merger except pursuant to an effective
registration statement under the Securities Act or other 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 Savannah
and Bryan after the consummation of the Merger have been published. Savannah may
place restrictive legends on certificates representing Savannah Common Stock
issued to all persons who are deemed to be "affiliates" of Bryan under Rule 145.
In addition, Bryan has agreed to use its reasonable efforts to cause each person
or entity that is an "affiliate" to enter into a written agreement in
substantially the form attached to the Merger Agreement relating to such
restrictions on sale or other transfer. Such agreements by Bryan affiliates are
conditions to the obligation of Savannah to close the Merger. This Joint Proxy
Statement/Prospectus does not cover resales of Savannah Common Stock received by
any person who may be deemed to be an affiliate of Bryan.


STOCK OPTION AGREEMENTS

    As an inducement and condition to Savannah's willingness to enter into the
Merger Agreement, Bryan entered into the Bryan Stock Option Agreement with
Savannah, and as an inducement and condition to Bryan's willingness to enter
into the Merger Agreement, Savannah entered into the Savannah Stock Option
Agreement with Bryan. Pursuant to the Stock Option Agreements, Bryan granted the
Bryan Option to Savannah and Savannah granted the Savannah Option to Bryan. The
purchase of any shares of Bryan Common Stock or Savannah Common Stock pursuant
to the Options is subject to compliance with applicable law, including receipt
of any necessary approvals under the BHC Act.

    For purposes of the following summary of the material provisions of the
Stock Option Agreements, the term (i) "Issuer" means Savannah with respect to
the Savannah Stock Option Agreement and Bryan with respect to the

                                      -48-
<PAGE>63


Bryan Option Agreement, and (ii) "Grantee" means Bryan with respect to the
Savannah Stock Option Agreement and Savannah with respect to the Bryan Stock
Option Agreement.

    If Grantee is not in material breach of the related Stock Option Agreement
or the Merger Agreement and if no injunction or other court order against
delivery of shares covered by the related Option is in effect, Grantee may
exercise the Option, in whole or in part, at any time and from time to time
following the happening of certain events (each a "Purchase Event"), including:

      (i) without Grantee's prior written consent, Issuer taking certain
      actions (each an "Acquisition Transaction"), including authorizing,
      recommending, proposing, or entering into an agreement with any third
      party to effect (a) a merger, consolidation or similar transaction
      involving Issuer or any of its subsidiaries (other than transactions
      solely between Issuer's subsidiaries), (b) the sale, lease, exchange or
      other disposition of 25% or more of the consolidated assets of Issuer and
      its subsidiaries, or (c) the issuance, sale or other disposition of 25% or
      more of the voting power of Issuer or any of its subsidiaries, in each
      case except as otherwise permitted by the Merger Agreement or the related
      Stock Option Agreement; or

      (ii) any third party acquiring or having the right to acquire
      beneficial ownership of 25% or more of the then-outstanding shares of
      Issuer Common Stock.

    Notwithstanding the foregoing, the related Option will terminate upon the
earliest to occur of certain events, including:

      (i) the Effective Time;

      (ii) termination of the Merger Agreement prior to the occurrence of
      a Purchase Event or a Preliminary Purchase Event (as defined below) (other
      than a termination by Grantee under certain circumstances (each a "Default
      Termination"));

      (iii) 12 months after a Default Termination (PROVIDED, that if,
      within 12 months after such termination of the Merger Agreement, a
      Purchase Event or a Preliminary Purchase Event occurs, then
      notwithstanding anything to the contrary contained in the related Stock
      Option Agreement, the related Option will terminate 12 months after the
      first occurrence of such an event); and

      (iv) 12 months after any termination of the Merger Agreement (other
      than a Default Termination) following the occurrence of a Purchase Event
      or a Preliminary Purchase Event.

    The term "Preliminary Purchase Event" means the occurrence of certain
events, including:

      (i) the commencement by any third party of a tender offer or the
      filing of a registration statement under the Securities Act by a third
      party with respect to an exchange offer to purchase 25% or more of the
      outstanding shares of Issuer Common Stock; or

      (ii) the failure of the shareholders of Issuer to approve the Merger
      Agreement, the failure of Issuer to hold a meeting of shareholders at
      which the shareholders of Issuer would have voted on the approval of the
      Merger Agreement (or Issuer's cancellation of such a meeting of
      shareholders) prior to termination of the Merger Agreement, or the
      withdrawal or modification by the Issuer's Board of Directors in a manner
      adverse to Grantee of the recommendation of Issuer's Board of Directors
      with respect to the Merger Agreement, in each case after a third party
      has:

        (a) made, or disclosed an intention to make, a proposal to engage in an
        Acquisition Transaction;

        (b) commenced a tender offer or filed a registration statement under
        the Securities Act with respect to an exchange offer; or

                                      -49-

<PAGE>64


        (c) filed an application or given a notice under certain federal
        statutes relating to the regulation of banks and other financial
        institutions seeking the consent to an Acquisition Transaction from any
        federal or state governmental or regulatory authority or agency.

    Upon the occurrence of certain events set forth in the related Stock Option
Agreement, at the election of Grantee the related Option (or shares issued
pursuant to the exercise thereof) must be repurchased by Issuer (the
"Repurchase") or converted into, or exchanged for, an option of another
corporation or Issuer (the "Substitute Option"). In addition, the related Stock
Option Agreement grants certain registration rights ("Registration Rights") to
Grantee with respect to the shares represented by the related Option. The terms
of such Repurchase, Substitute Option and Registration Rights, are set forth in
the Stock Option Agreements.

    The Stock Option Agreements and the Options are intended to increase the
likelihood that the Merger will be consummated according to the terms set forth
in the Merger Agreement, and may be expected to discourage offers by third
parties to acquire Bryan or Savannah prior to the Merger.

    To the knowledge of Bryan and Savannah, no event giving rise to exercise of
either of the Options has occurred as of the date of this Joint Proxy
Statement/Prospectus.

    Copies of the Stock Option Agreements are set forth as exhibits to the
Merger Agreement, and reference is made thereto for the complete terms of the
Stock Option Agreements and the Options. The foregoing discussion is qualified
in its entirety by reference to the Stock Option Agreements.


BRYAN DIRECTORS' AGREEMENTS

    The current directors of Bryan have entered into the Directors' Agreements,
which provide that they will vote their shares of Bryan Common Stock in favor of
the Merger. The Directors' Agreements also provide that such directors of Bryan
will not approve or ratify any agreement pursuant to which their shares of Bryan
Common Stock would be transferred to any other party as a result of a
consolidation, merger, reorganization, or acquisition.

    Each Bryan director, other than Mr. Stafford, also agreed in the Directors'
Agreement that, for a period of two years after the Merger, the director would
not directly or indirectly serve as a consultant to, or "management official"
of, or be or become a 2% or greater shareholder of, any financial institution
having an office in Bryan County, Georgia or Chatham County, Georgia.

DISSENTERS' RIGHTS

    If the Merger Agreement and the transactions contemplated thereby are
consummated, any shareholder of Bryan who properly dissents from the Merger in
connection with the Bryan Special Meeting may be entitled to receive in cash the
fair value of such shareholder's shares of Bryan Common Stock determined
immediately prior to the Merger, excluding any appreciation or depreciation in
anticipation of the Merger. FAILURE TO COMPLY WITH THE PROCEDURES PRESCRIBED BY
APPLICABLE LAW WILL RESULT IN THE LOSS OF DISSENTERS' RIGHTS.

    Any shareholder of Bryan entitled to vote on the Merger Agreement has the
right to receive payment of the fair value of his or her shares of Bryan Common
Stock upon compliance with the applicable provisions of the GBCC. A record
shareholder may assert dissenters' rights as to fewer than all of the shares
registered in his name only if he dissents with respect to all shares
beneficially owned by any one beneficial shareholder and notifies the
corporation in writing of the name and address of each person on whose behalf he
asserts dissenters' rights. The rights of a partial dissenter under Section
14-2-1303 of the GBCC are determined as if the shares as to which he dissents
and his other shares were registered in the names of different shareholders. Any
Bryan shareholder intending to enforce the right to dissent (i) may not vote in
favor of the Merger Agreement, and (ii) must file a written notice of intent to
demand payment for his or her shares (the "Objection Notice") with Bryan Bancorp
of Georgia, Inc., 9971 Ford Avenue, Richmond Hill, Georgia 31324 (telephone:
(912) 756-4444, Attention: Corporate Secretary), before the vote on the proposal
to approve the Merger Agreement and the transactions contemplated thereby is
taken at the

                                      -50-

<PAGE>65


 meeting. The Objection Notice must state that the shareholder intends to demand
payment for his or her shares of Bryan Common Stock if the Merger is effected. A
VOTE AGAINST APPROVAL OF THE MERGER AGREEMENT, IN AND OF ITSELF, WILL NOT
CONSTITUTE AN OBJECTION NOTICE SATISFYING THE REQUIREMENTS OF THE GBCC.

    If the Merger Agreement is approved by Bryan's shareholders at the Bryan
Special Meeting, each shareholder who has properly filed an Objection Notice and
who has not voted in favor of the Merger Agreement will be notified by Bryan of
such approval within ten days of the Bryan Special Meeting ("Dissenters'
Notice"). Such Dissenters' Notice will contain the following information: (i)
where the payment demand must be sent and where and when the certificates
representing the Bryan Common Stock must be deposited; (ii) the extent to which
the transfer of uncertificated shares will be restricted after the payment
demand is received; (iii) the date by which the corporation must receive the
payment demand (which date may not be fewer than 30 nor more than 60 days after
the Dissenters' Notice is delivered); and (iv) a copy of Title 14, Chapter 2,
Article 13 of the GBCC (relating to dissenters' rights).

    Following the receipt of such Dissenters' Notice, any shareholder electing
to dissent must demand payment of the fair value of such shares and deposit the
certificates representing the Bryan Common Stock in accordance with the terms
of, and by the date set out in the Dissenters' Notice. Such shareholder will
retain all other rights of a shareholder until those rights are canceled or
modified by the consummation of the Merger. A RECORD SHAREHOLDER WHO DOES NOT
DEMAND PAYMENT OR DEPOSIT SUCH HOLDER'S SHARE CERTIFICATES WHERE REQUIRED, EACH
BY THE DATE SET IN THE DISSENTERS' NOTICE, IS NOT ENTITLED TO PAYMENT FOR SUCH
HOLDER'S SHARES UNDER TITLE 14, CHAPTER 2, ARTICLE 13 OF THE GBCC.

    Except as described below, within ten days of the later of the date the
proposed corporate action is taken or the date of receipt of a payment demand,
Bryan must by written notice offer to each shareholder who has properly filed a
payment demand, and who has deposited his or her certificates representing the
Bryan Common Stock, to pay an amount Bryan estimates to be a fair value for the
shareholder's shares, plus accrued interest from the Effective Time. Such offer
of payment must be accompanied by (i) certain of Bryan's recent financial
statements, (ii) a statement of Bryan's estimate of the fair value of the shares
involved, (iii) an explanation of how the interest was calculated, (iv) a
statement of the dissenter's right to demand payment under Section 14-2-1327 of
the GBCC, and (v) a copy of Title 14, Chapter 2, Article 13 of the GBCC. Any
shareholder who accepts such offer by written notice to Bryan within 30 days of
the offer, or who is deemed to have accepted such offer due to his or her
failure to respond to such offer within 30 days, will receive payment for the
dissenting Shareholder's shares within 60 days of such offer to pay or
consummation of the Merger, whichever is later. If the Merger is not consummated
within 60 days following the date set for demanding payment and depositing share
certificates, Bryan must return the deposited certificates and release the
transfer restrictions imposed on uncertified shares. If Bryan then consummates
the Merger, it must send a new Dissenters' Notice and repeat the payment demand
procedure.

    In the event that Bryan fails to make any payment offer within ten days of
the later of the date the proposed corporate action is taken or the date of
receipt of a payment demand, Bryan must provide certain information to the
shareholder (the financial statements and other information required to
accompany Bryan's payment offer) within ten days after receipt of a written
demand from such dissenting shareholder for such information. Additionally, such
dissenting shareholder may, at any time within the three years following the
consummation of the Merger, notify Bryan of his own estimate of the fair value
of his shares and the interest due thereon, and demand payment of such amounts.
If (i) a dissenting shareholder is dissatisfied with an offer for payment made
by Bryan within the time period set forth above, or (ii) Bryan, having failed to
effect the Merger, does not return the deposited certificates of release the
transfer restrictions imposed on uncertificated shares within 60 days after the
date set for demanding payment, such dissenting shareholder may notify Bryan in
writing of his own estimate of the fair value of his shares and the interest due
thereon, and demand payment of such amounts. A DISSENTING SHAREHOLDER WAIVES
SUCH HOLDER'S RIGHT TO DEMAND PAYMENT UNDER SECTION 14-2-1327 OF THE GBCC UNLESS
SUCH HOLDER NOTIFIES BRYAN OF SUCH HOLDER'S DEMAND IN WRITING WITHIN 30 DAYS
AFTER BRYAN MAKES OR OFFERS PAYMENT FOR SUCH HOLDER'S SHARES.

    If such a demand for payment from any dissenting shareholder remains
unsettled, within 60 days following the receipt by Bryan of such demand for
payment, Bryan must institute proceedings in the superior court of the county

                                      -51-
<PAGE>66


where Bryan's registered office is located (the "Court") requesting a nonjury
equitable determination of the fair value of such dissenting shareholder's
shares and the accrued interest owed to such dissenting shareholder. If Bryan
fails to file such action within the 60 day time period, Bryan must pay each
dissenting shareholder whose demand remains unsettled the amount demanded by
such dissenting shareholder. Bryan is required to make all dissenting
shareholders whose demands remain unsettled parties to the proceeding and to
serve a copy of the petition upon each such dissenting shareholder. The court
may, in its discretion, appoint an appraiser to receive evidence and recommend a
decision on the question of fair value. Each dissenting shareholder made a party
to the proceeding will be entitled to judgment for the amount which the court
finds to be the fair value of his or her shares, plus interest to the date of
judgment.

    The Court will determine and assess the costs and expenses of such
proceeding (including reasonable compensation for and the expenses of the
appraiser, but excluding fees and expenses of counsel and experts) against
Bryan, except that the Court may assess such costs and expenses as it deems
appropriate against any or all of the dissenting shareholders if it finds that
their demand for additional payment was arbitrary, vexatious or otherwise not in
good faith. The Court may award fees and expenses of counsel and experts in
amounts the Court finds equitable: (i) against Bryan if Bryan did not
substantially comply with the requirements of the corporation as set out in
Title 14, Chapter 2, Article 13, Part 2 of the GBCC; (ii) against either Bryan
or the dissenting shareholder(s), if the Court finds that either parties'
actions were arbitrary, vexatious or otherwise not in good faith; or (iii) if
the court finds that the services of attorneys for any dissenting shareholder
were of substantial benefit to other dissenting shareholders similarly situated,
and that the fees for those services should not be assessed against Bryan, the
court may award those attorneys reasonable fees out of the amounts awarded the
dissenting shareholders who were benefited. NO ACTION BY ANY DISSENTING
SHAREHOLDER TO ENFORCE DISSENTERS' RIGHTS MAY BE BROUGHT MORE THAN THREE YEARS
AFTER THE CORPORATE ACTION WAS TAKEN, REGARDLESS OF WHETHER NOTICE OF THE
CORPORATE ACTION AND OF THE RIGHT TO DISSENT WAS GIVEN BY BRYAN IN COMPLIANCE
WITH THE DISSENTERS' NOTICE AND PAYMENT OFFER REQUIREMENTS OF SECTIONS 14-2-1320
AND 14-2-1322 OF THE GBCC.

    THE FOREGOING SUMMARY OF THE APPLICABLE PROVISIONS OF TITLE 14, CHAPTER 2,
ARTICLE 13 OF THE GBCC IS NOT INTENDED TO BE A COMPLETE STATEMENT OF SUCH
PROVISIONS, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH SECTIONS,
WHICH ARE INCLUDED AS APPENDIX D HEREOF. THE PROVISIONS OF THE STATUTES ARE
TECHNICAL IN NATURE AND COMPLEX. IT IS SUGGESTED THAT ANY BRYAN SHAREHOLDER WHO
DESIRES TO EXERCISE THE RIGHT TO OBJECT TO THE MERGER AGREEMENT CONSULT COUNSEL.
FAILURE TO COMPLY WITH THE PROVISIONS OF THE STATUTE MAY DEFEAT A SHAREHOLDER'S
RIGHT TO DISSENT. NO FURTHER NOTICE OF THE EVENTS GIVING RISE TO DISSENTERS'
RIGHTS OR ANY STEPS ASSOCIATED THEREWITH WILL BE FURNISHED TO BRYAN
SHAREHOLDERS, EXCEPT AS INDICATED ABOVE OR OTHERWISE REQUIRED BY LAW.

    Any dissenting Bryan shareholder who perfects such holder's right to be paid
the value of such holder's shares will recognize taxable gain or loss upon
receipt of cash for such shares for federal income tax purposes. See "--Federal
Income Tax Consequences."


                                      -52-
<PAGE>67



                       PRO FORMA CONDENSED FINANCIAL DATA
                                  (UNAUDITED)

    The following unaudited Pro Forma Condensed Combined Balance Sheet as of
June 30, 1998, combines the historical consolidated balance sheets of Savannah
and Bryan as if the Merger had been effective on June 30, 1998, after giving
effect to certain adjustments described in the attached Notes to Unaudited Pro
Forma Condensed Financial Information.

    The unaudited Pro Forma Condensed Combined Statements of Income for the six
months ended June 30, 1998, and for the years ended December 31, 1997 and 1996,
present the combined results of operations of Savannah and Bryan as if the
Merger had been effective at the beginning of each period, after giving effect
to certain adjustments described in the attached Notes to Unaudited Pro Forma
Condensed Financial Data.

    The unaudited Pro Forma Combined Financial Data and accompanying notes
reflect the application of the pooling-of-interests method of accounting for the
Merger. Under this method of accounting, the recorded assets, liabilities,
shareholders' equity, income and expenses of Savannah and Bryan are combined and
reflected at their historical amounts.

    The pro forma earnings, which do not reflect any direct costs or potential
savings which may result from the Merger or the transaction and other costs
associated with effecting the Merger, are not necessarily indicative of the
results of future operations.




                                      -53-

<PAGE>68

<TABLE>
<CAPTION>

                  THE SAVANNAH BANCORP, INC. AND SUBSIDIARIES
                   PRO FORMA CONDENSED COMBINED BALANCE SHEET
                                 JUNE 30, 1998
                                 (In thousands)
                                  (Unaudited)

                                                        
                                                          PRO FORMA      PRO
                                                         ADJUSTMENTS    FORMA  
                                      SAVANNAH   BRYAN   DEBIT/CREDIT  COMBINED
                                      --------  -------- ------------ ---------                
<S>                                      <C>      <C>         <C>         <C>
ASSETS
Cash and due from banks...........    $  6,101  $  2,602               $  8,702
Federal funds sold................      12,508     2,940                 15,448
Securities available for sale, 
at fair value.....................      40,615     8,025                 48,640
Securities held to maturity.......        -        3,863                  3,863
Loans.............................     106,570    52,186                158,756
Less allowance for loan losses....      (1,528)     (586)                (2,114)
                                      --------  -------- ------------- --------
     Net loans....................     105,042    51,600         -      156,642
Premises and equipment, net.......       2,893     1,198                  4,091
Other assets......................       2,032       815                  2,847
                                      --------  -------- ------------- -------- 
     TOTAL ASSETS.................    $169,190  $ 71,043         -     $240,233
                                      ========  ======== ============= ========
LIABILITIES
Deposits:
Non interest-bearing..............    $ 19,865  $ 10,243               $ 30,108
Interest-bearing..................     128,481    49,265                177,746
                                      --------  -------- ------------- -------- 
     Total deposits...............     148,346    59,508         -      207,854
Federal funds purchased and securities
sold under repurchase agreements..       3,827      -                     3,827
Federal Home Loan Bank advances...        -        3,532                  3,532
Other borrowings..................        -          100                    100
Other liabilities.................       1,143       283                  1,426
                                      --------  -------- ------------- --------
     TOTAL LIABILITIES............     153,316    63,423         -      216,739
                                      --------  -------- ------------- --------
SHAREHOLDERS' EQUITY
Common Stock......................    $  1,783   $   532       $ (407) $  2,722
Contributed capital...............       8,924     5,052          928    13,048
Retained earnings.................       5,394     2,558                  7,952
Treasury stock ...................        (379)     (521)        (521)     (379)
Unrealized gains (losses) on
  securities available for sale, 
  net of tax......................         152        (1)                   151
                                      --------  -------- ------------- --------
      Total shareholders' equity..      15,874     7,620         -       23,494
                                      --------  -------- ------------- --------
     TOTAL LIABILITIES AND
       SHAREHOLDERS' EQUITY.........  $169,190  $ 71,043         -     $240,233
                                      ========  ======== ============= ========
</TABLE>

The accompanying notes are an integral part of these pro forma condensed
consolidated financial statements.

                                      -54-

<PAGE>69
<TABLE>
<CAPTION>

                  THE SAVANNAH BANCORP, INC. AND SUBSIDIARIES
                PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
                     FOR THE SIX MONTHS ENDED JUNE 30, 1998
                     (In thousands, except per share data)
                                  (Unaudited)

                                                          PRO FORMA
                                                         ADJUSTMENTS      PRO
                                                            DEBIT        FORMA
                                     SAVANNAH    BRYAN    (CREDIT)     COMBINED
                                     --------  ---------  ----------  ---------  
<S>                                      <C>        <C>        <C>         <C>                               
Interest income..................     $ 6,339    $ 2,997                $ 9,336
Interest expense.................       3,037      1,259                  4,296
                                     --------  --------- ----------  ---------
Net interest income..............       3,302      1,738                  5,040
Provision for loan losses........         100         90                    190
                                     --------  ---------  ----------  ---------
Net interest income after
  provision for loan losses......       3,202      1,648                  4,850
                                     --------  ---------  ----------  ---------
Other income:
   Service charges on deposit            
     accounts....................         212        155                    367
   Mortgage origination fees.....         265        123                    388
   Other income..................         151        133                    284
                                     --------  ---------  ----------  ---------
      Total other operating revenue.      628        411                  1,039
   Gains on sales of assets......          -          57                     57
                                     --------  ---------  ----------  ---------
      Total other income.........         628        468                  1,096
                                     --------  ---------  ----------  ---------
Other expense:
   Salaries and employee benefits       1,286        688                  1,974
   Occupancy and equipment expense        361        156                    517
   Other operating expenses......         662        353                  1,015
                                     --------  ---------  ----------  ---------
      Total other expense........       2,309      1,197                  3,506
                                     --------  ---------  ----------  ---------
Income before provision for            
income taxes.....................       1,521        919                  2,440       
Provision for income taxes.......         535        299                    834
                                     --------  ---------  ----------  ---------
Net income.......................       $ 986      $ 620                $ 1,606
                                     ========  =========  ==========  =========

Earnings per share
    Basic........................      $ 0.58     $ 1.23                 $ 0.61
                                     ========  =========  ==========  =========
    Diluted......................      $ 0.54     $ 1.20                 $ 0.58
                                     ========  =========  ==========  =========

Weighted average shares outstanding
    Basic........................       1,714        503         428      2,645
                                     ========  =========  ==========  =========
    Diluted......................       1,815        518         440      2,773
                                     ========  =========  ==========  =========
</TABLE>

The accompanying notes are an integral part of these pro forma condensed
consolidated financial statements.

                                      -55-

<PAGE>70
<TABLE>
<CAPTION>

                  THE SAVANNAH BANCORP, INC. AND SUBSIDIARIES
                PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
                      FOR THE YEAR ENDED DECEMBER 31, 1997
                     (In thousands, except per share data)
                                  (Unaudited)

                                                       
                                                         PRO FORMA
                                                        ADJUSTMENTS      PRO
                                                          DEBIT         FORMA
                                     SAVANNAH  BRYAN      (CREDIT)    COMBINED
                                     --------  ---------  ----------  ---------
<S>                                      <C>        <C>        <C>         <C>
Interest income..................     $11,132    $ 5,535               $ 16,667
Interest expense.................       5,084      2,259                  7,343
                                     --------  ---------  ----------  ---------
Net interest income..............       6,048      3,276                  9,324
Provision for loan losses........         300        180                    480
                                     --------  ---------  ----------  ---------
Net interest income after
  provision for loan losses......       5,748      3,096                  8,844
                                     --------  ---------  ----------  ---------
Other income:
   Service charges on deposit    
     accounts....................         404        345                    749
   Mortgage origination fees.....         356        123                    479
   Other income..................         191        250                    441
                                     --------  ---------  ----------  ---------
      Total other operating revenue.      951        718                  1,669
   Gains on sales of securities..           2          2                      4
                                     --------  ---------  ----------  ---------
      Total other income.........         953        720                  1,673
                                     --------  ---------  ----------  ---------
Other expense:
   Salaries and employee benefits...    2,192      1,213                  3,405
   Occupancy and equipment expense..      652        314                    966
   Other operating expenses......       1,172        551                  1,723
                                     --------  ---------  ----------  ---------
      Total other expense........       4,016      2,078                  6,094
                                     --------  ---------  ----------  ---------
Income before provision for income      2,685      1,738                  4,423
taxes............................
Provision for income taxes.......         932        580                  1,512
                                     --------  ---------  ----------  ---------

Net income.......................     $ 1,753    $ 1,158                $ 2,911
                                     ========  =========  ==========  =========

Earnings per share
    Basic........................      $ 1.03     $ 2.30                 $ 1.10
                                     ========  =========  ==========  =========
    Diluted......................      $ 0.97     $ 2.25                 $ 1.06
                                     ========  =========  ==========  =========

Weighted average shares outstanding
    Basic........................       1,708        504         428      2,640
                                     ========  =========  ==========  =========
    Diluted......................       1,802        516         439      2,757
                                     ========  =========  ==========  =========
</TABLE>

The accompanying notes are an integral part of these pro forma condensed
consolidated financial statements.

                                      -56-

<PAGE>71
<TABLE>
<CAPTION>

                  THE SAVANNAH BANCORP, INC. AND SUBSIDIARIES
                PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
                      FOR THE YEAR ENDED DECEMBER 31, 1996
                     (In thousands, except per share data)
                                  (Unaudited)

                                                         
                                                         PRO FORMA
                                                        ADJUSTMENTS      PRO
                                                            DEBIT       FORMA
                                     SAVANNAH    BRYAN    (CREDIT)    COMBINED
                                    --------  ---------  ----------  ---------
<S>                                     <C>       <C>        <C>         <C>
Interest income..................    $ 9,617    $ 4,827                $14,444
Interest expense.................      4,473      1,915                  6,388
                                    --------  ---------  ----------  ---------
Net interest income..............      5,144      2,912                  8,056
Provision for loan losses........        195         90                    285
                                    --------  ---------  ----------  ---------
Net interest income after
  provision for loan losses......      4,949      2,822                  7,771
                                    --------  ---------  ----------  ---------
Other income:
   Service charges on deposit            373        369                    742
     accounts....................
   Mortgage origination fees.....        200         11                    211
   Other income..................         81        168                    249
                                    --------  ---------  ----------  ---------
      Total other operating revenue.     654        548                  1,202
   Gains (losses) on sales of
     securities..................         -          -                      -
                                    --------  ---------  ----------  ---------
      Total other income.........        654        548                  1,202
                                    --------  ---------  ----------  ---------
Other expense:
   Salaries and employee benefits...   1,719      1,003                  2,722
   Occupancy and equipment expense..     534        324                    858
   Other operating expenses......      1,037        514                  1,551
                                    --------  ---------  ----------  ---------
      Total other expense........      3,290      1,841                  5,131
                                    --------  ---------  ----------  ---------
Income before provision for
   income taxes..................      2,313      1,529                  3,842
Provision for income taxes.......        806        508                  1,314
                                    --------  ---------  ----------  ---------
Net income.......................    $ 1,507    $ 1,021                $ 2,528
                                     ========  =========  ==========  =========

Earnings per share
    Basic........................      $ 0.89     $ 2.01                $ 0.96
                                     ========  =========  ==========  =========
    Diluted......................      $ 0.85     $ 1.98                $ 0.93
                                     ========  =========  ==========  =========

Weighted average shares outstanding
    Basic........................       1,701        508         432      2,621
                                     ========  =========  ==========  =========
    Diluted......................       1,763        515         438      2,716
                                     ========  =========  ==========  =========
</TABLE>

The accompanying notes are an integral part of these pro forma condensed
consolidated financial statements.


                                      -57-


<PAGE>72


                        NOTES TO THE UNAUDITED PRO FORMA
                            CONDENSED FINANCIAL DATA


NOTE 1 -- BASIS OF PRESENTATION

     Savannah and Bryan entered into the Merger Agreement as of February 11,
1998. The Merger Agreement calls for a tax-free exchange of 1.85 shares of
Savannah Common Stock for each share of Bryan Common Stock.

     The unaudited Pro Forma Condensed Financial Data has been prepared assuming
that the Merger will be accounted for under the pooling-of-interests method and
is based on the historical consolidated financial statements of Savannah and
Bryan.

     The pro forma adjustments represent management's best estimate based on
available information at this time. Actual adjustments will differ from those
reflected in the unaudited Pro Forma Condensed Financial Data.

     The unaudited Pro Forma Condensed Financial Data should be read in
conjunction with the historical consolidated financial statements and the
related notes thereto of each of Savannah and Bryan incorporated by reference
herein.

NOTE 2 -- MERGER AND INTEGRATION COSTS

     In connection with the Merger, Savannah and Bryan expects to incur pre-tax
Merger-related costs of approximately $[800,000] after tax, which will include
exit costs related to a data processing contract termination and other Merger
costs (including legal, accounting, printing and advisory fees). These costs
will be expensed upon closing of the transaction.

NOTE 3 -- SHAREHOLDERS' EQUITY

    In conjunction with the Merger, Savannah will exchange 1.85 shares of
Savannah Common Stock for each outstanding share of Bryan Common Stock. Bryan
had 506,508 shares of Bryan Common Stock outstanding as of June 30, 1998. In
addition, Bryan has 25,750 shares held in treasury which will be retired. Pro
forma condensed retained earnings does not reflect the adjustments for
anticipated merger-related costs as described above in Note 2.

                                      -58-

<PAGE>73


               EFFECT OF THE MERGER ON THE RIGHTS OF SHAREHOLDERS

    AS A RESULT OF THE MERGER, HOLDERS OF BRYAN COMMON STOCK WILL BE EXCHANGING
THEIR SHARES OF A GEORGIA CORPORATION GOVERNED BY THE GBCC AND BRYAN'S ARTICLES
OF INCORPORATION (THE "BRYAN ARTICLES"), AND BYLAWS, FOR SHARES OF SAVANNAH
COMMON STOCK, A GEORGIA CORPORATION GOVERNED BY THE GBCC AND SAVANNAH'S ARTICLES
OF INCORPORATION (THE "SAVANNAH ARTICLES"), AND BYLAWS. CERTAIN SIGNIFICANT
DIFFERENCES EXIST BETWEEN THE RIGHTS OF BRYAN SHAREHOLDERS AND THOSE OF SAVANNAH
SHAREHOLDERS. THE DIFFERENCES DEEMED MATERIAL BY BRYAN AND SAVANNAH ARE
SUMMARIZED BELOW. THE FOLLOWING DISCUSSION IS NECESSARILY GENERAL; IT IS NOT
INTENDED TO BE A COMPLETE STATEMENT OF ALL THE DIFFERENCES AFFECTING THE RIGHTS
OF SHAREHOLDERS, AND THEIR RESPECTIVE ENTITIES, AND IT IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO THE GBCC AS WELL AS TO SAVANNAH'S ARTICLES AND BYLAWS
AND BRYAN'S ARTICLES AND BYLAWS.


AUTHORIZED CAPITAL STOCK

    SAVANNAH. The Savannah Articles authorize the issuance of an aggregate of
20,000,00 shares of Savannah Common Stock, par value $1.00 per share, of which
1,782,598 shares were issued, 1,730,173 shares were outstanding, and 52,425
shares were held in treasury as of the Savannah Record Date. The Savannah
Articles also authorize the issuance, in one or more series, of up to 10,000,000
shares of preferred stock ("Savannah Preferred Stock").

    Shares of Savannah Common Stock have unlimited voting rights and are
entitled to receive the net assets of Savannah upon the dissolution of the
corporation. The Savannah Bylaws provide that each share of Savannah Common
Stock is entitled to one vote per share for all purposes.

    Savannah's Board of Directors may authorize the issuance of authorized but
unissued shares of Savannah Common Stock without further action by Savannah's
shareholders. Savannah's shareholders do not have the pre-emptive right to
purchase or subscribe to any unissued authorized shares of Savannah Common Stock
or Savannah Preferred Stock or any option or warrant for the purchase thereof.

    The authority to issue additional shares of Savannah Common Stock provides
Savannah with the flexibility necessary to meet its future needs without the
delay resulting from seeking shareholder approval. The authorized but unissued
shares of Savannah Common Stock will be issuable from time to time for any
corporate purpose, including, without limitation, stock splits, stock dividends,
employee benefit and compensation plans, acquisitions, and public or private
sales for cash as a means of raising capital. Such shares could be used to
dilute the stock ownership of persons seeking to obtain control of Savannah. In
addition, the sale of a substantial number of shares of Savannah Common Stock to
persons who have an understanding with Savannah concerning the voting of such
shares, or the distribution or declaration of a dividend of shares of Savannah
Common Stock (or the right to receive Savannah Common Stock) to Savannah
shareholders, may have the effect of discouraging or increasing the cost of
unsolicited attempts to acquire control of Savannah.

    BRYAN. Bryan's authorized capital stock consists of 10,000,000 shares of
Bryan Common Stock, par value $1.00 per share, of which 532,258 shares were
issued, 506,508 shares were outstanding, and 25,750 shares were held in treasury
as of the Bryan Record Date. Each share of Bryan Common Stock is entitled to one
vote per share for all purposes. Bryan's shareholders do not have the preemptive
right to purchase or subscribe to any unissued authorized shares of Bryan Common
Stock or any option or warrant for the purchase thereof. In addition, the Board
of Directors of Bryan has the ability to increase or decrease the number of
issued and outstanding shares of Bryan Common Stock without the approval of the
shareholders, within the maximum number of shares authorized by the Bryan
Articles and the minimum capitalization requirements of the Bryan Articles or
the GBCC.


AMENDMENT OF ARTICLES OF INCORPORATION AND BYLAWS

    SAVANNAH. With several specific exceptions, the Savannah Articles and Bylaws
are generally silent with respect to amendment of the Savannah Articles, and
thus, the GBCC otherwise dictates the requirements for making such an amendment.
The GBCC generally provides that other than in the case of certain routine
amendments which

                                      -59-

<PAGE>74


may be made by a corporation's board of directors without shareholder action
(such as changing the corporate name), and other amendments which the GBCC
specifically allows without shareholder action, the corporation's board of
directors must recommend any amendment of the Savannah Articles to the
shareholders (unless the board elects to make no such recommendation because of
a conflict of interest or other special circumstances, and the board
communicates the reasons for its election to the shareholders) and the
affirmative vote of a majority of the votes entitled to be cast on the amendment
by each voting group entitled to vote on the amendment (unless the GBCC, the
articles of incorporation, or the board require a greater vote or a vote by
voting groups) is required to amend a corporation's articles of incorporation.

    The Savannah Articles provide that the provisions regarding the approval
required for certain business combinations may only be changed by the
affirmative vote of at least 75% of the outstanding voting shares of the
corporation and the affirmative vote of the holders of at least 75% of the
outstanding voting shares of the corporation other than those of which are
interested shareholders is the beneficial owner. The Savannah Articles also
provide that the provisions regarding the applicability of Article II, Parts 2
and 3 of the GBCC to Savannah may only be repealed by both the affirmative vote
of at least two-thirds of the continuing directors and a majority of the votes
entitled to be cast by voting shares of Savannah, in addition to any other vote
required by the Savannah Articles .

    The Savannah Bylaws generally provide that the Bylaws may be altered or
amended by the Savannah Board of Directors at any annual or special meeting of
the shareholders or by the Savannah Board of Directors at any regular or special
meeting of the Savannah Board of Directors.

    BRYAN. The Bryan Articles and Bylaws also are generally silent with respect
to the amendment of the Bryan Articles, and thus, the GBCC dictates the
requirements for making such amendments. The same provisions of the GBCC
regarding amendment of the Savannah Articles discussed above also apply to the
amendment of the Bryan Articles.

    In general, Bryan's Bylaws may be altered or amended by the shareholders or
the Bryan Board of Directors at any regular or special meeting of the Bryan
Board of Directors; however, if such action is to be taken at a meeting of the
shareholders, notice of the general nature of the proposed change in the Bryan
Bylaws is to be given in the notice of the meeting. Action taken by the
shareholders with respect to the Bryan Bylaws must be taken by an affirmative
vote of a majority of all shares entitled to elect directors, and action by the
Bryan Board of Directors with respect to the Bryan Bylaws must be taken by an
affirmative vote of a majority of all directors then holding office. In
addition, the Bryan Bylaws require that there must be approval by the holders of
at least two-thirds of the outstanding shares of Bryan Common Stock of any sale
or merger of Bryan.


CLASSIFIED BOARD OF DIRECTORS AND ABSENCE OF CUMULATIVE VOTING

    SAVANNAH. Savannah's Bylaws generally provide that the number of directors
constituting the Savannah Board of Directors shall be between five and 15
members; however, Savannah's Board of Directors has approved, contingent on
consummation of the Merger, an amendment to the Savannah Bylaws increasing the
maximum number of directors from 15 to 18. The Savannah Board of Directors is
classified. The Savannah Articles provide that Savannah's Board of Directors is
divided into three classes, with each class to be as nearly equal in number as
possible. The directors in each class serve three-year terms of office. The
effect of Savannah having a classified Board of Directors is that only
approximately one-third of the members of the Savannah Board of Directors are
elected each year, which effectively requires two annual meetings for Savannah's
shareholders to change a majority of the members of the Savannah Board of
Directors. The Savannah Bylaws provide that in the event of a vacancy on the
Savannah Board of Directors, including any vacancy created by reason of an
increase in the number of directors, such vacancy may be filled by vote of a
majority of the remaining directors, though less than a quorum, for a term
corresponding to the unexpired term of his or her predecessor in office.
Savannah shareholders do not have cumulative voting rights with respect to the
election of directors. All elections for directors are decided by a majority of
the votes cast by the shares entitled to vote in the election at a meeting at
which a quorum is present.

                                      -60-

<PAGE>75

     BRYAN. Like the Savannah Board of Directors, the Bryan Board is also
classified. Although the Bryan Bylaws provide for ten directors, the number of
directors may be increased or decreased by the Bryan Board of Directors or the
Bryan shareholders from time to time by amendment to the Bryan Bylaws. The Bryan
Articles provide that the numbers of directors shall not be less than three.
Directors are elected by the affirmative vote of a majority of the shares
represented at the annual meeting of Bryan shareholders.


REMOVAL OF DIRECTORS

    SAVANNAH. Under the Savannah Articles, any one or more directors of Savannah
may be removed from office, with or without cause. Such removal must be effected
by the affirmative vote of the holders of at least 75% of the outstanding shares
of Savannah, and the affirmative vote of the holders of at least 75% of the
outstanding voting shares of Savannah other than those of which an interested
shareholder, as defined in the Savannah Articles, is a beneficial owner.

    BRYAN. The Bryan Articles provide, that any director may be removed from
office, but only for cause, by the affirmative vote at a meeting called for that
purpose, of at least two-thirds in interest of the holders of voting stock of
Bryan issued and outstanding.

    The Savannah Articles provide less restrictive requirements for the removal
of Savannah directors than do the Bryan Articles and Bylaws with respect to
Bryan directors. The effect of these differences in the parties' governing
documents is that the directors of Savannah are afforded less protection against
their removal by the vote of the Savannah shareholders than are the directors of
Bryan.


INDEMNIFICATION

    SAVANNAH. The Savannah Articles generally provide that any director will be
indemnified against liability to Savannah or its shareholders for monetary
damages for breach of the duty of care as a director or officer; provided,
however, that Savannah will not indemnify any director for any liability or
expenses incurred by such director (i) for any appropriation, in violation of
his duties, of any business opportunity of Savannah; (ii) for any acts or
omissions which involve intentional misconduct or a knowing violation of law;
(iii) for the types of liability set forth in Section 14-2-832 of the GBCC; or
(iv) for any transaction from which the director derives an improper personal
benefit. The Savannah Articles further provide that, notwithstanding the
foregoing, the liability of a director or officer shall be eliminated or limited
to the fullest extent permitted by the GBCC. Savannah's Bylaws provide that
expenses incurred by any persons who are, were, or are threatened to be made a
party to any threatened, pending, or completed action, suit or proceeding,
whether formal or informal, by reason of the fact that he is or was a director,
officer, employee or agent of Savannah, or was serving at the request of
Savannah as a director, officer, employee, or agent of another corporation,
partnership, joint venture, trust, or other enterprise, may be paid by Savannah
in advance of the final disposition of such action, suit or proceeding as
authorized by the Board of Directors upon an undertaking by or on behalf of the
director, officer, employee or agent to repay such amount if it is ultimately
determined he is not entitled to be indemnified by Savannah.

    BRYAN. The Bryan Articles provide that no Bryan directors shall be
personally liable to Bryan or its stockholders for monetary damages for breach
of care or other duty as a director. However, this provision does not eliminate
or limit the liability of a director (i) for appropriation, in violation of his
duties, of any business opportunity of Bryan, (ii) for acts or omissions not in
good faith or which involve intentional misconduct or knowing violation of law,
(iii) for the type of liability set forth in Section 14-2-154 of the GBCC (or
any successor provisions), or (iv) for any transaction from which the director
derived an improper personal benefit. The Articles provide that, in the event of
modification of the GBCC, the liability of each director is to be eliminated or
limited to the fullest extent permitted by the GBCC as amended.

    The Bryan Bylaws provide for the indemnification of directors, officers,
employees, or agents of Bryan for any action or proceeding, whether by Bryan or
by persons other than Bryan, he shall be indemnified against expenses (including
attorneys' fees) actually and reasonably incurred by him in connection
therewith, provided such person

                                      -61-
<PAGE>76


acted in a manner which he reasonably believed to be in the best interests of
the corporation, and, with respect to criminal actions by persons other than
Bryan, he had no reasonable cause to believe his conduct was unlawful. However,
in actions by Bryan, the Bylaws provide that no indemnification shall be made in
respect to any claim, issue or matter as to which such person shall have been
adjudged to be liable to Bryan, unless the court in which such action or suit
was brought determines that such person is fairly and reasonably entitled to
indemnity for such expenses. Such indemnification must be made only as
authorized by Bryan upon a determination that such indemnification is proper in
the circumstances because such person has met the applicable standard of conduct
delineated above.

    The Bryan Bylaws also provide that any officer, director, employee, or agent
who successfully defends a suit or proceeding shall be indemnified against
expenses (including attorneys' fees) actually and reasonably incurred by him in
connection therewith. The indemnification provisions state that they are
non-exclusive of any other rights to which the person seeking indemnification or
advancement of expenses hereunder may be entitled under the Bryan Bylaws or any
resolution or agreement that would come before the shareholders. The Bryan
Bylaws also allow for the purchase of insurance by Bryan against any liability
of such person arising from his duties in such position, and the survival of
such indemnification to that person's heirs, executors, and administrators. The
Bylaws also mandate the notification of Bryan shareholders of any
indemnification paid to any such persons.


SPECIAL MEETINGS OF SHAREHOLDERS

    SAVANNAH. Savannah's Bylaws provide that such meetings may be called at any
time by the President, or, by any holder or holders of at least 25% of all
issued and outstanding capital stock of Savannah upon written request to the
President.

    BRYAN. Bryan's Bylaws provide that such meetings may be called at any time
by the President or the Chairman of the Board, or, by any holder or holders of
at least 25% of all issued and outstanding capital stock of Bryan upon written
request to the President.


ACTIONS BY SHAREHOLDERS WITHOUT A MEETING

    SAVANNAH. The Savannah Bylaws provide that any action that may be taken at a
meeting of the shareholders of Savannah may be taken without a meeting if a
consent in writing setting forth the action so taken is signed by all of the
shareholders entitled to vote with respect to the subject matter thereof and any
further requirements of law pertaining to such consents have been complied with.

    BRYAN. The Bryan Bylaws provide that any action that may be taken at a
meeting of Bryan shareholders may be taken without a meeting if written consent,
setting forth the action so taken, shall be signed by all the shareholders
entitled to vote with respect to the subject matter thereof. However, no consent
is effective as approval of a plan or merger or plan of consolidation pursuant
to the GBCC unless (1) prior to the execution of the consent, the shareholders
have been given (i) a clear and concise statement that if the plan of merger or
consolidation is effected, any dissenting shareholders are entitled to be paid
the fair value of their shares upon prior written objection to the plan and
compliance with the GBCC regarding the rights of dissenting shareholders, (ii) a
copy of the plan of merger or consolidation or any outline of the material
features of the plan, and (iii) a copy of the most recent annual balance sheet
and annual profit and loss statement of each of the merging or consolidating
corporations and of each other's corporate securities which are to be delivered
pursuant to the plan of merger or consolidation; or (2) the written consent
itself conspicuously and specifically states that waiver of the right to receive
such information is expressly made.


MERGERS, CONSOLIDATIONS AND SALES OF ASSETS

     SAVANNAH. The Savannah Articles generally require the unanimous approval of
the "continuing directors" of Savannah (as defined in the Savannah Articles) for
"business combinations" with an "interested shareholder"

                                      -62-

<PAGE>77


(generally, the beneficial owner of 10% of the outstanding voting stock of
Savannah), provided that the continuing directors constitute at least three
members of the board of directors at the time of such approval or that such
business combinations must be recommended by at least two-thirds of the
continuing directors and approved by a majority of the votes entitled to be cast
by holders of voting shares, other than voting shares beneficially owned by the
interested shareholder who is, or whose affiliate is, a party to the business
combination. However such vote shall not be required under the Savannah Articles
if: (A) the aggregate amount of the cash, and the fair market value of
consideration other than cash, to be received by holders of any class or series
of common or preferred shares is equal to the highest of (i) the highest per
share price paid by the interested shareholder for any shares of the same class
or series acquired by it in the greater of (a) the previous two years or (b) the
transaction in which it became an interested shareholder, (ii) the fair market
value per share of such class or series on the higher of the announcement and
determination dates, or (iii) the highest preferential amount per share to which
the holders of preferred shares are entitled in the event of liquidation,
dissolution, or winding up of Savannah; (B) the consideration to be received by
holders of any class or series of outstanding shares is to be in cash or in the
same form as the interested shareholder has previously paid for shares of any
class or series of shares; (C) after the interested shareholder has become an
interested shareholder and prior to the consummation of such business
combination there shall have been (unless approved by a majority of the
continuing directors): (a) no failure to declare and pay at the regular date
therefor any full periodic dividends on any outstanding preferred shares of
Savannah, (b) no reduction in the annual rate of dividends paid on any class of
common shares, except as necessary to reflect any subdivision of the shares, (c)
any increases in the annual rate of dividends as are necessary to reflect any
reclassification, including any reverse share split, recapitalization,
reorganization, or any similar transaction which has the effect of reducing the
number of outstanding shares, and (d) no increase in the interested
shareholder's percentage ownership of any class or series of Savannah shares by
more than 1% in any 12-month period; (D) the interested shareholder has not
received, since becoming an interested shareholder, the benefit of any loans,
advances, guarantees, pledges, or other financial assistance or any tax credits
or other tax advantages provided by Savannah or its subsidiaries.

    The provisions governing the approval required for business combinations
also shall not apply if, during the three-year period immediately preceding the
consummation of the business combination, the interested shareholder has not at
any time during such period ceased to be an interested shareholder or increased
its percentage ownership of any class or series of common or preferred shares of
Savannah by more than 1% in any 12-month period.

    The Savannah Articles also generally provide that Savannah shall not engage
in any business combinations with any interested shareholder for a period of
five years following the date that such shareholder became an interested
director, unless the business combination or interested shareholder transaction
was approved by the Savannah Board of Directors or the interested shareholder
was, prior to the transaction, or became, as a result of the transaction, the
beneficial owner of at least 90% of the outstanding voting shares of Savannah.

    The provisions of the Savannah Articles relating to business combinations 
are designed as anti-takeover measures, and for the protection of the minority
shareholders of Savannah against some of the inequities which arise in certain
hostile takeover attempts. Bryan's Articles and Bylaws do not contain such
provisions.

    BRYAN. In general, transactions effectuating a plan of merger or share
exchange, or a sale of assets other than in the regular course of business are
governed by the Bryan Bylaws. The Bryan Bylaws provide that approval of such
transactions requires that the Board of Directors of Bryan recommend the
transaction to the shareholders and that the shareholders entitled to vote must
approve the plan by a two-thirds vote.


SHAREHOLDERS' RIGHTS TO EXAMINE BOOKS AND RECORDS

    SAVANNAH. The Savannah Bylaws provide that any person who is the holder of
record of, or is authorized in writing by the holders of record of, more than 2%
of the outstanding shares of any class or series of Savannah shall have the
right to inspect excerpts from minutes of any meeting of the Board of Directors,
records of any action of a committee thereof while acting in place of the Board
of Directors on behalf of Savannah, minutes of any meeting of shareholders, and
records of action taken by the shareholders or Board of Directors without a
meeting, accounting

                                      -63-
<PAGE>78


records of Savannah, and the record of shareholders, and to make copies
therefrom. The GBCC provides that a shareholder is entitled to inspect and copy
certain books and records (such as the corporation's articles of incorporation
or bylaws) upon written demand at least five days before the date on which he
wishes to inspect such records. A shareholder is entitled to inspect certain
other documents (such as minutes of the meetings of the board of directors,
accounting records and the record of shareholders of the corporation) provided
that such inspection must occur at reasonable times, and any such demand for
inspection will only be permitted if the following conditions are met: (i) the
demand for inspection is made in good faith, or made for a proper purpose (a
purpose reasonably relevant to such person's legitimate interest as a
shareholder); (ii) the shareholder describes with particularity his or her
purpose for the inspection and the documents which he wishes to inspect; (iii)
the records requested for inspection by the shareholder are directly connected
with his or her stated purpose; and (iv) the records are to be used solely for
the shareholder's stated purpose.

    BRYAN. Bryan's Articles and Bylaws are silent with respect to the inspection
of books and records by shareholders, and thus the GBCC controls the proceedings
through which Bryan shareholders may inspect corporate records.


DIVIDENDS

    SAVANNAH. Dividends upon the Savannah Common Stock may be paid in cash,
property, or shares of Savannah's capital stock. Section 14-2-640 of the GBCC
provides, generally, that no distribution, including dividends, may be made by a
corporation if, after giving the distribution effect: (i) the corporation would
not be able to pay its debts as they become due in the usual course of business;
or (ii) the corporation's total assets would be less than the sum of its total
liabilities plus any amount that would be needed, if the corporation were to be
dissolved at the time of the distribution, to satisfy the preferential rights
upon dissolution of shareholders whose preferential rights are superior to those
receiving the distribution.

    In addition, the Savannah Articles provide that dividends may only be paid
on the common stock or on any series or class of stock entitled to participate
as to dividends, out of any asset legally available for the payment of
dividends, when there shall have been paid or declared to the holders of the
outstanding shares of any class of stock having preference over the common stock
as to the payment of dividends, the full amount of dividends and of sinking fund
or retirement fund or other retirement payments, to which such holders are
respectively entitled.

    BRYAN. The Bryan Bylaws are generally silent regarding the declaration and
payment of dividends; thus, the declaration and payment of dividends by Bryan
are governed by the GBCC. Under the GBCC, dividends may be declared only to the
extent that such dividends are declared and paid from Bryan's unreserved and
unrestricted earned surplus, or out of the unreserved and unrestricted net
earnings of the current fiscal year, computed to the date of declaration of the
dividend, or the preceding fiscal year. Dividends may also be declared by the
Bryan Board of Directors and paid in the shares of Bryan out of any treasury
shares which have been reacquired out of the capital funds of the corporation.
In addition, dividends may be declared by the Bryan Board of Directors and paid
in the authorized but unissued shares of the corporation out of the retained
earnings of Bryan, provided that such shares may not be issued at less than par
value, and that, at the time such a dividend is paid, certain adjustments
provided for in the Bryan Bylaws are made with regard to Bryan's retained
earnings and capital stock.



                                      -64-
<PAGE>79


CONTINGENT ELECTION OF DIRECTORS

    Pursuant to the Merger Agreement, Savannah has agreed to nominate five of
the current directors of Bryan (the "Bryan Director Nominees") for election to
the Savannah Board of Directors, contingent on consummation of the Merger. At
the Savannah Special Meeting, Savannah shareholders will be asked to consider
and vote upon the election, contingent on consummation of the Merger, of the
Bryan Director Nominees, of whom two shall serve until the Annual Meeting of
Shareholders in 1999, two shall serve until the Annual Meeting of Shareholders
in 2000, and one shall serve until the Annual Meeting of Shareholders in 2001,
in each case until their successors have been elected and qualified. Certain
information about the Bryan Director Nominees is listed below.

         NAME                              POSITION WITH BRYAN
- ---------------------------  --------------------------------------------------
E. James Burnsed             Director, President and Chief Executive Officer
L. Carlton Gill              Director
James Toby Roberts, Sr.      Director
James W. Royal               Director, Secretary
Robert T. Thompson, Jr.      Director

    Each of the above persons has been a director of Bryan since March 1989.

    E. James Burnsed, age 58, has served as President and Chief Executive
Officer of Bryan since March 1989 and of Bryan Bank since April 1989. From 1958
to 1989, Mr. Burnsed served in various capacities with First Union Bank of
Savannah (formerly Savannah Bank and Trust Company), including most recently,
Regional Consumer Banking Manager.

     L.  Carlton  Gill,  age 57, has been  employed  by S. A.  Allen,  Inc. as a
procurement forester since 1964.

    James Toby Roberts, Sr., age 53, has been the owner-manager of Roberts
Trucks Center, Savannah Georgia since 1969.

    James W. Royal, age 49, has served as Secretary of Bryan since March 1994.
In addition, he has been President of Royal Brothers, Inc., engaged in the
retail hardware business in the Richmond Hill area under the name of Royal True
Value and Village True Value Hardware Stores, since 1980.

    Robert T. Thompson, Jr., age 57, has been employed by CSX Incorporated, a
railroad company, since 1962. In addition, from 1989 to 1990, he served as the
owner of The Hub, a men's clothing store, and from 1985 to 1989, he served as
the general manager for Superior Sanitation Service, Inc.


                                      -65-
<PAGE>80


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT



SAVANNAH

    The following table sets forth certain information as of June 30, 1998, with
respect to ownership of the outstanding Savannah Common Stock by (i) all persons
known to Savannah to own beneficially more than 5% of the outstanding shares of
Savannah Common Stock, (ii) each director and "Named Executive Officer" of
Savannah, and (iii) all executive officers and directors of Savannah as a group,
and the pro forma ownership of Savannah Common Stock of those persons, giving
effect to the Merger.

<TABLE>
<CAPTION>
                            AMOUNT AND                        
                            NATURE OF        PERCENT    PRO FORMA    PRO FORMA  
 NAME AND ADDRESS           BENEFICIAL         OF       BENEFICIAL    PERCENT 
OF BENEFICIAL OWNER        OWNERSHIP (1)     CLASS(2)   OWNERSHIP     OF CLASS
- -------------------        --------------    --------    ----------   --------  
<S>                                <C>          <C>        <C>            <C>
                                                       
Russell W. Carpenter            16,500          0.95%       16,500       0.62%


Archie H. Davis                102,473 (3)      5.74%      102,473       3.77%
P.O. Box 188
Savannah, Georgia  31402

Robert H. Demere, Jr.           30,509 (4)      1.76%       30,509       1.14%

 
Julius Edel                     34,995 (5)      2.02%       34,995       1.31%


J. Wiley Ellis                  23,265 (6)      1.34%       23,265       0.87%


Robert W. Groves III            20,625          1.19%       20,625       0.77%


Jack M. Jones                   16,425 (7)      0.95%       16,425       0.61%


Aaron M. Levy                   21,450 (8)      1.24%       21,450       0.80%


J. Curtis Lewis III             39,165 (9)      2.26%       39,165       1.47%


M. Lane Morrison                25,575 (10)     1.47%       25,575       0.96%


Jack W. Shearouse               32,725          1.89%       32,725       1.23%


Penelope S. Wirth               28,875          1.66%       28,875       1.08%


R. Stephen Stramm               31,377 (11)     1.79%        31,37       1.17%


All directors and executive
officers as a group (14     
persons)                       444,566         23,95%      444,566      15.91%

</TABLE>

                                      -66-

<PAGE>81


All shareholders received a three-for-two stock split in the form of a 50% stock
dividend that was paid on February 24, 1997. The new shares issued to each
director are reflected in the table above.

(1)   Information relating to beneficial ownership by directors is based upon
      information furnished by each director using "beneficial ownership"
      concepts set forth in rules promulgated by the Commission under Section
      13(d) of the Exchange Act. If not footnoted, the shares are owned with
      voting and dispositive rights. Each directors shares include 4,125 option
      shares granted in conjunction with the initial public offering in April
      1990 and exercisable through April 10, 2000.
(2)   The percent of class is calculated on the assumption that a person's
      options have been exercised and that the total number of issued and
      outstanding shares of Savannah have been increased correspondingly.
(3)   Includes 4,125 options and 49,500 incentive stock options. Of the
      remaining shares beneficially owned by Mr. Davis, 24,750 are owned
      individually, 16,410 are in his IRA, 5,250 are owned by children, 1,305
      are owned by his wife and 1,133 shares are in his 401(k) balance.
(4)   Of the 30,509 shares beneficially owned by Mr. Demere, 23,255 are owned
      individually, 1,650 shares are in his IRA, and 5,604 are owned by his
      children.
(5)   Of the 34,995 shares beneficially owned by Mr. Edel, 21,300 are owned
      individually, 9,570 shares are in his IRA, and 4,125 shares represent the
      April 1990 options.
(6)   Of the 23,265 shares beneficially owned by Mr. Ellis, 6,765 are owned
      individually, 12,375 shares are in his IRA, and 4,125 are owned in trust
      for his wife.
(7)   Of the 16,425 shares beneficially owned by Mr. Jones, 12,300 shares are in
      his IRA, and 4,125 shares represent the April 1990 options.
(8)   Of the 21,450 shares beneficially owned by Mr. Levy, 4,125 are owned
      individually, 12,375 shares are in his company, 825 shares are owned by
      his wife and 4,125 shares represent the April 1990 options.
(9)   Of the 39,165 shares beneficially owned by Mr. Lewis, 20,460 are owned
      individually, 9,750 shares are in his IRA and money purchase retirement
      plan, 4,830 are owned by his children and 4,125 shares represent the April
      1990 options.
(10)  Of the 25,575 shares beneficially owned by Mr. Morrison, 10,725 are owned
      individually, 4,125 shares are in his IRA, 6,600 share in a income trust
      for his benefit and 4,125 shares represent the April 1990 options.
(11)  Includes 24,750 incentive stock options. Of the remaining shares
      beneficially owned by Mr. Stramm, 15 are owned individually, 4,455 are in
      his IRA and 2,157 shares are in his 401(k) plan balance.


                                      -67-
<PAGE>82



BRYAN

    The following table sets forth certain information as of June 30, 1998, with
respect to ownership of the outstanding Bryan Common Stock by the Bryan Director
Nominees, and the pro forma ownership of Savannah Common Stock to be held by
such persons following the Merger.

<TABLE>
<CAPTION>

                               BRYAN COMMON STOCK       SAVANNAH COMMON STOCK
                           --------------------------   -----------------------
                                                         PRO FORMA
                            AMOUNT AND                   SHARES OF    PRO FORMA
                            NATURE OF        PERCENT     SAVANNAH     SAVANNAH
 NAME AND ADDRESS           BENEFICIAL         OF       BENEFICIALLY   PERCENT 
OF BENEFICIAL OWNER         OWNERSHIP (1)     CLASS(2)     OWNED      OF CLASS
- -------------------        --------------    --------    ----------  ---------  
<S>                              <C>           <C>             <C>        <C>
E. James Burnsed              33,599 (2)      6.35% (3)     62,983       2.34%
  173 Davis Road
  Richmond Hill, Georgia
  31324

L. Carlton Gill               35,735 (4)      7.06%         66,110       2.48%
  P.O. Box 59
  Richmond Hill, Georgia
  31324

James T. Roberts              26,062 (5)      5.15%         48,215       1.81%
  415 Whitehall Lane
  Richmond Hill, Georgia
  31324

James W. Royal                21,263 (6)      4.20%         39,337       1.47%
  P.O. Box 1096
  Richmond Hill, Georgia
  31324

Robert T. Thompson, Jr.       21,395 (7)      4.22%         39,581       1.48%
  2369 Fort McAllister Rd.
  Richmond Hill, Georgia
  31324
- -------------------------
</TABLE>


(1)   Information relating to beneficial ownership by Bryan director nominees is
      base upon information furnished by each nominee using "beneficial
      ownership" concepts set forth in rules promulgated by the Commission under
      Section 13(d) of the Exchange Act.
(2)   Includes 12,000 shares subject to presently exercisable stock options
      granted in connection with Mr. Burnsed's Employment Agreement. Of the
      remaining shares beneficially owned by Mr. Burnsed, 11,256 shares are
      owned individually, 5,653 shares are in his IRA, 200 shares are owned by
      his wife individually, and 490 shares are in his wife's IRA. Mr. Burnsed
      also owns 825 shares of Savannah Common Stock.
(3)   Mr. Burnsed's percent of class is calculated on the assumption that he has
      exercised the 12,000 options owned by him, and that the total number of
      issued and outstanding shares of Bryan has been correspondingly increased.
(4)   Of the 35,735 shares beneficially owned by Mr. Gill, 22,265 shares are
      owned jointly with his wife, 1,070 shares are in his IRA, 1,200 shares are
      in his wife's IRA, and 10,600 shares are owned by the Estate of Louis C.
      Gill, of which he is the Executor, and 600 shares are owned by his
      children.
(5)   Of the 26,062 shares beneficially owned by Mr. Roberts, 20,487 shares are 
      owned individually, 2,975 shares are in his IRA, 600 shares are owned by 
      his wife, and 2,000 shares are owned by his children.
(6)   Of the 21,263 shares beneficially owned by Mr. Royal, 19,263 shares are
      owned individually, 1,800 shares are in his IRA, and 200 shares are owned
      jointly with his children.
(7)   Of the 21,395 shares beneficially owned by Mr. Thompson, 18,009 shares are
      owned individually, 1,079 shares are in his IRA, 1,807 shares are in his 
      wife's IRA, and 500 shares are owned by his children.

                                      -68-

<PAGE>83


INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

        A representative of Arthur Andersen LLP is expected to attend the
Savannah Special Meeting and will be given the opportunity to make a statement
on behalf of the firm if he so desires. A representative of Arthur Andersen LLP
is also expected to respond to appropriate questions from shareholders.


EXPERTS

    The 1996 and 1997 consolidated financial statements of The Savannah Bancorp,
Inc. incorporated by reference in this Joint Proxy Statement/Prospectus and
elsewhere in this registration statement have been audited by Arthur Andersen
LLP, independent certified public accountants, as indicated in their reports
with respect thereto and are incorporated by reference herein in reliance upon
the authority of said firm as experts in giving said reports.

    The 1995 consolidated financial statements of The Savannah Bancorp, Inc.
incorporated by reference in this Joint Proxy Statement/Prospectus and
elsewhere in this registration statement have been so incorporated in reliance
of the report of by PricewaterhouseCoopers LLP, independent accountants, given
on the authority of said firm as experts in auditing and accounting.

    The consolidated financial statements of Bryan, incorporated by reference in
this registration statement, have been audited by Moore Stephens Tiller LLC
(formerly Tiller, Stewart & Company, LLC), independent certified public
accountants, for the periods indicated in their report thereon which is included
in Bryan's Annual Report on Form 10-KSB for the year ended December 31, 1997.
The financial statements audited by Moore Stephens Tiller LLC have been
incorporated herein by reference in reliance upon the authority of said firm as
experts in accounting and auditing in giving said reports.


LEGAL MATTERS

    The legality of the shares of Savannah Common Stock to be issued in the
Merger is being passed upon for Savannah by Ellis, Painter, Ratterree & Bart,
LLP, Savannah, Georgia. Alston & Bird LLP, Atlanta, Georgia, will opine as to
certain federal income tax consequences of the Merger. See "THE MERGER--Federal
Income Tax Consequences."


SHAREHOLDER PROPOSALS

    Proposals of shareholders of Savannah intended to be presented at the 1999
Annual Meeting of Shareholders must be received by Savannah at its principal
executive offices on or before February 15, 1999, in order to be included in
Savannah's Proxy Statement and form of proxy relating to the 1999 Annual Meeting
of Shareholders. Only proper proposals which are timely received will be
included in such Proxy Statement and proxy. Proposals should be directed to The
Savannah Bancorp, Inc., 25 Bull Street, Savannah, Georgia 31401, Attention: J.
Curtis Lewis, III, Secretary.


OTHER MATTERS

    Management of Savannah does not know of any matters to be brought before the
Savannah Special Meeting other than those described above. If any other matters
properly come before the Savannah Special Meeting, the persons designated as
proxies will vote on such matters in accordance with their best judgment.
Management of Bryan does not know of any matters to be brought before the Bryan
Special Meeting other than those described above. If any other matters properly
come before the Bryan Special Meeting, the persons designated as proxies will
vote on such matters in accordance with their best judgment.

                                      -69-



<PAGE>84






                                   APPENDIX A





                              AMENDED AND RESTATED

                          AGREEMENT AND PLAN OF MERGER

                                 BY AND BETWEEN


                           THE SAVANNAH BANCORP, INC.

                                      AND

                         BRYAN BANCORP OF GEORGIA, INC.

                         DATED AS OF FEBRUARY 11, 1998

















                                      A-1


<PAGE>85

                               TABLE OF CONTENTS                
                                                                 PAGE

Parties ........................................................  A-7
Preamble........................................................  A-7
ARTICLE 1 - TRANSACTIONS AND TERMS OF MERGER....................  A-7

        1.1       Merger........................................  A-7

        1.2       Time and Place of Closing.....................  A-8

        1.3       Effective Time................................  A-8

        1.4       Execution of Stock Option Agreements..........  A-8

ARTICLE 2 - TERMS OF MERGER.....................................  A-8

        2.1       Charter.......................................  A-8

        2.2       Bylaws........................................  A-8

        2.3       Directors and Officers........................  A-8

ARTICLE 3 - MANNER OF CONVERTING SHARES.........................  A-8

        3.1       Conversion of Shares..........................  A-8

        3.2       Anti-Dilution Provisions......................  A-9

        3.3       Shares Held by Bryan or Savannah..............  A-9

        3.4       Dissenting Shareholders.......................  A-9

        3.5       Fractional Shares.............................  A-9

        3.6       Conversion of Stock Options...................  A-9

ARTICLE 4 - EXCHANGE OF SHARES..................................  A-10

        4.1       Exchange Procedures...........................  A-10

        4.2       Rights of Former Bryan Shareholders...........  A-11

ARTICLE 5 - REPRESENTATIONS AND WARRANTIES OF BRYAN.............  A-11

        5.1       Organization, Standing, and Power.............  A-11

        5.2       Authority of Bryan; No Breach By Agreement....  A-12

        5.3       Capital Stock.................................  A-12

        5.4       Bryan Subsidiaries............................  A-13

        5.5       SEC Filings; Financial Statements.............  A-13

        5.6       Absence of Undisclosed Liabilities............  A-14

        5.7       Absence of Certain Changes or Events..........  A-14

        5.8       Tax Matters...................................  A-14

        5.9       Allowance for Possible Loan Losses............  A-15

        5.10      Assets........................................  A-15

        5.11      Intellectual Property.........................  A-16

        5.12      Environmental Matters.........................  A-16

        5.13      Compliance with Laws..........................  A-16

        5.14      Labor Relations...............................  A-17

        5.15      Employee Benefit Plans........................  A-17


                                      A-2

<PAGE>86

                                                                  PAGE

        5.16      Material Contracts............................  A-19

        5.17      Legal Proceedings.............................  A-19

        5.18      Reports.......................................  A-19

        5.19      Statements True and Correct...................  A-20

        5.20      Accounting, Tax and Regulatory Matters........  A-20

        5.21      State Takeover Laws...........................  A-20

        5.22      Charter Provisions............................  A-20

        5.23      Directors' Agreements.........................  A-20

        5.24      Board Recommendation..........................  A-20

ARTICLE 6 - REPRESENTATIONS AND WARRANTIES OF SAVANNAH..........  A-21

        6.1       Organization, Standing, and Power.............  A-21

        6.2       Authority; No Breach By Agreement.............  A-21

        6.3       Capital Stock.................................  A-22

        6.4       Savannah Subsidiaries.........................  A-22

        6.5       SEC Filings; Financial Statements.............  A-23

        6.6       Absence of Undisclosed Liabilities............  A-23

        6.7       Absence of Certain Changes or Events..........  A-23

        6.8       Tax Matters...................................  A-23

        6.9       Allowance for Possible Loan Losses............  A-24

        6.10      Assets........................................  A-24

        6.11      Intellectual Property.........................  A-25

        6.12      Environmental Matters.........................  A-25

        6.13      Compliance With Laws..........................  A-26

        6.14      Labor Relations...............................  A-26

        6.15      Employee Benefit Plans........................  A-27

        6.16      Material Contracts............................  A-28

        6.17      Legal Proceedings.............................  A-29

        6.18      Reports.......................................  A-29

        6.19      Statements True and Correct...................  A-29

        6.20      Accounting, Tax and Regulatory Matters........  A-29

        6.21      State Takeover Laws...........................  A-29

        6.22      Charter Provisions............................  A-30

        6.23      Board Recommendation..........................  A-30

ARTICLE 7 - CONDUCT OF BUSINESS PENDING CONSUMMATION............  A-30

        7.1       Affirmative Covenants of Each Party...........  A-30

        7.2       Negative Covenants of Bryan...................  A-30

        7.3       Negative Covenants of Savannah................  A-32

   
                                   A-3

<PAGE>87

                                                                  PAGE

        7.4       Adverse Changes in Condition..................  A-34

        7.5       Reports.......................................  A-34

ARTICLE 8 - ADDITIONAL AGREEMENTS...............................  A-34

        8.1       Registration Statement; Proxy Statement; 
                  Shareholder Approval..........................  A-34

        8.2       Exchange Listing..............................  A-34

        8.3       Applications..................................  A-34

        8.4       Filings with State Offices....................  A-35

        8.5       Agreement as to Efforts to Consummate.........  A-35

        8.6       Investigation and Confidentiality.............  A-35

        8.7       Press Releases................................  A-35

        8.8       Certain Actions...............................  A-35

        8.9       Accounting and Tax Treatment..................  A-36

        8.10      State Takeover Laws...........................  A-36

        8.11      Charter Provisions............................  A-36

        8.12      Agreements of Affiliates......................  A-36

        8.13      Employee Benefits and Contracts...............  A-36

        8.14      Indemnification...............................  A-37

ARTICLE 9 - CONDITIONS PRECEDENT TO OBLIGATIONS TO CONSUMMATE...  A-38

        9.1       Conditions to Obligations of Each Party.......  A-38

        9.2       Conditions to Obligations of Savannah.........  A-39

        9.3       Conditions to Obligations of Bryan............  A-40

ARTICLE 10 - TERMINATION........................................  A-40

        10.1      Termination...................................  A-40

        10.2      Effect of Termination.........................  A-41

        10.3      Non-Survival of Representations and Covenants.  A-41

ARTICLE 11 - MISCELLANEOUS......................................  A-41

        11.1      Definitions...................................  A-41

        11.2      Expenses......................................  A-48

        11.3      Brokers and Finders...........................  A-50

        11.4      Entire Agreement..............................  A-50

        11.5      Amendments....................................  A-50

        11.6      Waivers.......................................  A-50

        11.7      Assignment....................................  A-51

        11.8      Notices.......................................  A-51

        11.9      Governing Law.................................  A-52

        11.10     Counterparts..................................  A-52

        11.11     Captions; Articles and Sections...............  A-52

                                      A-4

<PAGE>88

                                                                  PAGE

        11.12     Interpretations...............................  A-52

        11.13     Enforcement of Agreement......................  A-52

        11.14     Severability..................................  A-52

Signatures......................................................  A-53
































                                      A-5

<PAGE>89


                                LIST OF EXHIBITS


EXHIBIT NUMBER    DESCRIPTION

         1.       Form of Bryan Stock Option Agreement.  (Section 1.4).

         2.       Form of Savannah Stock Option Agreement.  (Section 1.4).

         3.       Form of Directors' Agreement.  (Section 5.23)

         4.       Form of agreement of affiliates of Bryan. 
                  (Sections 8.12, 9.2(d)).

         5.       Form of Employment Agreements with E. James Burnsed and
                  George Michael Odom, Jr.




















                                      A-6



<PAGE>90


                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER


               THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this
"Agreement") is dated as of February 11, 1998, by and between The Savannah
Bancorp, Inc. ("Savannah"), a Georgia corporation; and Bryan Bancorp of Georgia,
Inc. ("Bryan"), a Georgia corporation.


                                    PREAMBLE

               The respective Boards of Directors of Bryan and Savannah are of
the opinion that the transactions described herein are in the best interests of
the parties to this Agreement and their respective shareholders. This Agreement
provides for the merger of Bryan with and into Savannah. At the effective time
of such merger, the outstanding shares of the capital stock of Bryan shall be
converted into the right to receive shares of the common stock of Savannah
(except as provided herein). As a result, shareholders of Bryan shall become
shareholders of Savannah and Savannah shall continue to conduct the business and
operations of Bryan. The transactions described in this Agreement are subject to
the approvals of the shareholders of Bryan, the shareholders of Savannah, the
Board of Governors of the Federal Reserve System, Department of Banking and
Finance of the State of Georgia, and the satisfaction of certain other
conditions described in this Agreement. It is the intention of the parties to
this Agreement that the Merger for federal income tax purposes shall qualify as
a "reorganization" within the meaning of Section 368(a) of the Internal Revenue
Code, and for accounting purposes shall qualify for treatment as a pooling of
interests.

               Immediately after the execution and delivery of this Agreement,
as a condition and inducement to Savannah's willingness to enter into this
Agreement, Bryan and Savannah are entering into a stock option agreement
pursuant to which Bryan is granting to Savannah an option to purchase shares of
Bryan Common Stock. Immediately after the execution and delivery of this
Agreement, as a condition and inducement to Bryan's willingness to enter into
this Agreement, Savannah and Bryan are entering into a stock option agreement
pursuant to which Savannah is granting to Bryan an option to purchase shares of
Savannah Common Stock.

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

               On February 11, 1998 the parties hereto signed the original
Agreement and Plan of Merger, and such parties desire to amend and restate such
Agreement as of such date. This Amended and Restated Agreement and Plan of
Merger is being executed on July 28, 1998 as of February 11, 1998;

               NOW, THEREFORE, in consideration of the above and the mutual
warranties, representations, covenants, and agreements set forth herein, the
parties agree as follows:


                                   ARTICLE 1
                        TRANSACTIONS AND TERMS OF MERGER

               1.1   MERGER. Subject to the terms andconditions of this 
Agreement, at the Effective Time, Bryan shall be merged with and into Savannah
in accordance with the provisions of Section 14-2-1101 of the GBCC and with the
effect provided in Sections 14-2-1106 and 14-2-1107 of the GBCC (the "Merger").
Savannah shall be the Surviving Corporation resulting from the Merger and shall
continue to be governed by the Laws of the State of Georgia. The Merger shall be
consummated pursuant to the terms of this Agreement, which has been approved and
adopted by the respective Boards of Directors of Bryan and Savannah.


               1.2   TIME AND PLACE OF CLOSING.  The closing of the transactions
contemplated hereby (the "Closing") will take place at 9:00 A.M. on the date
that the Effective Time occurs (or the immediately preceding

                                      A-7

<PAGE>91


day if the Effective Time is earlier than 9:00 A.M.), or at such other time as
the Parties, acting through their authorized officers, may mutually agree. The
Closing shall be held at such location as may be mutually agreed upon by the
Parties.

               1.3   EFFECTIVE TIME. The Merger and other transactions 
contemplated by this Agreement shall become effective on the date and at the
time the Certificate of Merger reflecting the Merger shall become effective with
the Secretary of State of the State of Georgia (the "Effective Time"). Subject
to the terms and conditions hereof, unless otherwise mutually agreed upon in
writing by the authorized officers of each Party, the Parties shall use their
reasonable efforts to cause the Effective Time to occur on or before the fifth
business day following the last to occur of (i) the effective date (including
expiration of any applicable waiting period) of the last required Consent of any
Regulatory Authority having authority over and approving or exempting the
Merger, and (ii) the date on which the shareholders of Bryan and Savannah
approve this Agreement to the extent such approval is required by applicable
Law.



               1.4   EXECUTION OF STOCK OPTION AGREEMENTS. Simultaneously with
the execution of thisAgreement by the Parties and as a condition thereto, Bryan
is executing and delivering to Savannah a stock option agreement (the "Bryan
Stock Option Agreement"), in substantially the form of Exhibit 1 hereto, 
pursuant to which Bryan is granting to Savannah an option to purchase shares of
Bryan Common Stock, and Savannah is executing and delivering to Bryan a stock
option agreement (the "Savannah Stock Option Agreement"), in substantially the
form of Exhibit 2 hereto, pursuant to which Savannah is granting to Bryan an
option to purchase shares of Savannah Common Stock.


                                   ARTICLE 2
                                TERMS OF MERGER

               2.1   CHARTER. The Articles ofIncorporation of Savannah in effect
immediately prior to the Effective Time shall be the Articles of Incorporation
of the Surviving Corporation until duly amended or repealed.

               2.2   BYLAWS. The Bylaws of Savannah ineffect immediately prior 
to the Effective Time shall be the Bylaws of the Surviving Corporation until
duly amended or repealed.

               2.3   DIRECTORS AND OFFICERS. The directors of Savannah in office
immediately prior to the Effective Time, together with E. James Burnsed and four
other directors of Bryan selected by the Bryan Board of Directors prior to the
Effective Time, shall serve as the initial directors of the Surviving
Corporation from and after the Effective Time in accordance with the Bylaws of
the Surviving Corporation. The officers of Savannah in office immediately prior
to the Effective Time, together with such additional persons as may thereafter
be elected, shall serve as the officers of the Surviving Corporation from and
after the Effective Time in accordance with the Bylaws of the Surviving
Corporation; provided, that E. James Burnsed shall be elected Vice Chairman of
the Surviving Corporation. Of the five directors of Bryan who shall serve as
directors of the Surviving Corporation, two shall serve until the Annual Meeting
of Shareholders in 1999, two shall serve until the Annual Meeting of
Shareholders in 2000, and one shall serve until the Annual Meeting of
Shareholders in 2001.


                                   ARTICLE 3
                          MANNER OF CONVERTING SHARES

               3.1   CONVERSION OF SHARES. Subject to the provisions of this 
Article 3, at the Effective Time, by virtue of the Merger and without any action
on the part of Savannah, Bryan, or the shareholders of either of the foregoing,
the shares of the constituent corporations shall be converted as follows:

                      (a)   Each share of capital stock of Savannah issued and
outstanding immediately prior to the Effective Time shall remain issued and
outstanding from and after the Effective Time.

                                      A-8

<PAGE>92


                      (b)   Each share of Bryan Common Stock (excluding shares
held by any Bryan Entity or any Savannah Entity, in each case other than in a
fiduciary capacity or as a result of debts previously contracted, and excluding
shares held by shareholders who perfect their statutory dissenters' rights as
provided in Section 3.4) issued and outstanding immediately prior to the
Effective Time shall cease to be outstanding and shall be converted into and
exchanged for the right to receive 1.85 shares of Savannah Common Stock (the
"Exchange Ratio").


               3.2   ANTI-DILUTION PROVISIONS. In the event Savannah changes the
number of shares of Savannah Common Stock issued and outstanding prior to the
Effective Time as a result of a stock split, stock dividend, or similar
recapitalization with respect to such stock and the record date therefor (in the
case of a stock dividend) or the effective date thereof (in the case of a stock
split or similar recapitalization for which a record date is not established)
shall be prior to the Effective Time, the Exchange Ratio shall be
proportionately adjusted (to the nearest one-thousandth of a share).

               3.3   SHARES HELD BY Bryan OR Savannah. Each of the shares of 
Bryan Common Stock held by any Bryan Entity or by any Savannah Entity, in each
case other than in a fiduciary capacity or as a result of debts previously
contracted, shall be canceled and retired at the Effective Time and no
consideration shall be issued in exchange therefor.

               3.4   DISSENTING SHAREHOLDERS. Any holder of shares of Bryan 
Common Stock who perfects his dissenters' rights in accordance with and as
contemplated by Article 13, Part 2 of Title 14 of the GBCC shall be entitled to
receive the value of such shares in cash as determined pursuant to such
provision of Law; provided, that no such payment shall be made to any dissenting
shareholder unless and until such dissenting shareholder has complied with the
applicable provisions of the GBCC and surrendered to Bryan the certificate or
certificates representing the shares for which payment is being made. In the
event that after the Effective Time a dissenting shareholder of Bryan fails to
perfect, or effectively withdraws or loses, his right to appraisal and of
payment for his shares, Savannah shall issue and deliver the consideration to
which such holder of shares of Bryan Common Stock is entitled under this Article
3 (without interest) upon surrender by such holder of the certificate or
certificates representing shares of Bryan Common Stock held by him. If and to
the extent required by applicable Law, Bryan will establish (or cause to be
established) an escrow account with an amount sufficient to satisfy the maximum
aggregate payment that may be required to be paid to dissenting shareholders.
Upon satisfaction of all claims of dissenting shareholders, the remaining
escrowed amount, reduced by payment of the fees and expenses of the escrow
agent, will be returned to the Surviving Corporation.

               3.5   FRACTIONAL SHARES. Notwithstanding any other provision of 
this Agreement, each holder of shares of Bryan Common Stock exchanged pursuant
to the Merger who would otherwise have been entitled to receive a fraction of a
share of Savannah Common Stock (after taking into account all certificates
delivered by such holder) shall receive, in lieu thereof, cash (without
interest) in an amount equal to such fractional part of a share of Savannah
Common Stock multiplied by the market value of one share of Savannah Common
Stock at the Effective Time. The market value of one share of Savannah Common
Stock at the Effective Time shall be the last sale price of such common stock on
the Nasdaq National Market (as reported by THE WALL STREET JOURNAL or, if not
reported thereby, any other authoritative source selected by Savannah) on the
last trading day preceding the Effective Time. No such holder will be entitled
to dividends, voting rights, or any other rights as a shareholder in respect of
any fractional shares.


               3.6   CONVERSION OF STOCK OPTIONS.

                      (a)    At the Effective Time, each option or other Equity 
Right to purchase shares of Bryan Common Stock pursuant to stock options ("Bryan
Options") granted by Bryan, which are outstanding at the Effective Time, whether
or not exercisable, shall be converted into and become rights with respect to
Savannah Common Stock, and Savannah shall assume each Bryan Option, in
accordance with the terms of the stock option agreement by which it is
evidenced, except that from and after the Effective Time, (i) Savannah and its
Compensation Committee shall be substituted for Bryan and the Committee of
Bryan's Board of Directors (including, if applicable, the entire Board of
Directors of Bryan) administering such Bryan Options, (ii) each Bryan

                                      A-9

<PAGE>93


Option assumed by Savannah may be exercised solely for shares of Savannah Common
Stock (or cash, if so provided under the terms of such Bryan Option), (iii) the
number of shares of Savannah Common Stock subject to such Bryan Option shall be
equal to the number of shares of Bryan Common Stock subject to such Bryan Option
immediately prior to the Effective Time multiplied by the Exchange Ratio, and
(iv) the per share exercise price under each such Bryan Option shall be adjusted
by dividing the per share exercise price under each such Bryan Option by the
Exchange Ratio and rounding up to the nearest cent. Notwithstanding the
provisions of clause (iii) of the preceding sentence, Savannah shall not be
obligated to issue any fraction of a share of Savannah Common Stock upon
exercise of Bryan Options and any fraction of a share of Savannah Common Stock
that otherwise would be subject to a converted Bryan Option shall represent the
right to receive a cash payment upon exercise of such converted Bryan Option
equal to the product of such fraction and the difference between the market
value of one share of Savannah Common Stock at the time of exercise of such
Option and the per share exercise price of such Option. The market value of one
share of Savannah Common Stock at the time of exercise of an Option shall be the
last sale price of such common stock on the Nasdaq National Market (as reported
by THE WALL STREET JOURNAL or, if not reported thereby, any other authoritative
source selected by Savannah) on the last trading day preceding the date of
exercise. In addition, notwithstanding the provisions of clauses (iii) and (iv)
of the first sentence of this Section 3.6, each Bryan Option which is an
"incentive stock option" shall be adjusted as required by Section 424 of the
Internal Revenue Code, and the regulations promulgated thereunder, so as not to
constitute a modification, extension or renewal of the option, within the
meaning of Section 424(h) of the Internal Revenue Code. Each of Bryan and
Savannah agrees to take all necessary steps to effectuate the foregoing
provisions of this Section 3.6, including using its reasonable efforts to obtain
from each holder of a Bryan Option any Consent or Contract that may be deemed
necessary or advisable in order to effect the transactions contemplated by this
Section 3.6. Anything in this Agreement to the contrary notwithstanding,
Savannah shall have the right, in its sole discretion, not to deliver the
consideration provided in this Section 3.6 to a former holder of a Bryan Option
who has not delivered such Consent or Contract.

                      (b)    As soon as practicable after the Effective Time,
Savannah shall deliver to each holder of a Bryan Option an appropriate notice
setting forth such holder's rights pursuant thereto and the grants subject to
such Bryan Option shall continue in effect on the same terms and conditions
(subject to the adjustments required by Section 3.6(a) after giving effect to
the Merger). At or prior to the Effective Time, Savannah shall take all
corporate action necessary to reserve for issuance sufficient shares of Savannah
Common Stock for delivery upon exercise of Bryan Options assumed by it in
accordance with this Section 3.6.


                                   ARTICLE 4
                               EXCHANGE OF SHARES



               4.1   EXCHANGE  PROCEDURES. Promptly after the Effective Time, 
Savannah and Bryan shall cause Reliance Trust Company, Savannah's transfer
agent, acting as the exchange agent (the "Exchange Agent"), to mail to each
holder of record of a certificate or certificates which represented shares of
Bryan Common Stock immediately prior to the Effective Time (the "Certificates")
appropriate transmittal materials and instructions (which shall specify that
delivery shall be effected, and risk of loss and title to such Certificates
shall pass, only upon proper delivery of such Certificates to the Exchange
Agent). The Certificate or Certificates of Bryan Common Stock so delivered shall
be duly endorsed as the Exchange Agent may require. In the event of a transfer
of ownership of shares of Bryan Common Stock represented by Certificates that
are not registered in the transfer records of Bryan, the consideration provided
in Section 3.1 may be issued to a transferee if the Certificates representing
such shares are delivered to the Exchange Agent, accompanied by all documents
required to evidence such transfer and by evidence satisfactory to the Exchange
Agent that any applicable stock transfer taxes have been paid. If any
Certificate shall have been lost, stolen, mislaid or destroyed, upon receipt of
(i) an affidavit of that fact from the holder claiming such Certificate to be
lost, mislaid, stolen or destroyed, (ii) such bond, security or indemnity as
Savannah and the Exchange Agent may reasonably require and (iii) any other
documents necessary to evidence and effect the bona fide exchange thereof, the
Exchange Agent shall issue to such holder the consideration into which the
shares represented by such lost, stolen, mislaid or destroyed Certificate shall
have been converted. The Exchange Agent may establish such other reasonable and
customary rules and procedures in connection with its duties as it may deem
appropriate. After the Effective Time, each holder of shares of Bryan Common
Stock (other

                                      A-10
<PAGE>94


than shares to be canceled pursuant to Section 3.3 or as to which statutory
dissenters' rights have been perfected as provided in Section 3.4) issued and
outstanding at the Effective Time shall surrender the Certificate or
Certificates representing such shares to the Exchange Agent and shall promptly
upon surrender thereof receive in exchange therefor the consideration provided
in Section 3.1, together with all undelivered dividends or distributions in
respect of such shares (without interest thereon) pursuant to Section 4.2. To
the extent required by Section 3.5, each holder of shares of Bryan Common Stock
issued and outstanding at the Effective Time also shall receive, upon surrender
of the Certificate or Certificates, cash in lieu of any fractional share of
Savannah Common Stock to which such holder may be otherwise entitled (without
interest). Savannah shall not be obligated to deliver the consideration to which
any former holder of Bryan Common Stock is entitled as a result of the Merger
until such holder surrenders such holder's Certificate or Certificates for
exchange as provided in this Section 4.1. Any other provision of this Agreement
notwithstanding, neither Savannah nor the Exchange Agent shall be liable to a
holder of Bryan Common Stock for any amounts paid or property delivered in good
faith to a public official pursuant to any applicable abandoned property,
escheat or similar Law.



               4.2   RIGHTS OF FORMER BRYAN SHAREHOLDERS. At the Effective Time,
the stock transfer books of Bryan shall be closed as to holders of Bryan Common
Stock immediately prior to the Effective Time and no transfer of Bryan Common
Stock by any such holder shall thereafter be made or recognized. Until
surrendered for exchange in accordance with the provisions of Section 4.1, each
Certificate theretofore representing shares of Bryan Common Stock (other than
shares to be canceled pursuant to Sections 3.3 and 3.4) shall from and after the
Effective Time represent for all purposes only the right to receive the
consideration provided in Sections 3.1 and 3.5 in exchange therefor, subject,
however, to the Surviving Corporation's obligation to pay any dividends or make
any other distributions with a record date prior to the Effective Time which
have been declared or made by Bryan in respect of such shares of Bryan Common
Stock in accordance with the terms of this Agreement and which remain unpaid at
the Effective Time. To the extent permitted by Law, former shareholders of
record of Bryan shall be entitled to vote after the Effective Time at any
meeting of Savannah shareholders the number of whole shares of Savannah Common
Stock into which their respective shares of Bryan Common Stock are converted,
regardless of whether such holders have exchanged their Certificates for
certificates representing Savannah Common Stock in accordance with the
provisions of this Agreement. Whenever a dividend or other distribution is
declared by Savannah on the Savannah Common Stock, the record date for which is
at or after the Effective Time, the declaration shall include dividends or other
distributions on all shares of Savannah Common Stock issuable pursuant to this
Agreement, but no dividend or other distribution payable to the holders of
record of Savannah Common Stock as of any time subsequent to the Effective Time
shall be delivered to the holder of any Certificate until such holder surrenders
such Certificate for exchange as provided in Section 4.1. However, upon
surrender of such Certificate, both the Savannah Common Stock certificate
(together with all such undelivered dividends or other distributions without
interest) and any undelivered dividends and cash payments payable hereunder
(without interest) shall be delivered and paid with respect to each share
represented by such Certificate.


                                   ARTICLE 5
                    REPRESENTATIONS AND WARRANTIES OF BRYAN

               Bryan hereby represents and warrants to Savannah as follows:

               5.1   ORGANIZATION, STANDING, AND POWER. Bryan is a corporation
duly organized, validly existing, and in good standing under the Laws of the
State of Georgia, and has the corporate power and authority to carry on its
business as now conducted and to own, lease and operate its material Assets.
Bryan is duly qualified or licensed to transact business as a foreign
corporation in good standing in the States of the United States and foreign
jurisdictions where the character of its Assets or the nature or conduct of its
business requires it to be so qualified or licensed, except for such
jurisdictions in which the failure to be so qualified or licensed is not
reasonably likely to have, individually or in the aggregate, a Bryan Material
Adverse Effect. The minute book and other organizational documents for Bryan
have been made available to Savannah for its review and, except as disclosed in
Section Error! Reference source not found. of the Bryan Disclosure Memorandum,
are true and complete in all material respects as in effect as of the date of
this Agreement and accurately reflect in all material respects all amendments
thereto and all proceedings of the Board of Directors and shareholders thereof.

                                      A-11

<PAGE>95



               5.2  AUTHORITY OF BRYAN: NO BREACH BY AGREEMENT.

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

                      (b)   Neither the execution and delivery of this Agreement
by Bryan, nor the consummation by Bryan of the transactions contemplated hereby,
nor compliance by Bryan with any of the provisions hereof, will (i) conflict
with or result in a breach of any provision of Bryan's Articles of Incorporation
or Bylaws or the certificate or articles of incorporation or bylaws of any Bryan
Subsidiary or any resolution adopted by the board of directors or the
shareholders of any Bryan Entity, or (ii) except as disclosed in Section 5.2 of
the Bryan Disclosure Memorandum, constitute or result in a Default under, or
require any Consent pursuant to, or result in the creation of any Lien on any
Asset of any Bryan Entity under, any Contract or Permit of any Bryan Entity,
where such Default or Lien, or any failure to obtain such Consent, is reasonably
likely to have, individually or in the aggregate, a Bryan Material Adverse
Effect, or, (iii) subject to receipt of the requisite Consents referred to in
Section 9.1(b), constitute or result in a Default under, or require any Consent
pursuant to, any Law or Order applicable to any Bryan Entity or any of their
respective material Assets (including any Savannah Entity or any Bryan Entity
becoming subject to or liable for the payment of any Tax or any of the Assets
owned by any Savannah Entity or any Bryan Entity being reassessed or revalued by
any Taxing authority).

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

               5.3   CAPITAL STOCK.

                      (a)    The authorized capital stock of Bryan consists of 
10,000,000 shares of Bryan Common Stock, of which 528,258 shares are issued,
503,008 shares are outstanding and 25,250 shares are held in treasury as of the
date of this Agreement. All of the issued and outstanding shares of capital
stock of Bryan are duly and validly issued and outstanding and are fully paid
and nonassessable under the GBCC. None of the outstanding shares of capital
stock of Bryan has been issued in violation of any preemptive rights of the
current or past shareholders of Bryan.

                      (b)    Except as set forth in Section 5.3(a), or as
provided in the Bryan Stock Option Agreement, or as disclosed in Section 5.3(b)
of the Bryan Disclosure Memorandum, there are no shares of capital stock or
other equity securities of Bryan outstanding and no outstanding Equity Rights
relating to the capital stock of Bryan.


               5.4   BRYAN  SUBSIDIARIES.  Bryan has disclosed in Section 5.4 of
the Bryan Disclosure Memorandum all of the Bryan Subsidiaries that are
corporations (identifying its jurisdiction of incorporation, each

                                      A-12


<PAGE>96


jurisdiction in which in which the character of its Assets or the nature or
conduct of its business requires it to be qualified and/or licensed to transact
business, and the number of shares owned and percentage ownership interest
represented by such share ownership) and all of the Bryan Subsidiaries that are
general or limited partnerships, limited liability companies, or other
non-corporate entities (identifying the Law under which such entity is
organized, each jurisdiction in which the character of its Assets or the nature
or conduct of its business requires it to be qualified and/or licensed to
transact business, and the amount and nature of the ownership interest therein).
Except as disclosed in Section 5.4 of the Bryan Disclosure Memorandum, Bryan or
one of its wholly owned Subsidiaries owns all of the issued and outstanding
shares of capital stock (or other equity interests) of each Bryan Subsidiary. No
capital stock (or other equity interest) of any Bryan Subsidiary is or may
become required to be issued (other than to another Bryan Entity) by reason of
any Equity Rights, and there are no Contracts by which any Bryan Subsidiary is
bound to issue (other than to another Bryan Entity) additional shares of its
capital stock (or other equity interests) or Equity Rights or by which any Bryan
Entity is or may be bound to transfer any shares of the capital stock (or other
equity interests) of any Bryan Subsidiary (other than to another Bryan Entity).
There are no Contracts relating to the rights of any Bryan Entity to vote or to
dispose of any shares of the capital stock (or other equity interests) of any
Bryan Subsidiary. All of the shares of capital stock (or other equity interests)
of each Bryan Subsidiary held by a Bryan Entity are fully paid and (except
pursuant to 12 USC Section 55 in the case of national banks and comparable,
applicable state Law, if any, in the case of state depository institutions)
nonassessable and are owned by the Bryan Entity free and clear of any Lien.
Except as disclosed in Section 5.4 of the Bryan Disclosure Memorandum, each
Bryan Subsidiary is either a bank or a corporation, and each such Subsidiary is
duly organized, validly existing, and (as to corporations) in good standing
under the Laws of the jurisdiction in which it is incorporated or organized, and
has the corporate power and authority necessary for it to own, lease, and
operate its Assets and to carry on its business as now conducted. Each Bryan
Subsidiary is duly qualified or licensed to transact business as a foreign
corporation in good standing in the States of the United States and foreign
jurisdictions where the character of its Assets or the nature or conduct of its
business requires it to be so qualified or licensed, except for such
jurisdictions in which the failure to be so qualified or licensed is not
reasonably likely to have, individually or in the aggregate, a Bryan Material
Adverse Effect. Each Bryan Subsidiary that is a depository institution is an
"insured institution" as defined in the Federal Deposit Insurance Act and
applicable regulations thereunder.

               5.5   FINANCIAL STATEMENTS.

                      (a)    Bryan has timely filed and made available to 
Savannah all SEC Documents required to be filed by Bryan since December 31, 1994
(the "Bryan SEC Reports"). The Bryan SEC Reports (i) at the time filed, complied
in all material respects with the applicable requirements of the Securities Laws
and other applicable Laws and (ii) did not, at the time they were filed (or, if
amended or superseded by a filing prior to the date of this Agreement, then on
the date of such filing) contain any untrue statement of a material fact or omit
to state a material fact required to be stated in such Bryan SEC Reports or
necessary in order to make the statements in such Bryan SEC Reports, in light of
the circumstances under which they were made, not misleading. No Bryan
Subsidiary is required to file any SEC Documents.

                      (b)    Each of the Bryan Financial Statements (including, 
in each case, any related notes) contained in the Bryan SEC Reports, including
any Bryan SEC Reports filed after the date of this Agreement until the Effective
Time, complied as to form in all material respects with the applicable published
rules and regulations of the SEC with respect thereto, was prepared in
accordance with GAAP applied on a consistent basis throughout the periods
involved (except as may be indicated in the notes to such financial statements
or, in the case of unaudited interim statements, as permitted by Form 10-Q of
the SEC), and fairly presented in all material respects the consolidated
financial position of Bryan and its Subsidiaries as at the respective dates and
the consolidated results of operations and cash flows for the periods indicated,
except that the unaudited interim financial statements were or are subject to
normal and recurring year-end adjustments which were not or are not expected to
be material in amount or effect.


               5.6   ABSENCE OF UNDISCLOSED LIABILITIES.  No Bryan Entity has
any Liabilities of a nature required to be reflected on a balance sheet
prepared in accordance with GAAP that are reasonably likely to have,
individually or in the aggregate, a Bryan Material Adverse Effect, except
Liabilities which are accrued or reserved

                                      A-13


<PAGE>97


against in the consolidated balance sheets of Bryan as of December 31, 1997,
included in the Bryan Financial Statements delivered prior to the date of this
Agreement or reflected in the notes thereto. No Bryan Entity has incurred or
paid any Liability since December 31, 1997, except for such Liabilities incurred
or paid (i) in the ordinary course of business consistent with past business
practice and which are not reasonably likely to have, individually or in the
aggregate, a Bryan Material Adverse Effect or (ii) in connection with the
transactions contemplated by this Agreement.



               5.7   ABSENCE OF CERTAIN CHANGES OR EVENTS. Since December 31, 
1997, except as disclosed in the Bryan Financial Statements delivered prior
to the date of this Agreement or as disclosed in Section 5.7 of the Bryan
Disclosure Memorandum, (i) there have been no events, changes, or occurrences
which have had, or are reasonably likely to have, individually or in the
aggregate, a Bryan Material Adverse Effect, and (ii) the Bryan Entities have not
taken any action, or failed to take any action, prior to the date of this
Agreement, which action or failure, if taken after the date of this Agreement,
would represent or result in a material breach or violation of any of the
covenants and agreements of Bryan provided in Article 7.

               5.8   TAX MATTERS.

                      (a)    All Tax Returns required to be filed by or on
behalf of any of the Bryan Entities have been timely filed or requests for
extensions have been timely filed, granted, and have not expired for periods
ended on or before December 31, 1996, and on or before the date of the most
recent fiscal year end immediately preceding the Effective Time, except to the
extent that all such failures to file, taken together, are not reasonably likely
to have a Bryan Material Adverse Effect, and all Tax Returns filed are complete
and accurate in all material respects. All Taxes shown on filed Tax Returns have
been paid. There is no audit examination, deficiency, or refund Litigation with
respect to any Taxes that is reasonably likely to result in a determination that
would have, individually or in the aggregate, a Bryan Material Adverse Effect,
except as reserved against in the Bryan Financial Statements delivered prior to
the date of this Agreement or as disclosed in Section 5.8 of the Bryan
Disclosure Memorandum. Bryan's federal income Tax Returns have not been audited
by the IRS. All Taxes and other Liabilities due with respect to completed and
settled examinations or concluded Litigation have been paid. There are no Liens
with respect to Taxes upon any of the Assets of the Bryan Entities, except for
any such Liens which are not reasonably likely to have a Bryan Material Adverse
Effect.

                      (b)    None of the Bryan Entities has executed an 
extension or waiver of any statute of limitations on the assessment or
collection of any Tax due (excluding such statutes that relate to years
currently under examination by the Internal Revenue Service or other applicable
taxing authorities) that is currently in effect.

                      (c)    The provision for any Taxes due or to become due 
for any of the Bryan Entities for the period or periods through and including
the date of the respective Bryan Financial Statements that has been made and is
reflected on such Bryan Financial Statements is sufficient to cover all such
Taxes.

                      (d) Deferred Taxes of the Bryan Entities have been
provided for in accordance with GAAP.

                      (e)    Except for a Tax Allocation Agreement between Bryan
and Bryan Bank & Trust, none of the Bryan Entities is a party to any Tax
allocation or sharing agreement and none of the Bryan Entities has been a member
of an affiliated group filing a consolidated federal income Tax Return (other
than a group the common parent of which was Bryan) or has any Liability for
Taxes of any Person (other than Bryan and its Subsidiaries) under Treasury
Regulation Section 1.1502-6 (or any similar provision of state, local or foreign
Law) as a transferee or successor or by Contract or otherwise.

                      (f)    Each of the Bryan Entities is in compliance with, 
and its records contain all information and documents (including properly
completed IRS Forms W-9) necessary to comply with, all applicable information
reporting and Tax withholding requirements under federal, state, and local Tax
Laws, and such records identify with specificity all accounts subject to backup
withholding under Section 3406 of the Internal

                                      A-14


<PAGE>98


Revenue Code, except for such instances of noncompliance and such omissions as
are not reasonably likely to have, individually or in the aggregate, a Bryan
Material Adverse Effect.

                      (g)    Except as disclosed in Section 5.8 of the Bryan
Disclosure Memorandum, none of the Bryan Entities has made any payments, is
obligated to make any payments, or is a party to any Contract that could
obligate it to make any payments that would be disallowed as a deduction under
Section 280G or 162(m) of the Internal Revenue Code.

                      (h)    There has not been an ownership change, as defined 
in Internal Revenue Code Section 382(g), of the Bryan Entities that occurred
during or after any Taxable Period in which the Bryan Entities incurred a net
operating loss that carries over to any Taxable Period ending after December 31,
1996.


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

               5.10   ASSETS.

                      (a)    Except as disclosed in Section 5.10 of the Bryan 
Disclosure Memorandum or as disclosed or reserved against in the Bryan Financial
Statements delivered prior to the date of this Agreement, the Bryan Entities
have good and marketable title, free and clear of all Liens, to all of their
respective Assets, except for any such Liens or other defects of title which are
not reasonably likely to have a Bryan Material Adverse Effect. All tangible
properties used in the businesses of the Bryan Entities are in good condition,
reasonable wear and tear excepted, and are usable in the ordinary course of
business consistent with Bryan's past practices.

                      (b)    All Assets which are material to Bryan's business 
on a consolidated basis, held under leases or subleases by any of the Bryan
Entities, are held under valid Contracts enforceable in accordance with their
respective terms (except as enforceability may be limited by applicable
bankruptcy, insolvency, reorganization, moratorium, or other Laws affecting the
enforcement of creditors' rights generally and except that the availability of
the equitable remedy of specific performance or injunctive relief is subject to
the discretion of the court before which any proceedings may be brought), and
each such Contract is in full force and effect.

                      (c)    The Bryan Entities currently maintain insurance
similar in amounts, scope, and coverage to that maintained by other peer banking
organizations. None of the Bryan Entities has received notice from any insurance
carrier that (i) any policy of insurance will be canceled or that coverage
thereunder will be reduced or eliminated, or (ii) premium costs with respect to
such policies of insurance will be substantially increased. There are presently
no claims for amounts exceeding in any individual case $10,000 pending under
such policies of insurance and no notices of claims in excess of such amounts
have been given by any Bryan Entity under such policies.

                      (d)    The Assets of the Bryan Entities include all Assets
required to operate the business of the Bryan Entities as presently conducted.



               5.11   INTELLECTUAL PROPERTY. Each Bryan Entity owns or has a
license to use all of the Intellectual Property used by such Bryan Entity in the
course of its business. Each Bryan Entity is the owner of or has a license to
any Intellectual Property sold or licensed to a third party by such Bryan Entity
in connection with such Bryan Entity's business operations, and such Bryan
Entity has the right to convey by sale or license any

                                      A-15


<PAGE>99


Intellectual Property so conveyed. No Bryan Entity is in Default under any of
its Intellectual Property licenses. No proceedings have been instituted, or are
pending or to the Knowledge of Bryan threatened, which challenge the rights of
any Bryan Entity with respect to Intellectual Property used, sold or licensed by
such Bryan Entity in the course of its business, nor has any person claimed or
alleged any rights to such Intellectual Property. The conduct of the business of
the Bryan Entities does not infringe any Intellectual Property of any other
person. Except as disclosed in Section 5.11 of the Bryan Disclosure Memorandum,
no Bryan Entity is obligated to pay any recurring royalties to any Person with
respect to any such Intellectual Property. Except as disclosed in Section 5.11
of the Bryan Disclosure Memorandum, no officer, director or employee of any
Bryan Entity is party to any Contract which restricts or prohibits such officer,
director or employee from engaging in activities competitive with any Person,
including any Bryan Entity.


               5.12   ENVIRONMENTAL MATTERS.

                      (a)    To the Knowledge of Bryan, each Bryan Entity, its 
Participation Facilities, and its Operating Properties are, and have been, in
compliance with all Environmental Laws, except for violations which are not
reasonably likely to have, individually or in the aggregate, a Bryan Material
Adverse Effect.

                      (b)    To the Knowledge of Bryan, there is no Litigation
pending or threatened before any court, governmental agency, or authority or
other forum in which any Bryan Entity or any of its Operating Properties or
Participation Facilities (or Bryan in respect of such Operating Property or
Participation Facility) has been or, with respect to threatened Litigation, may
be named as a defendant (i) for alleged noncompliance (including by any
predecessor) with any Environmental Law or (ii) relating to the release,
discharge, spillage, or disposal into the environment of any Hazardous Material,
whether or not occurring at, on, under, adjacent to, or affecting (or
potentially affecting) a site owned, leased, or operated by any Bryan Entity or
any of its Operating Properties or Participation Facilities, except for such
Litigation pending or threatened that is not reasonably likely to have,
individually or in the aggregate, a Bryan Material Adverse Effect, nor is there
any reasonable basis for any Litigation of a type described in this sentence,
except such as is not reasonably likely to have, individually or in the
aggregate, a Bryan Material Adverse Effect.

                      (c)    During the period of (i) any Bryan Entity's 
ownership or operation of any of their respective current properties, (ii) any
Bryan Entity's participation in the management of any Participation Facility, or
(iii) any Bryan Entity's holding of a security interest in a Operating Property,
there have been no releases, discharges, spillages, or disposals of Hazardous
Material in, on, under, adjacent to, or affecting (or potentially affecting)
such properties, except such as are not reasonably likely to have, individually
or in the aggregate, a Bryan Material Adverse Effect. Prior to the period of (i)
any Bryan Entity's ownership or operation of any of their respective current
properties, (ii) any Bryan Entity's participation in the management of any
Participation Facility, or (iii) any Bryan Entity's holding of a security
interest in a Operating Property, to the Knowledge of Bryan, there were no
releases, discharges, spillages, or disposals of Hazardous Material in, on,
under, or affecting any such property, Participation Facility or Operating
Property, except such as are not reasonably likely to have, individually or in
the aggregate, a Bryan Material Adverse Effect.



               5.13   COMPLIANCE WITH LAWS. Bryan is duly registered as a bank 
holding company under the BHC Act. Each Bryan Entity has in effect all Permits
necessary for it to own, lease, or operate its material Assets and to carry on
its business as now conducted, except for those Permits the absence of which are
not reasonably likely to have, individually or in the aggregate, a Bryan
Material Adverse Effect, and there has occurred no Default under any such
Permit, other than Defaults which are not reasonably likely to have,
individually or in the aggregate, a Bryan Material Adverse Effect. Except as
disclosed in Section 5.13 of the Bryan Disclosure Memorandum, none of the Bryan
Entities:

               (a)    is in Default under any of the provisions of its
Articles of Incorporation or Bylaws (or other governing instruments);

                                      A-16

<PAGE>100


               (b)    is in Default under any Laws, Orders, or Permits 
applicable to its business or employees conducting its business, except for
Defaults which are not reasonably likely to have, individually or in the
aggregate, a Bryan Material Adverse Effect; or

               (c)    since January 1, 1993, has received any notification or
communication from any agency or department of federal, state, or local
government or any Regulatory Authority or the staff thereof (i) asserting that
any Bryan Entity is not in compliance with any of the Laws or Orders which such
governmental authority or Regulatory Authority enforces, where such
noncompliance is reasonably likely to have, individually or in the aggregate, a
Bryan Material Adverse Effect, (ii) threatening to revoke any Permits, the
revocation of which is reasonably likely to have, individually or in the
aggregate, a Bryan Material Adverse Effect, or (iii) requiring any Bryan Entity
to enter into or consent to the issuance of a cease and desist order, formal
agreement, directive, commitment, or memorandum of understanding, or to adopt
any Board resolution or similar undertaking, which restricts materially the
conduct of its business or in any manner relates to its capital adequacy, its
credit or reserve policies, its management, or the payment of dividends.

Copies of all material reports, correspondence, notices and other documents
relating to any inspection, audit, monitoring or other form of review or
enforcement action by a Regulatory Authority have been made available to
Savannah.

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


               5.15   EMPLOYEE BENEFIT PLANS.

                      (a)    Bryan has disclosed in Section 5.15 of the Bryan 
Disclosure Memorandum, and has delivered or made available to Savannah prior to
the execution of this Agreement copies in each case of, all pension, retirement,
profit-sharing, deferred compensation, stock option, employee stock ownership,
severance pay, vacation, bonus, or other incentive plan, all other written
employee programs, arrangements, or agreements, all medical, vision, dental, or
other health plans, all life insurance plans, and all other employee benefit
plans or fringe benefit plans, including "employee benefit plans" as that term
is defined in Section 3(3) of ERISA, currently adopted, maintained by, sponsored
in whole or in part by, or contributed to by any Bryan Entity or ERISA Affiliate
thereof for the benefit of employees, retirees, dependents, spouses, directors,
independent contractors, or other beneficiaries and under which employees,
retirees, dependents, spouses, directors, independent contractors, or other
beneficiaries are eligible to participate (collectively, the "Bryan Benefit
Plans"). Any of the Bryan Benefit Plans which is an "employee pension benefit
plan," as that term is defined in Section 3(2) of ERISA, is referred to herein
as a "Bryan ERISA Plan." Each Bryan ERISA Plan which is also a "defined benefit
plan" (as defined in Section 414(j) of the Internal Revenue Code) is referred to
herein as a "Bryan Pension Plan." No Bryan Pension Plan is or has been a
multiemployer plan within the meaning of Section 3(37) of ERISA.

                      (b)    All Bryan Benefit Plans are in compliance with the
applicable terms of ERISA, the Internal Revenue Code, and any other applicable
Laws the breach or violation of which are reasonably likely to have,
individually or in the aggregate, a Bryan Material Adverse Effect. Each Bryan
ERISA Plan which is intended to be qualified under Section 401(a) of the
Internal Revenue Code has received a favorable determination letter from the
Internal Revenue Service, and Bryan is not aware of any circumstances likely to
result in revocation of any such favorable determination letter. No Bryan Entity
has engaged in a transaction with respect to any Bryan Benefit Plan that,
assuming the taxable period of such transaction expired as of the date hereof,
would subject any Bryan Entity to a Tax imposed by either Section 4975 of the
Internal Revenue Code or Section 502(i) of ERISA in amounts which are reasonably
likely to have, individually or in the aggregate, a Bryan Material Adverse
Effect.

                                      A-17

<PAGE>101



                      (c)    No Bryan Pension Plan has any "unfunded current
liability," as that term is defined in Section 302(d)(8)(A) of ERISA, based on
actuarial assumptions set forth for such plan's most recent actuarial valuation.
Since the date of the most recent actuarial valuation, there has been (i) no
material change in the financial position of any Bryan Pension Plan, (ii) no
change in the actuarial assumptions with respect to any Bryan Pension Plan, and
(iii) no increase in benefits under any Bryan Pension Plan as a result of plan
amendments or changes in applicable Law which is reasonably likely to have,
individually or in the aggregate, a Bryan Material Adverse Effect or materially
adversely affect the funding status of any such plan. Neither any Bryan Pension
Plan nor any "single-employer plan," within the meaning of Section 4001(a)(15)
of ERISA, currently or formerly maintained by any Bryan Entity, or the
single-employer plan of any entity which is considered one employer with Bryan
under Section 4001 of ERISA or Section 414 of the Internal Revenue Code or
Section 302 of ERISA (whether or not waived) (an "ERISA Affiliate") has an
"accumulated funding deficiency" within the meaning of Section 412 of the
Internal Revenue Code or Section 302 of ERISA, which is reasonably likely to
have a Bryan Material Adverse Effect. No Bryan Entity has provided, or is
required to provide, security to a Bryan Pension Plan or to any single-employer
plan of an ERISA Affiliate pursuant to Section 401(a)(29) of the Internal
Revenue Code.

                      (d)    Within the six-year period preceding the Effective
Time, no Liability under Subtitle C or D of Title IV of ERISA has been or is
expected to be incurred by any Bryan Entity with respect to any ongoing, frozen,
or terminated single-employer plan or the single-employer plan of any ERISA
Affiliate, which Liability is reasonably likely to have a Bryan Material Adverse
Effect. No Bryan Entity has incurred any withdrawal Liability with respect to a
multiemployer plan under Subtitle B of Title IV of ERISA (regardless of whether
based on contributions of an ERISA Affiliate), which Liability is reasonably
likely to have a Bryan Material Adverse Effect. No notice of a "reportable
event," within the meaning of Section 4043 of ERISA for which the 30-day
reporting requirement has not been waived, has been required to be filed for any
Bryan Pension Plan or by any ERISA Affiliate within the 12-month period ending
on the date hereof.

                      (e)    Except as disclosed in Section 5.15 of the Bryan
Disclosure Memorandum, no Bryan Entity has any Liability for retiree health and
life benefits under any of the Bryan Benefit Plans and there are no restrictions
on the rights of such Bryan Entity to amend or terminate any such retiree health
or benefit Plan without incurring any Liability thereunder, which Liability is
reasonably likely to have a Bryan Material Adverse Effect.

                      (f)    Except as disclosed in Section 5.15 of the Bryan
Disclosure Memorandum, neither the execution and delivery of this Agreement nor
the consummation of the transactions contemplated hereby will (i) result in any
payment (including severance, unemployment compensation, golden parachute, or
otherwise) becoming due to any director or any employee of any Bryan Entity from
any Bryan Entity under any Bryan Benefit Plan or otherwise, (ii) increase any
benefits otherwise payable under any Bryan Benefit Plan, or (iii) result in any
acceleration of the time of payment or vesting of any such benefit, where such
payment, increase, or acceleration is reasonably likely to have, individually or
in the aggregate, a Bryan Material Adverse Effect.

                      (g)    The actuarial present values of all accrued 
deferred compensation entitlements (including entitlements under any executive
compensation, supplemental retirement, or employment agreement) of employees and
former employees of any Bryan Entity and their respective beneficiaries, other
than entitlements accrued pursuant to funded retirement plans subject to the
provisions of Section 412 of the Internal Revenue Code or Section 302 of ERISA,
have been fully reflected on the Bryan Financial Statements to the extent
required by and in accordance with GAAP.


               5.16   MATERIAL CONTRACTS. Except as disclosed in Section 5.16 of
the Bryan Disclosure Memorandum or otherwise reflected in the Bryan Financial
Statements, none of the Bryan Entities, nor any of their respective Assets,
businesses, or operations, is a party to, or is bound or affected by, or
receives benefits under, (i) any employment, severance, termination, consulting,
or retirement Contract, (ii) any Contract relating to the borrowing of money by
any Bryan Entity or the guarantee by any Bryan Entity of any such obligation
(other than Contracts evidencing deposit liabilities, purchases of federal
funds, fully-secured repurchase agreements, and Federal Home Loan Bank advances
of depository institution Subsidiaries, trade payables and Contracts relating to

                                      A-18

<PAGE>102


borrowings or guarantees made in the ordinary course of business), (iii) any
Contract which prohibits or restricts any Bryan Entity from engaging in any
business activities in any geographic area, line of business or otherwise in
competition with any other Person, (iv) any Contract between or among Bryan
Entities, (v) any Contract involving Intellectual Property (other than Contracts
entered into in the ordinary course with customers and "shrink-wrap" software
licenses), (vi) any Contract relating to the provision of data processing,
network communication, or other technical services to or by any Bryan Entity,
(vii) any Contract relating to the purchase or sale of any goods or services
(other than Contracts entered into in the ordinary course of business and
involving payments under any individual Contract not in excess of $25,000),
(viii) any exchange-traded or over-the-counter swap, forward, future, option,
cap, floor, or collar financial Contract, or any other interest rate or foreign
currency protection Contract not included on its balance sheet which is a
financial derivative Contract, and (ix) any other Contract or amendment thereto
that would be required to be filed as an exhibit to a Form 10-KSB filed by Bryan
with the SEC as of the date of this Agreement that has not been filed as an
exhibit to Bryan's Form 10-K filed for the fiscal year ended December 31, 1996,
or in an SEC Document and identified to Savannah (together with all Contracts
referred to in Sections 5.10 and 5.15(a), the "Bryan Contracts"). With respect
to each Bryan Contract and except as disclosed in Section 5.16 of the Bryan
Disclosure Memorandum: (i) the Contract is in full force and effect; (ii) no
Bryan Entity is in Default thereunder, other than Defaults which are not
reasonably likely to have, individually or in the aggregate, a Bryan Material
Adverse Effect; (iii) no Bryan Entity has repudiated or waived any material
provision of any such Contract; and (iv) no other party to any such Contract is,
to the Knowledge of Bryan, in Default in any respect, other than Defaults which
are not reasonably likely to have, individually or in the aggregate, a Bryan
Material Adverse Effect, or has repudiated or waived any material provision
thereunder. All of the indebtedness of any Bryan Entity for money borrowed is
prepayable at any time by such Bryan Entity without penalty or premium.



               5.17   LEGAL PROCEEDINGS. There is no Litigation instituted or 
pending, or, to the Knowledge of Bryan, threatened (or unasserted but considered
probable of assertion and which if asserted would have at least a reasonable
probability of an unfavorable outcome) against any Bryan Entity, or against any
director, employee or employee benefit plan of any Bryan Entity, or against any
Asset, interest, or right of any of them, that is reasonably likely to have,
individually or in the aggregate, a Bryan Material Adverse Effect, nor are there
any Orders of any Regulatory Authorities, other governmental authorities, or
arbitrators outstanding against any Bryan Entity, that are reasonably likely to
have, individually or in the aggregate, a Bryan Material Adverse Effect. Section
5.17 of the Bryan Disclosure Memorandum contains a summary of all Litigation as
of the date of this Agreement to which any Bryan Entity is a party and which
names a Bryan Entity as a defendant or cross-defendant or for which any Bryan
Entity has any potential Liability.

               5.18   REPORTS. SinceJanuary 1, 1993, or the date of organization
if later, each Bryan Entity has timely filed all reports and statements,
together with any amendments required to be made with respect thereto, that it
was required to file with Regulatory Authorities (except, in the case of state
securities authorities, failures to file which are not reasonably likely to
have, individually or in the aggregate, a Bryan Material Adverse Effect). As of
their respective dates, each of such reports and documents, including the
financial statements, exhibits, and schedules thereto, complied in all material
respects with all applicable Laws. As of its respective date, each such report
and document did not, in all material respects, contain any untrue statement of
a material fact or omit to state a material fact required to be stated therein
or necessary to make the statements made therein, in light of the circumstances
under which they were made, not misleading.



               5.19   STATEMENTS TRUE AND CORRECT. None of the information 
supplied or to be supplied by any Bryan Entity or any Affiliate thereof for
inclusion in the Registration Statement to be filed by Savannah with the SEC
will, when the Registration Statement becomes effective, be false or misleading
with respect to any material fact, or omit to state any material fact necessary
to make the statements therein not misleading. None of the information supplied
or to be supplied by any Bryan Entity or any Affiliate thereof for inclusion in
the Joint Proxy Statement to be mailed to each Party's shareholders in
connection with the Shareholders' Meetings, and any other documents to be filed
by a Bryan Entity or any Affiliate thereof with the SEC or any other Regulatory
Authority in connection with the transactions contemplated hereby, will, at the
respective time such documents are filed, and with respect to the Joint Proxy
Statement, when first mailed to the shareholders of Bryan and Savannah, be false
or misleading with respect to any material fact, or omit to state any material
fact necessary to make the statements therein, in light of the circumstances
under which they were made, not misleading, or, in the case of the Joint Proxy

                                      A-19

<PAGE>103


Statement or any amendment thereof or supplement thereto, at the time of the
Shareholders' Meetings, be false or misleading with respect to any material
fact, or omit to state any material fact necessary to correct any statement in
any earlier communication with respect to the solicitation of any proxy for the
Shareholders' Meetings. All documents that any Bryan Entity or any Affiliate
thereof is responsible for filing with any Regulatory Authority in connection
with the transactions contemplated hereby will comply as to form in all material
respects with the provisions of applicable Law.

               5.205.20"sec_TargetAccounting5.20sec_TargetAccounting ACCOUNTING,
TAX AND REGULATORY MATTERS. No Bryan Entity or any Affiliate thereof has taken
or agreed to take any action or has any Knowledge of any fact or circumstance
that is reasonably likely to (i) prevent the Merger from qualifying for
pooling-of-interests accounting treatment or as a reorganization within the
meaning of Section 368(a) of the Internal Revenue Code, or (ii) materially
impede or delay receipt of any Consents of Regulatory Authorities referred to in
Section 9.1(b) or result in the imposition of a condition or restriction of the
type referred to in the last sentence of such Section.



               5.21   STATE TAKEOVER LAWS. Each Bryan Entity has taken all 
necessary action to exempt the transactions contemplated by this Agreement from,
or if necessary to challenge the validity or applicability of, any applicable
"moratorium," "fair price," "business combination," "control share," or other
anti-takeover Laws (collectively, "Takeover Laws"), including Sections 14-2-1111
and 14-2-1132 of the GBCC.



               5.22   CHARTER PROVISIONS. Each Bryan Entity has taken all action
so that the entering into of this Agreement and the Bryan Stock Option Agreement
and the consummation of the Merger and the other transactions contemplated
hereby and thereby, including the acquisition of shares pursuant to, or other
exercise of rights under, the Bryan Stock Option Agreement, do not and will not
result in the grant of any rights to any Person under the Articles of
Incorporation, Bylaws or other governing instruments of any Bryan Entity or
restrict or impair the ability of Savannah or any of its Subsidiaries to vote,
or otherwise to exercise the rights of a shareholder with respect to, shares of
any Bryan Entity that may be directly or indirectly acquired or controlled by
them.



               5.23   DIRECTORS' AGREEMENTS. Each of the directors of Bryan 
(except Charles Stafford) has executed and delivered to Savannah an agreement in
substantially the form of Exhibit 3 (the "Bryan Directors' Agreements"). In the
event Savannah removes, or fails to re-elect a director (other than Charles
Stafford) to the board of Bryan Bank during the 24 month period following the
Closing Date, Savannah will pay such director, immediately, an amount equal to
the directors fees he or she would have earned during the remainder of such 24
month period.



               5.24   BOARD RECOMMENDATION. The Board of Directors of Bryan, at 
a meeting duly called and held, has by unanimous vote of the directors present
(who constituted all of the directors then in office) (i) determined that this
Agreement and the transactions contemplated hereby, including the Merger, and
the Bryan Stock Option Agreement and the Bryan Directors' Agreements and the
transactions contemplated thereby, taken together, are fair to and in the best
interests of the shareholders and (ii) resolved to recommend that the holders of
the shares of Bryan Common Stock approve this Agreement.


                                   ARTICLE 6
                   REPRESENTATIONS AND WARRANTIES OF SAVANNAH

               Savannah hereby represents and warrants to Bryan as follows:

               6.1    ORGANIZATION, STANDING, AND POWER. Savannah is a
corporation duly organized, validly existing, and in good standing under the
Laws of the State of Georgia, and has the corporate power and authority to carry
on its business as now conducted and to own, lease and operate its material
Assets. Savannah is duly qualified or licensed to transact business as a foreign
corporation in good standing in the States of the United States and foreign
jurisdictions where the character of its Assets or the nature or conduct of its
business requires it to be so qualified or licensed, except for such
jurisdictions in which the failure to be so qualified or licensed is not
reasonably likely to have, individually or in the aggregate, a Savannah Material
Adverse Effect. The minute book

                                      A-20

<PAGE>104


and other organizational documents for Savannah have been made available to
Bryan for its review and, except as disclosed in Section Error! Reference source
not found. of the Savannah Disclosure Memorandum, are true and complete in all
material respects as in effect as of the date of this Agreement and accurately
reflect in all material respects all amendments thereto and all proceedings of
the Board of Directors and shareholders thereof.


               6.2   AUTHORITY; NO BREACH BY AGREEMENT.

                      (a)    Savannah has the corporate power and authority
necessary to execute, deliver and perform its obligations under this Agreement
and to consummate the transactions contemplated hereby. The execution, delivery
and performance of this Agreement and the consummation of the transactions
contemplated herein, including the Merger, have been duly and validly authorized
by all necessary corporate action in respect thereof on the part of Savannah,
subject to the receipt of the requisite approvals of Savannah's shareholders
referenced in Section 9.1(a). Subject to such requisite shareholder approval,
this Agreement represents a legal, valid, and binding obligation of Savannah,
enforceable against Savannah in accordance with its terms (except in all cases
as such enforceability may be limited by applicable bankruptcy, insolvency,
reorganization, receivership, conservatorship, moratorium, or similar Laws
affecting the enforcement of creditors' rights generally and except that the
availability of the equitable remedy of specific performance or injunctive
relief is subject to the discretion of the court before which any proceeding may
be brought).

                      (b)    Neither the execution and delivery of this 
Agreement by Savannah, nor the consummation by Savannah of the transactions
contemplated hereby, nor compliance by Savannah with any of the provisions
hereof, will (i) conflict with or result in a breach of any provision of
Savannah's Articles of Incorporation or Bylaws or the certificate or articles of
incorporation or bylaws of any Savannah Subsidiary or any resolution adopted by
the board of directors or the shareholders of any Savannah Entity, or (ii)
except as disclosed in Section 6.2 of the Savannah Disclosure Memorandum,
constitute or result in a Default under, or require any Consent pursuant to, or
result in the creation of any Lien on any Asset of any Savannah Entity under,
any Contract or Permit of any Savannah Entity, where such Default or Lien, or
any failure to obtain such Consent, is reasonably likely to have, individually
or in the aggregate, a Savannah Material Adverse Effect, or, (iii) subject to
receipt of the requisite Consents referred to in Section 9.1(b), constitute or
result in a Default under, or require any Consent pursuant to, any Law or Order
applicable to any Savannah Entity or any of their respective material Assets
(including any Savannah Entity or any Bryan Entity becoming subject to or liable
for the payment of any Tax or any of the Assets owned by any Savannah Entity or
any Bryan Entity being reassessed or revalued by any Taxing authority).

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

               6.3   CAPITAL STOCK.

                      (a)    The authorized capital stock of Savannah consists 
of (i) 20,000,000 shares of Savannah Common Stock, of which 1,782,598 shares are
issued, 1,709,548 shares are outstanding and 73,050 shares are held in treasury
as of the date of this Agreement, and (ii) 10,000,000 shares of preferred stock,
none of which are issued and outstanding. All of the issued and outstanding
shares of Savannah Common Stock are, and all of the shares of Savannah Common
Stock to be issued in exchange for shares of Bryan Common Stock upon
consummation of the Merger, when issued in accordance with the terms of this
Agreement, will be, duly and validly issued and outstanding and fully paid and
nonassessable under the GBCC. None of the outstanding shares of Savannah Common
Stock has been, and none of the shares of Savannah Common Stock to be issued in
exchange for shares of Bryan Common Stock upon consummation of the Merger will
be, issued in violation of any preemptive rights of the current or past
shareholders of Savannah.

                                      A-21

<PAGE>105


                      (b)    Except as set forth in Section 6.3(a), or as
provided in the Savannah Stock Option Agreement, or as disclosed in Section 6.3
of the Savannah Disclosure Memorandum, there are no shares of capital stock or
other equity securities of Savannah outstanding and no outstanding Equity Rights
relating to the capital stock of Savannah.



               6.4   SUBSIDIARIES. Savannah has disclosed in Section 6.4 of the 
Savannah Disclosure Memorandum all of the Savannah Subsidiaries as of the date
of this Agreement that are corporations (identifying its jurisdiction of
incorporation, each jurisdiction in which the character of its Assets or the
nature or conduct of its business requires it to be qualified and/or licensed to
transact business, and the number of shares owned and percentage ownership
interest represented by such share ownership) and all of the Savannah
Subsidiaries that are general or limited partnerships, limited liability
companies, or other non-corporate entities (identifying the Law under which such
entity is organized, each jurisdiction in which the character of its Assets or
the nature or conduct of its business requires it to be qualified and/or
licensed to transact business, and the amount and nature of the ownership
interest therein). Except as disclosed in Section 6.4 of the Savannah Disclosure
Memorandum, Savannah or one of its wholly owned Subsidiaries owns all of the
issued and outstanding shares of capital stock (or other equity interests) of
each Savannah Subsidiary. No capital stock (or other equity interest) of any
Savannah Subsidiary are or may become required to be issued (other than to
another Savannah Entity) by reason of any Equity Rights, and there are no
Contracts by which any Savannah Subsidiary is bound to issue (other than to
another Savannah Entity) additional shares of its capital stock (or other equity
interests) or Equity Rights or by which any Savannah Entity is or may be bound
to transfer any shares of the capital stock (or other equity interests) of any
Savannah Subsidiary (other than to another Savannah Entity). There are no
Contracts relating to the rights of any Savannah Entity to vote or to dispose of
any shares of the capital stock (or other equity interests) of any Savannah
Subsidiary. All of the shares of capital stock (or other equity interests) of
each Savannah Subsidiary held by a Savannah Entity are fully paid and (except
pursuant to 12 USC Section 55 in the case of national banks and comparable,
applicable state Law, if any, in the case of state depository institutions)
nonassessable and are owned by the Savannah Entity free and clear of any Lien.
Except as disclosed in Section 6.4 of the Savannah Disclosure Memorandum, each
Savannah Subsidiary is either a bank or a corporation, and each such Subsidiary
is duly organized, validly existing, and (as to corporations) in good standing
under the Laws of the jurisdiction in which it is incorporated or organized, and
has the corporate power and authority necessary for it to own, lease and operate
its Assets and to carry on its business as now conducted. Each Savannah
Subsidiary is duly qualified or licensed to transact business as a foreign
corporation in good standing in the States of the United States and foreign
jurisdictions where the character of its Assets or the nature or conduct of its
business requires it to be so qualified or licensed, except for such
jurisdictions in which the failure to be so qualified or licensed is not
reasonably likely to have, individually or in the aggregate, a Savannah Material
Adverse Effect. Each Savannah Subsidiary that is a depository institution is an
"insured institution" as defined in the Federal Deposit Insurance Act and
applicable regulations thereunder.

               6.5   SEC FILINGS; FINANCIAL STATEMENTS.

                      (a)    Savannah has timely filed and made available to 
Bryan all SEC Documents required to be filed by Savannah since December 31, 1994
(the "Savannah SEC Reports"). The Savannah SEC Reports (i) at the time filed,
complied in all material respects with the applicable requirements of the
Securities Laws and other applicable Laws and (ii) did not, at the time they
were filed (or, if amended or superseded by a filing prior to the date of this
Agreement, then on the date of such filing) contain any untrue statement of a
material fact or omit to state a material fact required to be stated in such
Savannah SEC Reports or necessary in order to make the statements in such
Savannah SEC Reports, in light of the circumstances under which they were made,
not misleading. No Savannah Subsidiary is required to file any SEC Documents.

                      (b) Each of the Savannah Financial Statements (including,
in each case, any related notes) contained in the Savannah SEC Reports,
including any Savannah SEC Reports filed after the date of this Agreement until
the Effective Time, complied as to form in all material respects with the
applicable published rules and regulations of the SEC with respect thereto, was
prepared in accordance with GAAP applied on a consistent basis throughout the
periods involved (except as may be indicated in the notes to such financial
statements or, in the

                                      A-22


<PAGE>106


case of unaudited interim statements, as permitted by Form 10-Q of the SEC), and
fairly presented in all material respects the consolidated financial position of
Savannah and its Subsidiaries as at the respective dates and the consolidated
results of operations and cash flows for the periods indicated, except that the
unaudited interim financial statements were or are subject to normal and
recurring year-end adjustments which were not or are not expected to be material
in amount or effect.


               6.6   ABSENCE OF UNDISCLOSED LIABILITIES.  No Savannah Entity has
any Liabilities of a nature required to be reflected on a balance sheet prepared
in accordance with GAAP that are reasonably likely to have, individually or in
the aggregate, a Savannah Material Adverse Effect, except Liabilities which are
accrued or reserved against in the consolidated balance sheets of Savannah as of
December 31, 1997, included in the Savannah Financial Statements delivered prior
to the date of this Agreement or reflected in the notes thereto. No Savannah
Entity has incurred or paid any Liability since December 31, 1997, except for
such Liabilities incurred or paid (i) in the ordinary course of business
consistent with past business practice and which are not reasonably likely to
have, individually or in the aggregate, a Savannah Material Adverse Effect or
(ii) in connection with the transactions contemplated by this Agreement.



6.7   ABSENCE  OF CERTAIN CHANGES OR EVENTS. Since December 31, 1997, except as
disclosed in the Savannah Financial Statements delivered prior to the date of
this Agreement or as disclosed in Section 6.7 of the Savannah Disclosure
Memorandum, (i) there have been no events, changes or occurrences which have
had, or are reasonably likely to have, individually or in the aggregate, a
Savannah Material Adverse Effect, and (ii) the Savannah Entities have not taken
any action, or failed to take any action, prior to the date of this Agreement,
which action or failure, if taken after the date of this Agreement, would
represent or result in a material breach or violation of any of the covenants
and agreements of Savannah provided in Article 7.

               6.8   TAX MATTERS.

                      (a)    All Tax Returns required to be filed by or on
behalf of any of the Savannah Entities have been timely filed or requests for
extensions have been timely filed, granted, and have not expired for periods
ended on or before December 31, 1996, and on or before the date of the most
recent fiscal year end immediately preceding the Effective Time, except to the
extent that all such failures to file, taken together, are not reasonably likely
to have a Savannah Material Adverse Effect, and all Tax Returns filed are
complete and accurate in all material respects. All Taxes shown on filed Tax
Returns have been paid. There is no audit examination, deficiency, or refund
Litigation with respect to any Taxes that is reasonably likely to result in a
determination that would have, individually or in the aggregate, a Savannah
Material Adverse Effect, except as reserved against in the Savannah Financial
Statements delivered prior to the date of this Agreement or as disclosed in
Section 6.8 of the Savannah Disclosure Memorandum. Savannah's federal income Tax
Returns have not been audited by the IRS. All Taxes and other Liabilities due
with respect to completed and settled examinations or concluded Litigation have
been paid. There are no Liens with respect to Taxes upon any of the Assets of
the Savannah Entities, except for any such Liens which are not reasonably likely
to have a Savannah Material Adverse Effect.

                      (b)    None of the Savannah Entities has executed an 
extension or waiver of any statute of limitations on the assessment or
collection of any Tax due (excluding such statutes that relate to years
currently under examination by the Internal Revenue Service or other applicable
taxing authorities) that is currently in effect.

                      (c)    The provision for any Taxes due or to become due 
for any of the Savannah Entities for the period or periods through and including
the date of the respective Savannah Financial Statements that has been made and
is reflected on such Savannah Financial Statements is sufficient to cover all
such Taxes.

                      (d)    Deferred Taxes of the Savannah Entities have been
provided for in accordance with GAAP.

                      (e)    None of the Savannah Entities is a party to any Tax
allocation or sharing agreement and none of the Savannah Entities has been a
member of an affiliated group filing a consolidated federal

                                      A-23


<PAGE>107


income Tax Return (other than a group the common parent of which was Savannah)
or has any Liability for Taxes of any Person (other than Savannah and its
Subsidiaries) under Treasury Regulation Section 1.1502-6 (or any similar
provision of state, local or foreign Law) as a transferee or successor or by
Contract or otherwise.

                      (f)    Each of the Savannah Entities is in compliance
with, and its records contain all information and documents (including properly
completed IRS Forms W-9) necessary to comply with, all applicable information
reporting and Tax withholding requirements under federal, state, and local Tax
Laws, and such records identify with specificity all accounts subject to backup
withholding under Section 3406 of the Internal Revenue Code, except for such
instances of noncompliance and such omissions as are not reasonably likely to
have, individually or in the aggregate, a Savannah Material Adverse Effect.

                      (g) Except as disclosed in Section 6.8 of the Savannah
Disclosure Memorandum, none of the Savannah Entities has made any payments, is
obligated to make any payments, or is a party to any Contract that could
obligate it to make any payments that would be disallowed as a deduction under
Section 280G or 162(m) of the Internal Revenue Code.

                      (h) There has not been an ownership change, as defined in
Internal Revenue Code Section 382(g), of the Savannah Entities that occurred
during or after any Taxable Period in which the Savannah Entities incurred a net
operating loss that carries over to any Taxable Period ending after December 31,
1996.


               6.9   ALLOWANCE FOR POSSIBLE LOAN LOSSES.  In the opinion of 
management of Savannah, the Allowance shown on the consolidated balance sheets
of Savannah included in the most recent Savannah Financial Statements dated
prior to the date of this Agreement was, and the Allowance shown on the
consolidated balance sheets of Savannah included in the Savannah Financial
Statements as of dates subsequent to the execution of this Agreement will be, as
of the dates thereof, adequate (within the meaning of GAAP and applicable
regulatory requirements or guidelines) to provide for all known or reasonably
anticipated losses relating to or inherent in the loan and lease portfolios
(including accrued interest receivables) of the Savannah Entities and other
extensions of credit (including letters of credit and commitments to make loans
or extend credit) by the Savannah Entities as of the dates thereof, except where
the failure of such Allowance to be so adequate is not reasonably likely to have
a Savannah Material Adverse Effect.

               6.10   ASSETS.

                      (a)    Except as disclosed in Section 6.10 of the Savannah
Disclosure Memorandum or as disclosed or reserved against in the Savannah
Financial Statements delivered prior to the date of this Agreement, the Savannah
Entities have good and marketable title, free and clear of all Liens, to all of
their respective Assets, except for any such Liens or other defects of title
which are not reasonably likely to have a Savannah Material Adverse Effect. All
tangible properties used in the businesses of the Savannah Entities are in good
condition, reasonable wear and tear excepted, and are usable in the ordinary
course of business consistent with Savannah's past practices.

                      (b) All Assets which are material to Savannah's business
on a consolidated basis, held under leases or subleases by any of the Savannah
Entities, are held under valid Contracts enforceable in accordance with their
respective terms (except as enforceability may be limited by applicable
bankruptcy, insolvency, reorganization, moratorium, or other Laws affecting the
enforcement of creditors' rights generally and except that the availability of
the equitable remedy of specific performance or injunctive relief is subject to
the discretion of the court before which any proceedings may be brought), and
each such Contract is in full force and effect.

                      (c) The Savannah Entities currently maintain insurance
similar in amounts, scope and coverage to that maintained by other peer banking
organizations. None of the Savannah Entities has received notice from any
insurance carrier that (i)any policy of insurance will be canceled or that
coverage thereunder will be reduced or eliminated, or (ii) premium costs with
respect to such policies of insurance will be substantially increased. There are
presently no claims pending under such policies of insurance for amounts
exceeding in any

                                      A-24


<PAGE>108


individual case $20,000 pending under such policies of insurance and no notices
of claims in excess of such amounts have been given by any Savannah Entity under
such policies.

                      (d) The Assets of the Savannah Entities include all assets
required to operate the business of the Savannah Entities as presently
conducted.



               6.11   INTELLECTUAL PROPERTY. Each Savannah Entity owns or has a 
license to use all of the Intellectual Property used by such Savannah Entity in
the course of its business. Each Savannah Entity is the owner of or has a
license to any Intellectual Property sold or licensed to a third party by such
Savannah Entity in connection with such Savannah Entity's business operations,
and such Savannah Entity has the right to convey by sale or license any
Intellectual Property so conveyed. No Savannah Entity is in Default under any of
its Intellectual Property licenses. No proceedings have been instituted, or are
pending or to the Knowledge of Savannah threatened, which challenge the rights
of any Savannah Entity with respect to Intellectual Property used, sold or
licensed by such Savannah Entity in the course of its business, nor has any
person claimed or alleged any rights to such Intellectual Property. The conduct
of the business of the Savannah Entities does not infringe any Intellectual
Property of any other person. Except as disclosed in Section 6.11 of the
Savannah Disclosure Memorandum, no Savannah Entity is obligated to pay any
recurring royalties to any Person with respect to any such Intellectual
Property. Except as disclosed in Section 6.11 of the Savannah Disclosure
Memorandum, no officer, director or employee of any Savannah Entity is party to
any Contract which restricts or prohibits such officer, director or employee
from engaging in activities competitive with any Person, including any Savannah
Entity.


               6.12   ENVIRONMENTAL MATTERS.

                      (a)    To the Knowledge of Savannah, each Savannah Entity,
its Participation Facilities, and its Operating Properties are, and have been,
in compliance with all Environmental Laws, except for violations which are not
reasonably likely to have, individually or in the aggregate, a Savannah Material
Adverse Effect.

                      (b)    To the Knowledge of Savannah, there is no 
Litigation pending or threatened before any court, governmental agency, or
authority or other forum in which any Savannah Entity or any of its Operating
Properties or Participation Facilities (or Savannah in respect of such Operating
Property or Participation Facility) has been or, with respect to threatened
Litigation, may be named as a defendant (i) for alleged noncompliance (including
by any predecessor) with any Environmental Law or (ii) relating to the release,
discharge, spillage, or disposal into the environment of any Hazardous Material,
whether or not occurring at, on, under, adjacent to, or affecting (or
potentially affecting) a site owned, leased, or operated by any Savannah Entity
or any of its Operating Properties or Participation Facilities, except for such
Litigation pending or threatened that is not reasonably likely to have,
individually or in the aggregate, a Savannah Material Adverse Effect, nor is
there any reasonable basis for any Litigation of a type described in this
sentence, except such as is not reasonably likely to have, individually or in
the aggregate, a Savannah Material Adverse Effect.

                      (c)    During the period of (i) any Savannah Entity's
ownership or operation of any of their respective current properties, (ii) any
Savannah Entity's participation in the management of any Participation Facility,
or (iii) any Savannah Entity's holding of a security interest in a Operating
Property, there have been no releases, discharges, spillages, or disposals of
Hazardous Material in, on, under, adjacent to, or affecting (or potentially
affecting) such properties, except such as are not reasonably likely to have,
individually or in the aggregate, a Savannah Material Adverse Effect. Prior to
the period of (i) any Savannah Entity's ownership or operation of any of their
respective current properties, (ii) any Savannah Entity's participation in the
management of any Participation Facility, or (iii) any Savannah Entity's holding
of a security interest in a Operating Property, to the Knowledge of Savannah,
there were no releases, discharges, spillages, or disposals of Hazardous
Material in, on, under, or affecting any such property, Participation Facility
or Operating Property, except such as are not reasonably likely to have,
individually or in the aggregate, a Savannah Material Adverse Effect.


               6.13   COMPLIANCE WITH LAWS.  Savannah is duly registered as a 
bank holding company under the BHC Act. Each Savannah Entity has in effect all
Permits necessary for it to own, lease or operate its material

                                      A-25


<PAGE>109


Assets and to carry on its business as now conducted, except for those Permits
the absence of which are not reasonably likely to have, individually or in the
aggregate, a Savannah Material Adverse Effect, and there has occurred no Default
under any such Permit, other than Defaults which are not reasonably likely to
have, individually or in the aggregate, a Savannah Material Adverse Effect.
Except as disclosed in Section 6.13 of the Savannah Disclosure Memorandum, none
of the Savannah Entities:

               (a)    is in Default under any of the provisions of its
Articles of Incorporation or Bylaws (or other governing instruments); or

               (b)    is in Default under any Laws, Orders or Permits applicable
to its business or employees conducting its business, except for Defaults which
are not reasonably likely to have, individually or in the aggregate, a Savannah
Material Adverse Effect; or

               (c)    since January 1, 1993, has received any notification or
communication from any agency or department of federal, state, or local
government or any Regulatory Authority or the staff thereof (i) asserting that
any Savannah Entity is not in compliance with any of the Laws or Orders which
such governmental authority or Regulatory Authority enforces, where such
noncompliance is reasonably likely to have, individually or in the aggregate, a
Savannah Material Adverse Effect, (ii) threatening to revoke any Permits, the
revocation of which is reasonably likely to have, individually or in the
aggregate, a Savannah Material Adverse Effect, or (iii) requiring any Savannah
Entity to enter into or consent to the issuance of a cease and desist order,
formal agreement, directive, commitment or memorandum of understanding, or to
adopt any Board resolution or similar undertaking, which restricts materially
the conduct of its business, or in any manner relates to its capital adequacy,
its credit or reserve policies, its management, or the payment of dividends.

Copies of all material reports, correspondence, notices and other documents
relating to any inspection, audit, monitoring or other form of review or
enforcement action by a Regulatory Authority have been made available to Bryan.



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


               6.15   EMPLOYEE BENEFIT PLANS.

                      (a)    Savannah has disclosed in Section 6.15 of the 
Savannah Disclosure Memorandum, and has delivered or made available to Bryan
prior to the execution of this Agreement copies in each case of all pension,
retirement, profit-sharing, deferred compensation, stock option, employee stock
ownership, severance pay, vacation, bonus, or other incentive plan, all other
written employee programs, arrangements, or agreements, all medical, vision,
dental, or other health plans, all life insurance plans, and all other employee
benefit plans or fringe benefit plans, including "employee benefit plans" as
that term is defined in Section 3(3) of ERISA, currently adopted, maintained by,
sponsored in whole or in part by, or contributed to by any Savannah Entity or
ERISA Affiliate thereof for the benefit of employees, retirees, dependents,
spouses, directors, independent contractors, or other beneficiaries and under
which employees, retirees, dependents, spouses, directors, independent
contractors, or other beneficiaries are eligible to participate (collectively,
the "Savannah Benefit Plans"). Any of the Savannah Benefit Plans which is an
"employee pension benefit plan," as that term is defined in Section 3(2) of
ERISA, is referred to herein as a "Savannah ERISA Plan." Each Savannah ERISA
Plan which is also a "defined benefit plan" (as defined in Section 414(j) of the
Internal Revenue Code) is referred to herein as a "Savannah Pension Plan." No
Savannah Pension Plan is or has been a multiemployer plan within the meaning of
Section 3(37) of ERISA.

                                      A-26


<PAGE>110


                      (b)    All Savannah Benefit Plans are in compliance with 
the applicable terms of ERISA, the Internal Revenue Code, and any other
applicable Laws the breach or violation of which are reasonably likely to have,
individually or in the aggregate, a Savannah Material Adverse Effect. Each
Savannah ERISA Plan which is intended to be qualified under Section 401(a) of
the Internal Revenue Code has received a favorable determination letter from the
Internal Revenue Service, and Savannah is not aware of any circumstances likely
to result in revocation of any such favorable determination letter. No Savannah
Entity has engaged in a transaction with respect to any Savannah Benefit Plan
that, assuming the taxable period of such transaction expired as of the date
hereof, would subject any Savannah Entity to a Tax imposed by either Section
4975 of the Internal Revenue Code or Section 502(i) of ERISA in amounts which
are reasonably likely to have, individually or in the aggregate, a Savannah
Material Adverse Effect.

                      (c)    No Savannah Pension Plan has any "unfunded current
liability," as that term is defined in Section 302(d)(8)(A) of ERISA, based on
actuarial assumptions set forth for such plan's most recent actuarial valuation.
Since the date of the most recent actuarial valuation, there has been (i) no
material change in the financial position of a Savannah Pension Plan, (ii) no
change in the actuarial assumptions with respect to any Savannah Pension Plan,
and (iii) no increase in benefits under any Savannah Pension Plan as a result of
plan amendments or changes in applicable Law which is reasonably likely to have,
individually or in the aggregate, a Savannah Material Adverse Effect or
materially adversely affect the funding status of any such plan. Neither any
Savannah Pension Plan nor any "single-employer plan," within the meaning of
Section 4001(a)(15) of ERISA, currently or formerly maintained by any Savannah
Entity, or the single-employer plan of any ERISA Affiliate has an "accumulated
funding deficiency" within the meaning of Section 412 of the Internal Revenue
Code or Section 302 of ERISA, which is reasonably likely to have a Savannah
Material Adverse Effect. No Savannah Entity has provided, or is required to
provide, security to a Savannah Pension Plan or to any single-employer plan of
an ERISA Affiliate pursuant to Section 401(a)(29) of the Internal Revenue Code.

                      (d)    Within the six-year period preceding the Effective
Time, no Liability under Subtitle C or D of Title IV of ERISA has been or is
expected to be incurred by any Savannah Entity with respect to any ongoing,
frozen or terminated single-employer plan or the single-employer plan of any
ERISA Affiliate, which Liability is reasonably likely to have a Savannah
Material Adverse Effect. No Savannah Entity has incurred any withdrawal
Liability with respect to a multiemployer plan under Subtitle B of Title IV of
ERISA (regardless of whether based on contributions of an ERISA Affiliate),
which Liability is reasonably likely to have a Savannah Material Adverse Effect.
No notice of a "reportable event," within the meaning of Section 4043 of ERISA
for which the 30-day reporting requirement has not been waived, has been
required to be filed for any Savannah Pension Plan or by any ERISA Affiliate
within the 12-month period ending on the date hereof.

                      (e)    Except as disclosed in Section 6.15 of the Savannah
Disclosure Memorandum, no Savannah Entity has any Liability for retiree health
and life benefits under any of the Savannah Benefit Plans and there are no
restrictions on the rights of such Savannah Entity to amend or terminate any
such retiree health or benefit Plan without incurring any Liability thereunder,
which Liability is reasonably likely to have a Savannah Material Adverse Effect.

                      (f)    Except as disclosed in Section 6.15 of the Savannah
Disclosure Memorandum, neither the execution and delivery of this Agreement nor
the consummation of the transactions contemplated hereby will (i) result in any
payment (including severance, unemployment compensation, golden parachute, or
otherwise) becoming due to any director or any employee of any Savannah Entity
from any Savannah Entity under any Savannah Benefit Plan or otherwise, (ii)
increase any benefits otherwise payable under any Savannah Benefit Plan, or
(iii) result in any acceleration of the time of payment or vesting of any such
benefit, where such payment, increase, or acceleration is reasonably likely to
have, individually or in the aggregate, a Savannah Material Adverse Effect.

                      (g)    The actuarial present values of all accrued 
deferred compensation entitlements (including entitlements under any executive
compensation, supplemental retirement, or employment agreement) of employees and
former employees of any Savannah Entity and their respective beneficiaries,
other than entitlements

                                      A-27


<PAGE>111


accrued pursuant to funded retirement plans subject to the provisions of Section
412 of the Internal Revenue Code or Section 302 of ERISA, have been fully
reflected on the Savannah Financial Statements to the extent required by and in
accordance with GAAP.

               6.16   MATERIAL CONTRACTS. Except as disclosed in Section 6.16 of
the Savannah Disclosure Memorandum or otherwise reflected in the Savannah
Financial Statements, none of the Savannah Entities, nor any of their respective
Assets, businesses, or operations, is a party to, or is bound or affected by, or
receives benefits under, (i) any employment, severance, termination, consulting
or retirement Contract, (ii) any Contract relating to the borrowing of money by
any Savannah Entity or the guarantee by any Savannah Entity of any such
obligation (other than Contracts evidencing deposit liabilities, purchases of
federal funds, fully-secured repurchase agreements, and Federal Home Loan Bank
advances of depository institution Subsidiaries, trade payables and Contracts
relating to borrowings or guarantees made in the ordinary course of business),
or (iii) any Contract which prohibits or restricts any Savannah Entity from
engaging in any business activities in any geographic area, line of business or
otherwise in competition with any other Person, (iv) any Contract between or
among Savannah Entities, (v) any Contract involving Intellectual Property (other
than Contracts entered into in the ordinary course with customers and
"shrink-wrap" software licenses), (vi) any Contract relating to the provision of
data processing, network communication, or other technical services to or by any
Savannah Entity, (vii) any Contract relating to the purchase or sale of any
goods or services (other than Contracts entered into in the ordinary course of
business and involving payments under any individual Contract not in excess of
$25,000), (viii) any exchange-traded or over-the-counter swap, forward, future,
option, cap, floor, or collar financial Contract, or any other interest rate or
foreign currency protection Contract not included on its balance sheet which is
a financial derivative Contract, and (ix) any other Contract or amendment
thereto that would be required to be filed as an exhibit to a Form 10-K filed by
Savannah with the SEC as of the date of this Agreement that has not been filed
as an exhibit to Savannah's Form 10-KSB filed for the fiscal year ended December
31, 1996, or in an SEC Document and identified to Bryan (together with all
Contracts referred to in Sections 6.10 and 6.15(a), the "Savannah Contracts").
With respect to each Savannah Contract and except as disclosed in Section 6.16
of the Savannah Disclosure Memorandum: (i) the Contract is in full force and
effect; (ii) no Savannah Entity is in Default thereunder, other than Defaults
which are not reasonably likely to have, individually or in the aggregate, a
Savannah Material Adverse Effect; (iii) no Savannah Entity has repudiated or
waived any material provision of any such Contract; and (iv) no other party to
any such Contract is, to the Knowledge of Savannah, in Default in any respect,
other than Defaults which are not reasonably likely to have, individually or in
the aggregate, a Savannah Material Adverse Effect, or has repudiated or waived
any material provision thereunder. All of the indebtedness of any Savannah
Entity for money borrowed is prepayable at any time by such Savannah Entity
without penalty or premium.

               6.17   LEGAL PROCEEDINGS. There is no Litigation instituted or 
pending, or, to the Knowledge of Savannah, threatened (or unasserted but
considered probable of assertion and which if asserted would have at least a
reasonable probability of an unfavorable outcome) against any Savannah Entity,
or against any director, employee or employee benefit plan of any Savannah
Entity, or against any Asset, interest, or right of any of them, that is
reasonably likely to have, individually or in the aggregate, a Savannah Material
Adverse Effect, nor are there any Orders of any Regulatory Authorities, other
governmental authorities, or arbitrators outstanding against any Savannah
Entity, that are reasonably likely to have, individually or in the aggregate, a
Savannah Material Adverse Effect. Section 6.17 of the Savannah Disclosure
Memorandum contains a summary of all Litigation as of the date of this Agreement
to which any Savannah Entity is a party and which names a Savannah Entity as a
defendant or cross-defendant or for which any Savannah Entity has any potential
Liability.

               6.18   REPORTS. Since January 1, 1993, or the date of 
organization if later, each Savannah Entity has timely filed all reports and
statements, together with any amendments required to be made with respect
thereto, that it was required to file with Regulatory Authorities (except, in
the case of state securities authorities, failures to file which are not
reasonably likely to have, individually or in the aggregate, a Savannah Material
Adverse Effect). As of their respective dates, each of such reports and
documents, including the financial statements, exhibits, and schedules thereto,
complied in all material respects with all applicable Laws. As of its respective
date, each such report and document did not, in all material respects, contain
any untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements made therein,
in light of the circumstances under which they were made, not misleading.

                                      A-28

<PAGE>112


               6.19   STATEMENTS TRUE AND CORRECT. None of the information 
supplied or to be supplied by any Savannah Entity or any Affiliate thereof for
inclusion in the Registration Statement to be filed by Savannah with the SEC,
will, when the Registration Statement becomes effective, be false or misleading
with respect to any material fact, or omit to state any material fact necessary
to make the statements therein not misleading. None of the information supplied
or to be supplied by any Savannah Entity or any Affiliate thereof for inclusion
in the Joint Proxy Statement to be mailed to each Party's shareholders in
connection with the Shareholders' Meetings, and any other documents to be filed
by any Savannah Entity or any Affiliate thereof with the SEC or any other
Regulatory Authority in connection with the transactions contemplated hereby,
will, at the respective time such documents are filed, and with respect to the
Joint Proxy Statement, when first mailed to the shareholders of Bryan and
Savannah, be false or misleading with respect to any material fact, or omit to
state any material fact necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading, or, in the case of
the Joint Proxy Statement or any amendment thereof or supplement thereto, at the
time of the Shareholders' Meetings, be false or misleading with respect to any
material fact, or omit to state any material fact necessary to correct any
statement in any earlier communication with respect to the solicitation of any
proxy for the Shareholders' Meetings. All documents that any Savannah Entity or
any Affiliate thereof is responsible for filing with any Regulatory Authority in
connection with the transactions contemplated hereby will comply as to form in
all material respects with the provisions of applicable Law.


               6.20   ACCOUNTING, TAX AND REGULATORY MATTERS.  No Savannah 
Entity or any Affiliate thereof has taken or agreed to take any action or has
any Knowledge of any fact or circumstance that is reasonably likely to (i)
prevent the Merger from qualifying for pooling-of-interests accounting treatment
or as a reorganization within the meaning of Section 368(a) of the Internal
Revenue Code, or (ii) materially impede or delay receipt of any Consents of
Regulatory Authorities referred to in Section 9.1(b) or result in the imposition
of a condition or restriction of the type referred to in the last sentence of
such Section.

               6.21   STATE TAKEOVER LAWS. Each Savannah Entity has taken all 
necessary action to exempt the transactions contemplated by this Agreement from,
or if necessary to challenge the validity or applicability of, any applicable
"moratorium," "fair price," "business combination," "control share," or other
anti-takeover Laws (collectively, "Takeover Laws"), including Sections 14-2-1111
and 14-2-1132 of the GBCC.

               6.22   CHARTER PROVISIONS. Each Savannah Entity has taken all 
action so that the entering into of this Agreement and the Savannah Stock Option
Agreement and the consummation of the Merger and the other transactions
contemplated hereby and thereby, including the acquisition of shares pursuant
to, or other exercise of rights under, the Savannah Stock Option Agreement, do
not and will not result in the grant of any rights to any Person under the
Articles of Incorporation, Bylaws or other governing instruments of any Savannah
Entity or restrict or impair the ability of Bryan or any Bryan shareholder to
vote, or otherwise to exercise the rights of a shareholder with respect to,
shares of Savannah Common Stock that may be directly or indirectly acquired or
controlled by them.

               6.23   BOARD RECOMMENDATION. The Board of Directors of Savannah,
at a meeting duly called and held, has by unanimous vote of the directors
present (who constituted all of the directors then in office) (i) determined
that this Agreement and the transactions contemplated hereby, including the
Merger, and the Savannah Stock Option Agreement and the transactions
contemplated thereby, taken together, are fair to and in the best interests of
the shareholders and (ii) resolved to recommend that the holders of the shares
of Savannah Common Stock approve this Agreement.


                                   ARTICLE 7
                    CONDUCT OF BUSINESS PENDING CONSUMMATION



               7.1   AFFIRMATIVE COVENANTS OF EACH PARTY. From the date of this
Agreement until the earlier of the Effective Time or the termination of this
Agreement, unless the prior written consent of the other Party shall have been
obtained, and except as otherwise expressly contemplated herein, each Party
shall and shall cause

                                      A-29

<PAGE>113


each of its Subsidiaries to (a) operate its business only in the usual, regular,
and ordinary course, (b) preserve intact its business organization and Assets
and maintain its rights and franchises, and (c) take no action which would (i)
materially adversely affect the ability of either Party to obtain any Consents
required for the transactions contemplated hereby without imposition of a
condition or restriction of the type referred to in the last sentences of
Section 9.1(b) or 9.1(c), or (ii) materially adversely affect the ability of
either Party to perform its covenants and agreements under this Agreement.



               7.2   NEGATIVE COVENANTS OF Bryan. From the date of this 
Agreement until the earlier of the Effective Time or the termination of this
Agreement, unless the prior written consent of Savannah shall have been
obtained, which consent shall not be unreasonably withheld, and except as
otherwise expressly contemplated herein, Bryan covenants and agrees that it will
not do or agree or commit to do, or permit any of its Subsidiaries to do or
agree or commit to do, any of the following:

                      (a)    amend the Articles of Incorporation, Bylaws or 
other governing instruments of any Bryan Entity, or

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

                      (c)    repurchase, redeem, or otherwise acquire or 
exchange (other than exchanges in the ordinary course under employee benefit
plans), directly or indirectly, any shares, or any securities convertible into
any shares, of the capital stock of any Bryan Entity, or declare or pay any
dividend or make any other distribution in respect of Bryan's capital stock;
provided, that Bryan may (to the extent legally and contractually permitted to
do so), but shall not be obligated to, declare and pay a regular annual cash
dividend on the shares of Bryan Common Stock in accordance with past practice
disclosed in Section 7.2(c) of the Bryan Disclosure Memorandum, but not in
excess of $1.00 per share of Bryan Common Stock, and further provided that,
after June 30, 1998, Bryan may declare and pay quarterly cash dividends in
amounts equal to the quarterly cash dividend amounts declared and paid by
Savannah to Savannah shareholders times the Exchange Ratio of 1.85, on the
record dates and payment dates declared by Savannah; or

                      (d)    except for this Agreement, or pursuant to the Bryan
Stock Option Agreement, or pursuant to the exercise of stock options outstanding
as of the date hereof and pursuant to the terms thereof in existence on the date
hereof, or as disclosed in Section 7.2(d) of the Bryan Disclosure Memorandum,
issue, sell, pledge, encumber, authorize the issuance of, enter into any
Contract to issue, sell, pledge, encumber, or authorize the issuance of, or
otherwise permit to become outstanding, any additional shares of Bryan Common
Stock or any other capital stock of any Bryan Entity, or any stock appreciation
rights, or any option, warrant, or other Equity Right; or

                      (e)    adjust, split, combine or reclassify any shares of 
Bryan Common Stock or issue or authorize the issuance of any other securities in
respect of or in substitution for shares of Bryan Common Stock, or sell, lease,
mortgage or otherwise dispose of or otherwise encumber (x) any shares of capital
stock of any Bryan Subsidiary (unless any such shares of stock are sold or
otherwise transferred to another Bryan Entity) or (y) any Asset having a book
value in excess of $25,000 other than in the ordinary course of business for
reasonable and adequate consideration; o

                                      A-30

<PAGE>114


                      (f)    except for purchases of U.S. Treasury securities, 
U.S. Government agency securities or obligations of the State of Georgia, or any
subdivisions thereof, which have maturities of seven years or less, purchase any
securities or make any material investment, either by purchase of stock of
securities, contributions to capital, Asset transfers, or purchase of any
Assets, in any Person other than a wholly owned Bryan Subsidiary, or otherwise
acquire direct or indirect control over any Person, other than in connection
with (i) internal reorganizations or consolidations involving existing
Subsidiaries, (ii) foreclosures in the ordinary course of business, (iii)
acquisitions of control by a depository institution Subsidiary in its fiduciary
capacity, or (iv) the creation of new wholly owned Subsidiaries organized to
conduct or continue activities otherwise permitted by this Agreement; or

                      (g)    grant any increase in compensation or benefits to 
the employees or officers of any Bryan Entity, except in accordance with past
practice disclosed in Section 7.2(g) of the Bryan Disclosure Memorandum or as
required by Law; pay any severance or termination pay or any bonus other than
pursuant to written policies or written Contracts in effect on the date of this
Agreement and disclosed in Section 7.2(g) of the Bryan Disclosure Memorandum;
and enter into or amend any severance agreements with officers of any Bryan
Entity; grant any material increase in fees or other increases in compensation
or other benefits to directors of any Bryan Entity except in accordance with
past practice disclosed in Section 7.2(g) of the Bryan Disclosure Memorandum; or
voluntarily accelerate the vesting of any stock options or other stock-based
compensation or employee benefits or other Equity Rights; or

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

                      (i)    adopt any new employee benefit plan of any Bryan
Entity or terminate or withdraw from, or make any material change in or to, any
existing employee benefit plans of any Bryan Entity other than any such change
that is required by Law or that, in the opinion of counsel, is necessary or
advisable to maintain the tax qualified status of any such plan, or make any
distributions from such employee benefit plans, except as required by Law, the
terms of such plans or consistent with past practice; or

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

                      (k)    commence any Litigation other than in accordance
with past practice, or settle any Litigation involving any Liability of any
Bryan Entity for material money damages or restrictions upon the operations of
any Bryan Entity; or

                      (l)    except in the ordinary course of business, enter 
into, modify, amend or terminate any material Contract (including any loan
Contract with an unpaid balance exceeding $25,000) or waive, release, compromise
or assign any material rights or claims.

               7.3   NEGATIVE COVENANTS OF SAVANNAH. From the date of this
Agreement until the earlier of the Effective Time or the termination of this
Agreement, unless the prior written consent of Bryan shall have been obtained,
which consent shall not be unreasonably withheld, and except as otherwise
expressly contemplated herein, Savannah covenants and agrees that it will not do
or agree or commit to do, or permit any of its Subsidiaries to do or agree or
commit to do, any of the following:

                      (a)    amend the Articles of Incorporation or Bylaws of 
Savannah, in each case, in any manner adverse to the holders of Bryan Common
Stock, or

                      (b) incur any additional debt obligation or other 
obligation for borrowed money (other than indebtedness of a Savannah Entity to 
another Savannah Entity) in excess of an aggregate of $100,000 (for the

                                      A-31


<PAGE>115


Savannah Entities on a consolidated basis) except in the ordinary course of the
business of Savannah Subsidiaries consistent with past practices (which shall
include, for Savannah Subsidiaries that are depository institutions, creation of
deposit liabilities, purchases of federal funds, advances from the Federal
Reserve Bank or Federal Home Loan Bank, and entry into repurchase agreements
fully secured by U.S. government or agency securities), or impose, or suffer the
imposition, on any Asset of any Savannah Entity of any Lien or permit any such
Lien to exist (other than in connection with deposits, repurchase agreements,
bankers acceptances, "treasury tax and loan" accounts established in the
ordinary course of business, the satisfaction of legal requirements in the
exercise of trust powers, and Liens in effect as of the date hereof that are
disclosed in the Savannah Disclosure Memorandum); or

                      (c)    repurchase, redeem, or otherwise acquire or 
exchange (other than exchanges in the ordinary course under employee benefit
plans), directly or indirectly, any shares, or any securities convertible into
any shares, of the capital stock of any Savannah Entity, or declare or pay any
dividend or make any other distribution in respect of Savannah's capital stock,
provided that Savannah may (to the extent legally and contractually permitted to
do so), but shall not be obligated to, declare and pay regular quarterly cash
dividends on the shares of Savannah Common Stock in accordance with past
practice disclosed in Section 7.3(c) of the Savannah Disclosure Memorandum, but
not in excess of $0.12 per share of Savannah Common Stock; or

                      (d)    except for this Agreement, or pursuant to the 
Savannah Stock Option Agreement, or pursuant to the exercise of stock options
outstanding as of the date hereof and pursuant to the terms thereof in existence
on the date hereof, or as disclosed in Section 7.3(d) of the Savannah Disclosure
Memorandum, issue, sell, pledge, encumber, authorize the issuance of, enter into
any Contract to issue, sell, pledge, encumber, or authorize the issuance of, or
otherwise permit to become outstanding, any additional shares of Savannah Common
Stock or any other capital stock of any Savannah Entity, or any stock
appreciation rights, or any option, warrant, conversion, or other Equity Right;
or

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

                      (f)    except for purchases of U.S. Treasury securities, 
U.S. Government agency securities or obligations of the State of Georgia, or any
subdivisions thereof, which have maturities of seven years or less, purchase any
securities or make any material investment, either by purchase of stock of
securities, contributions to capital, Asset transfers, or purchase of any
Assets, in any Person other than a wholly owned Savannah Subsidiary, or
otherwise acquire direct or indirect control over any Person, other than in
connection with (i) internal reorganizations or consolidations involving
existing Subsidiaries, (ii) foreclosures in the ordinary course of business,
(iii) acquisitions of control by a depository institution Subsidiary in its
fiduciary capacity, or (iv) the creation of new wholly owned Subsidiaries
organized to conduct or continue activities otherwise permitted by this
Agreement; or

                      (g)    grant any increase in compensation or benefits to 
the employees or officers of any Savannah Entity, except in accordance with past
practice disclosed in Section 7.3(g) of the Savannah Disclosure Memorandum or as
required by Law; pay any severance or termination pay or any bonus other than
pursuant to written policies or written Contracts in effect on the date of this
Agreement and disclosed in Section 7.3(g) of the Savannah Disclosure Memorandum
or the provisions of any applicable program or plan adopted by its Board of
Directors prior to the date of this Agreement; enter into or amend any severance
agreements with officers of any Savannah Entity; grant any material increase in
fees or other increases in compensation or other benefits to directors of any
Savannah Entity except in accordance with past practice disclosed in Section
7.3(g) of the Savannah Disclosure Memorandum; or voluntarily accelerate the
vesting of any stock options or other stock-based compensation or employee
benefits or other Equity Rights; or

                                      A-32


<PAGE>116


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

                      (i)    adopt any new employee benefit plan of any Savannah
Entity or terminate or withdraw from, or make any material change in or to, any
existing employee benefit plans of any Savannah Entity other than any such
change that is required by Law or that, in the opinion of counsel, is necessary
or advisable to maintain the tax qualified status of any such plan, or make any
distributions from such employee benefit plans except as required by Law, the
terms of such plans, or consistent with past practice; or

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

                      (k)    commence any Litigation other than in accordance 
with past practice, or settle any Litigation involving any Liability of any
Savannah Entity for material money damages or restrictions upon the operations
of any Savannah Entity; or

                      (l)    except in the ordinary course of business, enter
into, modify, amend or terminate any material Contract (including any loan
Contract with an unpaid balance exceeding $25,000) or waive, release, compromise
or assign any material rights or claims.



               7.4   ADVERSE CHANGES IN CONDITION. Each Party agrees to give 
written notice promptly to the other Party upon becoming aware of the occurrence
or impending occurrence of any event or circumstance relating to it or any of
its Subsidiaries which (i) is reasonably likely to have, individually or in the
aggregate, a Bryan Material Adverse Effect or a Savannah Material Adverse
Effect, as applicable, or (ii) would cause or constitute a material breach of
any of its representations, warranties, or covenants contained herein, and to
use its reasonable efforts to prevent or promptly to remedy the same.

               7.5   REPORTS. Each Party and its Subsidiaries shall file all
reports required to be filed by it with Regulatory Authorities between the date
of this Agreement and the Effective Time and shall deliver to the other Party
copies of all such reports promptly after the same are filed. If financial
statements are contained in any such reports filed with the SEC, such financial
statements will fairly present the consolidated financial position of the entity
filing such statements as of the dates indicated and the consolidated results of
operations, changes in shareholders' equity, and cash flows for the periods then
ended in accordance with GAAP (subject in the case of interim financial
statements to normal recurring year-end adjustments that are not material). As
of their respective dates, such reports filed with the SEC will comply in all
material respects with the Securities Laws and will not contain any untrue
statement of a material fact or omit to state a material fact required to be
stated therein or necessary in order to make the statements therein, in light of
the circumstances under which they were made, not misleading. Any financial
statements contained in any other reports to another Regulatory Authority shall
be prepared in accordance with Laws applicable to such reports.


                                   ARTICLE 8
                             ADDITIONAL AGREEMENTS


8.1   REGISTRATION STATEMENT; PROXY STATEMENT; SHAREHOLDER APPROVAL.  As soon as
reasonably practicable after execution of this Agreement, Savannah shall prepare
and file the Registration Statement with the SEC, and shall use its reasonable
efforts to cause the Registration Statement to become effective under the 1933
Act and take any action required to be taken under the applicable state Blue Sky
or securities Laws in connection with the issuance of the shares of Savannah
Common Stock upon consummation of the Merger. Bryan shall cooperate in the
preparation and filing of the Registration Statement and shall furnish all
information

                                      A-33


<PAGE>117


concerning it and the holders of its capital stock as Savannah may reasonably
request in connection with such action. Bryan shall call a Shareholders'
Meeting, to be held as soon as reasonably practicable after the Registration
Statement is declared effective by the SEC, for the purpose of voting upon
approval of this Agreement and such other related matters as it deems
appropriate. Savannah shall call a Shareholders' Meeting, to be held as soon as
reasonably practicable after the Registration Statement is declared effective by
the SEC, for the purpose of voting upon approval of the issuance of shares of
Savannah Common Stock pursuant to the Merger and such other related matters as
it deems appropriate. In connection with the Shareholders' Meetings, (i) Bryan
and Savannah shall prepare and file with the SEC a Joint Proxy Statement and
mail such Joint Proxy Statement to their respective shareholders, (ii) the
Parties shall furnish to each other all information concerning them that they
may reasonably request in connection with such Joint Proxy Statement, (iii) the
Board of Directors of Bryan and Savannah shall recommend to their respective
shareholders the approval of the matters submitted for approval, and (iv) the
Board of Directors and officers of Bryan and Savannah shall use their reasonable
efforts to obtain such shareholders' approval. Savannah and Bryan shall make all
necessary filings with respect to the Merger under the Securities Laws.

               8.28   EXCHANGE LISTING. Savannah shall use its reasonable 
efforts to list, prior to the Effective Time, on the Nasdaq National Market the
shares of Savannah Common Stock to be issued to the holders of Bryan Common
Stock pursuant to the Merger, and Savannah shall give all notices and make all
filings with the Nasdaq National Market required in connection with the
transactions contemplated herein.

               8.3   APPLICATIONS. Savannah shall prepare and file, and Bryan 
shall cooperate in the preparation and, where appropriate, filing of,
applications with all Regulatory Authorities having jurisdiction over the
transactions contemplated by this Agreement seeking the requisite Consents
necessary to consummate the transactions contemplated by this Agreement. The
Parties shall deliver to each other copies of all filings, correspondence and
orders to and from all Regulatory Authorities in connection with the
transactions contemplated hereby.



               8.4   FILINGS WITH STATE OFFICES. Upon the terms and subject to 
the conditions of this Agreement, Savannah shall execute and file the
Certificate of Merger with the Secretary of State of the State of Georgia in
connection with the Closing.



               8.5   AGREEMENT AS TO EFFORTS TO CONSUMMATE. Subject to the term
and conditions of this Agreement, each Party agrees to use, and to cause its
Subsidiaries to use, its reasonable efforts to take, or cause to be taken, all
actions, and to do, or cause to be done, all things necessary, proper, or
advisable under applicable Laws to consummate and make effective, as soon as
reasonably practicable after the date of this Agreement, the transactions
contemplated by this Agreement, including using its reasonable efforts to lift
or rescind any Order adversely affecting its ability to consummate the
transactions contemplated herein and to cause to be satisfied the conditions
referred to in Article 9; provided, that nothing herein shall preclude either
Party from exercising its rights under this Agreement or the respective Stock
Option Agreements. Each Party shall use, and shall cause each of its
Subsidiaries to use, its reasonable efforts to obtain all Consents necessary or
desirable for the consummation of the transactions contemplated by this
Agreement.


               8.6   INVESTIGATION AND CONFIDENTIALITY.

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

                      (b)    In addition to the Parties' respective obligations
under the Confidentiality Agreement, which is hereby reaffirmed and adopted, and
incorporated by reference herein each Party shall, and shall cause its advisers
and agents to, maintain the confidentiality of all confidential information
furnished to it by

                                      A-34


<PAGE>118


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

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

               8.7   PRESS RELEASES.  Prior to the Effective Time, Bryan and 
Savannah shall consult with each other as to the form and substance of any press
release or other public disclosure materially related to this Agreement or any
other transaction contemplated hereby; provided, that nothing in this Section
8.7 shall be deemed to prohibit any Party from making any disclosure which its
counsel deems necessary or advisable in order to satisfy such Party's disclosure
obligations imposed by Law.



               8.8   CERTAIN ACTIONS. Except with respect to this Agreement and 
the transactions contemplated hereby, neither Party nor any Affiliate thereof
nor any Representatives thereof retained by either Party shall directly or
indirectly solicit any Acquisition Proposal by any Person. Neither Party nor any
Affiliate or Representative thereof shall furnish any non-public information
that it is not legally obligated to furnish, negotiate with respect to, or enter
into any Contract with respect to, any Acquisition Proposal, but a Party may
communicate information about such an Acquisition Proposal to its shareholders
if and to the extent that it is required to do so in order to comply with
obligations under Section 14 of the 1934 Act. Each Party shall promptly advise
the other Party following the receipt of any Acquisition Proposal and the
details thereof, and advise the other Party of any developments with respect to
such Acquisition Proposal promptly upon the occurrence thereof.


               8.9   ACCOUNTING AND TAX TREATMENT.  Each of the Parties 
undertakes and agrees to use its reasonable efforts to cause the Merger, and to
take no action which would cause the Merger not, to qualify for treatment as a
pooling of interests for accounting purposes or as a "reorganization" within the
meaning of Section 368(a) of the Internal Revenue Code for federal income tax
purposes.



               8.10   STATE TAKEOVER LAWS. Each Bryan Entity shall take all 
necessary steps to exempt the transactions contemplated by this Agreement from,
or if necessary to challenge the validity or applicability of, any applicable
Takeover Law, including Sections 14-2-1111 and 14-2-1132 of the GBCC.



               8.11   CHARTER PROVISIONS. Each Bryan Entity shall take all 
necessary action to ensure that the entering into of this Agreement and the
Bryan Stock Option Agreement and the consummation of the Merger and the other
transactions contemplated hereby do not and will not result in the grant of any
rights to any Person under the Articles of Incorporation, Bylaws or other
governing instruments of any Bryan Entity or restrict or impair the ability of
Savannah or any of its Subsidiaries to vote, or otherwise to exercise the rights
of a shareholder with respect to, shares of any Bryan Entity that may be
directly or indirectly acquired or controlled by them.



               8.12   AGREEMENT OF AFFILIATES. Bryan has disclosed in Section
8.12 of the Bryan Disclosure Memorandum all Persons whom it reasonably believes
is an "affiliate" of Bryan for purposes of Rule 145 under the 1933 Act. Bryan
shall use its reasonable efforts to cause each such Person to deliver to
Savannah not later than 30 days after the date of this Agreement, a written
agreement, substantially in the form of Exhibit 44"ex_affil_agr4ex_affil_agr,
providing that such Person will not sell, pledge, transfer, or otherwise dispose
of the shares of Bryan Common Stock held by such Person except as contemplated
by such agreement or by this Agreement and will not sell, pledge, transfer, or
otherwise dispose of the shares of Savannah Common Stock to be received by such
Person upon consummation of the Merger except in compliance with applicable
provisions of the 1933 Act and the rules and regulations thereunder and, if the
Merger is accounted for by the pooling-of-interests method of accounting, until
such time as financial results covering at least 30 days of combined operations
of Savannah and Bryan have been published

                                      A-35


<PAGE>117


within the meaning of Section 201.01 of the SEC's Codification of Financial
Reporting Policies. If the Merger is accounted for using the
pooling-of-interests method of accounting, shares of Savannah Common Stock
issued to such affiliates of Bryan in exchange for shares of Bryan Common Stock
shall not be transferable until such time as financial results covering at least
30 days of combined operations of Savannah and Bryan have been published within
the meaning of Section 201.01 of the SEC's Codification of Financial Reporting
Policies, regardless of whether each such affiliate has provided the written
agreement referred to in this Section 8.12 (and Savannah shall be entitled to
place restrictive legends upon certificates for shares of Savannah Common Stock
issued to affiliates of Bryan pursuant to this Agreement to enforce the
provisions of this Section 8.12). Savannah shall not be required to maintain the
effectiveness of the Registration Statement under the 1933 Act for the purposes
of resale of Savannah Common Stock by such affiliates.


               8.13   EMPLOYEE BENEFITS AND CONTRACTS.  Following the Effective
Time, Savannah shall provide generally to officers and employees of the Bryan
Entities employee benefits under employee benefit and welfare plans (other than
stock option or other plans involving the potential issuance of Savannah Common
Stock), on terms and conditions which when taken as a whole are substantially
similar to those currently provided by the Savannah Entities to their similarly
situated officers and employees. For purposes of participation, vesting and
(except in the case of Savannah retirement plans) benefit accrual under
Savannah's employee benefit plans, the service of the employees of the Bryan
Entities prior to the Effective Time shall be treated as service with a Savannah
Entity participating in such employee benefit plans. Savannah also shall, and
shall cause its Subsidiaries to, honor in accordance with their terms all
employment, severance, consulting and other compensation Contracts disclosed in
Section 8.13 of the Bryan Disclosure Memorandum between any Bryan Entity and any
current or former director, officer, or employee thereof, and all provisions for
vested benefits or other vested amounts earned or accrued through the Effective
Time under the Bryan Benefit Plans.


               8.14   INDEMNIFICATION.

                      (a)    For a period of six years after the Effective Time,
Savannah shall indemnify, defend and hold harmless the present and former
directors, officers, employees and agents of the Bryan Entities (each, an
"Indemnified Party") against all Liabilities arising out of actions or omissions
arising out of the Indemnified Party's service or services as directors,
officers, employees or agents of Bryan or, at Bryan's request, of another
corporation, partnership, joint venture, trust or other enterprise occurring at
or prior to the Effective Time (including the transactions contemplated by this
Agreement) to the fullest extent permitted under Georgia Law and by Bryan's
Articles of Incorporation and Bylaws as in effect on the date hereof, including
provisions relating to advances of expenses incurred in the defense of any
Litigation and whether or not any Savannah Entity is insured against any such
matter. Without limiting the foregoing, in any case in which approval by the
Surviving Corporation is required to effectuate any indemnification, the
Surviving Corporation shall direct, at the election of the Indemnified Party,
that the determination of any such approval shall be made by independent counsel
mutually agreed upon between Savannah and the Indemnified Party.

                      (b)    Savannah shall use its reasonable efforts (and 
Bryan shall cooperate prior to the Effective Time in these efforts) to maintain
in effect for a period of three years after the Effective Time Bryan's existing
directors' and officers' liability insurance policy (provided that Savannah may
substitute therefor (i) policies of at least the same coverage and amounts
containing terms and conditions which are substantially no less advantageous or
(ii) with the consent of Bryan given prior to the Effective Time, any other
policy) with respect to claims arising from facts or events which occurred prior
to the Effective Time and covering persons who are currently covered by such
insurance; provided, that the Surviving Corporation shall not be obligated to
make aggregate premium payments for such three-year period in respect of such
policy (or coverage replacing such policy) which exceed, for the portion related
to Bryan's directors and officers, 150% of the annual premium payments on
Bryan's current policy in effect as of the date of this Agreement (the "Maximum
Amount"). If the amount of the premiums necessary to maintain or procure such
insurance coverage exceeds the Maximum Amount, Savannah shall use its reasonable
efforts to maintain the most advantageous policies of directors' and officers'
liability insurance obtainable for a premium equal to the Maximum Amount.

                                      A-36

<PAGE>120


                      (c)    Any Indemnified Party wishing to claim 
indemnification under paragraph (a) of this Section 8.14, upon learning of any
such Liability or Litigation, shall promptly notify Savannah thereof. In the
event of any such Litigation (whether arising before or after the Effective
Time), (i) the Surviving Corporation shall have the right to assume the defense
thereof and the Surviving Corporation shall not be liable to such Indemnified
Parties for any legal expenses of other counsel or any other expenses
subsequently incurred by such Indemnified Parties in connection with the defense
thereof, except that if the Surviving Corporation elects not to assume such
defense or counsel for the Indemnified Parties advises that there are
substantive issues which raise conflicts of interest between the Surviving
Corporation and the Indemnified Parties, the Indemnified Parties may retain
counsel satisfactory to them, and the Surviving Corporation shall pay all
reasonable fees and expenses of such counsel for the Indemnified Parties
promptly as statements therefor are received; provided, that the Surviving
Corporation shall be obligated pursuant to this paragraph (c) to pay for only
one firm of counsel for all Indemnified Parties in any jurisdiction, (ii) the
Indemnified Parties will cooperate in the defense of any such Litigation, and
(iii) the Surviving Corporation shall not be liable for any settlement effected
without its prior written consent; and provided further that the Surviving
Corporation shall not have any obligation hereunder to any Indemnified Party
when and if a court of competent jurisdiction shall determine, and such
determination shall have become final, that the indemnification of such
Indemnified Party in the manner contemplated hereby is prohibited by applicable
Law.

                      (d)    If the Surviving Corporation or any successors or
assigns shall consolidate with or merge into any other Person and shall not be
the continuing or surviving Person of such consolidation or merger or shall
transfer all or substantially all of its assets to any Person, then and in each
case, proper provision shall be made so that the successors and assigns of the
Surviving Corporation shall assume the obligations set forth in this Section
8.14.

                      (e)    The provisions of this Section 8.14 are intended to
be for the benefit of and shall be enforceable by, each Indemnified Party and
their respective heirs and representatives.


                                   ARTICLE 9
               CONDITIONS PRECEDENT TO OBLIGATIONS TO CONSUMMATE

               9.19   CONDITIONS TO OBLIGATIONS OF EACH PARTY. The respective
obligations of each Party to perform this Agreement and consummate the Merger
and the other transactions contemplated hereby are subject to the satisfaction
of the following conditions, unless waived by both Parties pursuant to Section
11.6:

                      (a)    SHAREHOLDER APPROVAL. The shareholders of Bryan
shall have approved this Agreement, and the consummation of the transactions
contemplated hereby, including the Merger, as and to the extent required by Law,
by the provisions of any governing instruments, or by the rules of the Nasdaq
National Market. The shareholders of Savannah shall have approved the issuance
of shares of Savannah Common Stock pursuant to the Merger, as and to the extent
required by Law, by the provisions of any governing instruments, or by the rules
of the Nasdaq National Market, and shall have approved the election of the five
current directors of Bryan to the Savannah Board of Directors as contemplated by
Section 2.3.

                      (b)    REGULATORY APPROVALS. All Consents of, filings and
registrations with, and notifications to, all Regulatory Authorities required
for consummation of the Merger shall have been obtained or made and shall be in
full force and effect and all waiting periods required by Law shall have
expired. No Consent obtained from any Regulatory Authority which is necessary to
consummate the transactions contemplated hereby shall be conditioned or
restricted in a manner (including requirements relating to the raising of
additional capital or the disposition of Assets) which in the reasonable
judgment of the Board of Directors of either Party would so materially adversely
impact the economic or business benefits of the transactions contemplated by
this Agreement that, had such condition or requirement been known, such Party
would not, in its reasonable judgment, have entered into this Agreement.

                      (c)    CONSENTS AND APPROVALS. Each Party shall have
obtained any and all Consents required for consummation of the Merger (other
than those referred to in Section 9.1(b)) or for the preventing of any

                                      A-37


<PAGE>121


Default under any Contract or Permit of such Party which, if not obtained or
made, is reasonably likely to have, individually or in the aggregate, a Bryan
Material Adverse Effect or a Savannah Material Adverse Effect, as applicable. No
Consent so obtained which is necessary to consummate the transactions
contemplated hereby shall be conditioned or restricted in a manner which in the
reasonable judgment of the Board of Directors of either Party would so
materially adversely impact the economic or business benefits of the
transactions contemplated by this Agreement that, had such condition or
requirement been known, such Party would not, in its reasonable judgment, have
entered into this Agreement.

                      (d)    LEGAL PROCEEDINGS. No court or governmental or 
regulatory authority of competent jurisdiction shall have enacted, issued,
promulgated, enforced or entered any Law or Order (whether temporary,
preliminary or permanent) or taken any other action which prohibits, restricts
or makes illegal consummation of the transactions contemplated by this
Agreement.

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

                      (f)    EXCHANGE LISTING. The shares of Savannah Common 
Stock issuable pursuant to the Merger shall have been approved for listing on
the Nasdaq National Market.

                      (g)    POOLING LETTERS. Each of the Parties shall have
received letters, dated as of the date of filing of the Registration Statement
with the SEC and as of the Effective Time, addressed to Savannah, in form and
substance reasonably acceptable to Savannah, from Arthur Andersen LLP to the
effect that the Merger will qualify for pooling-of-interests accounting
treatment. Each of the Parties also shall have received letters, dated as of the
date of filing of the Registration Statement with the SEC and as of the
Effective Time, addressed to Savannah, in form and substance reasonably
acceptable to Savannah, from Tiller, Stewart & Company, LLC to the effect that
such firm is not aware of any matters relating to Bryan and its Subsidiaries
which would preclude the Merger from qualifying for pooling-of-interests
accounting treatment.

                      (h)    TAX MATTERS. Each Party shall have received a 
written opinion of counsel from Alston & Bird LLP, in form reasonably
satisfactory to such Parties (the "Tax Opinion"), to the effect that (i) the
Merger will constitute a reorganization within the meaning of Section 368(a) of
the Internal Revenue Code, (ii) the exchange in the Merger of Bryan Common Stock
for Savannah Common Stock will not give rise to gain or loss to the shareholders
of Bryan with respect to such exchange (except to the extent of any cash
received), and (iii) none of Bryan or Savannah will recognize gain or loss as a
consequence of the Merger (except for amounts resulting from any required change
in accounting methods and any income and deferred gain recognized pursuant to
Treasury regulations issued under Section 1502 of the Internal Revenue Code). In
rendering such Tax Opinion, such counsel shall be entitled to rely upon
representations of officers of Bryan and Savannah reasonably satisfactory in
form and substance to such counsel.

               9.2   CONDITIONS TO OBLIGATIONS OF SAVANNAH. The obligations of
Savannah to perform this Agreement and consummate the Merger and the other
transactions contemplated hereby are subject to the satisfaction of the
following conditions, unless waived by Savannah pursuant to Section 11.6(a):

                      (a)    REPRESENTATIONS AND WARRANTIES. For purposes of 
this Section 9.2(a), the accuracy of the representations and warranties of Bryan
set forth in this Agreement shall be assessed as of the date of this Agreement
and as of the Effective Time with the same effect as though all such
representations and warranties had been made on and as of the Effective Time
(provided that representations and warranties which are confined to a specified
date shall speak only as of such date). The representations and warranties set
forth in Section 5.3 shall be true and correct (except for inaccuracies which
are de minimus in amount).

                                      A-38


<PAGE>122


The representations and warranties set forth in Sections 5.21, and 5.22 shall be
true and correct in all material respects. There shall not exist inaccuracies in
the representations and warranties of Bryan set forth in this Agreement
(including the representations and warranties set forth in Sections 5.3, 5.21, 
and 5.22) such that the aggregate effect of such inaccuracies has, or is
reasonably likely to have, a Bryan Material Adverse Effect; provided that, for
purposes of this sentence only, those representations and warranties which are
qualified by references to "material" or "Material Adverse Effect" or to the
"Knowledge" of any Person shall be deemed not to include such qualifications.

                      (a)    PERFORMANCE OF AGREEMENTS AND COVENANTS. Each and 
all of the agreements and covenants of Bryan to be performed and complied with
pursuant to this Agreement and the other agreements contemplated hereby prior to
the Effective Time shall have been duly performed and complied with in all
material respects.

                      (d)    CERTIFICATES. Bryan shall have delivered to 
Savannah (i) a certificate, dated as of the Effective Time and signed on its
behalf by its chief executive officer and its chief financial officer, to the
effect that the conditions set forth in Section 9.1 as relates to Bryan and in
Section 9.2(a) and 9.2(b) have been satisfied, and (ii) certified copies of
resolutions duly adopted by Bryan's Board of Directors and shareholders
evidencing the taking of all corporate action necessary to authorize the
execution, delivery and performance of this Agreement, and the consummation of
the transactions contemplated hereby, all in such reasonable detail as Savannah
and its counsel shall request.

                      (e)    AFFILIATES AGREEMENTS. Savannah shall have received
from each affiliate of Bryan the affiliates letter referred to in Section 8.12,
to the extent necessary to assure in the reasonable judgment of Savannah that
the transactions contemplated hereby will qualify for pooling-of-interests
accounting treatment.

               9.3   CONDITIONS TO OBLIGATIONS OF BRYAN. The obligations of
Bryan to perform this Agreement and consummate the Merger and the other
transactions contemplated hereby are subject to the satisfaction of the
following conditions, unless waived by Bryan pursuant to Section 11.6(b):

                      (a)    REPRESENTATIONS AND WARRANTIES. For purposes of 
this Section 9.3(a), the accuracy of the representations and warranties of
Savannah set forth in this Agreement shall be assessed as of the date of this
Agreement and as of the Effective Time with the same effect as though all such
representations and warranties had been made on and as of the Effective Time
(provided that representations and warranties which are confined to a specified
date shall speak only as of such date). The representations and warranties of
Savannah set forth in Section 6.3 shall be true and correct (except for
inaccuracies which are de minimus in amount). The representations and warranties
of Savannah set forth in Section 6.20 shall be true and correct in all material
respects. There shall not exist inaccuracies in the representations and
warranties of Savannah set forth in this Agreement (including the
representations and warranties set forth in Sections 6.3 and 6.20) such that the
aggregate effect of such inaccuracies has, or is reasonably likely to have, a
Savannah Material Adverse Effect; provided that, for purposes of this sentence
only, those representations and warranties which are qualified by references to
"material" or "Material Adverse Effect" or to the "Knowledge" of any Person
shall be deemed not to include such qualifications.

                      (b)    PERFORMANCE OF AGREEMENTS AND COVENANTS. Each and 
all of the agreements and covenants of Savannah to be performed and complied
with pursuant to this Agreement and the other agreements contemplated hereby
prior to the Effective Time shall have been duly performed and complied with in
all material respects.

                      (d)    CERTIFICATES. Savannah shall have delivered to
Bryan (i) a certificate, dated as of the Effective Time and signed on its behalf
by its chief executive officer and its chief financial officer, to the effect
that the conditions set forth in Section 9.1 as relates to Savannah and in
Section 9.3(a) and 9.3(b) have been satisfied, and (ii) certified copies of
resolutions duly adopted by Savannah's Board of Directors and

                                      A-39


<PAGE>123


shareholders evidencing the taking of all corporate action necessary to
authorize the execution, delivery and performance of this Agreement, and the
consummation of the transactions contemplated hereby, all in such reasonable
detail as Bryan and its counsel shall request.

                      (d)    EMPLOYMENT AGREEMENTS.  Savannah has executed 
employment agreements with E. James Burnsed and George Michael Odom, Jr. in the
form attached hereto as Exhibit 5.


                                   ARTICLE 10
                                  TERMINATION

               10.1   TERMINATION.  Notwithstanding any other provision of this
Agreement, and notwithstanding the approval of this Agreement by the
shareholders of Bryan and Savannah or both, this Agreement may be terminated and
the Merger abandoned at any time prior to the Effective Time:

                      (a)    By mutual consent of Savannah and Bryan; or

                      (b)    By either Party (provided that the terminating 
Party is not then in material breach of any representation, warranty, covenant,
or other agreement contained in this Agreement) in the event of a material
breach by the other Party of any representation or warranty contained in this
Agreement which cannot be or has not been cured within 30 days after the giving
of written notice to the breaching Party of such breach and which breach is
reasonably likely, in the opinion of the non-breaching Party, to have,
individually or in the aggregate, a Bryan Material Adverse Effect or a Savannah
Material Adverse Effect, as applicable, on the breaching Party; or

                      (c)    By either Party (provided that the terminating 
Party is not then in material breach of any representation, warranty, covenant,
or other agreement contained in this Agreement) in the event of a material
breach by the other Party of any covenant or agreement contained in this
Agreement which cannot be or has not been cured within 30 days after the giving
of written notice to the breaching Party of such breach; or

                      (d)    By either Party (provided that the terminating 
Party is not then in material breach of any representation, warranty, covenant,
or other agreement contained in this Agreement) in the event (i) any Consent of
any Regulatory Authority required for consummation of the Merger and the other
transactions contemplated hereby shall have been denied by final nonappealable
action of such authority or if any action taken by such authority is not
appealed within the time limit for appeal, or (ii) the shareholders of Bryan or
Savannah fail to vote their approval of the matters relating to this Agreement
and the transactions contemplated hereby at the Shareholders' Meetings where
such matters were presented to such shareholders for approval and voted upon; or

                      (e)    By either Party in the event that the Merger shall
not have been consummated by December 31, 1998, if the failure to consummate the
transactions contemplated hereby on or before such date is not caused by any
breach of this Agreement by the Party electing to terminate pursuant to this
Section 10.1(e); or

                      (f)    By either Party (provided that the terminating 
Party is not then in material breach of any representation, warranty, covenant,
or other agreement contained in this Agreement) in the event that any of the
conditions precedent to the obligations of such Party to consummate the Merger
cannot be satisfied or fulfilled by the date specified in Section 10.1(e).



               10.2   EFFECT OF TERMINATION. In the event of the termination and
abandonment of this Agreement pursuant to Section 10.1, this Agreement shall
become void and have no effect, except that (i) the provisions of this Section
10.2 and Article 11 and Section 8.6(b) shall survive any such termination and
abandonment, and (ii) a termination pursuant to Sections 10.1(b), 10.1(c) or
10.1(f) shall not relieve the breaching

                                      A-40


<PAGE>124


Party from Liability for an uncured willful breach of a representation,
warranty, covenant, or agreement giving rise to such termination. The Stock
Option Agreements shall be governed by its own terms as to its termination.


               10.3   NON-SURVIVAL OF REPRESENTATIONS AND COVENANTS.  The 
respective representations, warranties, obligations, covenants, and agreements
of the Parties shall not survive the Effective Time except this Section 10.3 and
Articles 1, 2, 3, 4 and 11 and Sections 8.12, 8.13 and 8.14.


                                   ARTICLE 11
                                 MISCELLANEOUS

               11.1   DEFINITIONS.

                      (a)    Except as otherwise provided herein, the 
      capitalized terms set forth below shall have the following meanings:

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

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

               "ACQUISITION PROPOSAL" with respect to a Party shall mean any
      tender offer or exchange offer or any proposal for a merger, acquisition
      of all of the stock or assets of, or other business combination involving
      the acquisition of such Party or any of its Subsidiaries or the
      acquisition of a substantial equity interest in, or a substantial portion
      of the assets of, such Party or any of its Subsidiaries.

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

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

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

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

               "BRYAN COMMON STOCK" shall mean the $1.00 par value common stock
      of Bryan.

               "BRYAN DISCLOSURE MEMORANDUM" shall mean the written information
      entitled "Bryan Bancorp of Georgia, Inc. Disclosure Memorandum" delivered
      prior to the date of this Agreement to Savannah describing in reasonable
      detail the matters contained therein and, with respect to each disclosure
      made therein, specifically referencing each Section of this Agreement
      under which such disclosure is being made. Information disclosed with
      respect to one Section shall not be deemed to be disclosed for purposes of
      any other Section not specifically referenced with respect thereto.

               "BRYAN ENTITIES" shall mean, collectively, Bryan and all Bryan 
      Subsidiaries.

               "BRYAN FINANCIAL STATEMENTS" shall mean (i) the consolidated
      balance sheets (including related notes and schedules, if any) of Bryan as
      of December 31, 1996 and 1995, and the related statements of

                                      A-41



<PAGE>125


      income, changes in shareholders' equity, and cash flows (including related
      notes and schedules, if any) for each of the three fiscal years ended
      December 31, 1996, 1995 and 1994, as filed by Bryan in SEC Documents, (ii)
      the consolidated balance sheets (including related notes and schedules, if
      any) of Bryan as of December 31, 1997 and 1996, and the related statements
      of income, changes in shareholders' equity, and cash flows (including
      related notes and schedules, if any) for each of the three fiscal years
      ended December 31, 1997, 1996 and 1995, as delivered by Bryan to Savannah
      prior to execution of this Agreement, and (iii) the consolidated balance
      sheets of Bryan (including related notes and schedules, if any) and
      related statements of income, changes in shareholders' equity, and cash
      flows (including related notes and schedules, if any) included in SEC
      Documents (including financial statements covering the periods in clause
      (ii) above) filed with respect to periods ended subsequent to September
      30, 1997.

               "BRYAN MATERIAL ADVERSE EFFECT" shall mean an event, change or
      occurrence which, individually or together with any other event, change or
      occurrence, has a material adverse impact on (i) the financial position,
      business, or results of operations of Bryan and its Subsidiaries, taken as
      a whole, or (ii) the ability of Bryan to perform its obligations under
      this Agreement or to consummate the Merger or the other transactions
      contemplated by this Agreement, provided that "Material Adverse Effect"
      shall not be deemed to include the impact of (a) changes in banking and
      similar Laws of general applicability or interpretations thereof by courts
      or governmental authorities, (b) changes in generally accepted accounting
      principles or regulatory accounting principles generally applicable to
      banks and their holding companies, (c) actions and omissions of Bryan (or
      any of its Subsidiaries) taken with the prior informed written Consent of
      Savannah in contemplation of the transactions contemplated hereby, and (d)
      the direct effects of compliance with this Agreement on the operating
      performance of Bryan, including expenses incurred by Bryan in consummating
      the transactions contemplated by this Agreement.

               "BRYAN SUBSIDIARIES" shall mean the Subsidiaries of Bryan, which
      shall include the Bryan Subsidiaries described in Section 5.4 and any
      corporation, bank, savings association, or other organization acquired as
      a Subsidiary of Bryan in the future and held as a Subsidiary by Bryan at
      the Effective Time.

               "CERTIFICATE OF MERGER" shall mean the Certificate of Merger to
      be executed by Savannah and filed with the Secretary of State of the State
      of Georgia relating to the Merger as contemplated by Section 1.1.

               "CLOSING DATE" shall mean the date on which the Closing occurs.

               "CONFIDENTIALITY AGREEMENT" shall mean that certain
      Confidentiality Agreement, dated January 30, 1998, between Bryan and
      Savannah.

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

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

               "DATE OF THIS AGREEMENT" and words of similar import (such as
      "date hereof") shall mean February 11, 1998.

               "DEFAULT" shall mean (i) any breach or violation of, default
      under, contravention of, or conflict with, any Contract, Law, Order, or
      Permit, (ii) any occurrence of any event that with the passage of time or
      the giving of notice or both would constitute a breach or violation of,
      default under, contravention of, or conflict with, any Contract, Law,
      Order, or Permit, or (iii) any occurrence of any event that with or
      without the passage of time or the giving of notice would give rise to a
      right of any Person to exercise any remedy or obtain any relief under,
      terminate or revoke, suspend, cancel, or modify or change the current
      terms of, or

                                      A-42

<PAGE>126


      renegotiate, or to accelerate the maturity or performance of,
      or to increase or impose any Liability under, any Contract, Law, Order, or
      Permit.

               "ENVIRONMENTAL LAWS" shall mean all Laws relating to pollution or
      protection of human health or the environment (including ambient air,
      surface water, ground water, land surface, or subsurface strata) and which
      are administered, interpreted, or enforced by the United States
      Environmental Protection Agency and state and local agencies with
      jurisdiction over, and including common law in respect of, pollution or
      protection of the environment, including the Comprehensive Environmental
      Response Compensation and Liability Act, as amended, 42 U.S.C. 9601 ET
      SEQ. ("CERCLA"), the Resource Conservation and Recovery Act, as amended,
      42 U.S.C. 6901 et seq. ("RCRA"), and other Laws relating to emissions,
      discharges, releases, or threatened releases of any Hazardous Material, or
      otherwise relating to the manufacture, processing, distribution, use,
      treatment, storage, disposal, transport, or handling of any Hazardous
      Material.

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

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

               "EXHIBITS" 1 through 4, inclusive, shall mean the Exhibits so
      marked, copies of which are attached to this Agreement. Such Exhibits are
      hereby incorporated by reference herein and made a part hereof, and may be
      referred to in this Agreement and any other related instrument or document
      without being attached hereto.

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

               "GBCC" shall mean the Georgia Business Corporation Code.

               "HAZARDOUS MATERIAL" shall mean (i) any hazardous substance,
      hazardous material, hazardous waste, regulated substance, or toxic
      substance (as those terms are defined by any applicable Environmental
      Laws) and (ii) any chemicals, pollutants, contaminants, petroleum,
      petroleum products, or oil (and specifically shall include asbestos
      requiring abatement, removal, or encapsulation pursuant to the
      requirements of governmental authorities and any polychlorinated
      biphenyls).

               "INTELLECTUAL PROPERTY" shall mean copyrights, patents,
      trademarks, service marks, service names, trade names, applications
      therefor, technology rights and licenses, computer software (including any
      source or object codes therefor or documentation relating thereto), trade
      secrets, franchises, know-how, inventions, and other intellectual property
      rights.

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

               "JOINT PROXY STATEMENT" shall mean the proxy statement used by
      Bryan and Savannah to solicit the approval of their respective
      shareholders of the transactions contemplated by this Agreement, which
      shall include the prospectus of Savannah relating to the issuance of the
      Savannah Common Stock to holders of Bryan Common Stock.

               "KNOWLEDGE" as used with respect to a Person (including
      references to such Person being aware of a particular matter) shall mean
      the personal knowledge after due inquiry of the chairman, president, chief
      financial officer, chief accounting officer, chief operating officer,
      chief credit officer, general counsel, any assistant or deputy general
      counsel, or any senior, executive or other vice president of such Person
      and the knowledge of any such persons obtained or which would have been
      obtained from a reasonable investigation.

                                      A-43

<PAGE>127


               "LAW" shall mean any code, law (including common law), ordinance,
      regulation, reporting or licensing requirement, rule, or statute
      applicable to a Person or its Assets, Liabilities, or business, including
      those promulgated, interpreted or enforced by any Regulatory Authority.

               "LIABILITY" shall mean any direct or indirect, primary or
      secondary, liability, indebtedness, obligation, penalty, cost or expense
      (including costs of investigation, collection and defense), claim,
      deficiency, guaranty or endorsement of or by any Person (other than
      endorsements of notes, bills, checks, and drafts presented for collection
      or deposit in the ordinary course of business) of any type, whether
      accrued, absolute or contingent, liquidated or unliquidated, matured or
      unmatured, or otherwise.

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

               "LITIGATION" shall mean any action, arbitration, cause of action,
      claim, complaint, criminal prosecution, governmental or other examination
      or investigation, hearing, administrative or other proceeding relating to
      or affecting a Party, its business, its Assets (including Contracts
      related to it), or the transactions contemplated by this Agreement, but
      shall not include regular, periodic examinations of depository
      institutions and their Affiliates by Regulatory Authorities.

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

               "NASDAQ NATIONAL MARKET" shall mean the National Market System of
      the Nasdaq Stock Market, Inc.

               "OPERATING PROPERTY" shall mean any property owned, leased, or
      operated by the Party in question or by any of its Subsidiaries or in
      which such Party or Subsidiary holds a security interest or other interest
      (including an interest in a fiduciary capacity), and, where required by
      the context, includes the owner or operator of such property, but only
      with respect to such property.

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

               "PARTICIPATION FACILITY" shall mean any facility or property in
      which the Party in question or any of its Subsidiaries participates in the
      management and, where required by the context, said term means the owner
      or operator of such facility or property, but only with respect to such
      facility or property.

               "PARTY" shall mean either Bryan or Savannah, and "PARTIES" shall
      mean both Bryan and Savannah.

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

               "PERSON" shall mean a natural person or any legal, commercial or
      governmental entity, such as, but not limited to, a corporation, general
      partnership, joint venture, limited partnership, limited liability

                                      A-44


<PAGE>128


      company, trust, business association, group acting in concert, or any
      person acting in a representative capacity.

               "REGISTRATION STATEMENT" shall mean the Registration Statement on
      Form S-4, or other appropriate form, including any pre-effective or
      post-effective amendments or supplements thereto, filed with the SEC by
      Savannah under the 1933 Act with respect to the shares of Savannah Common
      Stock to be issued to the shareholders of Bryan in connection with the
      transactions contemplated by this Agreement.

               "REGULATORY AUTHORITIES" shall mean, collectively, the SEC, the
      Nasdaq National Market the Federal Trade Commission, the United States
      Department of Justice, the Board of the Governors of the Federal Reserve
      System, the Office of the Comptroller of the Currency, the Federal Deposit
      Insurance Corporation, the Department of Banking and Finance of the State
      of Georgia, and all other federal, state, county, local or other
      governmental or regulatory agencies, authorities (including
      self-regulatory authorities), instrumentalities, commissions, boards or
      bodies having jurisdiction over the Parties and their respective
      Subsidiaries.

               "REPRESENTATIVE" shall mean any investment banker, financial
      advisor, attorney, accountant, consultant, or other representative engaged
      by a Person.

               "SAVANNAH COMMON STOCK" shall mean the $1.00 par value common
      stock of Savannah.

               "SAVANNAH DISCLOSURE MEMORANDUM" shall mean the written
      information entitled "The Savannah Bancorp, Inc. Disclosure Memorandum"
      delivered prior to the date of this Agreement to Bryan describing in
      reasonable detail the matters contained therein and, with respect to each
      disclosure made therein, specifically referencing each Section of this
      Agreement under which such disclosure is being made. Information disclosed
      with respect to one Section shall not be deemed to be disclosed for
      purposes of any other Section not specifically referenced with respect
      thereto.

               "SAVANNAH ENTITIES" shall mean, collectively, Savannah and all 
      Savannah Subsidiaries.

               "SAVANNAH FINANCIAL STATEMENTS" shall mean (i) the consolidated
      balance sheets (including related notes and schedules, if any) of Savannah
      as of December 31, 1996 and 1995, and the related statements of income,
      changes in shareholders' equity, and cash flows (including related notes
      and schedules, if any) for each of the three fiscal years ended December
      31, 1996, 1995 and 1994, as filed by Savannah in SEC Documents, (ii) the
      consolidated balance sheets (including related notes and schedules, if
      any) of Savannah as of December 31, 1997 and 1996, and the related
      statements of income, changes in shareholders' equity, and cash flows
      (including related notes and schedules, if any) for each of the three
      fiscal years ended December 31, 1997, 1996 and 1995, as delivered by
      Savannah to Bryan prior to execution of this Agreement, and (iii) the
      consolidated balance sheets of Savannah (including related notes and
      schedules, if any) and related statements of income, changes in
      shareholders' equity, and cash flows (including related notes and
      schedules, if any) included in SEC Documents (including financial
      statements covering the periods in clause (ii) above) filed with respect
      to periods ended subsequent to September 30, 1997.

               "SAVANNAH MATERIAL ADVERSE EFFECT" shall mean an event, change or
      occurrence which, individually or together with any other event, change or
      occurrence, has a material adverse impact on (i) the financial position,
      business, or results of operations of Savannah and its Subsidiaries, taken
      as a whole, or (ii) the ability of Savannah to perform its obligations
      under this Agreement or to consummate the Merger or the other transactions
      contemplated by this Agreement, provided that "Material Adverse Effect"
      shall not be deemed to include the impact of (a) changes in banking and
      similar Laws of general applicability or interpretations thereof by courts
      or governmental authorities, (b) changes in generally accepted accounting
      principles or regulatory accounting principles generally applicable to
      banks and their holding companies, (c) actions and omissions of Savannah
      (or any of its Subsidiaries) taken with the prior informed written Consent
      of Bryan in contemplation of the transactions contemplated hereby, and (d)
      the direct effects of

                                      A-45


<PAGE>129


      compliance with this Agreement on the operating performance of Savannah,
      including expenses incurred by Savannah in consummating the transactions
      contemplated by this Agreement.

               "SAVANNAH SUBSIDIARIES" shall mean the Subsidiaries of Savannah,
      which shall include the Savannah Subsidiaries described in Section 6.4 and
      any corporation, bank, savings association, or other organization acquired
      as a Subsidiary of Savannah in the future and held as a Subsidiary by
      Savannah at the Effective Time.

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

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

               "SHAREHOLDERS' MEETINGS" shall mean the respective meetings of
      the shareholders of Bryan and Savannah to be held pursuant to Section 8.1,
      including any adjournment or adjournments thereof.

               "SUBSIDIARIES" shall mean all those corporations, associations,
      or other business entities of which the entity in question either (i) owns
      or controls 50% or more of the outstanding equity securities either
      directly or through an unbroken chain of entities as to each of which 50%
      or more of the outstanding equity securities is owned directly or
      indirectly by its parent (provided, there shall not be included any such
      entity the equity securities of which are owned or controlled in a
      fiduciary capacity), (ii) in the case of partnerships, serves as a general
      partner, (iii) in the case of a limited liability company, serves as a
      managing member, or (iv) otherwise has the ability to elect a majority of
      the directors, trustees or managing members thereof.

               "SURVIVING CORPORATION" shall mean Savannah as the surviving
      corporation resulting from the Merger.

               "TAX RETURN" shall mean any report, return, information return,
      or other information required to be supplied to a taxing authority in
      connection with Taxes, including any return of an affiliated or combined
      or unitary group that includes a Party or its Subsidiaries.

               "TAX" or "TAXES" shall mean any federal, state, county, local, or
      foreign taxes, charges, fees, levies, imposts, duties, or other
      assessments, including income, gross receipts, excise, employment, sales,
      use, transfer, license, payroll, franchise, severance, stamp, occupation,
      windfall profits, environmental, federal highway use, commercial rent,
      customs duties, capital stock, paid-up capital, profits, withholding,
      Social Security, single business and unemployment, disability, real
      property, personal property, registration, ad valorem, value added,
      alternative or add-on minimum, estimated, or other tax or governmental fee
      of any kind whatsoever, imposes or required to be withheld by the United
      States or any state, county, local or foreign government or subdivision or
      agency thereof, including any interest, penalties, and additions imposed
      thereon or with respect thereto.

                      (b)    The terms set forth below shall have the meanings
ascribed thereto in the referenced sections:

           Allowance                                   Section 5.9
           Bryan Benefit Plans                         Section 5.15
           Bryan Contracts                             Section 5.16
           Bryan ERISA Plan                            Section 5.15
           Bryan Options                               Section 3.6
           Bryan Pension Plan                          Section 5.15
           Bryan SEC Reports                           Section 5.5(a)

                                      A-46

<PAGE>130


           Bryan Stock Option Agreement                Section 1.4
           Closing                                     Section 1.2
           Directors' Agreements                       Section 5.23
           Effective Time                              Section 1.3
           ERISA Affiliate                             Section 5.15(b)
           Exchange Agent                              Section 4.1
           Exchange Ratio                              Section 3.1(c)
           Maximum Amount                              Section 8.14
           Merger                                      Section 1.1
           Savannah Benefit Plans                      Section 6.15
           Savannah Contracts                          Section 6.16
           Savannah ERISA Plan                         Section 6.15
           Savannah Pension Plan                       Section 6.15
           Savannah SEC Reports                        Section 6.5(a)
           Savannah Stock Option Agreement             Section 1.4
           Takeover Laws                               Section 5.21
           Tax Opinion                                 Section 9.1(h)

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

               11.2   EXPENSES.

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

                      (b)    Notwithstanding the foregoing,

                      (i) if this Agreement is terminated by Savannah pursuant
      to any of Sections 10.1(b), 10.1(c), 10.1(d)(ii) (as relates to approval
      of Bryan's shareholders) or 10.1(f) (but only on the basis of the failure
      of Bryan to satisfy any of the conditions enumerated in Section 9.2), or

                      (ii) if the Merger is not consummated as a result of the 
      failure of Bryan to satisfy any of the conditions set forth in Section 
      9.2, then Bryan shall promptly pay Savannah all the out-of-pocket costs 
      and expenses of Savannah, including costs of counsel, investment bankers, 
      actuaries and accountants up to but not exceeding an additional $100,000, 
      excluding percentage based fees payable to a consultant or broker retained
      by Savannah.

                      (c)    Notwithstanding the foregoing,

                      (i) if this Agreement is terminated by Bryan pursuant to
      either of Sections 10.1(b), 10.1(c), 10.1(d)(ii) (as relates to approval
      of Savannah's shareholders), or 10.1(f) (but only on the basis of the
      failure of Savannah to satisfy any of the conditions enumerated in Section
      9.3), or

                      (ii) if the Merger is not consummated as a result of the 
      failure of Savannah to satisfy any of the conditions set forth in Section 
      9.3,

                                      A-47


<PAGE>131



then Savannah shall promptly pay Bryan all the out-of-pocket costs and expenses
of Bryan, including costs of counsel, investment bankers, actuaries and
accountants up to but not exceeding an additional $100,000, excluding percentage
based fees payable to a consultant or broker retained by Bryan.

                      (d) In addition to the foregoing, if, after the date of
this Agreement and within twelve (12) months following

                      (i) any termination of this Agreement

                             (1) by Savannah pursuant to Sections 10.1(b),
           10.1(c), 10.1(f) (but only on the basis of the failure of Bryan to
           satisfy any of the conditions enumerated in Section 9.2), or

                             (2) by either Party pursuant to Section 10.1(d)(ii)
           (with respect to approval of the shareholders of Bryan), or

                      (ii) failure to consummate the Merger by reason of any
      failure of Bryan to satisfy the conditions enumerated in Section 9.2 or in
      Section 9.1(a) (as such section relates to approval by the shareholders of
      Bryan),

any third-party shall acquire, merge with, combine with, purchase a significant
amount of Assets of, or engage in any other business combination with, or
purchase any equity securities involving an acquisition of 20% or more of the
voting stock of, Bryan, or enter into any binding agreement to do any of the
foregoing (collectively, a "Business Combination"), such third-party that is a
party to the Business Combination shall pay to Savannah, prior to the earlier of
consummation of the Business Combination or execution of any letter of intent or
definitive agreement with Bryan relating to such Business Combination, an amount
in cash equal to the sum of

                      (x) the direct costs and expenses or portion thereof
      referred to in subsection (a) above incurred by or on behalf of Savannah
      in connection with the transactions contemplated by this Agreement, plus

                      (y) 5% of the aggregate fair market value of the
      consideration received by the shareholders of Bryan in such Business 
      Combination, less

                      (z) any amounts previously paid by Bryan to Savannah 
      pursuant to subsection (b) of this Section 11.2,

which sum represents additional compensation for Savannah's loss as the result
of the transactions contemplated by this Agreement not being consummated. In the
event such third-party shall refuse to pay such amounts within ten days of
demand therefor by Savannah, the amounts shall be an obligation of Bryan and
shall be paid by Bryan promptly upon notice to Bryan by Savannah.

                      (e) In addition to the foregoing, if, after the date of
this
Agreement and within twelve (12) months following

                      (i) any termination of this Agreement

                             (1) by Bryan pursuant to Sections 10.1(b), 10.1(c),
           10.1(f) (but only on the basis of the failure of Savannah to satisfy
           any of the conditions enumerated in Section 9.3), or

                             (2) by either Party pursuant to Section 10.1(d)(ii)
           (with respect to approval of the shareholders of Savannah), or

                                      A-48

<PAGE>132


                      (ii) failure to consummate the Merger by reason of any
      failure of Savannah to satisfy the conditions enumerated in Section 9.3 or
      in Section 9.1(a) (as such section relates to approval by the shareholders
      of Savannah),

any third-party shall acquire, merge with, combine with, purchase a significant
amount of Assets of, or engage in any other business combination with, or
purchase any equity securities involving an acquisition of 20% or more of the
voting stock of, Savannah, or enter into any binding agreement to do any of the
foregoing (collectively, a "Business Combination"), such third-party that is a
party to the Business Combination shall pay to Bryan, prior to the earlier of
consummation of the Business Combination or execution of any letter of intent or
definitive agreement with Savannah relating to such Business Combination, an
amount in cash equal to the sum of

                      (x) the direct costs and expenses or portion thereof
      referred to in subsection (a) above incurred by or on behalf of Bryan in
      connection with the transactions contemplated by this Agreement, plus

                      (y) 5% of the aggregate fair market value of the 
      consideration received by the shareholders of Savannah in such Business 
      Combination, less

                      (z) any amounts previously paid by Savannah to Bryan 
      pursuant to subsection (c) of this Section 11.2,

which sum represents additional compensation for Bryan's loss as the result of
the transactions contemplated by this Agreement not being consummated. In the
event such third-party shall refuse to pay such amounts within ten days of
demand therefor by Bryan, the amounts shall be an obligation of Savannah and
shall be paid by Savannah promptly upon notice to Savannah by Bryan.

                      (f) The Parties acknowledge that the loss to either Party
resulting from breach of this Agreement by the other Party or other failure of
the Merger to be consummated is not susceptible of ready measurement and,
therefore, that the payments provided in this Section 11.2 are intended by the
Parties to constitute liquidated damages for any breach by a Party of the terms
of this Agreement, and not a penalty.



               11.3   BROKERS AND FINDERS. Except for T. Stephen Johnson & 
Associates, Inc. as to Savannah, each of the Parties represents and warrants 
that neither it nor any of its officers, directors, employees, or Affiliates has
employed any broker or finder or incurred any Liability for any financial
advisory fees, investment bankers' fees, brokerage fees, commissions, or
finders' fees in connection with this Agreement or the transactions contemplated
hereby. In the event of a claim by any broker or finder based upon his or its
representing or being retained by or allegedly representing or being retained by
Bryan or by Savannah, each of Bryan and Savannah, as the case may be, agrees to
indemnify and hold the other Party harmless of and from any Liability in respect
of any such claim.

               11.4   ENTIRE AGREEMENT. Except as otherwise expressly provided
herein, this Agreement (including the documents and instruments referred to
herein) constitutes the entire agreement between the Parties with respect to the
transactions contemplated hereunder and supersedes all prior arrangements or
understandings with respect thereto, written or oral (except, as to Section
8.6(b), for the Confidentiality Agreement). Nothing in this Agreement expressed
or implied, is intended to confer upon any Person, other than the Parties or
their respective successors, any rights, remedies, obligations, or liabilities
under or by reason of this Agreement, other than as provided in Section 8.14.

               11.5   AMENDMENTS. To the extent permitted by Law, this Agreement
may be amended by a subsequent writing signed by each of the Parties upon the
approval of each of the Parties, whether before or after shareholder approval of
this Agreement has been obtained; provided, that after any such approval by the
holders of Bryan Common Stock, there shall be made no amendment that pursuant to
Section 14-2-1106 of the GBCC requires further approval by such shareholders
without the further approval of such shareholders; and further provided, that
after any such approval by the holders of Savannah Common Stock, the provisions
of this Agreement relating to the manner or basis in which shares of Bryan
Common Stock will be exchanged for shares of Savannah Common Stock

                                      A-49


<PAGE>133


shall not be amended after the Savannah Shareholders' Meeting in a manner
adverse to the holders of Savannah Common Stock without any requisite approval
of the holders of the issued and outstanding shares of Savannah Common Stock
entitled to vote thereon.

               11.6   WAIVERS.

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

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

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

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

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

                      Bryan:          Bryan Bancorp of Georgia, Inc.
                                      9971 Ford Avenue
                                      Richmond Hill, Georgia 31324
                                      Telecopy Number: (912) 756-4617

                                      Attention: E. James Burnsed

                      With a copy to: Martin, Snow, Grant & Napier, LLP
                                      240 Third Street
                                      P.O. Box 1606
                                      Macon, Georgia 31202
                                      Telecopy Number: (912) 743-4204

                                      Attention: Edward J. Harrell


A-50

<PAGE>134


                      Savannah:       The Savannah Bancorp, Inc.
                                      25 Bull Street
                                      Savannah, Georgia 31401
                                      Telecopy Number: (912) 651-4141

                                      Attention:   Archie H. Davis,
                                      President and Chief Executive Officer

                      With copies to: Ellis, Painter, Ratterree & Bart, LLP
                                      Two East Bryan Street
                                      Tenth Floor
                                      Savannah, Georgia 31401
                                      Telecopy Number: (912) 233-2281

                                      Attention:   J. Wiley Ellis

                                      Alston & Bird LLP
                                      One Atlantic Center
                                      1201 West Peachtree Street
                                      Atlanta, Georgia  30309-3424
                                      Telecopy Number:  (404) 881-4777

                                      Attention: David E. Brown, Jr.

               11.9   GOVERNING LAW.  This Agreement shall be governed by and
construed in accordance with the Laws of the State of Georgia, without regard to
any applicable conflicts of Laws.

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


               11.11   CAPTIONS;  The captions contained in this Agreement are 
for reference purposes only and are not part of this Agreement. Unless otherwise
indicated, all references to particular Articles or Sections shall mean and
refer to the referenced Articles and Sections of this Agreement.

               11.12   INTERPRETATIONS.  Neither this Agreement nor any 
uncertainty or ambiguity herein shall be construed or resolved against any
party, whether under any rule of construction or otherwise. No party to this
Agreement shall be considered the draftsman. The parties acknowledge and agree
that this Agreement has been reviewed, negotiated, and accepted by all parties
and their attorneys and shall be construed and interpreted according to the
ordinary meaning of the words used so as fairly to accomplish the purposes and
intentions of all parties hereto.


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

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


                                      A-51

<PAGE>135



               IN WITNESS WHEREOF, each of the Parties has caused this Agreement
to be executed on its behalf by its duly authorized officers as of the day and
year first above written.

                                    The Savannah Bancorp, Inc.


                                    By: /s/ ARCHIE H. DAVIS
                                       ------------------------------
                                               President


                                    Bryan Bancorp of Georgia, Inc.


                                    By: /s/ E. JAMES BURNSED
                                       -------------------------------
                                               President


















                                      A-52


<PAGE>136
                                      

                                   EXHIBIT 1

                             STOCK OPTION AGREEMENT


         THIS STOCK OPTION AGREEMENT (this "Agreement") is made and entered into
as of February  11,  1998,  by and between  Bryan  Bancorp of Georgia,  Inc.,  a
Georgia  corporation  ("Issuer"),  and The  Savannah  Bancorp,  Inc.,  a Georgia
corporation ("Grantee").

         WHEREAS,  Grantee and Issuer have entered  into that certain  Agreement
and Plan of Merger,  dated as of  February  11, 1998 (the  "Merger  Agreement"),
providing for,  among other things,  the merger of Issuer with and into Grantee,
with Grantee as the surviving entity; and

         WHEREAS,  as a condition and  inducement to Grantee's  execution of the
Merger Agreement, Grantee has required that Issuer agree, and Issuer has agreed,
to grant Grantee the Option (as defined below);

         NOW,  THEREFORE,  in consideration  of the respective  representations,
warranties,  covenants  and  agreements  set  forth  herein  and in  the  Merger
Agreement, and intending to be legally bound hereby, Issuer and Grantee agree as
follows:

          1.  Defined  Terms.  Capitalized  terms which are used but not defined
herein shall have the meanings  ascribed to such terms in the Merger  Agreement.

          2. Grant of  Option.  Subject  to the terms and  conditions  set forth
herein,  Issuer hereby grants to Grantee an irrevocable option (the "Option") to
purchase  up to 100,098  shares (as  adjusted as set forth  herein,  the "Option
Shares,"  which shall include the Option Shares before and after any transfer of
such Option Shares) of common stock,  $1.00 par value per share ("Issuer  Common
Stock"),  of Issuer at a purchase  price per Option Share (subject to adjustment
as set forth herein,  the "Purchase Price") equal to the product of 1.85 and the
closing  price per share of the common stock of Grantee on February 11, 1998, as
reported on Nasdaq.

          3. Exercise of Option.

                  (a)  Provided  that (i)  Grantee  or  Holder  (as  hereinafter
defined),  as applicable,  shall not be in material  breach of its agreements or
covenants  contained  in this  Agreement  or the Merger  Agreement,  and (ii) no
preliminary  or  permanent  injunction  or other order  against the  delivery of
shares  covered by the Option issued by any court of competent  jurisdiction  in
the United States shall be in effect,  Holder may exercise the Option,  in whole
or in part,  at any time and from time to time  following  the  occurrence  of a
Purchase  Event;  provided that the Option shall  terminate and be of no further
force and effect  upon the  earliest  to occur of (A) the  Effective  Time,  (B)
termination of the Merger  Agreement in accordance  with the terms thereof prior
to the  occurrence of a Purchase  Event or a Preliminary  Purchase  Event (other
than a  termination  of the  Merger  Agreement  by Grantee  pursuant  to Section
10.1(b)  (but  only if such  termination  was a result  of a  willful  breach by
Issuer) or Section  10.1(c) thereof or by Grantee and Issuer pursuant to Section
10.1(a)  thereof if Grantee  shall at that time have been  entitled to terminate
the Merger  Agreement  pursuant to Section 10.1(b) (but only if such termination
was a result of a willful breach by Issuer) or Section  10.1(c)  thereof (each a
"Default  Termination")),  (C) 12 months after a Default Termination  (provided,
that if,  within 12 months after such  termination  of the Merger  Agreement,  a
Purchase Event or a Preliminary Purchase Event shall occur, then notwithstanding
anything  to the  contrary  contained  herein  (including  clause  (D)  of  this
sentence),  this Option shall terminate 12 months after the first  occurrence of
such an event),  and (D) 12 months after any termination of the Merger Agreement
(other than a Default Termination)  following the occurrence of a Purchase Event
or a Preliminary Purchase Event;  provided further,  that any purchase of shares
upon exercise of the Option shall be subject to compliance  with applicable law.
The term  "Holder"  shall mean the holder or holders of the Option  from time to
time,  and which  initially  is the  Grantee.  The rights set forth in Section 8


                                      A-53

<PAGE>137
                                     

shall terminate when the right to exercise the Option  terminates (other than as
a result of a complete exercise of the Option) as set forth herein.

                  (b) As  used  herein,  a  "Purchase  Event"  means  any of the
following events subsequent to the date of this Agreement:

                  (i) without Grantee's prior written consent, Issuer shall have
authorized, recommended, publicly proposed or publicly announced an intention to
authorize,  recommend or propose,  or entered into an agreement  with any person
(other than  Grantee or any  Subsidiary  of  Grantee)  to effect an  Acquisition
Transaction (as defined below). As used herein, the term Acquisition Transaction
shall mean (A) a merger,  consolidation or similar transaction  involving Issuer
or any of its  Subsidiaries  (other than  transactions  solely between  Issuer's
Subsidiaries),  (B) except as  permitted  pursuant  to Section 7.1 of the Merger
Agreement, the disposition,  by sale, lease, exchange or otherwise, of Assets of
Issuer or any of its Subsidiaries representing in either case 25% or more of the
consolidated assets of Issuer and its Subsidiaries, or (C) the issuance, sale or
other disposition of (including by way of merger, consolidation,  share exchange
or any similar  transaction)  securities  representing 25% or more of the voting
power  of  Issuer  or  any  of  its  Subsidiaries  (any  of  the  foregoing,  an
"Acquisition Transaction"); or

                  (ii) any  person  (other  than  Grantee or any  Subsidiary  of
Grantee)  shall have acquired  beneficial  ownership (as such term is defined in
Rule  13d-3  promulgated  under the  Exchange  Act) of or the  right to  acquire
beneficial  ownership  of, or any  "group"  (as such term is  defined  under the
Exchange Act), other than a group of which Grantee or any of its Subsidiaries of
Grantee is a member,  shall have been formed which  beneficially owns or has the
right to acquire  beneficial  ownership of, 25% or more of the  then-outstanding
shares of Issuer Common Stock.

                  (c) As used herein, a "Preliminary  Purchase Event"  means any
of the following events:

                  (i) any  person  (other  than  Grantee  or any  Subsidiary  of
Grantee)  shall have  commenced (as such term is defined in Rule 14d-2 under the
Exchange Act), or shall have filed a registration statement under the Securities
Act with respect to, a tender offer or exchange  offer to purchase any shares of
Issuer  Common Stock such that,  upon  consummation  of such offer,  such person
would own or control 25% or more of the then-outstanding shares of Issuer Common
Stock  (such an offer  being  referred  to  herein  as a  "Tender  Offer"  or an
"Exchange Offer," respectively); or

                  (ii)  the  holders  of  Issuer  Common  Stock  shall  not have
approved the Merger Agreement at the meeting of such  shareholders  held for the
purpose of voting on the Merger Agreement, such meeting shall not have been held
or shall have been canceled  prior to termination  of the Merger  Agreement,  or
Issuer's Board of Directors shall have withdrawn or modified in a manner adverse
to Grantee the recommendation of Issuer's Board of Directors with respect to the
Merger  Agreement,  in each case after any  person  (other  than  Grantee or any
Subsidiary of Grantee) shall have (A) made, or disclosed an intention to make, a
proposal to engage in an Acquisition  Transaction,  (B) commenced a Tender Offer
or filed a  registration  statement  under the Securities Act with respect to an
Exchange  Offer,  or (C) filed an  application  (or given a notice),  whether in
draft or final form, under any federal or state statute or regulation (including
a notice  filed  under  the HSR  Act)  seeking  the  Consent  to an  Acquisition
Transaction  from any federal or state  governmental or regulatory  authority or
agency.

As used in this Agreement, "person" shall have the meaning specified in Sections
3(a)(9) and 13(d)(3) of the Exchange Act.

                  (d) In the event  Holder  wishes to exercise  the  Option,  it
shall send to Issuer a written  notice (the date of which being herein  referred
to as the "Notice  Date")  specifying  (i) the total number of Option  Shares it
intends to  purchase  pursuant  to such  exercise  and (ii) a place and date not
earlier than three business days nor later than 15 business days from the Notice
Date for the closing (the "Closing") of such purchase (the "Closing  Date").  If
prior Consent of any governmental or regulatory  agency or authority is required

                                      A-54

<PAGE>138


in connection  with such  purchase,  Issuer shall  cooperate  with Holder in the
filing of the required  notice or application for such Consent and the obtaining
of such Consent and the Closing  shall occur  immediately  following  receipt of
such Consents (and expiration of any mandatory waiting periods).

                  (e)  Notwithstanding  any other provision of this Agreement to
the contrary, in no event shall:

                  (i) Holder's  (taking into  account all other  Holders)  Total
Profit (as defined below) exceed  $2,000,000  and, if it otherwise  would exceed
such amount, Holder, at its sole election, shall either (A) reduce the number of
shares of Issuer Common Stock  subject to the Option,  (B) deliver to Issuer for
cancellation without consideration Option Shares previously purchased by Holder,
(C) pay  cash  to  Issuer,  or (D) any  combination  of the  foregoing,  so that
Holder's actually realized Total Profit (together with the Total Profit realized
by all other Holders) shall not exceed  $2,000,000 after taking into account the
foregoing actions; and

                  (ii) the Option be exercised  for a number of shares of Issuer
Common Stock as would,  as of the date of exercise,  result in Holder's  (taking
into account all other Holders) Notional Total Profit (as defined below) of more
than $2,000,000;  provided,  that nothing in this clause (ii) shall restrict any
exercise of the Option permitted hereby on any subsequent date.

         As used in this  Agreement,  the term  "Total  Profit"  shall  mean the
aggregate sum (prior to the payment of taxes) of the  following:  (i) the amount
received by Holder pursuant to Issuer's repurchase of the Option (or any portion
thereof)  pursuant to Section 8; (ii) (x) the amount received by Holder pursuant
to Issuer's repurchase of Option Shares pursuant to Section 8, less (y) Holder's
purchase price for such Option Shares;  (iii) (x) the net cash amounts  received
by Holder  pursuant to the sale of Option Shares (or any other  securities  into
which such Option Shares shall be converted or  exchanged)  to any  unaffiliated
person,  less (y) Holder's  purchase price of such Option  Shares;  and (iv) any
amounts  received  by Grantee  on the  transfer  of the  Option (or any  portion
thereof) to any unaffiliated person.

         As used in this  Agreement,  the  term  "Notional  Total  Profit"  with
respect to any number of shares of Issuer  Common  Stock as to which  Holder may
propose to exercise the Option shall be the Total  Profit  determined  as of the
date of such proposed exercise,  assuming that the Option were exercised on such
date for such number of shares and assuming that such shares,  together with all
other Option Shares held by Holder and its affiliates as of such date, were sold
for cash at the closing sale price per share of Issuer Common Stock as quoted on
the Nasdaq National Market (or, if Issuer Common Stock is not then quoted on the
Nasdaq  National  Market,  the  highest  bid  price  per  share as quoted on the
principal trading market or securities  exchange on which such shares are traded
as reported by a recognized source chosen by Holder) as of the close of business
on the preceding trading day (less customary brokerage commissions).

         The  provisions  of this  Section  3(e) shall  apply to any  Substitute
Option (as defined below).

         4.       Payment and Delivery of Certificates.

                  (a) On each Closing Date,  Holder shall (i) pay to Issuer,  in
immediately  available  funds by wire  transfer to a bank account  designated by
Issuer, an amount equal to the Purchase Price multiplied by the number of Option
Shares to be purchased on such Closing Date, and (ii) present and surrender this
Agreement to the Issuer at the address of the Issuer  specified in Section 12(f)
hereof.

                  (b) At each  Closing,  simultaneously  with  the  delivery  of
immediately  available  funds and  surrender  of this  Agreement  as provided in
Section  4(a),  (i)  Issuer  shall  deliver  to  Holder  (A)  a  certificate  or
certificates  representing  the Option  Shares to be purchased at such  Closing,
which Option  Shares shall be free and clear of all liens,  claims,  charges and
encumbrances  of any kind whatsoever and subject to no pre-emptive  rights,  and
(B) if the Option is exercised in part only, an executed new agreement  with the
same terms as this Agreement evidencing the right to purchase the balance of the
shares of Issuer  Common  Stock  purchasable  hereunder,  and (ii) Holder  shall

                                      A-55

<PAGE>139



deliver  to  Issuer a letter  agreeing  that  Holder  shall not offer to sell or
otherwise  dispose of such Option Shares in violation of applicable  federal and
state law or of the provisions of this Agreement.

                  (c) In  addition  to any  other  legend  that is  required  by
applicable  law,  certificates  for the Option Shares  delivered at each Closing
shall be endorsed with a restrictive  legend which shall read  substantially  as
follows:

THE  TRANSFER  OF THE  STOCK  REPRESENTED  BY THIS  CERTIFICATE  IS  SUBJECT  TO
RESTRICTIONS  ARISING UNDER THE SECURITIES ACT OF 1933, AS AMENDED, AND PURSUANT
TO THE TERMS OF A STOCK OPTION  AGREEMENT  DATED AS OF FEBRUARY __, 1998. A COPY
OF SUCH  AGREEMENT  WILL BE PROVIDED TO THE HOLDER  HEREOF  WITHOUT  CHARGE UPON
RECEIPT BY THE ISSUER OF A WRITTEN REQUEST THEREFOR.

It is  understood  and agreed that the above legend shall be removed by delivery
of substitute  certificate(s) without such legend if Holder shall have delivered
to Issuer a copy of a letter from the staff of the SEC, or an opinion of counsel
in form and substance reasonably  satisfactory to Issuer and its counsel, to the
effect that such legend is not required for purposes of the Securities Act.

         5.  Representations and Warranties of Issuer.  Issuer hereby represents
and warrants to Grantee as follows:

         (a) Issuer has all  requisite  corporate  power and  authority to enter
into this  Agreement  and,  subject to any  approvals  referred  to  herein,  to
consummate the transactions  contemplated  hereby. The execution and delivery of
this Agreement and the consummation of the transactions contemplated hereby have
been duly  authorized by all necessary  corporate  action on the part of Issuer.
This Agreement has been duly executed and delivered by Issuer.

         (b)  Issuer  has  taken all  necessary  corporate  and other  action to
authorize and reserve and to permit it to issue, and, at all times from the date
hereof until the  obligation to deliver Issuer Common Stock upon the exercise of
the Option  terminates,  will have reserved for  issuance,  upon exercise of the
Option,  the number of shares of Issuer  Common  Stock  necessary  for Holder to
exercise  the Option,  and Issuer will take all  necessary  corporate  action to
authorize and reserve for issuance all additional  shares of Issuer Common Stock
or other  securities  which may be issued pursuant to Section 7 upon exercise of
the Option.  The shares of Issuer Common Stock to be issued upon due exercise of
the Option,  including  all  additional  shares of Issuer  Common Stock or other
securities which may be issuable  pursuant to Section 7, upon issuance  pursuant
hereto,  shall be duly and validly issued,  fully paid, and  nonassessable,  and
shall  be  delivered  free  and  clear  of  all  liens,  claims,   charges,  and
encumbrances of any kind or nature  whatsoever,  including any preemptive rights
of any stockholder of Issuer.

         6.  Representations and Warrants of Grantee.  Grantee hereby represents
and warrants to Issuer that:

         (a) Grantee has all  requisite  corporate  power and authority to enter
into this  Agreement  and,  subject to any  approvals  or  consents  referred to
herein, to consummate the transactions  contemplated  hereby.  The execution and
delivery of this Agreement and the consummation of the transactions contemplated
hereby have been duly authorized by all necessary  corporate  action on the part
of Grantee. This Agreement has been duly executed and delivered by Grantee.

         (b) This Option is not being, and any Option Shares or other securities
acquired by Grantee  upon  exercise of the Option will not be,  acquired  with a
view to the public distribution thereof and will not be transferred or otherwise
disposed of except in a transaction registered or exempt from registration under
the Securities Laws.

         7.       Adjustment upon Changes in Capitalization, etc.

                  (a) In the  event of any  change  in  Issuer  Common  Stock by

                                      A-56

<PAGE>140
                                      

reason  of  a  stock   dividend,   stock  split,   split-up,   recapitalization,
combination,  exchange of shares or similar transaction,  the type and number of
shares or securities  subject to the Option,  and the Purchase  Price  therefor,
shall be  adjusted  appropriately,  and  proper  provision  shall be made in the
agreements  governing  such  transaction  so that  Holder  shall  receive,  upon
exercise of the Option,  the number and class of shares or other  securities  or
property  that Holder would have  received in respect of Issuer  Common Stock if
the Option had been  exercised  immediately  prior to such event,  or the record
date therefor,  as applicable.  If any additional  shares of Issuer Common Stock
are issued  after the date of this  Agreement  (other than  pursuant to an event
described in the first sentence of this Section  7(a)),  the number of shares of
Issuer Common Stock subject to the Option shall be adjusted so that,  after such
issuance,  it, together with any shares of Issuer Common Stock previously issued
pursuant  hereto,  equals  19.9% of the number of shares of Issuer  Common Stock
then issued and  outstanding,  without giving effect to any shares subject to or
issued pursuant to the Option.

                  (b) In the event that Issuer  shall  enter into an  agreement:
(i) to consolidate  with or merge into any person,  other than Grantee or one of
its  Subsidiaries,  and shall not be the continuing or surviving  corporation of
such consolidation or merger;  (ii) to permit any person,  other than Grantee or
one of its Subsidiaries, to merge into Issuer and Issuer shall be the continuing
or  surviving  corporation,  but,  in  connection  with  such  merger,  the then
outstanding shares of Issuer Common Stock shall be changed into or exchanged for
stock or other  securities  of Issuer  or any other  person or cash or any other
property or the outstanding  shares of Issuer Common Stock  immediately prior to
such merger shall after such merger  represent less than 50% of the  outstanding
shares  and  share  equivalents  of the  merged  company;  or  (iii)  to sell or
otherwise  transfer all or substantially all of its Assets to any person,  other
than  Grantee  or one of its  Subsidiaries,  then,  and in each such  case,  the
agreement  governing such transaction  shall make proper  provisions so that the
Option shall,  upon the  consummation of any such transaction and upon the terms
and conditions set forth herein,  be converted into, or exchanged for, an option
(the  "Substitute  Option"),  at the  election  of  Holder,  of  either  (x) the
Acquiring  Corporation  (as defined  below),  (y) any person that  controls  the
Acquiring Corporation,  or (z) in the case of a merger described in clause (ii),
the Issuer (in each case,  such  person  being  referred  to as the  "Substitute
Option Issuer").

                  (c) The  Substitute  Option  shall  have the same terms as the
Option,  provided that, if the terms of the Substitute Option cannot,  for legal
reasons,  be the same as the Option,  such terms shall be as similar as possible
and in no event less advantageous to Holder.  The Substitute Option Issuer shall
also  enter  into an  agreement  with each  Holder of the  Substitute  Option in
substantially the same form as this Agreement,  which shall be applicable to the
Substitute Option.

                  (d) The Substitute Option shall be exercisable for such number
of shares of the Substitute Common Stock (as hereinafter defined) as is equal to
the Assigned Value (as hereinafter  defined)  multiplied by the number of shares
of the Issuer  Common  Stock for which the Option was  theretofore  exercisable,
divided by the Average Price (as hereinafter defined). The exercise price of the
Substitute  Option per share of the  Substitute  Common  Stock (the  "Substitute
Purchase  Price")  shall then be equal to the  Purchase  Price  multiplied  by a
fraction  in which the  numerator  is the number of shares of the Issuer  Common
Stock for which the Option was  theretofore  exercisable  and the denominator is
the number of shares for which the Substitute Option is exercisable.

                  (e) The following terms have the meanings indicated:

                  (i) "Acquiring  Corporation"  shall mean (x) the continuing or
surviving  corporation of a  consolidation  or merger with Issuer (if other than
Issuer),  (y) Issuer in a merger in which Issuer is the  continuing or surviving
person,  and (z) the transferee of all or any  substantial  part of the Issuer's
assets (or the Assets of its Subsidiaries).

                  (ii)  "Substitute  Common  Stock"  shall mean the common stock
having the greatest  voting rights to be issued by the Substitute  Option Issuer
upon exercise of the Substitute Option.

                  (iii) "Assigned Value" shall mean the highest of (x) the price

                                      A-57

<PAGE>141


per share of the Issuer  Common Stock at which a Tender Offer or Exchange  Offer
therefor has been made by any person  (other than Grantee or any  Subsidiary  of
Grantee),  (y) the price per share of the Issuer  Common Stock to be paid by any
person  (other  than  Grantee  or any  Subsidiary  of  Grantee)  pursuant  to an
agreement  with  Issuer,  and (z) the highest  closing  sales price per share of
Issuer  Common Stock quoted on the Nasdaq  National  Market (or if Issuer Common
Stock is not quoted on the Nasdaq  National  Market,  the  highest bid price per
share  on any day as  quoted  on the  principal  trading  market  or  securities
exchange  on which such shares are traded as  reported  by a  recognized  source
chosen  by  Holder)  within  the  six-month  period  immediately  preceding  the
agreement;  provided,  that in the event of a sale of less than all of  Issuer's
assets,  the Assigned  Value shall be the sum of the price paid in such sale for
such assets and the current  market value of the  remaining  assets of Issuer as
determined by a nationally recognized investment banking firm selected by Holder
(or by a majority  in  interest  of the  Holders if there shall be more than one
Holder (a  "Holder  Majority")),  divided  by the number of shares of the Issuer
Common Stock outstanding at the time of such sale. In the event that an exchange
offer is made for the Issuer  Common Stock or an agreement is entered into for a
merger or consolidation  involving  consideration  other than cash, the value of
the  securities or other  property  issuable or  deliverable in exchange for the
Issuer Common Stock shall be determined  by a nationally  recognized  investment
banking firm mutually selected by Holder and Issuer (or if applicable, Acquiring
Corporation),  provided  that if a mutual  selection  cannot  be made as to such
investment banking firm, it shall be selected by Holder. (If there shall be more
than one Holder, any such selection shall be made by a Holder Majority.)

                  (iv) "Average Price" shall mean the average closing price of a
share of the Substitute Common Stock for the one year immediately  preceding the
consolidation,  merger  or sale in  question,  but in no event  higher  than the
closing price of the shares of the Substitute  Common Stock on the day preceding
such consolidation, merger or sale; provided that if Issuer is the issuer of the
Substitute  Option,  the Average Price shall be computed with respect to a share
of common  stock  issued by Issuer,  the person  merging  into  Issuer or by any
company which  controls or is controlled  by such merger  person,  as Holder may
elect.

                  (f) In no event  pursuant to any of the  foregoing  paragraphs
shall the Substitute  Option be exercisable for more than 19.9% of the aggregate
of the shares of the Substitute  Common Stock  outstanding  prior to exercise of
the  Substitute  Option.  In the  event  that  the  Substitute  Option  would be
exercisable  for more than 19.9% of the  aggregate  of the shares of  Substitute
Common Stock but for this clause (f), the Substitute  Option Issuer shall make a
cash  payment to Holder  equal to the excess of (i) the value of the  Substitute
Option  without giving effect to the limitation in this clause (f) over (ii) the
value of the  Substitute  Option after giving  effect to the  limitation in this
clause  (f).  This  difference  in value  shall be  determined  by a  nationally
recognized investment banking firm selected by Holder (or a Holder Majority).

                  (g) Issuer shall not enter into any  transaction  described in
subsection (b) of this Section 7 unless the Acquiring Corporation and any person
that controls the Acquiring Corporation assume in writing all the obligations of
Issuer  hereunder  and take all other  actions that may be necessary so that the
provisions of this Section 7 are given full force and effect (including, without
limitation,  any action that may be necessary  so that the shares of  Substitute
Common Stock are in no way  distinguishable  from or have lesser  economic value
than other shares of common stock issued by the Substitute Option Issuer).

                  (h) The  provisions of Sections 8, 9 and 10 shall apply,  with
appropriate  adjustments,  to  any  securities  for  which  the  Option  becomes
exercisable  pursuant to this Section 7 and, as  applicable,  references in such
sections to "Issuer," "Option," "Purchase Price" and "Issuer Common Stock" shall
be deemed to be references to "Substitute Option Issuer,"  "Substitute  Option,"
"Substitute Purchase Price" and "Substitute Common Stock," respectively.

         8.       Repurchase at the Option of Holder.

                  (a) Subject to Section  3(e) and the last  sentence of Section
3(a), at the request of Holder at any time commencing upon the first  occurrence

                                      A-58

<PAGE>142


of a Purchase Event and ending 12 months  immediately  thereafter,  Issuer shall
repurchase  from  Holder  the  Option  and all  shares  of Issuer  Common  Stock
purchased  by Holder  pursuant  hereto  with  respect to which  Holder  then has
beneficial  ownership.  The date on which Holder exercises its rights under this
Section 8 is referred to as the "Request Date." Such  repurchase  shall be at an
aggregate price (the "Section 8 Repurchase Consideration") equal to the sum of:

                  (i) the aggregate Purchase Price paid by Holder for any shares
of Issuer Common Stock acquired by Holder pursuant to the Option with respect to
which Holder then has beneficial ownership;

                  (ii) the  excess,  if any,  of (x) the  Applicable  Price  (as
defined below) for each share of Issuer Common Stock over (y) the Purchase Price
(subject  to  adjustment  pursuant to Section  7),  multiplied  by the number of
shares of Issuer  Common  Stock  with  respect  to which the Option has not been
exercised; and

                  (iii) the  excess,  if any, of the  Applicable  Price over the
Purchase  Price  (subject to adjustment  pursuant to Section 7) paid (or, in the
case of Option  Shares with respect to which the Option has been  exercised  but
the Closing Date has not  occurred,  payable) by Holder for each share of Issuer
Common  Stock  with  respect to which the  Option  has been  exercised  and with
respect to which Holder then has beneficial ownership,  multiplied by the number
of such shares.

                  (b) If Holder  exercises  its  rights  under  this  Section 8,
Issuer shall, within ten business days after the Request Date, pay the Section 8
Repurchase   Consideration  to  Holder  in  immediately   available  funds,  and
contemporaneously  with such payment Holder shall surrender to Issuer the Option
and the  certificates  evidencing  the shares of Issuer  Common Stock  purchased
thereunder  with  respect to which  Holder then has  beneficial  ownership,  and
Holder shall  warrant that it has sole record and  beneficial  ownership of such
shares and that the same are then free and clear of all liens,  claims,  charges
and encumbrances of any kind whatsoever.  Notwithstanding the foregoing,  to the
extent that prior  notification to or Consent of any  governmental or regulatory
agency or  authority  is required in  connection  with the payment of all or any
portion of the Section 8 Repurchase Consideration, Holder shall have the ongoing
option to revoke its request for  repurchase  pursuant to Section 8, in whole or
in part, or to require that Issuer deliver from time to time that portion of the
Section 8 Repurchase Consideration that it is not then so prohibited from paying
and  promptly  file  the  required   notice  or  application   for  Consent  and
expeditiously process the same (and each party shall cooperate with the other in
the  filing of any such  notice or  application  and the  obtaining  of any such
Consent).  If any governmental or regulatory agency or authority  disapproves of
any part of Issuer's  proposed  repurchase  pursuant  to this  Section 8, Issuer
shall  promptly  give  notice of such fact to  Holder.  If any  governmental  or
regulatory  agency or  authority  prohibits  the  repurchase  in part but not in
whole, then Holder shall have the right (i) to revoke the repurchase  request or
(ii) to the extent permitted by such agency or authority,  determine whether the
repurchase should apply to the Option and/or Option Shares and to what extent to
each, and Holder shall thereupon have the right to exercise the Option as to the
number of Option Shares for which the Option was exercisable at the Request Date
less the sum of the  number of shares  covered by the Option in respect of which
payment  has been made  pursuant  to Section  8(a)(ii)  and the number of shares
covered by the portion of the Option (if any) that has been repurchased.  Holder
shall notify Issuer of its  determination  under the preceding  sentence  within
five business days of receipt of notice of disapproval of the repurchase.

                  (c) For purposes of this  Agreement,  the  "Applicable  Price"
means the highest of (i) the highest price per share of Issuer Common Stock paid
for any such share by the person or groups  described in Section  8(d)(i),  (ii)
the price per share of Issuer Common Stock  received by holders of Issuer Common
Stock in connection  with any merger or other business  combination  transaction
described  in Section  7(b)(i),  7(b)(ii)  or  7(b)(iii),  or (iii) the  highest
closing  sales  price per  share of Issuer  Common  Stock  quoted on the  Nasdaq
National  Market (or if Issuer Common Stock is not quoted on the Nasdaq National
Market,  the  highest  bid price per  share as quoted on the  principal  trading
market or  securities  exchange on which such shares are traded as reported by a
recognized  source chosen by Holder)  during the 60 business days  preceding the

                                      A-59

<PAGE>143


Request Date; provided, however, that in the event of a sale of less than all of
Issuer's Assets, the Applicable Price shall be the sum of the price paid in such
sale for such assets and the current  market  value of the  remaining  assets of
Issuer as determined by an independent  nationally recognized investment banking
firm selected by Holder and reasonably acceptable to Issuer (which determination
shall be conclusive for all purposes of this  Agreement),  divided by the number
of shares of the Issuer  Common Stock  outstanding  at the time of such sale. If
the  consideration  to be offered,  paid or  received  pursuant to either of the
foregoing  clauses  (i) or (ii) shall be other  than in cash,  the value of such
consideration  shall be  determined in good faith by an  independent  nationally
recognized  investment banking firm selected by Holder and reasonably acceptable
to Issuer,  which  determination  shall be  conclusive  for all purposes of this
Agreement.

         9.       Registration Rights.

                  (a)  Following  termination  of the Merger  Agreement,  Issuer
shall,  subject to the conditions of subparagraph (c) below, if requested by any
Holder,  including Grantee and any permitted transferee  ("Selling Holder"),  as
expeditiously  as possible  prepare and file a registration  statement under the
Securities Laws if necessary in order to permit the sale or other disposition of
any or all  shares of Issuer  Common  Stock or other  securities  that have been
acquired  by or are  issuable to Selling  Holder upon  exercise of the Option in
accordance  with the  intended  method  of sale or other  disposition  stated by
Holder in such request,  including,  without limitation,  a "shelf" registration
statement  under Rule 415 under the Securities  Act or any successor  provision,
and Issuer shall use its best efforts to qualify such shares or other securities
for sale under any applicable state securities laws.

                  (b) If Issuer at any time  after the  exercise  of the  Option
proposes to register any shares of Issuer Common Stock under the Securities Laws
in connection with an underwritten  public offering of such Issuer Common Stock,
Issuer will  promptly  give written  notice to Holder of its  intention to do so
and,  upon the written  request of Holder given within 30 days after  receipt of
any such  notice  (which  request  shall  specify the number of shares of Issuer
Common Stock  intended to be included in such  underwritten  public  offering by
Selling Holder),  Issuer will cause all such shares,  the holders of which shall
have  requested  participation  in such  registration,  to be so registered  and
included in such underwritten public offering;  provided,  that Issuer may elect
to not cause any such shares to be so registered (i) if the underwriters in good
faith object for valid business  reasons,  or (ii) in the case of a registration
solely to implement a dividend reinvestment or similar plan, an employee benefit
plan  or  a  registration  filed  on  Form  S-4  or  any  successor  form,  or a
registration  filed on a form which does not permit  registrations  of  resales;
provided,  further,  that such election  pursuant to clause (i) may only be made
two times.  If some but not all the shares of Issuer Common Stock,  with respect
to which Issuer shall have received  requests for registration  pursuant to this
subparagraph  (b), shall be excluded from such  registration,  Issuer shall make
appropriate  allocation of shares to be registered among Selling Holders and any
other person  (other than Issuer or any person  exercising  demand  registration
rights  in  connection  with such  registration)  who or which is  permitted  to
register   their  shares  of  Issuer  Common  Stock  in  connection   with  such
registration  pro rata in the proportion that the number of shares  requested to
be  registered  by each  Selling  Holder  bears to the  total  number  of shares
requested to be  registered  by all persons then  desiring to have Issuer Common
Stock registered for sale.

                  (c)  Issuer  shall use all  reasonable  efforts  to cause each
registration statement referred to in subparagraph (a) above to become effective
and to obtain  all  consents  or  waivers of other  parties  which are  required
therefor  and to keep such  registration  statement  effective,  provided,  that
Issuer  may delay  any  registration  of  Option  Shares  required  pursuant  to
subparagraph  (a) above for a period not exceeding 90 days provided Issuer shall
in good faith determine that any such  registration  would  adversely  affect an
offering or  contemplated  offering of other  securities  by Issuer,  and Issuer
shall not be  required to  register  Option  Shares  under the  Securities  Laws
pursuant to subparagraph (a) above:

                  (i) prior to the  earliest  of (a)  termination  of the Merger
Agreement pursuant to Section 10.1 thereof,  (b) failure to obtain the requisite
stockholder approval pursuant to Section 9.1(a) of the Merger Agreement, and (c)
a Purchase Event or a Preliminary Purchase Event;

                  (ii)     on more than two occasions;

                                      A-60

<PAGE>144
 

                  (iii) more than once during any calendar year;

                  (iv) within 90 days after the effective date of a registration
referred to in  subparagraph  (b) above  pursuant  to which the Selling  Holders
concerned  were  afforded  the  opportunity  to register  such shares  under the
Securities Laws and such shares were registered as requested; and

                  (v)  unless a request  therefor  is made to Issuer by  Selling
Holders  holding at least 25% or more of the  aggregate  number of Option Shares
then outstanding.

                       In  addition  to  the  foregoing,  Issuer  shall  not  be
required to maintain the  effectiveness of any registration  statement after the
expiration  of  nine  months  from  the  effective  date  of  such  registration
statement. Issuer shall use all reasonable efforts to make any filings, and take
all steps, under all applicable state securities laws to the extent necessary to
permit the sale or other  disposition  of the  Option  Shares so  registered  in
accordance with the intended method of distribution  for such shares,  provided,
that Issuer shall not be required to consent to general  jurisdiction or qualify
to do business in any state where it is not otherwise  required to so consent to
such jurisdiction or to so qualify to do business.

                  (d) Except where applicable state law prohibits such payments,
Issuer will pay all expenses  (including without  limitation  registration fees,
qualification  fees, blue sky fees and xpenses  (including the fees and expenses
of counsel),  accounting expenses,  legal expenses including the reasonable fees
and expenses of one counsel to the Selling Holders, printing expenses,  expenses
of  underwriters,  excluding  discounts and commissions but including  liability
insurance  if  Issuer  so  desires  or the  underwriters  so  require,  and  the
reasonable  fees and expenses of any  necessary  special  experts) in connection
with each registration  pursuant to subparagraph (a) or (b) above (including the
related  offerings and sales by Selling  Holders) and all other  qualifications,
notifications  or  exemptions   pursuant  to  subparagraph  (a)  or  (b)  above.
Underwriting  discounts  and  commissions  relating to Option  Shares,  fees and
disbursements of counsel to the Selling Holders and any other expenses  incurred
by such Selling Holders in connection with any such registration  shall be borne
by such Selling Holders.

                  (e) In connection with any registration under subparagraph (a)
or (b) above Issuer hereby indemnifies the Selling Holders, and each underwriter
thereof,  including each person, if any, who controls such holder or underwriter
within the meaning of Section 15 of the  Securities  Act,  against all expenses,
losses, claims, damages and liabilities caused by any untrue, or alleged untrue,
statement  of a  material  fact  contained  in  any  registration  statement  or
prospectus or  notification  or offering  circular  (including any amendments or
supplements thereto) or any preliminary  prospectus,  or caused by any omission,
or alleged  omission,  to state  therein a material  fact  required to be stated
therein or  necessary  to make the  statements  therein not  misleading,  except
insofar  as such  expenses,  losses,  claims,  damages  or  liabilities  of such
indemnified party are caused by any untrue statement or alleged untrue statement
that was included by Issuer in any such registration  statement or prospectus or
notification  or offering  circular  (including  any  amendments or  supplements
thereto) in reliance  upon and in  conformity  with,  information  furnished  in
writing to Issuer by such  indemnified  party  expressly  for use  therein,  and
Issuer and each  officer,  director  and  controlling  person of Issuer shall be
indemnified by such Selling Holder, or by such underwriter,  as the case may be,
for all such expenses,  losses,  claims,  damages and liabilities  caused by any
untrue,  or alleged untrue,  statement,  that was included by Issuer in any such
registration  statement  or  prospectus  or  notification  or offering  circular
(including  any  amendments or  supplements  thereto) in reliance  upon,  and in
conformity  with,  information  furnished in writing to Issuer by such holder or
such underwriter, as the case may be, expressly for such use.

                       Promptly upon receipt by a party  indemnified  under this
subparagraph  (e) of notice  of the  commencement  of any  action  against  such
indemnified  party in respect of which indemnity or reimbursement  may be sought
against any  indemnifying  party under this  subparagraph  (e), such indemnified
party shall notify the indemnifying party in writing of the commencement of such
action, but the failure so to notify the indemnifying party shall not relieve it

                                      A-61

<PAGE>145


of any liability which it may otherwise have to any indemnified party under this
subparagraph  (e). In case notice of  commencement  of any such action  shall be
given to the indemnifying party as above provided,  the indemnifying party shall
be entitled to participate  in and, to the extent it may wish,  jointly with any
other  indemnifying  party  similarly  notified,  to assume the  defense of such
action at its own expense,  with counsel chosen by it and  satisfactory  to such
indemnified party. The indemnified party shall have the right to employ separate
counsel in any such action and participate in the defense thereof,  but the fees
and  expenses of such counsel  (other than  reasonable  costs of  investigation)
shall be paid by the indemnified party unless (i) the indemnifying  party either
agrees to pay the same, (ii) the indemnifying  party falls to assume the defense
of such action with counsel' satisfactory to the indemnified party, or (iii) the
indemnified  party has been advised by counsel  that one or more legal  defenses
may be available to the indemnifying  party that may be contrary to the interest
of the indemnified party, in which case the indemnifying party shall be entitled
to assume the defense of such action notwithstanding its obligation to bear fees
and  expenses of such  counsel.  No  indemnifying  party shall be liable for any
settlement  entered  into  without  its  consent,   which  consent  may  not  be
unreasonably withheld.

                       If the indemnification  provided for in this subparagraph
(e) is unavailable to a party otherwise entitled to be indemnified in respect of
any expenses,  losses,  claims,  damages or liabilities referred to herein, then
the indemnifying party, in lieu of indemnifying such party otherwise entitled to
be indemnified,  shall contribute to the amount paid or payable by such party to
be  indemnified  as a  result  of such  expenses,  losses,  claims,  damages  or
liabilities  in such  proportion  as is  appropriate  to  reflect  the  relative
benefits received by Issuer, all selling  shareholders and the underwriters from
the  offering  of the  securities  and also the  relative  fault of Issuer,  all
selling  shareholders  and the underwriters in connection with the statements or
omissions  which  resulted  in  such  expenses,   losses,   claims,  damages  or
liabilities, as well as any other relevant equitable considerations.  The amount
paid or payable by a party as a result of the expenses,  losses, claims, damages
and liabilities  referred to above shall be deemed to include any legal or other
fees  or  expenses   reasonably  incurred  by  such  party  in  connection  with
investigating or defending any action or claim; provided,  that in no case shall
any Selling Holder be responsible, in the aggregate, for any amount in excess of
the net offering  proceeds  attributable  to its Option  Shares  included in the
offering. No person guilty of fraudulent  misrepresentation  (within the meaning
of Section 11(f) of the Securities Act) shall be entitled to  contribution  from
any  person  who  was  not  guilty  of such  fraudulent  misrepresentation.  Any
obligation by any holder to indemnify  shall be several and not joint with other
holders.

                       In   connection   with  any   registration   pursuant  to
subparagraph  (a) or (b)  above,  Issuer and each  Selling  Holder  (other  than
Grantee) shall enter into an agreement containing the indemnification provisions
of this subparagraph (e).

                  (f) Issuer shall comply with all  reporting  requirements  and
will do all such other things as may be necessary to permit the expeditious sale
at any time of any Option Shares by Holder in accordance  with and to the extent
permitted by any rule or  regulation  promulgated  by the SEC from time to time,
including,  without limitation,  Rules 144 and 144A. Issuer shall at its expense
provide Holder with any information  necessary in connection with the completion
and  filing  of any  reports  or forms  required  to be filed by them  under the
Securities Laws, or required  pursuant to any state securities laws or the rules
of any stock exchange.

                  (g) Issuer  will pay all stamp  taxes in  connection  with the
issuance and the sale of the Option Shares and in  connection  with the exercise
of the Option,  and will save Holder  harmless,  without  limitation as to time,
against any and all liabilities, with respect to all such taxes.

         10. Quotation;  Listing. If Issuer Common Stock or any other securities
to be acquired upon exercise of the Option are then  authorized for quotation or
trading  or  listing  on the  Nasdaq  National  Market or any  other  securities
exchange or any automated  quotations  system  maintained  by a  self-regulatory
organization,  Issuer,  upon  the  request  of  Holder,  will  promptly  file an
application,  if required,  to authorize for quotation or trading or listing the
shares of Issuer  Common Stock or other  securities to be acquired upon exercise
of the Option on the Nasdaq National Market or any other securities  exchange or
any automated quotations system maintained by a self-regulatory organization and
will use its best efforts to obtain approval,  if required, of such quotation or
listing as soon as practicable.

                                      A-62

<PAGE>146


         11. Division of Option.  This Agreement (and the Option granted hereby)
are exchangeable,  without expense,  at the option of Holder,  upon presentation
and  surrender  of this  Agreement at the  principal  office of Issuer for other
Agreements providing for Options of different denominations entitling the holder
thereof to purchase in the  aggregate the same number of shares of Issuer Common
Stock purchasable  hereunder.  The terms "Agreement" and "Option" as used herein
include any other  Agreements and related  Options for which this Agreement (and
the Option granted hereby) may be exchanged.  Upon receipt by Issuer of evidence
reasonably  satisfactory to it of the loss, theft,  destruction or mutilation of
this  Agreement,  and (in the case of loss,  theft or destruction) of reasonably
satisfactory  indemnification,  and  upon  surrender  and  cancellation  of this
Agreement, if mutilated, Issuer will execute and deliver a new Agreement of like
tenor and date. Any such new Agreement  executed and delivered shall  constitute
an additional  contractual  obligation on the part of Issuer, whether or not the
Agreement  so  lost,  stolen,  destroyed  or  mutilated  shall  at any  time  be
enforceable by anyone.

         12.      Miscellaneous.

                  (a) Expenses. Except as otherwise provided in Section 10, each
of the parties  hereto shall bear and pay all costs and expenses  incurred by it
or on its behalf in connection  with the  transactions  contemplated  hereunder,
including  fees  and  expenses  of its  own  financial  consultants,  investment
bankers, accountants and counsel.

                  (b) Waiver and Amendment.  Any provision of this Agreement may
be waived at any time by the party  that is  entitled  to the  benefits  of such
provision. This Agreement may not be modified,  amended, altered or supplemented
except upon the  execution and delivery of a written  agreement  executed by the
parties hereto.

(c) Entire Agreement; No Third-Party Beneficiary;  Severability. This Agreement,
together  with the Merger  Agreement  and the other  documents  and  instruments
referred to herein and therein,  between  Grantee and Issuer (a) constitutes the
entire  agreement and supersedes all prior agreements and  understandings,  both
written and oral,  between the parties with respect to the subject matter hereof
and (b) is not intended to confer upon any person other than the parties  hereto
(other than any transferees of the Option Shares or any permitted  transferee of
this Agreement pursuant to Section 12(h)) any rights or remedies  hereunder.  If
any term,  provision,  covenant or  restriction  of this  Agreement is held by a
court of competent jurisdiction or a federal or state governmental or regulatory
agency or authority to be invalid,  void or unenforceable,  the remainder of the
terms, provisions,  covenants and restrictions of this Agreement shall remain in
full force and effect and shall in no way be affected,  impaired or invalidated.
If for any reason such court or  regulatory  agency  determines  that the Option
does not permit Holder to acquire, or does not require Issuer to repurchase, the
full number of shares of Issuer Common Stock as provided in Sections 3 and 8 (as
adjusted  pursuant to Section 7), it is the express intention of Issuer to allow
Holder to acquire or to  require  Issuer to  repurchase  such  lesser  number of
shares as may be permissible without any amendment or modification hereof.

                  (d)  Governing  Law.  This  Agreement  shall be  governed  and
construed in accordance  with the laws of the State of Georgia without regard to
any applicable conflicts of law rules.

                  (e) Descriptive  Headings.  The descriptive headings contained
herein are for convenience of reference only and shall not affect in any way the
meaning or interpretation of this Agreement.

                  (f) Notices.  All notices and other  communications  hereunder
shall  be in  writing  and  shall  be  deemed  given  if  delivered  personally,
telecopied (with confirmation) or mailed by registered or certified mail (return
receipt  requested)  to the  parties  at the  addresses  set forth in the Merger
Agreement(or  at such other  address for a party as shall be  specified  by like
notice).

                  (g) Counterparts. This Agreement and any amendments hereto may
be executed in two  counterparts,  each of which shall be considered one and the

                                      A-63

<PAGE>147


same  agreement  and shall become  effective  when both  counterparts  have been
signed,   it  being  understood  that  both  parties  need  not  sign  the  same
counterpart.

                  (h) Assignment.  Neither this Agreement nor any of the rights,
interests or obligations  hereunder or under the Option shall be assigned by any
of the parties  hereto  (whether by operation of law or  otherwise)  without the
prior  written  consent of the other party,  except that Grantee may assign this
Agreement  to a wholly  owned  Subsidiary  of Grantee and Grantee may assign its
rights  hereunder in whole or in part after the occurrence of a Purchase  Event.
Subject to the preceding  sentence,  this Agreement shall be binding upon, inure
to the  benefit  of and be  enforceable  by the  parties  and  their  respective
successors and assigns.

                  (i) Further  Assurances.  In the event of any  exercise of the
Option by  Holder,  Issuer  and  Holder  shall  execute  and  deliver  all other
documents  and  instruments  and take all other  action  that may be  reasonably
necessary in order to consummate the transactions provided for by such exercise.

                  (j) Specific  Performance.  The parties hereto agree that this
Agreement  may  be  enforced  by  either  party  through  specific  performance,
injunctive  relief and other  equitable  relief.  Both parties  further agree to
waive any requirement for the securing or posting of any bond in connection with
the obtaining of any such  equitable  relief and that this  provision is without
prejudice to any other  rights that the parties  hereto may have for any failure
to perform this Agreement.


         IN WITNESS  WHEREOF,  Issuer and Grantee  have caused this Stock Option
Agreement to be signed by their respective  officers  thereunto duly authorized,
all as of the day and year first written above.

ATTEST:           BRYAN BANCORP OF GEORGIA, INC.



By:.____________________            By: ___________________________


[CORPORATE SEAL]


ATTEST:           THE SAVANNAH BANCORP, INC.



By:.____________________            By: ___________________________


[CORPORATE SEAL]


                                      A-64

<PAGE>148



                                   EXHIBIT 2

                             STOCK OPTION AGREEMENT


         THIS STOCK OPTION AGREEMENT (this "Agreement") is made and entered into
as of February 11, 1998,  by and between The Savannah  Bancorp,  Inc., a Georgia
corporation   ("Issuer"),   and  Bryan  Bancorp  of  Georgia,  Inc.,  a  Georgia
corporation ("Grantee").

         WHEREAS,  Grantee and Issuer have entered  into that certain  Agreement
and Plan of Merger,  dated as of  February  11, 1998 (the  "Merger  Agreement"),
providing for,  among other things,  the merger of Grantee with and into Issuer,
with Issuer as the surviving entity; and

         WHEREAS,  as a condition and  inducement to Grantee's  execution of the
Merger Agreement, Grantee has required that Issuer agree, and Issuer has agreed,
to grant Grantee the Option (as defined below);

         NOW,  THEREFORE,  in consideration  of the respective  representations,
warranties,  covenants  and  agreements  set  forth  herein  and in  the  Merger
Agreement, and intending to be legally bound hereby, Issuer and Grantee agree as
follows:

         1.  Defined  Terms.  Capitalized terms which  are used  but not defined
herein shall have the meanings ascribed to such terms in the Merger Agreement.

         2.  Grant of  Option.  Subject  to the terms and  conditions  set forth
herein,  Issuer hereby grants to Grantee an irrevocable option (the "Option") to
purchase  up to 340,200  shares (as  adjusted as set forth  herein,  the "Option
Shares,"  which shall include the Option Shares before and after any transfer of
such Option Shares) of common stock,  $1.00 par value per share ("Issuer  Common
Stock"),  of Issuer at a purchase  price per Option Share (subject to adjustment
as set forth herein,  the "Purchase Price") equal to the closing price per share
of the common stock of Grantee on February 11, 1998, as reported on Nasdaq.

         3.       Exercise of Option.

                  (a)  Provided  that (i)  Grantee  or  Holder  (as  hereinafter
defined),  as applicable,  shall not be in material  breach of its agreements or
covenants  contained  in this  Agreement  or the Merger  Agreement,  and (ii) no
preliminary  or  permanent  injunction  or other order  against the  delivery of
shares  covered by the Option issued by any court of competent  jurisdiction  in
the United States shall be in effect,  Holder may exercise the Option,  in whole
or in part,  at any time and from time to time  following  the  occurrence  of a
Purchase  Event;  provided that the Option shall  terminate and be of no further
force and effect  upon the  earliest  to occur of (A) the  Effective  Time,  (B)
termination of the Merger  Agreement in accordance  with the terms thereof prior
to the  occurrence of a Purchase  Event or a Preliminary  Purchase  Event (other
than a  termination  of the  Merger  Agreement  by Grantee  pursuant  to Section
10.1(b)  (but  only if such  termination  was a result  of a  willful  breach by
Issuer)   or   Section   10.1  (c)  thereof  or  by  Grantee and Issuer pursuant
to Section  10.1(a)  thereof if Grantee shall at that time have been entitled to
terminate  the Merger  Agreement  pursuant to Section  10.1(b) (but only if such
termination  was a result of a willful  breach by  Issuer)  or  Section  10.1(c)
thereof  (each  a  "Default  Termination")),  (C)  12  months  after  a  Default
Termination  (provided,  that if, within 12 months after such termination of the
Merger Agreement,  a Purchase Event or a Preliminary Purchase Event shall occur,
then notwithstanding anything to the contrary contained herein (including clause
(D) of this  sentence),  this Option  shall  terminate 12 months after the first
occurrence  of such an event),  and (D) 12 months after any  termination  of the
Merger Agreement (other than a Default Termination)  following the occurrence of
a Purchase Event or a Preliminary  Purchase Event;  provided  further,  that any
purchase of shares upon  exercise of the Option  shall be subject to  compliance
with  applicable  law. The term "Holder" shall mean the holder or holders of the
Option from time to time,  and which  initially is the  Grantee.  The rights set
forth in  Section  8 shall  terminate  when the  right to  exercise  the  Option

                                      A-65

<PAGE>149


terminates  (other than as a result of a complete exercise of the Option) as set
forth herein.

                  (b) As  used  herein,  a  "Purchase  Event"  means  any of the
following events subsequent to the date of this Agreement:

                  (i) without Grantee's prior written consent, Issuer shall have
authorized, recommended, publicly proposed or publicly announced an intention to
authorize,  recommend or propose,  or entered into an agreement  with any person
(other than  Grantee or any  Subsidiary  of  Grantee)  to effect an  Acquisition
Transaction (as defined below). As used herein, the term Acquisition Transaction
shall mean (A) a merger,  consolidation or similar transaction  involving Issuer
or any of its  Subsidiaries  (other than  transactions  solely between  Issuer's
Subsidiaries),  (B) except as  permitted  pursuant  to Section 7.1 of the Merger
Agreement, the disposition,  by sale, lease, exchange or otherwise, of Assets of
Issuer or any of its Subsidiaries representing in either case 25% or more of the
consolidated assets of Issuer and its Subsidiaries, or (C) the issuance, sale or
other disposition of (including by way of merger, consolidation,  share exchange
or any similar  transaction)  securities  representing 25% or more of the voting
power  of  Issuer  or  any  of  its  Subsidiaries  (any  of  the  foregoing,  an
"Acquisition Transaction"); or

                  (ii) any  person  (other  than  Grantee or any  Subsidiary  of
Grantee)  shall have acquired  beneficial  ownership (as such term is defined in
Rule  13d-3  promulgated  under the  Exchange  Act) of or the  right to  acquire
beneficial  ownership  of, or any  "group"  (as such term is  defined  under the
Exchange Act), other than a group of which Grantee or any of its Subsidiaries of
Grantee is a member,  shall have been formed which  beneficially owns or has the
right to acquire  beneficial  ownership of, 25% or more of the  then-outstanding
shares of Issuer Common Stock.

                  (c)  As used herein, a "Preliminary Purchase Event"  means any
of the following events:

     (i) any person (other than Grantee or any Subsidiary of Grantee) shall have
commenced  (as such term is defined in Rule 14d-2 under the  Exchange  Act),  or
shall have filed a registration  statement under the Securities Act with respect
to, a tender  offer or exchange  offer to purchase  any shares of Issuer  Common
Stock such that,  upon  consummation  of such offer,  such  person  would own or
control 25% or more of the then-outstanding  shares of Issuer Common Stock (such
an offer being  referred to herein as a "Tender  Offer" or an "Exchange  Offer,"
respectively); or

                  (ii)  the  holders  of  Issuer  Common  Stock  shall  not have
approved the Merger Agreement at the meeting of such  shareholders  held for the
purpose of voting on the Merger Agreement, such meeting shall not have been held
or shall have been canceled  prior to termination  of the Merger  Agreement,  or
Issuer's Board of Directors shall have withdrawn or modified in a manner adverse
to Grantee the recommendation of Issuer's Board of Directors with respect to the
Merger  Agreement,  in each case after any  person  (other  than  Grantee or any
Subsidiary of Grantee) shall have (A) made, or disclosed an intention to make, a
proposal to engage in an Acquisition  Transaction,  (B) commenced a Tender Offer
or filed a  registration  statement  under the Securities Act with respect to an
Exchange  Offer,  or (C) filed an  application  (or given a notice),  whether in
draft or final form, under any federal or state statute or regulation (including
a notice  filed  under  the HSR  Act)  seeking  the  Consent  to an  Acquisition
Transaction  from any federal or state  governmental or regulatory  authority or
agency.

As used in this Agreement, "person" shall have the meaning specified in Sections
3(a)(9) and 13(d)(3) of the Exchange Act.

                  (d) In the event  Holder  wishes to exercise  the  Option,  it
shall send to Issuer a written  notice (the date of which being herein  referred
to as the "Notice  Date")  specifying  (i) the total number of Option  Shares it
intends to  purchase  pursuant  to such  exercise  and (ii) a place and date not
earlier than three business days nor later than 15 business days from the Notice
Date for the closing (the "Closing") of such purchase (the "Closing  Date").  If
prior Consent of any governmental or regulatory  agency or authority is required
in connection  with such  purchase,  Issuer shall  cooperate  with Holder in the

                                      A-66

<PAGE>150


filing of the required  notice or application for such Consent and the obtaining
of such Consent and the Closing  shall occur  immediately  following  receipt of
such Consents (and expiration of any mandatory waiting periods).

                  (e)  Notwithstanding  any other provision of this Agreement to
the contrary, in no event shall:

                  (i) Holder's  (taking into  account all other  Holders)  Total
Profit (as defined below) exceed  $2,000,000  and, if it otherwise  would exceed
such amount, Holder, at its sole election, shall either (A) reduce the number of
shares of Issuer Common Stock  subject to the Option,  (B) deliver to Issuer for
cancellation without consideration Option Shares previously purchased by Holder,
(C) pay  cash  to  Issuer,  or (D) any  combination  of the  foregoing,  so that
Holder's actually realized Total Profit (together with the Total Profit realized
by all other Holders) shall not exceed  $2,000,000 after taking into account the
foregoing actions; and

     (ii) the Option be exercised  for a number of shares of Issuer Common Stock
as would,  as of the date of exercise,  result in Holder's  (taking into account
all  other  Holders)  Notional  Total  Profit  (as  defined  below) of more than
$2,000,000;  provided,  that  nothing  in this lause  (ii)  shall  restrict  any
exercise of the Option permitted hereby on any subsequent date.

         As used in this  Agreement,  the term  "Total  Profit"  shall  mean the
aggregate sum (prior to the payment of taxes) of the  following:  (i) the amount
received by Holder pursuant to Issuer's repurchase of the Option (or any portion
thereof)  pursuant to Section 8; (ii) (x) the amount received by Holder pursuant
to Issuer's repurchase of Option Shares pursuant to Section 8, less (y) Holder's
purchase price for such Option Shares;  (iii) (x) the net cash amounts  received
by Holder  pursuant to the sale of Option Shares (or any other  securities  into
which such Option Shares shall be converted or  exchanged)  to any  unaffiliated
person,  less (y) Holder's  purchase price of such Option  Shares;  and (iv) any
amounts  received  by Grantee  on the  transfer  of the  Option (or any  portion
thereof) to any unaffiliated person.

         As used in this  Agreement,  the  term  "Notional  Total  Profit"  with
respect to any number of shares of Issuer  Common  Stock as to which  Holder may
propose to exercise the Option shall be the Total  Profit  determined  as of the
date of such proposed exercise,  assuming that the Option were exercised on such
date for such number of shares and assuming that such shares,  together with all
other Option Shares held by Holder and its affiliates as of such date, were sold
for cash at the closing sale price per share of Issuer Common Stock as quoted on
the Nasdaq National Market (or, if Issuer Common Stock is not then quoted on the
Nasdaq  National  Market,  the  highest  bid  price  per  share as quoted on the
principal trading market or securities  exchange on which such shares are traded
as reported by a recognized source chosen by Holder) as of the close of business
on the preceding trading day (less customary brokerage commissions).

         The  provisions  of this  Section  3(e) shall  apply to any  Substitute
Option (as defined below).

         4.       Payment and Delivery of Certificates.

                  (a) On each Closing Date,  Holder shall (i) pay to Issuer,  in
immediately  available  funds by wire  transfer to a bank account  designated by
Issuer, an amount equal to the Purchase Price multiplied by the number of Option
Shares to be purchased on such Closing Date, and (ii) present and surrender this
Agreement to the Issuer at the address of the Issuer  specified in Section 12(f)
hereof.

                  (b) At each  Closing,  simultaneously  with  the  delivery  of
immediately  available  funds and  surrender  of this  Agreement  as provided in
Section  4(a),  (i)  Issuer  shall  deliver  to  Holder  (A)  a  certificate  or
certificates  representing  the Option  Shares to be purchased at such  Closing,
which Option  Shares shall be free and clear of all liens,  claims,  charges and
encumbrances  of any kind whatsoever and subject to no pre-emptive  rights,  and
(B) if the Option is exercised in part only, an executed new agreement  with the
same terms as this Agreement evidencing the right to purchase the balance of the
shares of Issuer  Common  Stock  purchasable  hereunder,  and (ii) Holder  shall

                                      A-67

<PAGE>151


deliver  to  Issuer a letter  agreeing  that  Holder  shall not offer to sell or
otherwise  dispose of such Option Shares in violation of applicable  federal and
state law or of the provisions of this Agreement.

                  (c) In  addition  to any  other  legend  that is  required  by
applicable  law,  certificates  for the Option Shares  delivered at each Closing
shall be endorsed with a restrictive  legend which shall read  substantially  as
follows:

THE  TRANSFER  OF THE  STOCK  REPRESENTED  BY THIS  CERTIFICATE  IS  SUBJECT  TO
RESTRICTIONS  ARISING UNDER THE SECURITIES ACT OF 1933, AS AMENDED, AND PURSUANT
TO THE TERMS OF A STOCK OPTION  AGREEMENT  DATED AS OF FEBRUARY __, 1998. A COPY
OF SUCH  AGREEMENT  WILL BE PROVIDED TO THE HOLDER  HEREOF  WITHOUT  CHARGE UPON
RECEIPT BY THE ISSUER OF A WRITTEN REQUEST THEREFOR.

It is  understood  and agreed that the above legend shall be removed by delivery
of substitute  certificate(s) without such legend if Holder shall have delivered
to Issuer a copy of a letter from the staff of the SEC, or an opinion of counsel
in form and substance reasonably  satisfactory to Issuer and its counsel, to the
effect that such legend is not required for purposes of the Securities Act.

         5.       Representations  and  Warranties  o  Issuer.  Issuer  hereby
represents and warrants to Grantee as follows:

         (a) Issuer has all  requisite  corporate  power and  authority to enter
into this  Agreement  and,  subject to any  approvals  referred  to  herein,  to
consummate the transactions  contemplated  hereby. The execution and delivery of
this Agreement and the consummation of the transactions contemplated hereby have
been duly  authorized by all necessary  corporate  action on the part of Issuer.
This Agreement has been duly executed and delivered by Issuer.

         (b)  Issuer  has  taken all  necessary  corporate  and other  action to
authorize and reserve and to permit it to issue, and, at all times from the date
hereof until the  obligation to deliver Issuer Common Stock upon the exercise of
the Option  terminates,  will have reserved for  issuance,  upon exercise of the
Option,  the number of shares of Issuer  Common  Stock  necessary  for Holder to
exercise  the Option,  and Issuer will take all  necessary  corporate  action to
authorize and reserve for issuance all additional  shares of Issuer Common Stock
or other  securities  which may be issued pursuant to Section 7 upon exercise of
the Option.  The shares of Issuer Common Stock to be issued upon due exercise of
the Option,  including  all  additional  shares of Issuer  Common Stock or other
securities which may be issuable  pursuant to Section 7, upon issuance  pursuant
hereto,  shall be duly and validly issued,  fully paid, and  nonassessable,  and
shall  be  delivered  free  and  clear  of  all  liens,  claims,   charges,  and
encumbrances of any kind or nature  whatsoever,  including any preemptive rights
of any stockholder of Issuer.

         6.  Representations and Warrants of Grantee.  Grantee hereby represents
and warrants to Issuer that:

         (a) Grantee has all  requisite  corporate  power and authority to enter
into this  Agreement  and,  subject to any  approvals  or  consents  referred to
herein, to consummate the transactions  contemplated  hereby.  The execution and
delivery of this Agreement and the consummation of the transactions contemplated
hereby have been duly authorized by all necessary  corporate  action on the part
of Grantee. This Agreement has been duly executed and delivered by Grantee.

         (b) This Option is not being, and any Option Shares or other securities
acquired by Grantee  upon  exercise of the Option will not be,  acquired  with a
view to the public distribution thereof and will not be transferred or otherwise
disposed of except in a transaction registered or exempt from registration under
the Securities Laws.

         7.       Adjustment upon Changes in Capitalization, etc.

                  (a) In the  event of any  change  in  Issuer  Common  Stock by

                                      A-68

<PAGE>152


reason  of  a  stock   dividend,   stock  split,   split-up,   recapitalization,
combination,  exchange of shares or similar transaction,  the type and number of
shares or securities  subject to the Option,  and the Purchase  Price  therefor,
shall be  adjusted  appropriately,  and  proper  provision  shall be made in the
agreements  governing  such  transaction  so that  Holder  shall  receive,  upon
exercise of the Option,  the number and class of shares or other  securities  or
property  that Holder would have  received in respect of Issuer  Common Stock if
the Option had been  exercised  immediately  prior to such event,  or the record
date therefor,  as applicable.  If any additional  shares of Issuer Common Stock
are issued  after the date of this  Agreement  (other than  pursuant to an event
described in the first sentence of this Section  7(a)),  the number of shares of
Issuer Common Stock subject to the Option shall be adjusted so that,  after such
issuance,  it, together with any shares of Issuer Common Stock previously issued
pursuant  hereto,  equals  19.9% of the number of shares of Issuer  Common Stock
then issued and  outstanding,  without giving effect to any shares subject to or
issued pursuant to the Option.

                  (b) In the event that Issuer  shall  enter into an  agreement:
(i) to consolidate  with or merge into any person,  other than Grantee or one of
its  Subsidiaries,  and shall not be the continuing or surviving  corporation of
such consolidation or merger;  (ii) to permit any person,  other than Grantee or
one of its Subsidiaries, to merge into Issuer and Issuer shall be the continuing
or  surviving  corporation,  but,  in  connection  with  such  merger,  the then
outstanding shares of Issuer Common Stock shall be changed into or exchanged for
stock or other  securities  of Issuer  or any other  person or cash or any other
property or the outstanding  shares of Issuer Common Stock  immediately prior to
such merger shall after such merger  represent less than 50% of the  outstanding
shares  and  share  equivalents  of the  merged  company;  or  (iii)  to sell or
otherwise  transfer all or substantially all of its Assets to any person,  other
than  Grantee  or one of its  Subsidiaries,  then,  and in each such  case,  the
agreement  governing such transaction  shall make proper  provisions so that the
Option shall,  upon the  consummation of any such transaction and upon the terms
and conditions set forth herein,  be converted into, or exchanged for, an option
(the  "Substitute  Option"),  at the  election  of  Holder,  of  either  (x) the
Acquiring  Corporation  (as defined  below),  (y) any person that  controls  the
Acquiring Corporation,  or (z) in the case of a merger described in clause (ii),
the Issuer (in each case,  such  person  being  referred  to as the  "Substitute
Option Issuer").

                  (c) The  Substitute  Option  shall  have the same terms as the
Option,  provided that, if the terms of the Substitute Option cannot,  for legal
reasons,  be the same as the Option,  such terms shall be as similar as possible
and in no event less advantageous to Holder.  The Substitute Option Issuer shall
also  enter  into an  agreement  with each  Holder of the  Substitute  Option in
substantially the same form as this Agreement,  which shall be applicable to the
Substitute Option.

                  (d) The Substitute Option shall be exercisable for such number
of shares of the Substitute Common Stock (as hereinafter defined) as is equal to
the Assigned Value (as hereinafter  defined)  multiplied by the number of shares
of the Issuer  Common  Stock for which the Option was  theretofore  exercisable,
divided by the Average Price (as hereinafter defined). The exercise price of the
Substitute  Option per share of the  Substitute  Common  Stock (the  "Substitute
Purchase  Price")  shall then be equal to the  Purchase  Price  multiplied  by a
fraction  in which the  numerator  is the number of shares of the Issuer  Common
Stock for which the Option was  theretofore  exercisable  and the denominator is
the number of shares for which the Substitute Option is exercisable.

                  (e) The following terms have the meanings indicated:

                  (i) "Acquiring  Corporation"  shall mean (x) the continuing or
surviving  corporation of a  consolidation  or merger with Issuer (if other than
Issuer),  (y) Issuer in a merger in which Issuer is the  continuing or surviving
person,  and (z) the transferee of all or any  substantial  part of the Issuer's
assets (or the Assets of its Subsidiaries).

                  (ii)  "Substitute  Common  Stock"  shall mean the common stock
having the greatest  voting rights to be issued by the Substitute  Option Issuer
upon exercise of the Substitute Option.

                  (iii) "Assigned Value" shall mean the highest of (x) the price

                                      A-69

<PAGE>153


per share of the Issuer  Common Stock at which a Tender Offer or Exchange  Offer
therefor has been made by any person  (other than Grantee or any  Subsidiary  of
Grantee),  (y) the price per share of the Issuer  Common Stock to be paid by any
person  (other  than  Grantee  or any  Subsidiary  of  Grantee)  pursuant  to an
agreement  with  Issuer,  and (z) the highest  closing  sales price per share of
Issuer  Common Stock quoted on the Nasdaq  National  Market (or if Issuer Common
Stock is not quoted on the Nasdaq  National  Market,  the  highest bid price per
share  on any day as  quoted  on the  principal  trading  market  or  securities
exchange  on which such shares are traded as  reported  by a  recognized  source
chosen  by  Holder)  within  the  six-month  period  immediately  preceding  the
agreement;  provided,  that in the event of a sale of less than all of  Issuer's
assets,  the Assigned  Value shall be the sum of the price paid in such sale for
such assets and the current  market value of the  remaining  assets of Issuer as
determined by a nationally recognized investment banking firm selected by Holder
(or by a majority  in  interest  of the  Holders if there shall be more than one
Holder (a  "Holder  Majority")),  divided  by the number of shares of the Issuer
Common Stock outstanding at the time of such sale. In the event that an exchange
offer is made for the Issuer  Common Stock or an agreement is entered into for a
merger or consolidation  involving  consideration  other than cash, the value of
the  securities or other  property  issuable or  deliverable in exchange for the
Issuer Common Stock shall be determined  by a nationally  recognized  investment
banking firm mutually selected by Holder and Issuer (or if applicable, Acquiring
Corporation),  provided  that if a mutual  selection  cannot  be made as to such
investment banking firm, it shall be selected by Holder. (If there shall be more
than one Holder, any such selection shall be made by a Holder Majority.)

                  (iv) "Average Price" shall mean the average closing price of a
share of the Substitute Common Stock for the one year immediately  preceding the
consolidation,  merger  or sale in  question,  but in no event  higher  than the
closing price of the shares of the Substitute  Common Stock on the day preceding
such consolidation, merger or sale; provided that if Issuer is the issuer of the
Substitute  Option,  the Average Price shall be computed with respect to a share
of common  stock  issued by Issuer,  the person  merging  into  Issuer or by any
company which  controls or is controlled  by such merger  person,  as Holder may
elect.

                  (f) In no event  pursuant to any of the  foregoing  paragraphs
shall the Substitute  Option be exercisable for more than 19.9% of the aggregate
of the shares of the Substitute  Common Stock  outstanding  prior to exercise of
the  Substitute  Option.  In the  event  that  the  Substitute  Option  would be
exercisable  for more than 19.9% of the  aggregate  of the shares of  Substitute
Common Stock but for this clause (f), the Substitute  Option Issuer shall make a
cash  payment to Holder  equal to the excess of (i) the value of the  Substitute
Option  without giving effect to the limitation in this clause (f) over (ii) the
value of the  Substitute  Option after giving  effect to the  limitation in this
clause  (f).  This  difference  in value  shall be  determined  by a  nationally
recognized investment banking firm selected by Holder (or a Holder Majority).

                  (g) Issuer shall not enter into any  transaction  described in
subsection (b) of this Section 7 unless the Acquiring Corporation and any person
that controls the Acquiring Corporation assume in writing all the obligations of
Issuer  hereunder  and take all other  actions that may be necessary so that the
provisions of this Section 7 are given full force and effect (including, without
limitation,  any action that may be necessary  so that the shares of  Substitute
Common Stock are in no way  distinguishable  from or have lesser  economic value
than other shares of common stock issued by the Substitute Option Issuer).

                  (h) The  provisions of Sections 8, 9 and 10 shall apply,  with
appropriate  adjustments,  to  any  securities  for  which  the  Option  becomes
exercisable  pursuant to this Section 7 and, as  applicable,  references in such
sections to "Issuer," "Option," "Purchase Price" and "Issuer Common Stock" shall
be deemed to be references to "Substitute Option Issuer,"  "Substitute  Option,"
"Substitute Purchase Price" and "Substitute Common Stock," respectively.

         8.       Repurchase at the Option of Holder.

                  (a) Subject to Section  3(e) and the last  sentence of Section
3(a), at the request of Holder at any time commencing upon the first  occurrence

                                      A-70

<PAGE>154


of a Purchase Event and ending 12 months  immediately  thereafter,  Issuer shall
repurchase  from  Holder  the  Option  and all  shares  of Issuer  Common  Stock
purchased  by Holder  pursuant  hereto  with  respect to which  Holder  then has
beneficial  ownership.  The date on which Holder exercises its rights under this
Section 8 is referred to as the "Request Date." Such  repurchase  shall be at an
aggregate price (the "Section 8 Repurchase Consideration") equal to the sum of:

                  (i) the aggregate Purchase Price paid by Holder for any shares
of Issuer Common Stock acquired by Holder pursuant to the Option with respect to
which Holder then has beneficial ownership;

                  (ii) the  excess,  if any,  of (x) the  Applicable  Price  (as
defined below) for each share of Issuer Common Stock over (y) the Purchase Price
(subject  to  adjustment  pursuant to Section  7),  multiplied  by the number of
shares of Issuer  Common  Stock  with  respect  to which the Option has not been
exercised; and

                  (iii) the  excess,  if any, of the  Applicable  Price over the
Purchase  Price  (subject to adjustment  pursuant to Section 7) paid (or, in the
case of Option  Shares with respect to which the Option has been  exercised  but
the Closing Date has not  occurred,  payable) by Holder for each share of Issuer
Common  Stock  with  respect to which the  Option  has been  exercised  and with
respect to which Holder then has beneficial ownership,  multiplied by the number
of such shares.

                  (b) If Holder  exercises  its  rights  under  this  Section 8,
Issuer shall, within ten business days after the Request Date, pay the Section 8
Repurchase   Consideration  to  Holder  in  immediately   available  funds,  and
contemporaneously  with such payment Holder shall surrender to Issuer the Option
and the  certificates  evidencing  the shares of Issuer  Common Stock  purchased
thereunder  with  respect to which  Holder then has  beneficial  ownership,  and
Holder shall  warrant that it has sole record and  beneficial  ownership of such
shares and that the same are then free and clear of all liens,  claims,  charges
and encumbrances of any kind whatsoever.  Notwithstanding the foregoing,  to the
extent that prior  notification to or Consent of any  governmental or regulatory
agency or  authority  is required in  connection  with the payment of all or any
portion of the Section 8 Repurchase Consideration, Holder shall have the ongoing
option to revoke its request for  repurchase  pursuant to Section 8, in whole or
in part, or to require that Issuer deliver from time to time that portion of the
Section 8 Repurchase Consideration that it is not then so prohibited from paying
and  promptly  file  the  required   notice  or  application   for  Consent  and
expeditiously process the same (and each party shall cooperate with the other in
the  filing of any such  notice or  application  and the  obtaining  of any such
Consent).  If any governmental or regulatory agency or authority  disapproves of
any part of Issuer's  proposed  repurchase  pursuant  to this  Section 8, Issuer
shall  promptly  give  notice of such fact to  Holder.  If any  governmental  or
regulatory  agency or  authority  prohibits  the  repurchase  in part but not in
whole, then Holder shall have the right (i) to revoke the repurchase  request or
(ii) to the extent permitted by such agency or authority,  determine whether the
repurchase should apply to the Option and/or Option Shares and to what extent to
each, and Holder shall thereupon have the right to exercise the Option as to the
number of Option Shares for which the Option was exercisable at the Request Date
less the sum of the  number of shares  covered by the Option in respect of which
payment  has been made  pursuant  to Section  8(a)(ii)  and the number of shares
covered by the portion of the Option (if any) that has been repurchased.  Holder
shall notify Issuer of its  determination  under the preceding  sentence  within
five business days of receipt of notice of disapproval of the repurchase.

                  (c) For purposes of this  Agreement , the  "Applicable  Price"
means the highest of (i) the highest price per share of Issuer Common Stock paid
for any such share by the person or groups  described in Section  8(d)(i),  (ii)
the price per share of Issuer Common Stock  received by holders of Issuer Common
Stock in connection  with any merger or other business  combination  transaction
described  in Section  7(b)(i),  7(b)(ii)  or  7(b)(iii),  or (iii) the  highest
closing  sales  price per  share of Issuer  Common  Stock  quoted on the  Nasdaq
National  Market (or if Issuer Common Stock is not quoted on the Nasdaq National
Market,  the  highest  bid price per  share as quoted on the  principal  trading
market or  securities  exchange on which such shares are traded as reported by a
recognized  source chosen by Holder)  during the 60 business days  preceding the

                                      A-71

<PAGE>155


Request Date; provided, however, that in the event of a sale of less than all of
Issuer's Assets, the Applicable Price shall be the sum of the price paid in such
sale for such assets and the current  market  value of the  remaining  assets of
Issuer as determined by an independent  nationally recognized investment banking
firm selected by Holder and reasonably acceptable to Issuer (which determination
shall be conclusive for all purposes of this  Agreement),  divided by the number
of shares of the Issuer  Common Stock  outstanding  at the time of such sale. If
the  consideration  to be offered,  paid or  received  pursuant to either of the
foregoing  clauses  (i) or (ii) shall be other  than in cash,  the value of such
consideration  shall be  determined in good faith by an  independent  nationally
recognized  investment banking firm selected by Holder and reasonably acceptable
to Issuer,  which  determination  shall be  conclusive  for all purposes of this
Agreement.

         9.       Registration Rights.

                  (a)  Following  termination  of the Merger  Agreement,  Issuer
shall,  subject to the conditions of subparagraph (c) below, if requested by any
Holder,  including Grantee and any permitted transferee  ("Selling Holder"),  as
expeditiously  as possible  prepare and file a registration  statement under the
Securities Laws if necessary in order to permit the sale or other disposition of
any or all  shares of Issuer  Common  Stock or other  securities  that have been
acquired  by or are  issuable to Selling  Holder upon  exercise of the Option in
accordance  with the  intended  method  of sale or other  disposition  stated by
Holder in such request,  including,  without limitation,  a "shelf" registration
statement  under Rule 415 under the Securities  Act or any successor  provision,
and Issuer shall use its best efforts to qualify such shares or other securities
for sale under any applicable state securities laws.

                  (b) If Issuer at any time  after the  exercise  of the  Option
proposes to register any shares of Issuer Common Stock under the Securities Laws
in connection with an underwritten  public offering of such Issuer Common Stock,
Issuer will  promptly  give written  notice to Holder of its  intention to do so
and,  upon the written  request of Holder given within 30 days after  receipt of
any such  notice  (which  request  shall  specify the number of shares of Issuer
Common Stock  intended to be included in such  underwritten  public  offering by
Selling Holder),  Issuer will cause all such shares,  the holders of which shall
have  requested  participation  in such  registration,  to be so registered  and
included in such underwritten public offering;  provided,  that Issuer may elect
to not cause any such shares to be so registered (i) if the underwriters in good
faith object for valid business  reasons,  or (ii) in the case of a registration
solely to implement a dividend reinvestment or similar plan, an employee benefit
plan  or  a  registration  filed  on  Form  S-4  or  any  successor  form,  or a
registration  filed on a form which does not permit  registrations  of  resales;
provided,  further,  that such election  pursuant to clause (i) may only be made
two times.  If some but not all the shares of Issuer Common Stock,  with respect
to which Issuer shall have received  requests for registration  pursuant to this
subparagraph  (b), shall be excluded from such  registration,  Issuer shall make
appropriate  allocation of shares to be registered among Selling Holders and any
other person  (other than Issuer or any person  exercising  demand  registration
rights  in  connection  with such  registration)  who or which is  permitted  to
register   their  shares  of  Issuer  Common  Stock  in  connection   with  such
registration  pro rata in the proportion that the number of shares  requested to
be  registered  by each  Selling  Holder  bears to the  total  number  of shares
requested to be  registered  by all persons then  desiring to have Issuer Common
Stock registered for sale.

                  (c)  Issuer  shall use all  reasonable  efforts  to cause each
registration statement referred to in subparagraph (a) above to become effective
and to obtain  all  consents  or  waivers of other  parties  which are  required
therefor  and to keep such  registration  statement  effective,  provided,  that
Issuer  may delay  any  registration  of  Option  Shares  required  pursuant  to
subparagraph  (a) above for a period not exceeding 90 days provided Issuer shall
in good faith determine that any such  registration  would  adversely  affect an
offering or  contemplated  offering of other  securities  by Issuer,  and Issuer
shall not be  required to  register  Option  Shares  under the  Securities  Laws
pursuant to subparagraph (a) above:

                  (i) prior to the  earliest  of (a)  termination  of the Merger
Agreement pursuant to Section 10.1 thereof,  (b) failure to obtain the requisite
stockholder approval pursuant to Section 9.1(a) of the Merger Agreement, and (c)
a Purchase Event or a Preliminary Purchase Event;

                  (ii)     on more than two occasions;

                                      A-72

<PAGE>156


                  (iii) more than once during any calendar year;

                  (iv) within 90 days after the effective date of a registration
referred to in  subparagraph  (b) above  pursuant  to which the Selling  Holders
concerned  were  afforded  the  opportunity  to register  such shares  under the
Securities Laws and such shares were registered as requested; and

                  (v)  unless a request  therefor  is made to Issuer by  Selling
Holders  holding at least 25% or more of the  aggregate  number of Option Shares
then outstanding.

                       In  addition  to  the  foregoing,  Issuer  shall  not  be
required to maintain the  effectiveness of any registration  statement after the
expiration  of  nine  months  from  the  effective  date  of  such  registration
statement. Issuer shall use all reasonable efforts to make any filings, and take
all steps, under all applicable state securities laws to the extent necessary to
permit the sale or other  disposition  of the  Option  Shares so  registered  in
accordance with the intended method of distribution  for such shares,  provided,
that Issuer shall not be required to consent to general  jurisdiction or qualify
to do business in any state where it is not otherwise  required to so consent to
such jurisdiction or to so qualify to do business.

                  (d) Except where applicable state law prohibits such payments,
Issuer will pay all expenses  (including without  limitation  registration fees,
qualification  fees, blue sky fees and xpenses  (including the fees and expenses
of counsel),  accounting expenses,  legal expenses including the reasonable fees
and expenses of one counsel to the Selling Holders, printing expenses,  expenses
of  underwriters,  excluding  discounts and commissions but including  liability
insurance  if  Issuer  so  desires  or the  underwriters  so  require,  and  the
reasonable  fees and expenses of any  necessary  special  experts) in connection
with each registration  pursuant to subparagraph (a) or (b) above (including the
related  offerings and sales by Selling  Holders) and all other  qualifications,
notifications  or  exemptions   pursuant  to  subparagraph  (a)  or  (b)  above.
Underwriting  discounts  and  commissions  relating to Option  Shares,  fees and
disbursements of counsel to the Selling Holders and any other expenses  incurred
by such Selling Holders in connection with any such registration  shall be borne
by such Selling Holders.

                  (e) In connection with any registration under subparagraph (a)
or (b) above Issuer hereby indemnifies the Selling Holders, and each underwriter
thereof,  including each person, if any, who controls such holder or underwriter
within the meaning of Section 15 of the  Securities  Act,  against all expenses,
losses, claims, damages and liabilities caused by any untrue, or alleged untrue,
statement  of a  material  fact  contained  in  any  registration  statement  or
prospectus or  notification  or offering  circular  (including any amendments or
supplements thereto) or any preliminary  prospectus,  or caused by any omission,
or alleged  omission,  to state  therein a material  fact  required to be stated
therein or  necessary  to make the  statements  therein not  misleading,  except
insofar  as such  expenses,  losses,  claims,  damages  or  liabilities  of such
indemnified party are caused by any untrue statement or alleged untrue statement
that was included by Issuer in any such registration  statement or prospectus or
notification  or offering  circular  (including  any  amendments or  supplements
thereto) in reliance  upon and in  conformity  with,  information  furnished  in
writing to Issuer by such  indemnified  party  expressly  for use  therein,  and
Issuer and each  officer,  director  and  controlling  person of Issuer shall be
indemnified by such Selling Holder, or by such underwriter,  as the case may be,
for all such expenses,  losses,  claims,  damages and liabilities  caused by any
untrue,  or alleged untrue,  statement,  that was included by Issuer in any such
registration  statement  or  prospectus  or  notification  or offering  circular
(including  any  amendments or  supplements  thereto) in reliance  upon,  and in
conformity  with,  information  furnished in writing to Issuer by such holder or
such underwriter, as the case may be, expressly for such use.

                      Promptly  upon receipt by a party  indemnified  under this
subparagraph  (e) of notice  of the  commencement  of any  action  against  such
indemnified  party in respect of which indemnity or reimbursement  may be sought
against any  indemnifying  party under this  subparagraph  (e), such indemnified
party shall notify the indemnifying party in writing of the commencement of such
action, but the failure so to notify the indemnifying party shall not relieve it
of any liability which it may otherwise have to any indemnified party under this
subparagraph  (e). In case notice of  commencement  of any such action  shall be

                                      A-73

<PAGE>157

given to the indemnifying party as above provided,  the indemnifying party shall
be entitled to participate  in and, to the extent it may wish,  jointly with any
other  indemnifying  party  similarly  notified,  to assume the  defense of such
action at its own expense,  with counsel chosen by it and  satisfactory  to such
indemnified party. The indemnified party shall have the right to employ separate
counsel in any such action and participate in the defense thereof,  but the fees
and  expenses of such counsel  (other than  reasonable  costs of  investigation)
shall be paid by the indemnified  party unless (i) the indemnifying  arty either
agrees to pay the same, (ii) the indemnifying  party falls to assume the defense
of such action with counsel' satisfactory to the indemnified party, or (iii) the
indemnified  party has been advised by counsel  that one or more legal  defenses
may be available to the indemnifying  party that may be contrary to the interest
of the indemnified party, in which case the indemnifying party shall be entitled
to assume the defense of such action notwithstanding its obligation to bear fees
and  expenses of such  counsel.  No  indemnifying  party shall be liable for any
settlement  entered  into  without  its  consent,   which  consent  may  not  be
unreasonably withheld.

                      If the  indemnification  provided for in this subparagraph
(e) is unavailable to a party otherwise entitled to be indemnified in respect of
any expenses,  losses,  claims,  damages or liabilities referred to herein, then
the indemnifying party, in lieu of indemnifying such party otherwise entitled to
be indemnified,  shall contribute to the amount paid or payable by such party to
be  indemnified  as a  result  of such  expenses,  losses,  claims,  damages  or
liabilities  in such  proportion  as is  appropriate  to  reflect  the  relative
benefits received by Issuer, all selling  shareholders and the underwriters from
the  offering  of the  securities  and also the  relative  fault of Issuer,  all
selling  shareholders  and the underwriters in connection with the statements or
omissions  which  resulted  in  such  expenses,   losses,   claims,  damages  or
liabilities, as well as any other relevant equitable considerations.  The amount
paid or payable by a party as a result of the expenses,  losses, claims, damages
and liabilities  referred to above shall be deemed to include any legal or other
fees  or  expenses   reasonably  incurred  by  such  party  in  connection  with
investigating or defending any action or claim; provided,  that in no case shall
any Selling Holder be responsible, in the aggregate, for any amount in excess of
the net offering  proceeds  attributable  to its Option  Shares  included in the
offering. No person guilty of fraudulent  misrepresentation  (within the meaning
of Section 11(f) of the Securities Act) shall be entitled to  contribution  from
any  person  who  was  not  guilty  of such  fraudulent  misrepresentation.  Any
obligation by any holder to indemnify  shall be several and not joint with other
holders.

                      In   connection   with  any   registration   pursuant   to
subparagraph  (a) or (b)  above,  Issuer and each  Selling  Holder  (other  than
Grantee) shall enter into an agreement containing the indemnification provisions
of this subparagraph (e).

                  (f) Issuer shall comply with all  reporting  requirements  and
will do all such other things as may be necessary to permit the expeditious sale
at any time of any Option Shares by Holder in accordance  with and to the extent
permitted by any rule or  regulation  promulgated  by the SEC from time to time,
including,  without limitation,  Rules 144 and 144A. Issuer shall at its expense
provide Holder with any information  necessary in connection with the completion
and  filing  of any  reports  or forms  required  to be filed by them  under the
Securities Laws, or required  pursuant to any state securities laws or the rules
of any stock exchange.

                  (g) Issuer  will pay all stamp  taxes in  connection  with the
issuance and the sale of the Option Shares and in  connection  with the exercise
of the Option,  and will save Holder  harmless,  without  limitation as to time,
against any and all liabilities, with respect to all such taxes.

                  10.  Quotation;  Listing.  If Issuer Common Stock or any other
securities to be acquired upon  exercise of the Option are then  authorized  for
quotation  or trading or  listing  on the  Nasdaq  National  Market or any other
securities  exchange  or  any  automated   quotations  system  maintained  by  a
self-regulatory organization,  Issuer, upon the request of Holder, will promptly
file an  application,  if  required,  to authorize  for  quotation or trading or
listing the shares of Issuer  Common  Stock or other  securities  to be acquired
upon  exercise  of the  Option  on  the  Nasdaq  National  Market  or any  other
securities  exchange  or  any  automated   quotations  system  maintained  by  a
self-regulatory  organization  and will use its best efforts to obtain approval,
if required, of such quotation or listing as soon as practicable.

                                      A-74

<PAGE>158


         11. Division of Option.  This Agreement (and the Option granted hereby)
are exchangeable,  without expense,  at the option of Holder,  upon presentation
and  surrender  of this  Agreement at the  principal  office of Issuer for other
Agreements providing for Options of different denominations entitling the holder
thereof to purchase in the  aggregate the same number of shares of Issuer Common
Stock purchasable  hereunder.  The terms "Agreement" and "Option" as used herein
include any other  Agreements and related  Options for which this Agreement (and
the Option granted hereby) may be exchanged.  Upon receipt by Issuer of evidence
reasonably  satisfactory to it of the loss, theft,  destruction or mutilation of
this  Agreement,  and (in the case of loss,  theft or destruction) of reasonably
satisfactory  indemnification,  and  upon  surrender  and  cancellation  of this
Agreement, if mutilated, Issuer will execute and deliver a new Agreement of like
tenor and date. Any such new Agreement  executed and delivered shall  constitute
an additional  contractual  obligation on the part of Issuer, whether or not the
Agreement  so  lost,  stolen,  destroyed  or  mutilated  shall  at any  time  be
enforceable by anyone.

         12.      Miscellaneous.

                  (a) Expenses. Except as otherwise provided in Section 10, each
of the parties  hereto shall bear and pay all costs and expenses  incurred by it
or on its behalf in connection  with the  transactions  contemplated  hereunder,
including  fees  and  expenses  of its  own  financial  consultants,  investment
bankers, accountants and counsel.

                  (b) Waiver and Amendment.  Any provision of this Agreement may
be waived at any time by the party  that is  entitled  to the  benefits  of such
provision. This Agreement may not be modified,  amended, altered or supplemented
except upon the  execution and delivery of a written  agreement  executed by the
parties hereto.

                  (c)   Entire    Agreement;    No   Third-Party    Beneficiary;
Severability.  This Agreement,  together with the Merger Agreement and the other
documents and  instruments  referred to herein and therein,  between Grantee and
Issuer (a) constitutes the entire  agreement and supersedes all prior agreements
and  understandings,  both written and oral, between the parties with respect to
the  subject  matter  hereof and (b) is not  intended  to confer upon any person
other than the parties  hereto (other than any  transferees of the Option Shares
or any permitted  transferee of this  Agreement  pursuant to Section  12(h)) any
rights or remedies hereunder. If any term, provision, covenant or restriction of
this  Agreement  is held by a court of  competent  jurisdiction  or a federal or
state  governmental  or  regulatory  agency or authority to be invalid,  void or
unenforceable,   the   remainder  of  the  terms,   provisions,   covenants  and
restrictions  of this Agreement  shall remain in full force and effect and shall
in no way be affected,  impaired or invalidated. If for any reason such court or
regulatory  agency determines that the Option does not permit Holder to acquire,
or does not require  Issuer to  repurchase,  the full number of shares of Issuer
Common  Stock as provided in Sections 3 and 8 (as  adjusted  pursuant to Section
7), it is the  express  intention  of Issuer to allow  Holder to  acquire  or to
require Issuer to repurchase  such lesser number of shares as may be permissible
without any amendment or modification hereof.

                  (d)  Governing  Law.  This  Agreement  shall be  governed  and
construed in accordance  with the laws of the State of Georgia without regard to
any applicable conflicts of law rules.

                  (e) Descriptive  Headings.  The descriptive headings contained
herein are for convenience of reference only and shall not affect in any way the
meaning or interpretation of this Agreement.

                  (f) Notices.  All notices and other  communications  hereunder
shall  be in  writing  and  shall  be  deemed  given  if  delivered  personally,
telecopied (with confirmation) or mailed by registered or certified mail (return
receipt  requested)  to the  parties  at the  addresses  set forth in the Merger
Agreement(or  at such other  address for a party as shall be  specified  by like
notice).

                  (g) Counterparts. This Agreement and any amendments hereto may
be executed in two  counterparts,  each of which shall be considered one and the

                                      A-75

<PAGE>159
                                      

same  agreement  and shall become  effective  when both  counterparts  have been
signed,   it  being  understood  that  both  parties  need  not  sign  the  same
counterpart.

                  (h) Assignment.  Neither this Agreement nor any of the rights,
interests or obligations  hereunder or under the Option shall be assigned by any
of the parties  hereto  (whether by operation of law or  otherwise)  without the
prior  written  consent of the other party,  except that Grantee may assign this
Agreement  to a wholly  owned  Subsidiary  of Grantee and Grantee may assign its
rights  hereunder in whole or in part after the occurrence of a Purchase  Event.
Subject to the preceding  sentence,  this Agreement shall be binding upon, inure
to the  benefit  of and be  enforceable  by the  parties  and  their  respective
successors and assigns.

                  (i) Further  Assurances.  In the event of any  exercise of the
Option by  Holder,  Issuer  and  Holder  shall  execute  and  deliver  all other
documents  and  instruments  and take all other  action  that may be  reasonably
necessary in order to consummate the transactions provided for by such exercise.

                  (j) Specific  Performance.  The parties hereto agree that this
Agreement  may  be  enforced  by  either  party  through  specific  performance,
injunctive  relief and other  equitable  relief.  Both parties  further agree to
waive any requirement for the securing or posting of any bond in connection with
the obtaining of any such  equitable  relief and that this  provision is without
prejudice to any other  rights that the parties  hereto may have for any failure
to perform this Agreement.



         IN WITNESS  WHEREOF,  Issuer and Grantee  have caused this Stock Option
Agreement to be signed by their respective  officers  thereunto duly authorized,
all as of the day and year first written above.
ATTEST:           THE SAVANNAH BANCORP, INC.



By:.____________________            By: ___________________________


[CORPORATE SEAL]


ATTEST:           BRYAN BANCORP OF GEORGIA, INC.



By:.____________________            By: ___________________________


[CORPORATE SEAL]







                                      A-76

<PAGE>160


                                   EXHIBIT 3

                              DIRECTOR'S AGREEMENT


                  THIS DIRECTOR'S  AGREEMENT  ("Agreement")  is made and entered
into as of the 11th day of  February,  1998,  by and  between  the  undersigned,
______________,  a resident of __________,  Georgia,  and The Savannah  Bancorp,
Inc.,  a  corporation  organized  and  existing  under  the laws of the State of
Georgia ("Savannah").

                  On even date herewith,  Savannah and Bryan Bancorp of Georgia,
Inc.,  a  corporation  organized  and  existing  under  the laws of the State of
Georgia  ("Bryan"),  have  entered  into an  Agreement  and Plan of Merger  (the
"Merger  Agreement").  The Merger Agreement generally provides for the merger of
Bryan with and into Savannah  ("Merger"),  and the  conversion of the issued and
outstanding  shares of the $1.00 par value common stock of Bryan ("Bryan  Common
Stock")  into  shares  of the  $1.00 par value  common  stock of  Savannah.  The
transactions contemplated by the Merger Agreement are subject to the affirmative
vote of the  shareholders of Bryan,  the affirmative vote of the shareholders of
Savannah,  the receipt of certain  regulatory  approvals and the satisfaction of
other conditions.

                  The undersigned is a member of the Board of Directors of Bryan
and is the owner of  _________  shares of Bryan  Common  Stock and has rights by
option or otherwise to acquire _________ additional shares of Bryan Common Stock
("Shares").  In order to induce Savannah to enter into the Merger Agreement, the
undersigned  is entering into this  Agreement with Savannah to set forth certain
terms and conditions  governing the actions to be taken by the undersigned  with
respect to the Shares until consummation of the Merger.

                  NOW,   THEREFORE,   in   consideration   of  the  transactions
contemplated  by the Merger  Agreement  and the mutual  promises  and  covenants
contained herein, the parties agree as follows:

                  1.  Without  the  prior  written  consent  of  Savannah,   the
undersigned  shall not  transfer,  sell,  assign,  convey or encumber any of the
Shares  during the term of this  Agreement  except to  Savannah  pursuant to the
terms of the Merger Agreement. Without limiting the generality of the foregoing,
the undersigned shall not grant to any party any option or right to purchase the
Shares or any interest therein.  Further, except with respect to the Merger, the
undersigned  shall not approve or ratify any  agreement or contract  pursuant to
which  the  Shares  would be  transferred  to any  other  party as a result of a
consolidation, merger, reorganization or acquisition.

                  2. The  undersigned  intends  to,  and  will,  vote all of the
Shares  beneficially  owned by him (and with respect to which he has sole voting
power) in favor of the Merger.  The  undersigned  will also  recommend  that the
shareholders  of Bryan  approve  the Merger  when the same is  presented  to the
shareholders  for  consideration in properly  prepared proxy materials,  subject
only to the undersigned's legal obligations (if any) as a director of Bryan, and
will use his or her best  efforts to effect  consummation  of the Merger and the
other  transactions   contemplated  by  the  Merger  Agreement  .  Further,  the
undersigned  intends to, and will,  surrender the  certificate  or  certificates
representing  his or her Shares  which are  beneficially  owned by him (and with
respect to which he has sole dispositive power) to Savannah upon consummation of
the Merger as described in the Merger Agreement.

                  3. The undersigned covenants and agrees with Savannah that for
a period of two years after the effective  time of the Merger,  the  undersigned
shall not, without the prior written consent of Savannah, directly or indirectly
serve as a consultant  to, serve as a management  official of, or be or become a
major shareholder of any financial institution having an office in Bryan County,
Georgia  or  Chatham  County,  Georgia.  It is  expressly  understood  that  the
covenants  contained  in  this  paragraph  4 do not  apply  to  (i)  "management
official"  positions  which the  undersigned  holds with financial  institutions
other  than  Bryan and its  subsidiary  as of the date of this  Agreement,  (ii)
securities holdings which cause the undersigned to be deemed a major shareholder

                                      A-77

<PAGE>161


of a financial institution,  other than Bryan and its subsidiary, as of the date
of this Agreement,  or (iii) advisory relationships with a financial institution
which the undersigned has as of the date of this Agreement or may have after the
date hereof  solely in the  capacity as legal  counsel.  For the purposes of the
covenants  contained  in this  paragraph 4, the  following  terms shall have the
following respective meanings:

                  (a) The term  "management  official" shall refer to service of
any type which gives the undersigned  the authority to participate,  directly or
indirectly,  in  policy-making  functions  of the  financial  institution.  This
includes, but is not limited to, service as an organizer,  officer, director, or
advisory director of the financial institution.  It is expressly understood that
the  undersigned   may  be  deemed  a  management   official  of  the  financial
institution,  whether  or not he  holds  any  official,  elected,  or  appointed
position with such financial institution.

                  (b) The term "financial  institution"  shall refer to any bank
or savings  association  which engages in the business of accepting  deposits or
which owns or controls a company  which  engages in the  business  of  accepting
deposits.

                  (c) The term "major shareholder" shall refer to the beneficial
ownership of 2% or more of any class of voting securities of such company or the
ownership  of  2%  of  the  total  equity  interest  in  such  company,  however
denominated.

In the case of an undersigned who is as of the date of this Agreement an officer
or director of Bryan,  the provisions of this paragraph 3 shall be of no further
force and effect if the  undersigned is not offered  employment as an officer or
director of Savannah or any of its  subsidiaries  at the  effective  time of the
Merger or, if the undersigned is so employed,  the  undersigned's  employment is
involuntarily  terminated  by Savannah  after the  effective  time of the Merger
other than for cause.

                  4. The undersigned acknowledges and agrees that Savannah could
not be made  whole  by  monetary  damages  in the  event of any  default  by the
undersigned  of the terms and  conditions  set  forth in this  Agreement.  It is
accordingly  agreed and understood that Savannah in addition to any other remedy
which it may have at law or in equity,  shall be  entitled to an  injunction  or
injunctions to prevent  breaches of this Agreement and  specifically  to enforce
the terms and  provisions  hereof in any action  instituted  in any court of the
United States or in any state having appropriate jurisdiction.

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

                  6. Except with respect to the covenants contained in paragraph
3, which shall be governed by the terms set forth therein and shall be effective
only upon consummation of the Merger, the covenants and obligations set forth in
this  Agreement  shall expire and be of no further force and effect on the later
of September  30,  1998,  or the date upon which the Board of Directors of Bryan
shall have the right to  terminate  the Merger  Agreement  and the  transactions
contemplated thereby if the Merger is not consummated by such date.

                  IN WITNESS  WHEREOF,  this  Agreement  has been duly  executed
under seal and delivered by the  undersigned  as of the day and year first above
written.

As to the Undersigned, signed in the presence of:

________________________                   _______________________________(SEAL)

      Name:__________________________
             (Please print or type)
                                      
                                      A-78

<PAGE>162




ATTEST:           THE SAVANNAH BANCORP, INC.


By:______________________               By:_____________________________________
     Secretary                             President and Chief Executive Officer

[CORPORATE SEAL]

















                                      A-79

<PAGE>163


                                   EXHIBIT 4


                              AFFILIATE AGREEMENT


The Savannah Bancorp, Inc.
25 Bull Street
Savannah, Georgia  31401

Attention:        Archie H. Davis
                  President and Chief Executive Officer

Gentlemen:

         The  undersigned  is a shareholder  of Bryan  Bancorp of Georgia,  Inc.
("Bryan"),  a corporation  organized and existing under the laws of the State of
Georgia,   and  will  become  a  shareholder  of  The  Savannah  Bancorp,   Inc.
("Savannah"),  a corporation  organized and existing under the laws of the State
of Georgia,  pursuant to the transactions described in the Agreement and Plan of
Merger, dated as of February 11, 1998 (the "Agreement"), by and between Savannah
and Bryan. Under the terms of the Agreement,  Bryan will be merged into and with
Savannah (the  "Merger"),  and the shares of the $1.00 par value common stock of
Bryan ("Bryan  Common Stock") will be converted into and exchanged for shares of
the $1.00 par value common stock of Savannah  ("Savannah  Common  Stock").  This
Affiliate Agreement represents an agreement between the undersigned and Savannah
regarding  certain rights and  obligations of the undersigned in connection with
the shares of  Savannah to be  received  by the  undersigned  as a result of the
Merger.

         In  consideration  of the  Merger and the  mutual  covenants  contained
herein, the undersigned and Savannah hereby agree as follows:

         1. Affiliate Status. The undersigned  understands and agrees that as to
Bryan he is an "affiliate" under Rule 145(c) as defined in Rule 405 of the Rules
and  Regulations  of the Securities  and Exchange  Commission  ("SEC") under the
Securities Act of 1933, as amended ("1933 Act"), and the undersigned anticipates
that he will be such an "affiliate" at the time of the Merger.

         2. Initial  Restriction on Disposition.  The undersigned agrees that he
will not sell, transfer, or otherwise dispose of his interests in, or reduce his
risk  relative  to, any of the shares of  Savannah  Common  Stock into which his
shares of Bryan Common Stock are converted upon consummation of the Merger until
such time as Savannah  notifies the  undersigned  that the  requirements  of SEC
Accounting  Series  Release  Nos. 130 and 135 ("ASR 130 and 135") have been met.
The  undersigned  understands  that ASR 130 and 135  relate  to  publication  of
financial  results of  post-Merger  combined  operations  of Savannah and Bryan.
Savannah  agrees that it will publish such results  within 45 days after the end
of the first  fiscal  quarter of  Savannah  containing  the  required  period of
post-Merger combined operations and that it will notify the undersigned promptly
following such publication.

         3.  Covenants and Warranties of Undersigned.The undersigned represents,
warrants and agrees that:

         (a) The Savannah  Common Stock received by the  undersigned as a result
of the Merger will be taken for his own account and not for others,  directly or
indirectly, in whole or in part.

         (b) Savannah has informed the undersigned  that any distribution by the
undersigned of Savannah Common Stock has not been registered  under the 1933 Act
and that shares of Savannah  Common  Stock  received  pursuant to the Merger can
only be sold by the undersigned (1) following  registration  under the 1933 Act,
or (2) in  conformity  with the volume  and other  requirements  of Rule  145(d)
promulgated by the SEC as the same now exist or may hereafter be amended, or (3)

                                      A-80

<PAGE>164


to the extent some other exemption from registration under the 1933 Act might be
available.  The undersigned  understands that Savannah is under no obligation to
file a  registration  statement  with the SEC  covering the  disposition  of the
undersigned's  shares  of  Savannah  Common  Stock or to take any  other  action
necessary to make compliance with an exemption from such registration available.

         (c) The  undersigned  will,  and will cause  each of the other  parties
whose shares are deemed to be beneficially owned by the undersigned  pursuant to
Section 8 hereof to, have all shares of Bryan Common Stock beneficially owned by
the undersigned  registered in the name of the  undersigned or such parties,  as
applicable, prior to the effective date of the Merger and not in the name of any
bank, broker-dealer, nominee or clearinghouse.

         (d) During the 30 days immediately  preceding the Effective Time of the
Merger,  the undersigned will not sell,  transfer,  or otherwise  dispose of his
interests  in, or reduce his risk relative to, any of the shares of Bryan Common
Stock  beneficially  owned  by  the  undersigned  as  of  the  record  date  for
determination of shareholders  entitled to vote at the Shareholders'  Meeting of
Bryan held to approve the Merger.

         4.  Restrictions on Transfer.  The  undersigned  understands and agrees
that stop transfer  instructions  with respect to the shares of Savannah  Common
Stock  received  by the  undersigned  pursuant  to the  Merger  will be given to
Savannah's  Transfer Agent and that there will be placed on the certificates for
such shares,  or shares  issued in  substitution  thereof,  a legend  stating in
substance:

"The shares  represented by this  certificate were issued pursuant to a business
combination  which is accounted for as a "pooling of  interests"  and may not be
sold, nor may the owner thereof  reduce his risks  relative  thereto in any way,
until such time as The Savannah  Bancorp,  Inc.  ("Savannah")  has published the
financial  results  covering at least 30 days of combined  operations  after the
effective  date  of the  merger  through  which  the  business  combination  was
effected.  In addition,  the shares  represented by this  certificate may not be
sold,  transferred  or otherwise  disposed of except or unless (1) covered by an
effective  registration  statement under the Securities Act of 1933, as amended,
(2) in  accordance  with (i) Rule  145(d)  (in the case of  shares  issued to an
individual who is not an affiliate of Savannah) or (ii) Rule 144 (in the case of
shares issued to an individual who is an affiliate of Savannah) of the Rules and
Regulations of such Act, or (3) in accordance with a legal opinion  satisfactory
to counsel for Savannah that such sale or transfer is otherwise  exempt from the
registration requirements of such Act."

Such  legend  will  also be  placed  on any  certificate  representing  Savannah
securities  issued  subsequent to the original  issuance of the Savannah  Common
Stock  pursuant to the Merger as a result of any  transfer of such shares or any
stock dividend,  stock split, or other  recapitalization as long as the Savannah
Common  Stock  issued to the  undersigned  pursuant  to the  Merger has not been
transferred in such manner to justify the removal of the legend therefrom.  Upon
the  request  of  the   undersigned,   Savannah  shall  cause  the  certificates
representing  the shares of Savannah  Common Stock issued to the  undersigned in
connection  with the  Merger  to be  reissued  free of any  legend  relating  to
restrictions  on  transfer  by virtue of ASR 130 and 135 as soon as  practicable
after the  requirements  of ASR 130 and 135 have been met. In  addition,  if the
provisions of Rules 144 and 145 are amended to eliminate restrictions applicable
to the Savannah Common Stock received by the undersigned pursuant to the Merger,
or at the  expiration  of the  restrictive  period  set  forth  in Rule  145(d),
Savannah,  upon the  request of the  undersigned,  will  cause the  certificates
representing  the shares of Savannah  Common Stock issued to the  undersigned in
connection  with the Merger to be  reissued  free of any legend  relating to the
restrictions  set forth in Rules 144 and 145(d)  upon  receipt by Savannah of an
opinion of its counsel to the effect that such legend may be removed.

         5.  Understanding of Restrictions on Dispositions.  The undersigned has
carefully  read the Agreement and this Affiliate  Agreement and discussed  their
requirements and impact upon his ability to sell, transfer, or otherwise dispose
of the shares of  Savannah  Common  Stock  received by the  undersigned,  to the
extent he believes necessary, with his counsel or counsel for Bryan.

         6.  Filing of Reports by  Savannah.  Savannah  agrees,  for a period of

                                      A-81

<PAGE>165


three years after the  effective  date of the Merger,  to file on a timely basis
all reports  required to be filed by it pursuant to Section 13 of the Securities
Exchange Act of 1934, as amended,  so that the public information  provisions of
Rule 145(d)  promulgated  by the SEC as the same are presently in effect will be
available to the  undersigned in the event the  undersigned  desires to transfer
any shares of Savannah  Common Stock issued to the  undersigned  pursuant to the
Merger.

         7. Transfer Under Rule 145(d).  If the  undersigned  desires to sell or
otherwise  transfer  the shares of  Savannah  Common  Stock  received  by him in
connection with the Merger at any time during the  restrictive  period set forth
in Rule 145(d), the undersigned will provide the necessary representation letter
to the transfer agent for Savannah  Common Stock  together with such  additional
information as the transfer agent may reasonably  request. If Savannah's counsel
concludes that such proposed sale or transfer  complies with the requirements of
Rule 145(d),  Savannah  shall cause such counsel to provide such opinions as may
be necessary to Savannah's  Transfer Agent so that the  undersigned may complete
the proposed sale or transfer.

         8.  Acknowledgments.  The  undersigned  recognizes  and agrees that the
foregoing  provisions also apply to all shares of the capital stock of Bryan and
Savannah that are deemed to be beneficially owned by the undersigned pursuant to
applicable  federal  securities laws, which the undersigned  agrees may include,
without  limitation,  shares owned or held in the name of (i) the  undersigned's
spouse, (ii) any relative of the undersigned or of the undersigned's  spouse who
has the same  home as the  undersigned,  (iii)  any trust or estate in which the
undersigned, the undersigned's spouse, and any such relative collectively own at
least a 10%  beneficial  interest  or of which  any of the  foregoing  serves as
trustee, executor, or in any similar capacity, and (iv) any corporation or other
organization in which the  undersigned,  the  undersigned's  spouse and any such
relative  collectively own at least 10% of any class of equity  securities or of
the equity interest.  The undersigned further recognizes that, in the event that
the  undersigned  is a director  or officer of Savannah or becomes a director or
officer of Savannah upon  consummation  of the Merger,  among other things,  any
sale of Savannah  Common Stock by the  undersigned  within a period of less than
six  months  following  the  effective  time  of  the  Merger  may  subject  the
undersigned to liability  pursuant to Section 16(b) of the  Securities  Exchange
Act of 1934, as amended.

         9.  Miscellaneous.  This Affiliate  Agreement is the complete agreement
between Savannah and the undersigned  concerning the subject matter hereof.  Any
notice required to be sent to any party hereunder shall be sent by registered or
certified mail, return receipt  requested,  using the addresses set forth herein
or such other  address as shall be  furnished  in writing by the  parties.  This
Affiliate   Agreement   shall  be   governed   by  the  laws  of  the  State  of
Georgia/Georgia.

         This  Affiliate  Agreement  is executed as of the ____ day of February,
1998.

Very truly yours,

- ---------------------------
Signature

- ---------------------------
Print Name

- ---------------------------
- ---------------------------
- ---------------------------
Address

[add below the signatures of all registered owners
of shares deemed beneficially owned by the affiliate]

- ---------------------------
Name:

                                      A-82

<PAGE>166



- ---------------------------
Name:



- ---------------------------
Name:

AGREED TO AND ACCEPTED as of
February __, 1998

THE SAVANNAH BANCORP, INC.


By:_________________________
        "Executive"


                                      A-83

<PAGE>167


                              EMPLOYMENT AGREEMENT



     THIS   EMPLOYMENT   AGREEMENT   (the   "Agreement")   is  effective  as  of
____________________,  1998, by and between BRYAN BANK & TRUST,  a Georgia state
Bank (the "Bank") and SAVANNAH  BANCORP,  INC.  ("Savannah")  (Bank and Savannah
collectively  referred to as "Employers"),  and E. JAMES BURNSED,  a resident of
the State of Georgia (the "Executive").

     WHEREAS,  Savannah, a Georgia  corporation,  has acquired all of the equity
interest of Bank by means of a merger (the  "Merger")  pursuant to an  Agreement
and Plan of Merger between Savannah and Bryan Bancorp, Inc. dated as of February
___, 1998 (the "Merger Agreement");

     WHEREAS, the Executive was the President and Chief Executive Officer of the
Bank and desires to continue as the  President of the Bank and Vice  Chairman of
the Board of Directors of Savannah;

     WHEREAS, the Employers desire that the Executive serve in such
capacities; and

     WHEREAS, the Employers and the Executive,  in conjunction with and pursuant
to the terms of the Merger  Agreement,  desire to set forth in writing the terms
and conditions of the Executive's Employment.

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and agreements contained herein, and other good and valuable consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereby
agree as follows:

     1.   Employment and Duties.

      (a)The Employers hereby agree to employ the Executive and Executive agrees
to serve as the President of the Bank and Vice Chairman of the Board of Savannah
and to act in accordance with the terms and conditions set forth herein.  During
the term of this  Agreement,  the  Executive  agrees that he will serve the Bank
faithfully  and to the  best of his  ability  and that he will  devote  his full
business  time,  attention  and skills to the  operation  of the business of the
Employers,  subject to reasonable absences for vacation and illness, and that he
will perform such duties,  unctions and responsibilities in connection with such
position and consistent with the foregoing as are from time to time delegated to
the Executive by the Boards of Directors of the Employers  (the "Boards") or the
CEO of Savannah;  provided,  however,  that the foregoing shall not be deemed to
restrict the Executive  from devoting a reasonable  amount of time and attention
to the  management  of his  personal  affairs and  investments,  so long as such
activities do not interfere with the responsible  performance of the Executive's
duties hereunder. The Executive shall provide the Boards and the CEO of Savannah
with periodic  reports on, and keep it informed on a current  basis  concerning,
the business and affairs of the Bank.

                                      A-84

<PAGE>168


      (b)The Bank shall provide the Executive with a private office, secretarial
and administrative assistance,  office equipment,  supplies and other facilities
and  services  suitable to the  Executive's  position to be located at 9971 Ford
Avenue,  Richmond Hill, Georgia or at a comparable location within Bryan County,
Georgia.

      2.Term.  The term ("Term") of this  Agreement  shall  commence on the date
hereof and shall continue until the first  anniversary of the date hereof unless
earlier terminated pursuant to Section 4 hereof.

      3.Compensation.  In  consideration  of the  services to be rendered by the
Executive  to the  Employers  hereunder,  the  Employers  hereby agree to pay or
otherwise  provide the  Executive the following  compensation  and benefits,  it
being  understood  that the Bank  shall have the right to deduct  therefrom  all
taxes which may be required to be deducted or withheld  under any  provision  of
applicable law (including,  without limitation, Social Security payments, income
tax withholding and other required  deductions now in effect or which may become
effective by law any time during the Term):

      (a)Salary. The Executive shall receive an annual salary of ("Salary") from
the Bank of $90,000.00 to be paid in equal  installments  in accordance with the
Bank's salary  payment  practices in effect from time to time for  executives of
the Bank.  The Bank may consider and declare from time to time  increases in the
Salary.

      (b)Compensation Pursuant to Plans. During the Term, the Executive shall be
included as a participant in all present and future employee benefit, retirement
and compensation plans generally available to employees of the Bank,  consistent
with his Salary and his position with the Employers.

      (c)Expenses.  The Executive shall be entitled to receive reimbursement for
all reasonable  expenses  incurred by him in connection  with the fulfillment of
his duties hereunder.  Upon receipt of appropriate  vouchers therefor,  provided
that the  Executive  has complied with all  reasonable  policies and  procedures
relating to the  reimbursement of such expenses as shall,  from time to time, be
established by the Bank.

      (d)Vacation and  Perquisites.  For so long as the Executive is employed by
the Bank hereunder,  the Executive shall be entitled to such paid vacation, sick
leave and such  perquisites  as are  provided  to other  executive  officers  of
Savannah's banking subsidiaries.

      (e)Change in Control  Agreement.  Employers,  by executing this Agreement,
assume the  obligations  of Bryan Bancorp of Georgia,  Inc.  under the Change in
Control Agreement with Executive dated May 22, 1996 ("Agreement"). Executive, by
executing  this  Agreement,  agrees to waive any rights  under the  Agreement to
payments  resulting  from the  merger  between  Savannah  and Bryan  Bancorp  of
Georgia,  Inc.  and  agrees to accept the  benefits  of this  Agreement  in full
payment in lieu of rights under the  Agreement,  except in the event of a Change
in Control of Savannah.

                                      A-85

<PAGE>169


      (f)Stock Options.  To the extent not exercised,  Savannah agrees to assume
the Stock Option  Agreement  granting options to purchase 16,000 shares of Bryan
Bancorp  stock to E.  James  Burnsed  at a price of $9.93  per  share  for 4,000
shares,  $10.66 per share for 4,000  shares,  $11.75 per share for 4,000 shares,
and  $10.65  per share for 4,000  shares,  pursuant  to the terms of the  Merger
Agreement  between Savannah and Bryan Bancorp of Georgia,  Inc. Savannah further
agrees to grant to  Executive  pursuant to the Savannah  Incentive  Stock Option
Plan options to purchase  10,000 shares of Savannah stock at market price on the
same terms and conditions as other Savannah executives.

      (g)Life  Insurance.   Employers  agrees  to  provide  for  Executive  life
insurance  in  addition  to  life  insurance  provided  in the  benefit  package
described in paragraph (b) above  necessary to increase the total life insurance
provided by  Employers  to total  $575,000;  provided  however,  the  additional
premium to increase  theinsurance  above that otherwise provided in the standard
employee benefit package shall not exceed $2,000.

      (h)Automobile. Executive, during his employment, shall have the use of the
vehicle now in his possession and all expenses  relating to the operation of the
vehicle until  December 31, 2000 and thereafter  shall have the same  automobile
privileges  as  other  executives  of  Savannah's  banking  subsidiaries  and on
December 31, 2000, Executive shall have the right to purchase the vehicle now in
his  possession at the  depreciated  book value that the vehicle is shown on the
books of Bryan Bank & Trust on said date.

      (i)Cash Incentive Plan. Savannah agrees for the term of this Agreement and
for any  extended  term of  this  Agreement  to  provide  Executive  with a cash
incentive  payable  under the same terms and  conditions  as were payable  under
Bryan  Bank & Trust  Officer's  Cash  Incentive  Plan in  effect  at the time of
execution of the definitive agreement.

     4.   Termination.

      (a)This  Agreement  shall  terminate on the earliest to occur of the first
anniversary of the date hereof or the occurrence of any of the following events:
(i) the mutual  agreement of the Employees and the Executive;  (ii) the death or
Disability (as  hereinafter  defined) of the Executive or Executive's  voluntary
retirement; or (iii) immediate upon either of Employers giving written notice to
the Executive of termination for Cause (as defined herein).

      (b)The Bank may terminate the Executive's  employment under this Agreement
at any time for Cause.  The termination  shall be evidenced by written notice to
the  Executive,  which shall  specify the cause for  termination.  "Cause" shall
exist if: (i) the Executive is convicted of (from which no appeal may be taken),
or pleads guilty to, any act of fraud,  misappropriation or embezzlement, or any
felony;  (ii) in the reasonable  determination  of the Boards of Employers,  the
Executive has engaged in conduct or activity materially damaging to the business
of the Employers  (it being  understood  however,  that  unintentional  physical
damage to any property of the Employers by the  Executive  shall not be a ground
for such a  determination  by the  Board);  or (iii) the  Executive  has failed,

                                      A-86

<PAGE>170


without  reasonable  cause, to devote his full business time and best efforts to
the business of the Bank as provided in Section 1(a) hereof and,  after  written
notice from the Bank of such failure, the Executive at any time thereafter again
so fails.

      (c)The  Executive may terminate his employment under this Agreement at any
time for Good Reason.  For purposes of this Agreement,  "Good Reason" shall mean
(i) the  assignment  to the  Executive of duties or  responsibilities  which are
materially  inconsistent  with  the  responsibilities  of an  executive  officer
holding the office of the Executive;  (ii) a material  breach by the Bank of any
of the material  provisions of this  Agreement;  (iii)  reduction of Executive's
salary or benefits; or (iv) Employers requiring the Executive to be based at any
place  outside a fifty mile  radius  from  Richmond  Hill,  Georgia,  except for
reasonably required travel on the Employers' business.

      (d)In the event that the  Executive's  employment  hereunder is terminated
during the initial term or any extended term of this  Agreement by Executive for
reason of Good Cause or by the  Employers  other than for Cause,  the  Executive
shall be entitled to receive the Salary,  health  insurance  benefits,  and life
insurance  benefits provided under this Agreement for a period of one year after
the date of such termination. For purposes of this Agreement, "Disability" shall
mean the absence of the Executive  from the  Executive's  duties  hereunder on a
full-time  basis for 120  consecutive  business days (or such shorter  period as
will suffice for the Executive to qualify for full disability benefits under the
applicable disability insurance policy or policies of the Employers) as a result
of incapacity due to mental or physical  illness which is determined to be total
and  permanent  by a physician  selected by the  Employers  or its  insurers and
reasonably acceptable to the Executive or the Executive's legal representative.

     5.   Representations and Warranties.

      (a)The Executive represents and warrants to the Employers that: (i) he has
the full power and authority to execute,  deliver and perform this Agreement and
that he has taken all  actions  necessary  to secure all  approvals  required in
connection herewith; (ii) this Agreement has been duly authorized,  executed and
delivered by him and  constitutes his valid and binding  agreement,  enforceable
against him in accordance with its terms; and (iii) the execution,  delivery and
performance  of  this  Agreement  and  the   consummation  of  the  transactions
contemplated hereby  will not,  with the passage of time or the giving of notice
or both, violate  or  conflict  with,  constitute  a breach of or default under,
result in the loss of any material  benefit under, or permit the acceleration of
or entitle any party to  accelerate  any  obligation  under or pursuant  to, any
material  mortgage,  lien, leases,  agreement,  instrument,  order,  arbitration
award,  judgment  or  decree to which he is a party or by which he or any of his
assets are bound.

      (b)the  Employers  hereby represent and warrant to the Executive that: (i)
this  Agreement  has been duly  authorized,  executed  and  delivered  by it and
constitutes  the valid and binding  agreement of it,  enforceable  against it in
accordance with its terms;  (ii) it has the full power and authority to execute,
deliver and perform this Agreement and has taken all necessary  action to secure
all approvals required in connection herewith; and (iii) the execution, delivery
and  performance  of this  Agreement and the  consummation  of the  transactions
contemplated  hereby will not,  with the passage of time or the giving of notice
or both,  violate or conflict  with,  constitute  a breach of or default  under,
result in the loss of any material  benefit under, or permit the acceleration of

                                      A-87

<PAGE>171


or entitle any party to  accelerate  any  obligation  under or pursuant  to, its
charter or bylaws or any material mortgage, lien, lease, agreement,  instrument,
order,  arbitration award, judgment or decree to which it is a party or by which
it or any of its assets are bound.

      6.Notices.  Any notice or other communication  required or permitted to be
given hereunder shall be in writing and deemed to have been given when delivered
in person or when  dispatched  by  telegram  or  electronic  facsimile  transfer
(confirmed  in  writing  by  mail,  registered  or  certified,   return  receipt
requested,   postage  prepaid,   simultaneously  dispatched)  to  the  addresses
specified below.

      If to the Executive:E. James Burnsed
     Bryan Bank & Trust
     9971 Ford Avenue
     Richmond Hill, GA 31224
     Facsimile No.: (912) 756-4617

      If to the EmployersSavannah Bancorp, Inc.
     25 Bull Street
     Savannah, GA 31401
     Facsimile No.: (912) 651-4141
     Attention:  President



or to such other  address  or fax  number as either  party may from time to time
designate in writing to the other.

      7.Entire  Agreement.  This  Agreement  constitutes  the  entire  agreement
between the parties hereto relating to the subject matter hereof, and supersedes
all prior agreements and understandings,  whether oral or written,  with respect
to  the  same.  No  modification,  alteration,  amendment  or  rescission  of or
supplement to this Agreement  shall be valid or effective  unless the same is in
writing and signed by both parties hereto.

      8.Governing  Law. This  Agreement and the rights and duties of the parties
hereunder shall be governed by,  construed under and enforced in accordance with
the laws of the State of Georgia.

      9.Assignment.  This Agreement shall inure to the benefit of and be binding
upon the parties hereto and their respective  heirs,  personal  representatives,
successors and permitted assigns. The rights,  duties and obligations under this
Agreement are assignable by the Employers to a successor of all or substantially
all of the  business  or  assets  of  the  Employers.  The  rights,  duties  and
obligations of the Executive under this Agreement shall not be assignable.

     IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed and
delivered,  and the Executive has executed and delivered this Agreement,  all as
of the day and year first above written.
     SAVANNAH BANCORP, INC.

     BY:________________________________

        Its:_____________________________


                                      A-88

<PAGE>172


     BRYAN BANK & TRUST

     BY:________________________________

        Its:_____________________________

     "Employers"

     _____________________________(SEAL)
     E. JAMES BURNSED















                                      A-89

<PAGE>173
                                    


                              EMPLOYMENT AGREEMENT



     THIS   EMPLOYMENT   AGREEMENT   (the   "Agreement")   is  effective  as  of
____________________,  1998, by and between BRYAN BANK & TRUST,  a Georgia state
Bank (the  "Bank") and SAVANNAH  BANCORP,  INC.  ("Savannah)  (Bank and Savannah
collectively  referred  to as  "Employers"),  and GEORGE  MICHAEL  ODOM,  JR., a
resident of the State of Georgia (the "Executive").

     WHEREAS,  Savannah, a Georgia  corporation,  has acquired all of the equity
interest of Bank by means of a merger (the  "Merger")  pursuant to an  Agreement
and Plan of Merger between Savannah and Bryan Bancorp, Inc. dated as of February
___, 1998 (the "Merger Agreement");

     WHEREAS,  the Executive was the  Executive  Vice  President of the Bank and
desires to continue as the Executive Vice President of the Bank;

     WHEREAS, the Employers desire that the Executive serve in such
capacities; and

     WHEREAS, the Employers and the Executive,  in conjunction with and pursuant
to the terms of the Merger  Agreement,  desire to set forth in writing the terms
and conditions of the Executive's Employment.

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and agreements contained herein, and other good and valuable consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereby
agree as follows:

     1.   Employment and Duties.

      (a)The Employers hereby agree to employ the Executive and Executive agrees
to serve as the  Executive  Vice  President of the Bank and to act in accordance
with  the  terms  and  conditions  set  forth  herein.  During  the term of this
Agreement,  the Executive  agrees that he will serve the Bank  faithfully and to
the  best of his  ability  and  that he will  devote  his  full  business  time,
attention and skills to the operation of the business of the Employers,  subject
to reasonable  absences for vacation and illness,  and that he will perform such
duties,  functions and  responsibilities  in  connection  with such position and
consistent  with  the  foregoing  as are  from  time  to time  delegated  to the
Executive by the Boards of Directors of the Employers  (the "Boards") or the CEO
of the  Bank;  provided,  however,  that the  foregoing  shall  not be deemed to
restrict the Executive  from devoting a reasonable  amount of time and attention
to the  management  of his  personal  affairs and  investments,  so long as such
activities do not interfere with the responsible  performance of the Executive's
duties hereunder. The Executive shall provide the Boards and the CEO of the Bank
with periodic  reports on, and keep it informed on a current  basis  concerning,
the business and affairs of the Bank.

                                      A-90

<PAGE>174


      (b)The Bank shall provide the Executive with a private office, secretarial
and administrative assistance,  office equipment,  supplies and other facilities
and  services  suitable to the  Executive's  position to be located at 9971 Ford
Avenue,  Richmond Hill, Georgia or at a comparable location within Bryan County,
Georgia.

      2.Term.  The term ("Term") of this  Agreement  shall  commence on the date
hereof and shall continue until the first  anniversary of the date hereof unless
earlier terminated pursuant to Section 4 hereof.

      3.Compensation.  In  consideration  of the  services to be rendered by the
Executive  to the  Employers  hereunder,  the  Employers  hereby agree to pay or
otherwise  provide the  Executive the following  compensation  and benefits,  it
being  understood  that the Bank  shall have the right to deduct  therefrom  all
taxes which may be required to be deducted or withheld  under any  provision  of
applicable law (including,  without limitation, Social Security payments, income
tax withholding and other required  deductions now in effect or which may become
effective by law any time during the Term):

      (a)Salary. The Executive shall receive an annual salary of ("Salary") from
the Bank of $80,000.00 to be paid in equal  installments  in accordance with the
Bank's salary  payment  practices in effect from time to time for  executives of
the Bank.  The Bank may consider and declare from time to time  increases in the
Salary.

      (b)Compensation Pursuant to Plans. During the Term, the Executive shall be
included  as a  participant  in all  present and future  employee  benefit,  and
retirement plans generally  available to employees of the Bank,  consistent with
his Salary and his position with the Employers.

      (c)Expenses.  The Executive shall be entitled to receive reimbursement for
all reasonable  expenses  incurred by him in connection  with the fulfillment of
his duties hereunder.  Upon receipt of appropriate  vouchers therefor,  provided
that the  Executive  has complied with all  reasonable  policies and  procedures
relating to the  reimbursement of such expenses as shall,  from time to time, be
established by the Bank.

      (d)Vacation and  Perquisites.  For so long as the Executive is employed by
the Bank hereunder,  the Executive shall be entitled to such paid vacation, sick
leave and such  perquisites  as are  provided  to other  executive  officers  of
Savannah's banking subsidiaries.

      (e)Change in Control  Agreement.  Employers,  by executing this Agreement,
assume the  obligations  of Bryan Bancorp of Georgia,  Inc.  under the Change in
Control Agreement with Executive dated May 22, 1996 ("Agreement"). Executive, by
executing  this  Agreement,  agrees to waive any rights  under the  Agreement to
payments  resulting  from the  merger  between  Savannah  and Bryan  Bancorp  of
Georgia,  Inc.  and  agrees to accept the  benefits  of this  Agreement  in full
payment in lieu of rights under the  Agreement,  except in the event of a Change
in Control of Savannah.

                                      A-91

<PAGE>175


      (f)Stock  Options.  Savannah  agrees to assume the Stock Option  Agreement
granting  options to  purchase  5,000  shares of Bryan  Bancorp  stock to George
Michael Odom,  Jr. at a price of $19.00 a share under the 1997  Incentive  Stock
Option  Plan of Bryan  Bancorp of  Georgia,  Inc.,  pursuant to the terms of the
Merger Agreement  between Savannah and Bryan Bancorp of Georgia,  Inc.  Savannah
further  agrees  to assume  the Stock  Option  Agreement  pursuant  to the Bryan
Bancorp of Georgia,  Inc. 1997  Incentive  Stock Option Plan dated  February 10,
1998  granting to  Executive  the option to purchase  2,500 shares at a price of
$47.17 per share.

      (g)Life  Insurance.   Employers  agrees  to  provide  for  Executive  life
insurance  in  addition  to  life  insurance  provided  in the  benefit  package
described in paragraph (b) above  necessary to increase the total life insurance
provided by  Employers  to total  $450,000;  provided  however,  the  additional
premium to increase the insurance above  that otherwise provided in the standard
employee benefit package shall not exceed $1,500.

      (h)Automobile. Executive, during his employment, shall have the use of the
Ford Explorer  vehicle now in his  possession  and all expenses  relating to the
operation of the vehicle until December 31, 2000 and  thereafter  shall have the
same   automobile   privileges  as  other   executives  of  Savannah's   banking
subsidiaries  and on  December  31,  2000,  Executive  shall  have the  right to
purchase  the Ford  Explorer at the  depreciated  book value that the vehicle is
shown on the books of Bryan Bank & Trust on said date.

      (i)Cash Incentive Plan. Savannah agrees for the term of this Agreement and
for any  extended  term of  this  Agreement  to  provide  Executive  with a cash
incentive  payable  under the same terms and  conditions  as were payable  under
Bryan  Bank & Trust  Officer's  Cash  Incentive  Plan in  effect  at the time of
execution of the definitive agreement.

     4.   Termination.

      (a)This  Agreement  shall  terminate on the earliest to occur of the first
anniversary of the date hereof or the occurrence of any of the following events:
(i) the mutual  agreement of the Employees and the Executive;  (ii) the death or
Disability (as  hereinafter  defined) of the Executive or Executive's  voluntary
retirement; or (iii) immediate upon either of Employers giving written notice to
the Executive of termination for Cause (as defined herein).

      (b)The Bank may terminate the Executive's  employment under this Agreement
at any time for Cause.  The termination  shall be evidenced by written notice to
the  Executive,  which shall  specify the cause for  termination.  "Cause" shall
exist if: (i) the Executive is convicted of (from which no appeal may be taken),
or pleads guilty to, any act of fraud,  misappropriation or embezzlement, or any
felony;  (ii) in the reasonable  determination  of the Boards of Employers,  the
Executive has engaged in conduct or activity materially damaging to the business
of the Employers  (it being  understood  however,  that  unintentional  physical
damage to any property of the Employers by the  Executive  shall not be a ground
for such a  determination  by the  Board);  or (iii) the  Executive  has failed,
without  reasonable  cause, to devote his full business time and best efforts to
the business of the Bank as provided in Section 1(a) hereof and,  after  written
notice from the Bank of such failure, the Executive at any time thereafter again
so fails.

                                      A-92

<PAGE>176


      (c)The  Executive may terminate his employment under this Agreement at any
time for Good Reason.  For purposes of this Agreement,  "Good Reason" shall mean
(i) the  assignment  to the  Executive of duties or  responsibilities  which are
materially  inconsistent  with  the  responsibilities  of an  executive  officer
holding the office of the Executive;  (ii) a material  breach by the Bank of any
of the material  provisions of this  Agreement;  (iii)  reduction of Executive's
salary or benefits; or (iv) Employers requiring the Executive to be based at any
place  outside a fifty mile  radius  from  Richmond  Hill,  Georgia,  except for
reasonably required travel on the Employers' business.

      (d)In the event that the  Executive's  employment  hereunder is terminated
during the initial term or any extended term of this  Agreement by Executive for
reason of Good Cause or by the  Employers  other than for Cause,  the  Executive
shall be entitled to receive the Salary,  health  insurance  benefits,  and life
insurance  benefits provided under this Agreement for a period of one year after
the date of such termination. For purposes of this Agreement, "Disability" shall
mean the absence of the Executive  from the  Executive's  duties  hereunder on a
full-time  basis for 120  consecutive  business days (or such shorter  period as
will suffice for the Executive to qualify for full disability benefits under the
applicable disability insurance policy or policies of the Employers) as a result
of incapacity due to mental or physical  illness which is determined to be total
and  permanent  by a physician  selected by the  Employers  or its  insurers and
reasonably acceptable to the Executive or the Executive's legal representative.


     5.   Representations and Warranties.

      (a)The Executive represents and warrants to the Employers that: (i) he has
the full power and authority to execute,  deliver and perform this Agreement and
that he has taken all  actions  necessary  to secure all  approvals  required in
connection herewith; (ii) this Agreement has been duly authorized,  executed and
delivered by him and  constitutes his valid and binding  agreement,  enforceable
against him in accordance with its terms; and (iii) the execution,  delivery and
performance  of  this  Agreement  and  the   consummation  of  the  transactions
contemplated  hereby will not,  with the passage of time or the giving of notice
or both,  violate or conflict  with,  constitute  a breach of or default  under,
result in the loss of any material  benefit under, or permit the acceleration of
or entitle any party to  accelerate  any  obligation  under or pursuant  to, any
material  mortgage,  lien, leases,  agreement,  instrument,  order,  arbitration
award,  judgment  or  decree to which he is a party or by which he or any of his
assets are bound.

      (b)the  Employers  hereby represent and warrant to the Executive that: (i)
this  Agreement  has been duly  authorized,  executed  and  delivered  by it and
constitutes  the valid and binding  agreement of it,  enforceable  against it in
accordance with its terms;  (ii) it has the full power and authority to execute,
deliver and perform this Agreement and has taken all necessary  action to secure
all approvals required in connection herewith; and (iii) the execution, delivery
and  performance  of this  Agreement and the  consummation  of the  transactions
contemplated  hereby will not,  with the passage of time or the giving of notice
or both,  violate or conflict  with,  constitute  a breach of or default  under,
result in the loss of any material  benefit under, or permit the acceleration of
or entitle any party to  accelerate  any  obligation  under or pursuant  to, its
charter or bylaws or any material mortgage, lien, lease, agreement,  instrument,
order,  arbitration award, judgment or decree to which it is a party or by which
it or any of its assets are bound.

                                      A-93

<PAGE>177


      6.Notices.  Any notice or other communication  required or permitted to be
given hereunder shall be in writing and deemed to have been given when delivered
in person or when  dispatched  by  telegram  or  electronic  facsimile  transfer
(confirmed  in  writing  by  mail,  registered  or  certified,   return  receipt
requested,   postage  prepaid,   simultaneously  dispatched)  to  the  addresses
specified below.

      If to the Executive:George Michael Odom, Jr.
     Bryan Bank & Trust
     9971 Ford Avenue
     Richmond Hill, GA 31224
     Facsimile No.: (912) 756-4617

       If to the EmployersSavannah Bancorp, Inc.
     25 Bull Street
     Savannah, GA 31401
     Facsimile No.: (912) 651-4141
     Attention:  President

or to such other  address  or fax  number as either  party may from time to time
designate in writing to the other.

      7.Entire  Agreement.  This  Agreement  constitutes  the  entire  agreement
between the parties hereto relating to the subject matter hereof, and supersedes
all prior agreements and understandings,  whether oral or written,  with respect
to  the  same.  No  modification,  alteration,  amendment  or  rescission  of or
supplement to this Agreement  shall be valid or effective  unless the same is in
writing and signed by both parties hereto.

      8.Governing  Law. This  Agreement and the rights and duties of the parties
hereunder shall be governed by,  construed under and enforced in accordance with
the laws of the State of Georgia.

      9.Assignment.  This Agreement shall inure to the benefit of and be binding
upon the parties hereto and their respective  heirs,  personal  representatives,
successors and permitted assigns. The rights,  duties and obligations under this
Agreement are assignable by the Employers to a successor of all or substantially
all of the  business  or  assets  of  the  Employers.  The  rights,  duties  and
obligations of the Executive under this Agreement shall not be assignable.

     IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed and
delivered,  and the Executive has executed and delivered this Agreement,  all as
of the day and year first above written.
     
     SAVANNAH BANCORP, INC.

     BY:________________________________


        Its:_____________________________


     BRYAN BANK & TRUST

     BY:________________________________

        Its:_____________________________

       "Employers"

     _____________________________(SEAL)
     GEORGE MICHAEL ODOM, JR.
     "Executive"
     
                                      A-94

<PAGE>178

                                             
                                   APPENDIX B

                OPINION OF T. STEPHEN JOHNSON & ASSOCIATES, INC.

                               (TSJ&A LETTERHEAD)

July 29, 1998

Board of Directors
The Savannah Bancorp, Inc.
25 Bull Street
Savannah, Georgia  31401

Dear Directors:

T. Stephen Johnson & Associates, Inc., Roswell, Georgia ("TSJ&A") has been asked
to render an opinion to the shareholders of The Savannah Bancorp, Inc.,
Savannah, Georgia ("Savannah"), as to the fairness from a financial point of
view, of the consideration to be provided to the shareholders of Bryan Bancorp
of Georgia, Inc., Richmond Hill, Georgia ("Bryan") in connection with the
proposed merger of Bryan with and into Savannah, pursuant to an Agreement and
Plan of Merger (the "Merger Agreement") dated as of February 11, 1998 (the
"Merger"). The Merger Agreement calls for each outstanding share of Bryan's
common stock to be converted into 1.85 shares of Savannah Common Stock.

TSJ&A is an investment banking and consulting firm that specializes in the
valuation of closely-held corporations and provides fairness opinions as part of
its practice. Because of its prior experience in the appraisal of Southeastern
financial institutions involved in mergers, it has developed an expertise in
fairness opinions related to the securities of Southeastern financial
institutions.

TSJ&A was engaged by Savannah in January, 1998 to serve as financial advisor, to
assist with merger discussions and negotiations and to provide a fairness
opinion.

In performing its analysis, TSJ&A relied upon and assumed without independent
verification, the accuracy and completeness of all information provided to it.
TSJ&A did not perform any independent appraisal or evaluation of the assets of
Savannah or of Bryan or any of its subsidiaries. As such, TSJ&A does not express
an opinion as to the fair market value of Savannah. The opinion of financial
fairness expressed herein is necessarily based on market, economic and other
relevant considerations as they exist and can be evaluated as of July 29, 1998.

In arriving at its opinion, TSJ&A reviewed and analyzed audited and unaudited
financial information through June 30, 1998, regarding Savannah and Bryan and
reviewed the Merger Agreement, affiliate and director's agreements, covenant not
to compete, financial analyses performed during the merger discussions and
negotiations, current trading information, various management reports and
projections and general market information.

These analyses included a review of the current trading price of Savannah Common
Stock on the Nasdaq National Market, comparing it with the trading prices of
several other Georgia holding companies in terms of the current price to
projected 1998 earnings ratio. This information was then used to calculate a
range of non-dilutive exchange ratios based on various consolidation savings. It
was determined that Savannah could offer an exchange ratio of 1.85 shares to one
and not dilute projected 1998 earnings per share, including expenses related to
payments to officers and directors who have signed a covenant not to compete but
before other merger savings and restructuring charges. Additionally, management
has projected that earnings per share will be enhanced for each of the next five
years, including expenses related to payments to officers and directors who have
signed a covenant not to compete but before other merger savings and
restructuring charges. Enhanced earnings per share should support the trading
value of the Savannah shares.

                                      B-1
<PAGE>179




Bryan currently has 506,508 shares outstanding. The June 30, 1998 book value of
Bryan is $15.04 per share. Applying the 1.85 to 1 exchange ratio to this book
value would result in a book value of $8.13 per share. This compares to a June
30, 1998 book value of $9.18 per share of Savannah. After the Merger the
resulting company would report a book value of $8.81 per share, a $.37 reduction
per Savannah share. This 4.0 percent reduction in book value should have little
or no effect on the trading value of Savannah shares .

As of the date of this letter, Savannah had 1,730,173 shares outstanding and
will issue 937,039 shares as part of the Merger for a total of 2,667,212 shares
outstanding. Savannah has traded an average of 402 shares per day over the last
year equaling .02 percent of the shares outstanding. It is TSJ&A's opinion that
the increased number of shares outstanding will result in more shares being
traded and could add liquidity for current shareholders.

Therefore, in consideration of the above, it is the opinion of TSJ&A that, based
on the structure of the Merger and the analyses that have been performed, the
consideration to be provided to the shareholders of Bryan is fair to the
shareholders of Savannah from a financial point of view.

Sincerely,


/s/ T. Stephen Johnson & Associates, Inc.

T. STEPHEN JOHNSON & ASSOCIATES, INC.

                                      B-2
<PAGE>180


                                            
                                   APPENDIX C

                    OPINION OF ELAINE H. DEMAREST, CPA, P.C.

                                (EHD LETTERHEAD)

July 29, 1998

Board of Directors
Bryan Bancorp of Georgia, Inc.
P. O. Box 1299
Richmond Hill, Georgia 31324

Dear Board Members:

You have requested our opinion as to the fairness, from a financial point of
view, to the shareholders of Bryan Bancorp of Georgia, Inc. ("Bryan") of the
consideration to be received in connection with its proposed merger with The
Savannah Bancorp, Inc. ("Savannah") (the "Merger") pursuant to and in accordance
with the terms of that certain Agreement and Plan of Merger (the "Agreement")
entered into by and between Bryan and Savannah. Capitalized terms used herein
and not otherwise defined shall have the meanings ascribed to them in the
Agreement.

You have advised us that, pursuant to the Agreement, each share of Bryan's
Common Stock issued and outstanding at the Effective Time shall be converted
into 1.85 shares of Savannah Common Stock, subject to adjustments as set forth
in the Agreement.

Elaine H. Demarest, CPA, P.C. ("EHD"), as part of its practice in providing
management advisory services to financial institutions, has been regularly
engaged since 1984 as a financial advisor to either buyer or seller in
connection with mergers and acquisitions, competitive biddings and valuations
for various purposes. We have been retained by the Board of Directors of Bryan
for the purpose of, and will receive a fee for, rendering this opinion. We have
not advised any party in connection with the Merger other than Bryan and we make
no recommendation to the shareholders of Bryan.

In connection with our opinion, we have (1) reviewed the Agreement; (2) held
discussions with various members of management and representatives of Bryan and
Savannah concerning each company's historical and current operations; (3)
reviewed historical consolidated financial and operating data that was publicly
available or furnished to us by Bryan and Savannah; (4) reviewed internal
financial analyses, financial and operating forecasts, reports and other
information prepared by officers and representatives of Bryan; (5) reviewed
certain publicly available information with respect to certain other companies
that we believe to be comparable to Bryan and Savannah and the trading markets
for such other companies' securities; (6) reviewed certain publicly available
information concerning the terms of certain other transactions that we deemed
relevant to our inquiry; (7) considered the relative contributions of Bryan and
Savannah to the combined company; and (8) conducted such other financial
studies, analyses and investigations as we deemed appropriate for the purpose of
this opinion.

In our review and analysis and in arriving at our opinion, we have assumed and
relied upon the accuracy and completeness of all of the financial and other
information provided to us or publicly available and have assumed and relied
upon the representations and warranties of Bryan and Savannah contained in the
Agreement. We have not been engaged to, and have not independently attempted to,
verify any of such information. We have also relied upon the managements of
Bryan and Savannah as to the reasonableness and achievability of the financial
and operating projections and the assumptions and bases therefore provided to us
and we have assumed that such projections reflect the best currently available
estimates and judgments of such respective managements of Bryan and Savannah and
that such projections and forecasts will be realized in the amounts and time
periods currently estimated by the managements of Bryan and Savannah. We have
not been engaged to assess the achievability of such projections or the
assumptions on which they were based and express no view as to such projections
or assumptions.

                                      C-1
<PAGE>181




We have not conducted a physical inspection or appraisal of any of the assets,
properties or facilities of either Bryan or Savannah, nor have we been furnished
with any such evaluation or appraisal. We were not asked to consider, and this
opinion does not address, the relative merits of the Merger as compared to any
alternative business strategies that might exist for Bryan or the effect of any
other transaction in which Bryan might engage. We have assumed that the
conditions to the Merger would be consummated on a timely basis in the manner
contemplated in the Agreement. We have also assumed, with the consent of the
Board of Directors of Bryan, that the Merger will be accounted for as a pooling
of interests in accordance with generally accepted accounting principles and as
a tax-free reorganization for federal income tax purposes.

Our opinion is based upon analyses of the foregoing factors in light of our
assessment of general economic, financial and market conditions as they exist
and can be evaluated by us as of the date hereof. We express no opinion as to
the price or trading range at which shares of Savannah Common Stock will trade
following the date hereof, or the price or trading range at which Savannah's
Common Stock will trade upon completion of the Merger.

EHD has previously provided other fee-compensated management advisory services
to Bryan and its wholly-owned subsidiary, Bryan Bank & Trust, including service
as financial advisor on this Merger, strategic planning, compensation programs
and branching feasibility. Neither EHD nor the firm's principal owner or their
related interests own Common Stock in either Bryan or Savannah.

It is understood that this opinion is not to be quoted or referred to, in whole
or in part (including excerpts or summaries), in any filing, report document,
release or other communication used in connection with the Merger (unless
required to be quoted or referred to by applicable regulatory requirements), nor
shall this opinion be used for any other purposes, without our prior written
consent, which consent shall not be unreasonably withheld. Furthermore, our
opinion is directed to the Board of Directors of Bryan and does not constitute a
recommendation to any shareholder of Bryan as to how such shareholder should
vote at the shareholders' meeting held in connection with the Merger.

Based upon and subject to the foregoing and based upon such other matters as we
consider relevant, it is our opinion that, as of the date hereof, the
consideration to be received in the proposed Merger is fair, from a financial
point of view, to Bryan's shareholders.

Yours very truly,


/s/  Elaine H. Demarest, CPA, P.C.

ELAINE H. DEMAREST, CPA, P.C.


                                      C-2

<PAGE>182


                                          
                                   APPENDIX D


              EXCERPTS FROM THE GEORGIA BUSINESS CORPORATION CODE
                      RELATING TO DISSENTING SHAREHOLDERS


                        TITLE 14, CHAPTER 2, ARTICLE 13

                               DISSENTERS' RIGHTS


                                     PART 1

                 RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES

14-2-1301.  DEFINITIONS.

    As used in this article, the term:

        (1)"Beneficial shareholder" means the person who is a beneficial owner
of shares held in a voting trust or by a nominee as the record shareholder.

        (2)"Corporate action" means the transaction or other action by the
corporation that creates dissenters' rights under Code Section 14-2-1302.

        (3)"Corporation" means the issuer of shares held by a dissenter before
the corporate action, or the surviving or acquiring corporation by merger or
share exchange of that issuer.

        (4)"Dissenter" means a shareholder who is entitled to dissent from
corporate action under Code Section 14-2-1302 and who exercises that right when
and in the manner required by Code Sections 14-2-1320 through 14-2-1327.

        (5)"Fair value," with respect to a dissenter's shares, means the value
of the shares immediately before the effectuation of the corporate action to
which the dissenter objects, excluding any appreciation or depreciation in
anticipation of the corporate action.

        (6)"Interest" means interest from the effective date of the corporate
action until the date of payment, at a rate that is fair and equitable under all
the circumstances.

        (7)"Record shareholder" means the person in whose name shares are
registered in the records of a corporation or the beneficial owner of shares to
the extent of the rights granted by a nominee certificate on file with a
corporation.

        (8)"Shareholder" means the record shareholder or the beneficial 
shareholder.

14-2-1302.  RIGHT TO DISSENT.

    (a) A record shareholder of the corporation is entitled to dissent from, and
obtain payment of the fair value of his shares in the event of, any of the
following corporate actions:

        (1)Consummation of a plan of merger to which the corporation is a party:

                                      D-1
<PAGE>183


           (A) If approval of the shareholders of the corporation is required
for the merger by Code Section 14-2-1103 or the articles of incorporation and
the shareholder is entitled to vote on the merger; or

           (B) If the corporation is a subsidiary that is merged with its parent
under Code Section 14-2-1104;

        (2)Consummation of a plan of share exchange to which the corporation is
a party as the corporation whose shares will be acquired, if the shareholder is
entitled to vote on the plan;

        (3)Consummation of a sale or exchange of all or substantially all of the
property of the corporation if a shareholder vote is required on the sale or
exchange pursuant to Code Section 14-2-1202, but not including a sale pursuant
to court order or a sale for cash pursuant to a plan by which all or
substantially all of the net proceeds of the sale will be distributed to the
shareholders within one year after the date of sale;

        (4)An amendment of the articles of incorporation that materially and
adversely affects rights in respect of a dissenter's shares because it:

           (A) Alters or abolishes a preferential right of the shares;

           (B) Creates, alters, or abolishes a right in respect of redemption,
including a provision respecting a sinking fund for the redemption or
repurchase, of the shares;

           (C) Alters or abolishes a preemptive right of the holder of the
shares to acquire shares or other securities;

           (D) Excludes or limits the right of the shares to vote on any matter,
or to cumulate votes, other than a limitation by dilution through issuance of
shares or other securities with similar voting rights;

           (E) Reduces the number of shares owned by the shareholder to a
fraction of a share if the fractional share so created is to be acquired for
cash under Code Section 14-2-604; or

           (F) Cancels, redeems, or repurchases all or part of the shares of
           the class; or

        (5)Any corporate action taken pursuant to a shareholder vote to the
extent that Article 9 of this chapter, the articles of incorporation, bylaws, or
a resolution of the board of directors provides that voting or nonvoting
shareholders are entitled to dissent and obtain payment for their shares.

    (b) A shareholder entitled to dissent and obtain payment for his shares
under this article may not challenge the corporate action creating his
entitlement unless the corporate action fails to comply with procedural
requirements of this chapter or the articles of incorporation or bylaws of the
corporation or the vote required to obtain approval of the corporate action was
obtained by fraudulent and deceptive means, regardless of whether the
shareholder has exercised dissenter's rights.

    (c) Notwithstanding any other provision of this article, there will be no
right of dissent in favor of the holder of shares of any class or series which,
at the record date fixed to determine the shareholders entitled to receive
notice of and to vote at a meeting at which a plan of merger or share exchange
or a sale or exchange of property or an amendment of the articles of
incorporation is to be acted on, were either listed on a national securities
exchange or held of record by more than 2,000 shareholders, unless:

        (1)In the case of a plan of merger or share exchange, the holders of
shares of the class or series are required under the plan of merger or share
exchange to accept for their shares anything except shares of the surviving
corporation or another publicly held corporation which at the effective date of
the merger or share exchange are either listed on a national securities exchange
or held of record by more than 2,000 shareholders, except for scrip or cash
payments in lieu of fractional shares; or

                                      -D-2
<PAGE>184



        (2)The articles of incorporation or a resolution of the board of
directors approving the transaction provides otherwise.

14-2-1303.  DISSENT BY NOMINEES AND BENEFICIAL OWNERS.

    A record shareholder may assert dissenters' rights as to fewer than all the
shares registered in his name only if he dissents with respect to all shares
beneficially owned by any one beneficial shareholder and notifies the
corporation in writing of the name and address of each person on whose behalf he
asserts dissenters' rights. The rights of a partial dissenter under this Code
section are determined as if the shares as to which he dissents and his other
shares were registered in the names of different shareholders.


PART 2

PROCEDURE FOR EXERCISE OF DISSENTERS' RIGHTS

14-2-1320.  NOTICE OF DISSENTERS' RIGHTS.

    (a) If proposed corporate action creating dissenters' rights under Code
Section 14-2-1302 is submitted to a vote at a shareholders' meeting, the meeting
notice must state that shareholders are or may be entitled to assert dissenters'
rights under this article and be accompanied by a copy of this article.

    (b) If corporate action creating dissenters' rights under Code Section
14-2-1302 is taken without a vote of shareholders, the corporation will notify
in writing all shareholders entitled to assert dissenters' rights that the
action was taken and send them the dissenters' notice described in Code Section
14-2-1322 no later than ten days after the corporate action was taken.

14-2-1321.  NOTICE OF INTENT TO DEMAND PAYMENT.

    (a) If proposed corporate action creating dissenters' rights under Code
Section 14-2-1302 is submitted to a vote at a shareholders' meeting, a record
shareholder who wishes to assert dissenters' rights:

        (1)Must deliver to the corporation before the vote is taken written
notice of his intent to demand payment for his shares if the proposed action is
effectuated; and

        (2)Must not vote his shares in favor of the proposed action.

    (b) A record shareholder who does not satisfy the requirements of subsection
(a) of this Code section is not entitled to payment for his shares under this
article.

14-2-1322.  DISSENTERS' NOTICE.

    (a) If proposed corporate action creating dissenters' rights under Code
Section 14-2-1302 is authorized at a shareholders' meeting, the corporation will
deliver a written dissenters' notice to all shareholders who satisfied the
requirements of Code Section 14-2-1321.

    (b) The dissenters' notice must be sent no later than ten days after the
corporate action was taken and must:

        (1)State where the payment demand must be sent and where and when 
certificates for certificated shares must be deposited;

        (2)Inform holders of uncertificated shares to what extent transfer of
the shares will be restricted after the payment demand is received;

                                      D-3
<PAGE>185



        (3)Set a date by which the corporation must receive the payment demand,
which date may not be fewer than 30 nor more than 60 days after the date the
notice required in subsection (a) of this Code section is delivered; and

        (4)Be accompanied by a copy of this article.

14-2-1323.  DUTY TO DEMAND PAYMENT.

    (a) A record shareholder sent a dissenters' notice described in Code Section
14-2-1322 must demand payment and deposit his certificates in accordance with
the terms of the notice.

    (b) A record shareholder who demands payment and deposits his shares under
subsection (a) of this Code section retains all other rights of a shareholder
until these rights are canceled or modified by the taking of the proposed
corporate action.

    (c) A record shareholder who does not demand payment or deposit his share
certificates where required, each by the date set in the dissenters' notice, is
not entitled to payment for his shares under this article.

14-2-1324.  SHARE RESTRICTIONS.

    (a) The corporation may restrict the transfer of uncertificated shares from
the date the demand for their payment is received until the proposed corporate
action is taken or the restrictions released under Code Section 14-2-1326.

    (b) The person for whom dissenters' rights are asserted as to uncertificated
shares retains all other rights of a shareholder until these rights are canceled
or modified by the taking of the proposed corporate action.

14-2-1325.  OFFER OF PAYMENT.

    (a) Except as provided in Code Section 14-2-1327, within ten days of the
later of the date the proposed corporate action is taken or receipt of a payment
demand, the corporation will by notice to each dissenter who complied with Code
Section 14-2-1323 offer to pay to such dissenter the amount the corporation
estimates to be the fair value of his or her shares, plus accrued interest.

    (b) The offer of payment must be accompanied by:

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

        (2)A statement of the corporation's estimate of the fair value of the
shares;

        (3)An explanation of how the interest was calculated;

        (4)A statement of the dissenter's right to demand payment under Code
Section 14-2-1327; and

        (5)A copy of this article.

    (c) If the shareholder accepts the corporation's offer by written notice to
the corporation within 30 days after the corporation's offer or is deemed to
have accepted such offer by failure to respond within said 30 days, payment for
his or her shares will be made within 60 days after the making of the offer or
the taking of the proposed corporate action, whichever is later.

                                      D-4
<PAGE>186



14-2-1326.  FAILURE TO TAKE ACTION.

    (a) If the corporation does not take the proposed action within 60 days
after the date set for demanding payment and depositing share certificates, the
corporation will return the deposited certificates and release the transfer
restrictions imposed on uncertificated shares.

    (b) If, after returning deposited certificates and releasing transfer
restrictions, the corporation takes the proposed actin, it must send a new
dissenters' notice under Code Section 14-2-1322 and repeat the payment demand
procedure.

14-2-1327. PROCEDURE IF SHAREHOLDER DISSATISFIED WITH PAYMENT OR OFFER.

    (a) A dissenter may notify the corporation in writing of his own estimate of
the fair value of his shares and amount of interest due, and demand payment of
his estimate of the fair value of his shares and interest due, if:

        (1)The dissenter believes that the amount offered under Code Section
14-2-1325 is less than the fair value of his shares or that the interest due is
incorrectly calculated; or

        (2)The corporation, having failed to take the proposed action, does not
return the deposited certificates or release the transfer restrictions imposed
on uncertificated shares within 60 days after the date set for demanding
payment.

    (b) A dissenter waives his or her right to demand payment under this Code
section and is deemed to have accepted the corporation's offer unless he or she
notifies the corporation of his or her demand in writing under subsection (a) of
this Code section within 30 days after the corporation offered payment for his
or her shares, as provided in Code Section 14-2-1325.

    (c) If the corporation does not offer payment within the time set forth in
subsection (a) of Code Section 14-2-1325:

        (1)The shareholder may demand the information required under subsection
(b) of Code Section 14-2-1325, and the corporation will provide the information
to the shareholder within ten days after receipt of a written demand for the
information; and

        (2)The shareholder may at any time, subject to the limitations period of
Code Section 14-2-1332, notify the corporation of his own estimate of the fair
value of his shares and the amount of interest due and demand payment of his
estimate of the fair value of his shares and interest due.


                                     PART 3

                          JUDICIAL APPRAISAL OF SHARES

14-2-1330.  COURT ACTION.

    (a) If a demand for payment under Code Section 14-2-1327 remains unsettled,
the corporation will commence a proceeding within 60 days after receiving the
payment demand and petition the court to determine the fair value of the shares
and accrued interest. If the corporation does not commence the proceeding within
the 60 day period, it will pay each dissenter whose demand remains unsettled the
amount demanded.

    (b) The corporation will commence the proceeding, which will be a nonjury
equitable valuation proceeding, in the superior court of the county where a
corporation's registered office is located. If the surviving corporation is a
foreign corporation without a registered office in this state, it will commence
the proceeding in the county in this

                                      D-5

<PAGE>187


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 will make all dissenters, whether or not residents of
this state, whose demands remain unsettled parties to the proceeding, which will
have the effect of an action quasi in rem against their shares. The corporation
will serve a copy of the petition in the proceeding upon each dissenting
shareholder who is a resident of this state in the manner provided by law for
the service of a summons and complaint, and upon each nonresident dissenting
shareholder either by registered or certified mail or by publication, or in any
other manner permitted by law.

    (d) The jurisdiction of the court in which the proceeding is commenced under
subsection (b) of this Code section is plenary and exclusive. The court may
appoint one or more persons as appraisers to receive evidence and recommend
decision on the question of fair value. The appraisers have the powers described
in the order appointing them or in any amendment to it. Except as otherwise
provided in this chapter, Chapter 11 of Title 9, known as the "Georgia Civil
Practice Act," applies to any proceeding with respect to dissenters' rights
under this chapter.

    (e) Each dissenter made a party to the proceeding is entitled to judgment
for the amount which the court finds to be the fair value of his shares, plus
interest to the date of judgment.

14-2-1331.  COURT COSTS AND COUNSEL FEES.

    (a) The court in an appraisal proceeding commenced under Code Section
14-2-1330 will determine all costs of the proceeding, including the reasonable
compensation and expenses of appraisers appointed by the court, but not
including fees and expenses of attorneys and experts for the respective parties.
The court will assess the costs against the corporation, except that the court
may assess the costs against all or some of the dissenters, in amounts the court
finds equitable, to the extent the court finds the dissenters acted arbitrarily,
vexatiously, or not in good faith in demanding payment under Code Section
14-2-1327.

    (b) The court may also assess the fees and expenses of attorneys and experts
for the respective parties, in amounts the court finds equitable:

        (1)Against the corporation and in favor of any or all dissenters if the
court finds the corporation did not substantially comply with the requirements
of Code Sections 14-2-1320 through 14-2-1327; or

        (2)Against either the corporation or a dissenter, in favor of any other
party, if the court finds that the party against whom the fees and expenses are
assessed acted arbitrarily, vexatiously, or not in good faith with respect to
the rights provided by this article.

    (c) If the court finds that the services of attorneys for any dissenter were
of substantial benefit to other dissenters similarly situated, and that the fees
for those services should not be assessed against the corporation, the court may
award to these attorneys reasonable fees to be paid out of the amounts awarded
the dissenters who were benefited.

14-2-1332.  LIMITATION OF ACTIONS.

    No action by any dissenter to enforce dissenters' rights will be brought
more than three years after the corporate action was taken, regardless of
whether notice of the corporate action and of the right to dissent was given by
the corporation in compliance with the provisions of Code Section 14-2-1320 and
Code Section 14-2-1322.

                                      D-6



<PAGE>188


                                     PART II


                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS

    The Savannah Articles generally provide that any director or officer will be
indemnified against liability for monetary damages for breach of the duty of
care or other duty as a director or officer, to the fullest extent authorized by
the GBCC, except: (i) for any appropriation, in violation of his duties, of any
business opportunity of Savannah; (ii) for any acts or omissions which involve
intentional misconduct or a knowing violation of law; (iii) for the types of
liability set forth in Section 14-2-832 of the GBCC; or (iv) for any transaction
from which the director derives an improper personal benefit. Savannah's
Articles and Bylaws provide for the advancement of expenses to its directors at
the outset of a proceeding, upon the receipt from such director of the written
affirmation and repayment promise required by Section 14-2-856 of the GBCC. The
GBCC's provisions for indemnification are summarized below.

    Section 14-2-851 of the GBCC empowers a corporation to indemnify any person
who was or is a party to any proceeding by reason of the fact that he is or was
a director of the corporation or is or was serving at the request of the
corporation as a director, officer, partner, trustee, employee, or agent of
another domestic or foreign corporation, partnership, joint venture, trust,
employee benefit plan, or other entity against liability incurred in connection
with such proceeding, if he: (i) conducted himself in good faith; and (ii)
reasonably believed (a) in the case of conduct in his official capacity, that
such conduct was in the best interests of the corporation, (b) in all other
cases, that such conduct was at least not opposed to the best interests of the
corporation (for example, this Section states that a director's conduct with
respect to an employee benefit plan for a purpose he believed in good faith to
be in the interests of the participants in and beneficiaries of the plan is
conduct that satisfies this requirement), and (c) in the case of any criminal
proceeding, that he had no reasonable cause to believe his conduct was unlawful.
This Section further provides that the termination of proceeding by judgment,
order, settlement, or conviction or upon a plea of nolo contendere or its
equivalent is not, of itself, determinative that the director did not meet the
standards of conduct described above. This Section also provides that a
corporation is not permitted to indemnify any director of the corporation under
this Section in connection with a proceeding by or in the right of the
corporation (except for reasonable expenses incurred in connection with the
proceeding if it is determined that the director has met the standards of
conduct as outlined in this Section), nor may a corporation indemnify a director
under this Section in connection with any proceeding with respect to conduct for
which he or she was adjudged liable on the basis that improper personal benefit
was received by him (whether or not the conduct involved action in his official
capacity).

    Section 14-2-852 requires a corporation to indemnify a director against
reasonable expenses incurred by the director in connection with any proceeding
to which he was a party because he was a director of the corporation where the
director is wholly successful, on the merits or otherwise, in the defense of
such proceeding.

    Section 14-2-853 empowers a corporation to advance funds to a director,
before the final disposition of a proceeding to which he was a party because he
was a director of the corporation, in order to pay for or reimburse the
reasonable expenses incurred by the director if the director delivers to the
corporation a written affirmation to the corporation of his belief that he has
satisfied the relevant standard of conduct described in Section 14-2-851 (or
that the proceeding involves conduct for which a director's liability has been
eliminated under the corporation's articles of incorporation), and a written
undertaking by the director to repay any funds so advanced (which must be an
unlimited general obligation of the director, but which need not be secured, and
which may be accepted by the corporation without reference to the financial
ability of the director to repay the advancement) if it is ultimately determined
that the director is not entitled to indemnification under the provisions of the
GBCC. This Section further provides that any advancement of expenses pursuant to
this Section must be authorized (i) by the Board of Directors: (a) when there
are two or more disinterested directors, by a majority vote of all the
disinterested directors (a majority of whom will constitute a quorum for such
purposes) or by a majority of the members of a committee consisting of two or
more disinterested directors who are appointed by such a vote; or (b) if there
are fewer than two disinterested directors, by majority vote of a quorum of the
Board of Directors, in which authorization the directors

                                      II-1
<PAGE>189

who do not  qualify as  disinterested  directors  may take part;  or (ii) by the
shareholders of the corporation,  but no shares owned by a director who does not
qualify as a disinterested director may be voted on the authorization.

    Section 14-2-854 provides that a director who is a party to a proceeding by
virtue of the fact that he is a director may apply to the court conducting the
proceeding or another court of competent jurisdiction for indemnification or the
advancement of expenses. Once a court receives such an application, and after
the court gives any notice which it deems necessary, the court considering the
application must order indemnification or advance for expenses (i) if the court
determines that the director is entitled to such indemnification, or (ii) if the
court determines that, taking into account all of the relevant circumstances, it
is fair and reasonable to indemnify the director or to advance expenses to the
director, even if the director failed to satisfy the standards of conduct set
forth in Section 14-2-851, failed to comply with the requirements of Section
14-2-853, or was adjudged liable in any proceeding by or in right of the
corporation or any proceeding initiated on the basis that improper personal
benefit was received by the director (provided that, if the director is adjudged
so liable, the indemnification must be limited to the reasonable expenses
incurred by the director in connection with such proceeding). In addition, this
Section states that, if the court determines that the director is entitled to
indemnification or advance for expenses, the court may also direct the
corporation to pay the director's reasonable expenses incurred in connection
with obtaining such court-ordered indemnification or advance for expenses.

    Section 14-2-855 states that a corporation may not indemnify a director
under Section 14-2-851 unless such indemnification is authorized thereunder and
a determination is made that the indemnification of the director in a particular
proceeding is permissible due to the fact that the director has satisfied the
relevant standard of conduct set forth in Section 14-2-851. Such a determination
must be made: (i) if there are two or more disinterested directors, by the board
of directors by a majority vote of all such disinterested directors (a majority
of whom constitutes a quorum for such purposes) or by a majority of the members
of a committee of two or more disinterested directors appointed by such a vote;
(ii) by special legal counsel selected in the manner described in (i) above, or,
if there are fewer than two disinterested directors, selected by the board of
directors (including the directors who are not considered disinterested
directors); or (iii) by the shareholders of the corporation, but no shares owned
by a director who does not qualify as a disinterested director may be voted on
the determination. The authorization of indemnification and evaluation as to the
reasonableness of the expenses involved with such indemnification must be
obtained in the same manner as the determination that indemnification is
permissible (as described above), except that, if there are fewer than two
disinterested directors, or the determination as to the permissibility of the
indemnification is made by special legal counsel, then the authorization of such
indemnification and the evaluation as to the reasonableness of the expenses
involved must be made by the board of directors (in which authorization and
evaluation directors who do not qualify as disinterested directors may
participate).

    Section 14-2-856 provides for shareholder approved indemnification. This
Section states that, if authorized by the corporation's articles of
incorporation or a bylaw, contract, or resolution approved or ratified by the
shareholders by a majority of the votes entitled to be cast, a corporation will
be permitted to indemnify a director made a party to a proceeding (including a
proceeding brought by or in right of the corporation), without regard to the
other limitations on indemnification contained within Title 14, Chapter 2,
Article 8, Part 5 of the GBCC, but any director, who at the time does not
qualify as a disinterested director with respect to an existing or threatened
proceeding that would be covered by such authorization, will not be permitted to
vote the shares owned or voted under the control of such director with respect
to such authorization. However, this Section further states that no corporation
may indemnify a director under this Section for any liability incurred in a
proceeding in which the director is adjudged liable to the corporation (or is
subjected to injunctive relief in favor of the corporation): (i) for any
appropriation, in violation of his duties, of any business opportunity of the
corporation; (ii) for any acts or omissions involving intentional misconduct or
a knowing violation of law; (iii) for the types of liability set forth in
Section 14-2-832 of the GBCC (relating to unlawful distributions); or (iv) for
any transaction from which he received an improper personal benefit. Where
approved or authorized in the manner described above, a corporation may advance
or reimburse expenses incurred by the director in advance of final disposition
of the proceeding only if the director delivers a written affirmation to the
corporation which indicates his good faith belief that his conduct does not fall
within any of the four categories of conduct listed above, and a written
undertaking by the director (executed personally or on his behalf) to repay any
advances made to him by the corporation if it is ultimately determined that the
director is not entitled to indemnification under this Section.

                                      II-2
<PAGE>190



    Section 14-2-857 provides that a corporation may indemnify and advance
expenses to an officer of the corporation who is made a party to a proceeding by
virtue of his status as an officer of the corporation. A corporation's officers
may be indemnified to the same extent as the corporation's directors (as
discussed above), and any officer who is not also a director (or who was made a
party to a proceeding solely due to an act or omission committed in his role as
an officer) may be indemnified to any further extent as provided in the articles
of incorporation, the bylaws, a resolution of the board of directors, or
contract except for liability arising out of conduct which constitutes: (i) an
appropriation, in violation of his duties as an officer, of any business
opportunity of the corporation; (ii) any acts or omissions which involve
intentional misconduct or a knowing violation of law; (iii) the types of
liability set forth in Section 14-2-832; or (iv) the receipt of an improper
personal benefit. In addition, this Section provides that a corporation may
indemnify and advance expenses to its employees or agents (who are not also
directors) to the extent provided in the corporation's articles of
incorporation, bylaws, general or specific action of its board of directors, or
contract (so long as such indemnification or advancement of expenses is
consistent with public policy).

    Section 14-2-858 provides that the corporation is empowered to purchase and
maintain insurance on behalf of any person who is a director, officer, employee,
or agent of the corporation or who, while a director, officer, employee or agent
of the corporation serves at the request of the corporation as a director,
officer, partner, trustee, employee, or agent of another domestic or foreign
corporation, partnership, joint venture, trust, employee benefit plan, or other
entity against any liability asserted against him or incurred by him in any such
capacity or arising out of his status as such, whether or not the corporation
would have the power to indemnify him or advance expenses against such liability
under the provisions of Title 14, Chapter 2, Article 8, Part 5 of the GBCC.

    The Registrant maintains an insurance policy insuring the Registrant and
directors and officers of the Registrant against certain liabilities, including
liabilities under the Securities Act of 1933.

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

    (a) Exhibits (See exhibit index immediately preceding the exhibits for the
        page number where each exhibit can be found)

EXHIBIT
NUMBER                DESCRIPTION OF EXHIBITS

    2          -- Amended and Restated Agreement and Plan of Merger, dated as of
               February 11, 1998, by and between Savannah and Bryan (included in
               APPENDIX A to the Joint Proxy Statement/Prospectus and
               incorporated by reference herein)

    4.1        -- Articles of Incorporation of Savannah (incorporated herein by
               reference from Exhibit 2.1 of the registrant's Registration
               Statement, Registration No.
               33-33405)

    4.2        -- Bylaws of Savannah, as amended (incorporated herein by
               reference from Exhibit 3.2 of the registrant's Registration 
               Statement, Registration No. 33-33405)

    5          -- Opinion of Ellis, Painter, Ratterree & Bart, LLP (including
               consent)

    8          -- Opinion of Alston & Bird LLP regarding federal income tax
               matters (including consent)

    10.1       -- Lease for Savannah Bank Site and Assumption of Lease
               (incorporated herein by reference from Exhibit 10.1 of the
               registrant's Registration Statement, Registration No. 33-33405)

    10.2       -- Change in Control Agreement with Archie H. Davis dated
               February 20, 1996 (incorporated by reference from Exhibit 10.2 to
               the registrant's Annual Report on Form 10-KSB for the year ended
               December 31, 1997)

                                      II-3
<PAGE>191



    10.3       -- Change in Control Agreement with R. Stephen Stramm dated
               February 20, 1996 (incorporated by reference from Exhibit 10.3 to
               the registrant's Annual Report on Form 10-KSB for the year ended
               December 31, 1997)

    10.4       -- Change in Control Agreement with Robert B. Briscoe dated
               February 20, 1996 (incorporated by reference from Exhibit 10.4 to
               the registrant's Annual Report on Form 10-KSB for the year ended
               December 31, 1997)

    10.5       -- Form of Organizers' Stock Option Agreement (incorporated
               herein by reference from Exhibit 10.5 of the registrant's
               Registration Statement, Registration No.
               33-33405)

    10.6       -- Lease for Mall Boulevard Office dated February 14, 1992
               (incorporated herein by reference from Exhibit 10.6 of the
               registrant's Registration Statement, Registration No. 33-33405)

    10.7       -- The Savannah Bancorp, Inc. Incentive Stock Option Plan
               (incorporated by reference from Exhibit 10.7 to the registrant's
               Annual Report on Form 10-KSB for the year ended December 31,
               1997)

    10.8       -- Amendment No. 1 to The Savannah Bancorp, Inc. Incentive Stock
               Option Plan (incorporated by reference from Exhibit 10.8 to the
               registrant's Annual Report on Form 10-KSB for the year ended
               December 31, 1997)

    11         -- Statement re Computation of Per Share Earnings (incorporated
               herein by reference from Exhibit 11 to the registrant's Annual
               Report on Form 10-KSB for the year ended December 31, 1997)

    21         -- Subsidiaries of the Registrant (incorporated herein by
               reference from Exhibit 21 of the registrant's Annual Report on
               Form 10-KSB for the year ended December 31, 1997)

    23.1       -- Consent of Moore Stephens Tiller LLC (formerly Tiller, Stewart
               & Company, LLC)

    23.2       -- Consent of Arthur Andersen LLP

    23.3       -- Consent of PricewaterhouseCoopers LLP

    23.4       -- Consent of Ellis, Ratterree, Painter & Bart, LLP (included in
               Exhibit 5)

    23.5       -- Consent of Alston & Bird LLP (included in Exhibit 8)

    23.6       -- Consent of E. James Burnsed

    23.7       -- Consent of James W. Royal

    23.8       -- Consent of James Toby Roberts, Sr.

    23.9       -- Consent of L. Carlton Gill

    23.10      -- Consent of Robert T. Thompson

    23.11      -- Consent of T. Stephen Johnson & Associates, Inc.

    23.12      -- Consent of Elaine H. Demarest, CPA, P.C.

    24         -- Powers of Attorney (included in the signature page on pages
               II-7 and II-8)

                                      II-4
<PAGE>192



    99.1       --  Form of Proxy of Savannah

    99.2       --  Form of Proxy of Bryan

ITEM 22. UNDERTAKINGS

    (a) The undersigned registrant hereby undertakes:

        (1) To file, during any period in which offers or sales are being
        made, a post-effective amendment to this registration statement:

               (i) To include any prospectus required by Section 10(a)(3) of the
        Securities Act of 1933;

               (ii) To reflect in the prospectus any facts or events arising
        after the effective date of the registration statement (or the most
        recent post-effective amendment thereof) which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in the registration statement. Notwithstanding the foregoing, any
        increase or decrease in volume of securities offered (if the total
        dollar value of securities offered would not exceed that which was
        registered) and any deviation from the low or high and of the estimated
        maximum offering range may be reflected in the form of prospectus filed
        with the Commission pursuant to Rule 424(b) if, in the aggregate, the
        changes in volume and price represent no more than 20 percent change in
        the maximum aggregate offering price set forth in the "Calculation of
        Registration Fee" table in the effective registration statement.

               (iii) To include any material information with respect to the
        plan of distribution not previously disclosed in the registration
        statement or any material change to such information in the registration
        statement;

        (2) That, for the purpose of determining any liability under the
    Securities Act of 1933, each such post-effective amendment will be deemed to
    be a new registration statement relating to the securities offered therein,
    and the offering of such securities at that time will be deemed to be the
    initial BONA FIDE offering thereof.

        (3) To remove from registration by means of a post-effective
    amendment any of the securities being registered which remain unsold at the
    termination of the offering.

    (b) The undersigned registrant hereby undertakes to deliver or cause to be
delivered with the prospectus, to each person to whom the prospectus is sent or
given, the latest annual report, to security holders that is incorporated by
reference in the prospectus and furnished pursuant to and meeting the
requirements of Rule 14a-3 or Rule 14c-3 under the Securities Exchange Act of
1934; and, where interim financial information required to be presented by
Article 3 of Regulation S-X is not set forth in the prospectus, to deliver, or
cause to be delivered to each person to whom the prospectus is sent or given,
the latest quarterly report that is specifically incorporated by reference in
the prospectus to provide such interim financial information.

    (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 Registrant's Articles of Incorporation or Bylaws,
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 Securities Act of 1933 and is, therefore, unenforceable. In
the event that a claim for indemnification against such liabilities (other than
the payment by the Registrant of 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
Securities Act of 1933 and will be governed by the final adjudication of such
issue.

                                      II-5
<PAGE>193




    (d) The undersigned registrant hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Item 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.

    (e) 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-6
<PAGE>194


SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Savannah, State of
Georgia, on July 28, 1998.

                           THE SAVANNAH BANCORP, INC.


                           By: /S/ ARCHIE H. DAVIS
                               Archie H. Davis
                               President and Chief Executive Officer


                               POWERS OF ATTORNEY

    KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Archie H. Davis and J. Wiley Ellis, and each of
them, as true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution for him and in his name, place and stead, in any
and all capacities, to sign any and all amendments (including post-effective
amendments) to the Registration Statement, and to file the same, with all
exhibits thereto, and other documents in connection therewith, including any
Registration Statement filed pursuant to Rule 462(b) of the Securities Act of
1933, as amended, with the Securities and Exchange Commission, granting unto
said attorneys-in-fact and agents, and each of them, full power and authority to
do and perform each and every act and thing requisite and necessary to be done
in and about the premises, as fully and to all intents and purposes as he might
or could do in person, hereby ratifying and confirming all which said
attorneys-in-fact and agents or any of them, or their or his substitute or
substitutes, may lawfully do, or cause to be done by virtue hereof.

        Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities indicated on July 28, 1998.

SIGNATURE                        TITLE

/S/ ARCHIE H. DAVIS              President, Chief Executive Officer and Director
Archie H. Davis                  (principal executive officer)

/S/ ROBERT B. BRISCOE            Chief Financial Officer
Robert B. Briscoe                (principal financial and accounting officer)

/S/ J. WILEY ELLIS               Chairman of the Board, Director
J. Wiley Ellis

/S/ RUSSELL W. CARPENTER         Director
Russell W. Carpenter

/S/ ROBERT H. DEMERE, JR.        Director
Robert H. Demere, Jr.
                                  
Julius Edel                      Director


                    (Signatures continued on following page]

                                      II-7
<PAGE>195



/S/ ROBERT W. GROVES, III        Director
Robert W. Groves, III

/S/ JACK M. JONES                Director
Jack M. Jones

/S/ AARON M. LEVY                Director
Aaron M. Levy

/S/ J. CURTIS LEWIS, III         Director
J. Curtis Lewis, III

/S/ M. LANE MORRISON             Director
M. Lane Morrison

/S/ JACK W. SHEAROUSE            Director
Jack W. Shearouse

/S/ PENELOPE S. WIRTH            Director
Penelope S. Wirth

                                    








                                      II-8


<PAGE>196


                                 EXHIBIT INDEX
EXHIBIT
NUMBER                DESCRIPTION OF EXHIBITS

    2          -- Amended and Restated Agreement and Plan of Merger, dated as of
               February 11, 1998, by and between Savannah and Bryan (included in
               APPENDIX A to the Joint Proxy Statement/Prospectus and
               incorporated by reference herein)

    4.1        -- Articles of Incorporation of Savannah (incorporated herein by
               reference from Exhibit 2.1 of the registrant's Registration
               Statement, Registration No.
               33-33405)

    4.2        -- Bylaws of Savannah, as amended (incorporated herein by 
               reference from Exhibit 3.2 of the registrant's Registration
               Statement, Registration No. 33-33405)

    5          -- Opinion of Ellis, Painter, Ratterree & Bart, LLP (including
               consent)

    8          -- Opinion of Alston & Bird LLP regarding federal income tax
               matters (including consent)

    10.1       -- Lease for Savannah Bank Site and Assumption of Lease
               (incorporated herein by reference from Exhibit 10.1 of the
               registrant's Registration Statement, Registration No. 33-33405)

    10.2       -- Change in Control Agreement with Archie H. Davis dated
               February 20, 1996 (incorporated by reference from Exhibit 10.2 to
               the registrant's Annual Report on Form 10-KSB for the year ended
               December 31, 1997)

    10.3       -- Change in Control Agreement with R. Stephen Stramm dated
               February 20, 1996 (incorporated by reference from Exhibit 10.3 to
               the registrant's Annual Report on Form 10-KSB for the year ended
               December 31, 1997)

    10.4       -- Change in Control Agreement with Robert B. Briscoe dated
               February 20, 1996 (incorporated by reference from Exhibit 10.4 to
               the registrant's Annual Report on Form 10-KSB for the year ended
               December 31, 1997)

    10.5       -- Form of Organizers' Stock Option Agreement (incorporated
               herein by reference from Exhibit 10.5 of the registrant's
               Registration Statement, Registration No.
               33-33405)

    10.6       -- Lease for Mall Boulevard Office dated February 14, 1992
               (incorporated herein by reference from Exhibit 10.6 of the
               registrant's Registration Statement, Registration No. 33-33405)

    10.7       -- The Savannah Bancorp, Inc. Incentive Stock Option Plan
               (incorporated by reference from Exhibit 10.7 to the registrant's
               Annual Report on Form 10-KSB for the year ended December 31,
               1997)

    10.8       -- Amendment No. 1 to The Savannah Bancorp, Inc. Incentive Stock
               Option Plan (incorporated by reference from Exhibit 10.8 to the
               registrant's Annual Report on Form 10-KSB for the year ended
               December 31, 1997)

    11         -- Statement re Computation of Per Share Earnings (incorporated
               herein by reference from Exhibit 11 to the registrant's Annual
               Report on Form 10-KSB for the year ended December 31, 1997)

    21         -- Subsidiaries of the Registrant (incorporated herein by
               reference from Exhibit 21 of the registrant's Annual Report on
               Form 10-KSB for the year ended December 31, 1997)

    23.1       -- Consent of Moore Stephens Tiller LLC (formerly Tiller, Stewart
               & Company, LLC)

<PAGE>197



    23.2       -- Consent of Arthur Andersen LLP

    23.3       -- Consent of PricewaterhouseCoopers LLP

    23.4       -- Consent of Ellis, Ratterree, Painter & Bart, LLP (included
               in Exhibit 5)

    23.5       -- Consent of Alston & Bird LLP (included in Exhibit 8)

    23.6       -- Consent of E. James Burnsed

    23.7       -- Consent of James W. Royal

    23.8       -- Consent of James Toby Roberts, Sr.

    23.9       -- Consent of L. Carlton Gill

    23.10      -- Consent of Robert T. Thompson

    23.11      -- Consent of T. Stephen Johnson & Associates, Inc.

    23.12      -- Consent of Elaine H. Demarest, CPA, P.C.

    24         -- Powers of Attorney (included in the signature page on pages
               II-6 and II-7)

    99.1       --  Form of Proxy of Savannah

    99.2       --  Form of Proxy of Bryan






                                   EXHIBIT 5

             [LETTERHEAD OF ELLIS, PAINTER, RATTERREE & BART, LLP]

                                 July 29, 1998

The Savannah Bancorp, Inc.
25 Bull Street
Savannah, Georgia  30204

Ladies and Gentlemen:

            This opinion is given in connection with the filing of a
    Registration Statement on Form S-4 (the "Registration Statement") with the
    Securities and Exchange Commission, by The Savannah Bancorp, Inc., a
    corporation organized and existing under the laws of the State of Georgia
    ("Savannah"), with respect to the registration under the Securities Act of
    1933, as amended, of 977,740 shares of the $1.00 par value common stock of
    Savannah (the "Savannah Common Stock").

            In rendering this opinion, we have examined such corporate records
    and documents as we have deemed relevant and necessary as the basis for the
    opinion set forth herein.

            Based upon the foregoing, it is our opinion that the shares of
    Savannah Common Stock will, upon their issuance and sale in accordance with
    the Registration Statement, be duly authorized, validly issued, fully paid,
    and nonassessable under the Georgia Business Corporation Code.

            We consent to the use of this opinion and to the reference made to
    the firm in the Joint Proxy Statement/Prospectus of Savannah and Bryan
    Bancorp of Georgia, Inc.
    constituting part of the Registration Statement.

                                Yours sincerely,

                                ELLIS, PAINTER, RATTERREE & BART, LLP

                                /s/ J. Wiley Ellis










                                   EXHIBIT 8

                       [LETTERHEAD OF ALSTON & BIRD LLP]

                                 July 29, 1998

The Savannah Bancorp, Inc.
25 Bull Street
Savannah, Georgia  31401

Bryan Bancorp of Georgia, Inc.
9971 Ford Avenue
Richmond Hill, Georgia 31324

Ladies and Gentlemen:

    We have acted as counsel to The Savannah Bancorp, Inc., a corporation
organized under the laws of the State of Georgia ("Savannah"), in connection
with the proposed merger (the "Merger") of Bryan Bancorp of Georgia, Inc., a
corporation organized under the laws of the State of Georgia ("Bryan"), with and
into Savannah, pursuant to the Amended and Restated Agreement and Plan of Merger
(the "Agreement"), dated as of February 11, 1998, by and between Savannah and
Bryan.

    For purposes of the opinion set forth below, we have relied, with the
consent of Bryan and the consent of Savannah, upon the accuracy and completeness
of representations made to us (which representations we have neither
investigated nor verified) contained in certificates dated July 29, 1998, from
the management of Savannah and Bryan and have assumed that such representations
will be complete and accurate as of the effective date of the Merger. We have
also relied upon the accuracy of the Registration Statement on Form S-4 filed by
Savannah (the "Registration Statement") and the Joint Proxy Statement/Prospectus
included therein (together, the "Proxy Statement"). We have also assumed that
the transactions contemplated by the Agreement will be consummated in accordance
therewith and as described in the Proxy Statement.

    On the basis of the foregoing, and our consideration of such other matters
of fact and law as we have deemed appropriate, it is our opinion that, under
presently applicable federal income tax law, the summary set forth under the
heading "Federal Income Tax Consequences" contained in the Proxy Statement is
accurate.

    We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the references to this opinion in the Registration
Statement. 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,

                                ALSTON & BIRD LLP


                                By: /S/ TERENCE J. GREENE
                                A Partner






                                  EXHIBIT 23.1

                      CONSENT OF MOORE STEPHENS TILLER LLC
                    (formerly Tiller, Stewart & Company LLC)


    We hereby consent to the incorporation by reference in this Registration
Statement of our report dated January 30, 1998 included in the annual report on
Form 10-KSB of Bryan Bancorp of Georgia, Inc. for the year ended December 31,
1997 and to all references to our firm included in this Registration Statement.



                     /s/  Moore Stephens Tiller LLC



              
Savannah, Georgia
July 31, 1998





                                  EXHIBIT 23.2

                         CONSENT OF ARTHUR ANDERSEN LLP


    As independent certified public accountants, we hereby consent to the
incorporation by reference in this Registration Statement of our report dated
January 21, 1998 (except with respect to Note 15, as to which the date is
February 10, 1998) included in The Savannah Bancorp, Inc.'s Form 10-KSB for the
year ended December 31, 1997 and to all references to our Firm included in this
Registration Statement.



                          /s/  Arthur Andersen LLP




Jacksonville, Florida
July 30, 1998




                                  EXHIBIT 23.3

                     CONSENT OF PRICEWATERHOUSECOOPERS LLP


We hereby consent to the incorporation by reference in the Prospectus
constituting part of this Registration Statement on Form S-4 of The Savannah
Bancorp, Inc., of our report dated January 17, 1996, which appears as Exhibit
23.1 in its Annual Report on Form 10-KSB for the year ended December 31, 1997.
which appears on pages 28 and 29 of such Annual Report on Form 10-KSB. We also
consent to the reference to us under the heading "Experts" in such Joint Proxy
Statement/Prospectus.


                             /s/  PricewaterhouseCoopers LLP




Columbia, South Carolina
July 31, 1998



      

                                  EXHIBIT 23.6

                          CONSENT OF E. JAMES BURNSED


    The undersigned hereby consents, pursuant to Rule 438 of the Securities Act
of 1933, as amended, to the references made to him in the Joint Proxy
Statement/Prospectus of The Savannah Bancorp, Inc. and Bryan Bancorp of Georgia,
Inc. which is part of this Registration Statement on Form S-4 of The Savannah
Bancorp, Inc., with respect to his being elected or appointed as a director of
The Savannah Bancorp, Inc. under the circumstances described therein.



                                  /s/  E. JAMES BURNSED




Richmond Hill, Georgia
July 28, 1998




                                  EXHIBIT 23.7

                           CONSENT OF JAMES W. ROYAL


    The undersigned hereby consents, pursuant to Rule 438 of the Securities Act
of 1933, as amended, to the references made to him in the Joint Proxy
Statement/Prospectus of The Savannah Bancorp, Inc. and Bryan Bancorp of Georgia,
Inc. which is part of this Registration Statement on Form S-4 of The Savannah
Bancorp, Inc., with respect to his being elected or appointed as a director of
The Savannah Bancorp, Inc. under the circumstances described therein.



                               /s/  JAMES W. ROYAL




Richmond Hill, Georgia
July 28, 1998





                                  EXHIBIT 23.8

                       CONSENT OF JAMES TOBY ROBERTS, SR.


     The undersigned hereby consents, pursuant to Rule 438 of the Securities Act
of  1933,  as  amended,  to the  references  made  to him  in  the  Joint  Proxy
Statement/Prospectus of The Savannah Bancorp, Inc. and Bryan Bancorp of Georgia,
Inc.  which is part of this  Registration  Statement on Form S-4 of The Savannah
Bancorp,  Inc.,  with respect to his being elected or appointed as a director of
The Savannah Bancorp, Inc. under the circumstances described therein.


                            /s/  JAMES TOBY ROBERTS, SR.




Richmond Hill, Georgia
July 28, 1998




                                  EXHIBIT 23.9

                           CONSENT OF L. CARLTON GILL


    The undersigned hereby consents, pursuant to Rule 438 of the Securities Act
of 1933, as amended, to the references made to him in the Joint Proxy
Statement/Prospectus of The Savannah Bancorp, Inc. and Bryan Bancorp of Georgia,
Inc. which is part of this Registration Statement on Form S-4 of The Savannah
Bancorp, Inc., with respect to his being elected or appointed as a director of
The Savannah Bancorp, Inc. under the circumstances described therein.



                                     /s/  L. CARLTON GILL




Richmond Hill, Georgia
July 28, 1998




                                 EXHIBIT 23.10

                         CONSENT OF ROBERT T. THOMPSON


    The undersigned hereby consents, pursuant to Rule 438 of the Securities Act
of 1933, as amended, to the references made to him in the Joint Proxy
Statement/Prospectus of The Savannah Bancorp, Inc. and Bryan Bancorp of Georgia,
Inc. which is part of this Registration Statement on Form S-4 of The Savannah
Bancorp, Inc., with respect to his being elected or appointed as a director of
The Savannah Bancorp, Inc. under the circumstances described therein.



                                  /s/  ROBERT T. THOMPSON




Richmond Hill, Georgia
July 28, 1998




                                 EXHIBIT 23.11

                CONSENT OF T. STEPHEN JOHNSON & ASSOCIATES, INC.


    We consent to the inclusion in this Registration Statement on Form S-4 of
The Savannah Bancorp, Inc., of the form of our letter to the Board of Directors
of The Savannah Bancorp, Inc., included as Appendix B to the Joint Proxy
Statement/Prospectus that is part of the Registration Statement, and to the
references to such letter and to our firm in such Joint Proxy
Statement/Prospectus. In giving such consent, we do not hereby admit that we
come within any 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 Exchange Commission thereunder.


                       /s/  T. Stephen Johnson & Associates, Inc.




Atlanta, Georgia
July 29, 1998




                                 EXHIBIT 23.12

                    CONSENT OF ELAINE H. DEMAREST, CPA, P.C.


We hereby consent to the inclusion in this Registration Statement on Form S-4 of
The Savannah Bancorp, Inc. of the form of our letter to the Board of Directors
of Bryan Bancorp of Georgia, Inc., included as Appendix C to the Joint Proxy
Statement/Prospectus that is part of the Registration Statement and to the
references to such letter and to our firm in such Joint Proxy
Statement/Prospectus. In giving such consent, we do not thereby admit that we
come 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.


                                  /s/  Elaine H. Demarest, CPA, P.C.



Macon, Georgia
July 29, 1998




                                  EXHIBIT 99.1

                                     PROXY

                           THE SAVANNAH BANCORP, INC.

                        SPECIAL MEETING OF SHAREHOLDERS

          The undersigned hereby constitutes and appoints ________ and ________,
or either of them, as proxies, each with full power of substitution, to vote the
number of shares of common stock of The Savannah Bancorp, Inc., a Georgia
corporation ("Savannah") which the undersigned would be entitled to vote if
personally present at the Special Meeting of Savannah Shareholders to be held at
the Hyatt Regency Savannah, 2 West Bay Street, Savannah, Georgia 31401, on
_______, _______ __, 1998, at 10:00 a.m., local time, and at any adjournment or
postponement thereof (the "Special Meeting") upon the proposals described in the
Joint Proxy Statement/Prospectus and the Notice of Special Meeting of
Shareholders, both dated _____ __, 1998.

1.    MERGER.  To approve, ratify, confirm and adopt the issuance of shares of
      Savannah common stock to the holders of Bryan common stock pursuant to the
      Amended and Restated Agreement and Plan of Merger, dated as of 
      February 11, 1998 (the "Merger Agreement"), by and between Savannah and
      Bryan Bancorp of Georgia, Inc., a Georgia corporation("Bryan"), pursuant
      to which (i) Bryan will merge (the "Merger") with and into Savannah; 
      (ii) each share of the $1.00 par value common stock of Bryan ("Bryan
      Common Stock") issued and outstanding at the effective time of the Merger
      will be exchanged for 1.85 shares of $1.00 par value common stock of
      Savannah ("Savannah Common Stock"), all as more fully described in the 
      Joint Proxy Statement/Prospectus dated _______ __, 1998.

                        FOR |_| AGAINST |_| ABSTAIN |_|

2.    CONTINGENT ELECTION   ___ FOR all nominees for    ___ WITHHOLD AUTHORITY
      OF DIRECTORS              director listed             (to vote for all
                                below (except as             nominees listed)
                                marked to the 
                                contrary below)

      To serve until the 1999 annual            L. Carlton Gill
      meeting:                                  Robert T. Thompson, Jr.

      To serve until the 2000 annual            James W. Royal
      meeting:                                  James T. Roberts

      To serve until the 2001 annual            E. James Burnsed
      meeting:

3.    OTHER BUSINESS. In the discretion of the proxies on such other matters as
      may properly come before the Special Meeting or any adjournments thereof.

THIS PROXY, WHEN PROPERLY EXECUTED,  WILL BE VOTED IN THE MANNER DIRECTED HEREIN
BY THE  UNDERSIGNED  SHAREHOLDER.  IF NO DIRECTION  IS MADE,  THIS PROXY WILL BE
VOTED FOR PROPOSALS 1 AND 2 ABOVE.

Please sign this proxy exactly as your name appears below. When shares are held
jointly, both should sign. When signing as attorney, executor, administrator,
trustee or guardian, please give full title as such. If a corporation, please
sign in full corporate name by President or other authorized officer. If a
partnership, please sign in partnership name by authorized person.

                                            DATED: ____________________, 1998


                                            -----------------------------------
                                            Signature

                                            -----------------------------------
                                            Signature if held jointly

THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS OF THE SAVANNAH BANCORP, INC.,
AND MAY BE REVOKED PRIOR TO ITS EXERCISE.



                                  EXHIBIT 99.2

                                     PROXY

                         BRYAN BANCORP OF GEORGIA, INC.

                        SPECIAL MEETING OF SHAREHOLDERS

          The undersigned hereby constitutes and appoints ________________ and
________________, or either of them, as proxies, each with full power of
substitution, to vote the number of shares of common stock of Bryan Bancorp of
Georgia, Inc., a Georgia corporation ("Bryan") which the undersigned would be
entitled to vote if personally present at the Special Meeting of Bryan
Shareholders to be held at the corporate headquarters of Bryan, 9971 Ford
Avenue, Richmond Hill, Georgia, on _______, _____ __1998, at 6:00 p.m., local
time, and at any adjournment or postponement thereof (the "Special Meeting")
upon the proposals described in the Joint Proxy Statement/Prospectus and the
Notice of Special Meeting of Shareholders, both dated _______ __, 1998.

1.    MERGER.  To approve, ratify, confirm and adopt the Amended and Restated
      Agreement and Plan of Merger, dated as of February 11, 1998 (the 
      "Merger Agreement"), by and between The Savannah Bancorp, Inc., a Georgia
      corporation ("Savannah") and Bryan pursuant to which (i) Bryan will merge
      (the "Merger") with and into Savannah, and (ii) each share of the $1.00
      par value common stock of Bryan ("Bryan Common Stock") issued and
      outstanding at the effective time of the Merger will be exchanged for 1.85
      shares of $1.00 par value common stock of Savannah ("Savannah Common 
      Stock"), all as more fully described in the Joint Proxy 
      Statement/Prospectus dated _______ __, 1998.

                        FOR |_|     AGAINST |_|    ABSTAIN |_|

2.    OTHER BUSINESS.  In the discretion of the proxies on such other matters as
      may properly come before the meeting or any adjournments thereof.

THIS PROXY, WHEN PROPERLY EXECUTED,  WILL BE VOTED IN THE MANNER DIRECTED HEREIN
BY THE  UNDERSIGNED  SHAREHOLDER.  IF NO DIRECTION  IS MADE,  THIS PROXY WILL BE
VOTED FOR PROPOSAL 1 ABOVE.

Please sign this proxy exactly as your name appears below. When shares are held
jointly, both should sign. When signing as attorney, executor, administrator,
trustee or guardian, please give full title as such. If a corporation, please
sign in full corporate name by President or other authorized officer. If a
partnership, please sign in partnership name by authorized person.


                                            DATED: ____________________, 1998


                                            -----------------------------------
                                            Signature

                                            -----------------------------------
                                            Signature if held jointly


THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS OF BRYAN BANCORP OF GEORGIA,
INC., AND MAY BE REVOKED PRIOR TO ITS EXERCISE.
\


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