SAVANNAH BANCORP INC
S-4/A, 1998-11-06
NATIONAL COMMERCIAL BANKS
Previous: EMERGING GERMANY FUND INC, SC 13D/A, 1998-11-06
Next: ALLIANCE GLOBAL ENVIRONMENT FUND INC, 497, 1998-11-06





   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 6, 1998

                                                 REGISTRATION NO. 333-60479
===============================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                         ------------------------------
                               AMENDMENT NO. 3 TO
                                    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
North Building, 11th Floor   & Bart, LLP                   & Napier, LLP
601 Pennsylvania Ave., N.W.  Two East Bryan Street         240 Third Street
Washington, DC  20004        Tenth Floor                   P.O. Box 1606
(202) 756-3345               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. ____ |_|


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

     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>2


                           THE SAVANNAH BANCORP, INC.
              25 Bull Street, Savannah, Georgia 31401 (912) 651-8200

                                November 6, 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
Tuesday,  December  15,  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/A for the year ended  December 31,
1997,  Savannah's  Annual Report to Shareholders for the year ended December 31,
1997,  and  Savannah's  Quarterly  Report on Form 10-QSB and  Bryan's  Quarterly
Report on Form  10-QSB/A 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>3


                           THE SAVANNAH BANCORP, INC.
              25 Bull Street, Savannah, Georgia 31401 (912) 651-8200
                           --------------------------

                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                   TO BE HELD AT 10:00 A.M. ON DECEMBER 15, 1998

                                 NOVEMBER 6, 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
Tuesday,  December  15,  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
L. Carlton Gill,  Robert T. Thompson,  Jr., James W. Royal,  James Toby Roberts,
Sr. and E. James Burnsed,  each of whom is a current  director of Bryan, of whom
Messrs.  Gill and Thompson shall serve until the Annual Meeting of  Shareholders
in 1999,  Messrs.  Royal and Roberts  shall  serve  until the Annual  Meeting of
Shareholders  in 2000,  and Mr.  Burnsed 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.

     IF EITHER ITEM 1 OR 2 DOES NOT RECEIVE  THE  REQUISITE  NUMBER OF VOTES FOR
APPROVAL,  THE MERGER WILL NOT BE  CONSUMMATED  AND THE  PERSONS  ELECTED TO THE
BOARD OF  DIRECTORS  CONTINGENT  ON  CONSUMMATION  OF THE  MERGER  WILL NOT TAKE
OFFICE.

     Only  shareholders  of record at the close of business on October 23, 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


     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 TO ENSURE THAT YOUR SHARES WILL BE  REPRESENTED AT
THE SPECIAL MEETING.


<PAGE>4


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

   
                                November 10, 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
Monday,  December  14,  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. L. Carlton Gill, Robert T. Thompson,  Jr., James
W. Royal, James Toby Roberts,  Sr., and E. James Burnsed, each of whom serves as
a current  director of Bryan,  will be nominated and  recommended by Savannah to
serve as a director 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  Savannah's  Quarterly  Report on Form 10-QSB and  Bryan's  Quarterly
Report on Form  10-QSB/A 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>5

                         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 MONDAY,DECEMBER 14, 1998

   
                                November 10, 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 Monday, December
14, 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 November 10, 1998,
are  entitled  to receive  notice of and to vote at the  Special  Meeting or any
adjournment or postponement thereof.

     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 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.

     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




<PAGE>6


                  SUBJECT TO COMPLETION, DATED NOVEMBER 4, 1998

                                   PROSPECTUS

                           THE SAVANNAH BANCORP, INC.
                977,740 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 December 15, 1998                To be held on December 14, 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 Monday,  December 14, 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 Tuesday, December 15, 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 October 30, 1998,  the last reported sale
price per share of Savannah  Common  Stock as  reported  on the Nasdaq  National
Market was $21.63 (or an equivalent pro forma per share of Bryan Common Stock of
$40.01).

    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.

                                      -i-
<PAGE>7

     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 November 6, 1998, and
it is first  being  mailed or  otherwise  delivered  to Bryan  shareholders  and
Savannah shareholders on or about November 10, 1998.









                                      -ii-

<PAGE>8
                             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  Joint  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.

                      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:
                                     -iii-
<PAGE>9

          (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 Statement 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 (as ammended on Form
              10-KSB/A) for the year ended December 31, 1997;

         (ii) Bryan's Quarterly Report on Form 10-QSB for the quarter ended
              March 31, 1998 and Quarterly Report on Form 10-QSB (as amended on
              Form 10-QSB/A) for the quarter ended 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/A for the year ended December 31, 1997,  Savannah's Annual
Report to  Shareholders  for the year ended  December 31, 1997,  and  Savannah's
Quarterly  Report on Form 10-QSB and Bryan's  Quarterly  Report on Form 10-QSB/A
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 FROM A BRYAN SHAREHOLDER  SHOULD BE MADE BY DECEMBER 7, 1998 AND ANY
REQUEST FROM A SAVANNAH SHAREHOLDER SHOULD BE MADE BY DECEMBER 8, 1998.

                           FORWARD LOOKING STATEMENTS

     THIS  JOINT  PROXY   STATEMENT/PROSPECTUS   CONTAINS  AND  INCORPORATES  BY
 REFERENCE  CERTAIN   FORWARD  LOOKING  STATEMENTS  WITHIN THE  MEANING  OF  THE
PRIVATE SECURITIES  LITIGATION REFORM ACT OF 1995 WITH RESPECT TO THE RESULTS OF
OPERATIONS  AND  BUSINESSES  OF  SAVANNAH  AND  BRYAN.   THESE  FORWARD  LOOKING
STATEMENTS  INVOLVE  CERTAIN  RISKS AND  UNCERTAINTIES.  FACTORS  THAT MAY CAUSE
ACTUAL  RESULTS TO DIFFER  MATERIALLY  FROM  THOSE  CONTEMPLATED  OR  PROJECTED,
FORECAST,  ESTIMATED OR BUDGETED IN SUCH  FORWARD  LOOKING  STATEMENTS  INCLUDE,
AMONG OTHERS, THE FOLLOWING POSSIBILITIES: (I) HEIGHTENED COMPETITION, INCLUDING
SPECIFICALLY  THE  INTENSIFICATION  OF PRICE  COMPETITION  AND THE  ENTRY OF NEW
COMPETITORS;   (II) ADVERSE  STATE  AND  FEDERAL   LEGISLATION  AND  REGULATION,
INCLUDING INCREASES IN MINIMUM CAPITAL AND RESERVES; (III) FAILURE TO OBTAIN NEW
CUSTOMERS OR RETAIN EXISTING  CUSTOMERS;  (IV) INABILITY  TO CARRY OUT MARKETING
AND SALES PLANS;  (V) LOSS OF KEY  EXECUTIVES;  (VI) CHANGES  IN INTEREST  RATES
CAUSING,  AMONG OTHER THINGS, A REDUCTION OF INVESTMENT  INCOME OR A MISMATCH OF
INCOME AND EXPENSE;  (VII) GENERAL  ECONOMIC AND BUSINESS  CONDITIONS  WHICH ARE
LESS  FAVORABLE  THAN  EXPECTED;  AND  (VIII) UNANTICIPATED  CHANGES IN INDUSTRY
TRENDS. SEE "RISK FACTORS."
                                     -iv-
<PAGE>10
                               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........................................  14
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..................................  30
  Opinion of Bryan's Financial Advisor.....................................  31
  Exchange Ratio...........................................................  35
  Fractional Shares........................................................  35
  Conversion of Stock Options..............................................  35
  Effective Time...........................................................  36
  Distribution of Savannah Certificates....................................  36
  Federal Income Tax Consequences..........................................  37
  Management and Operations After the Merger...............................  38
  Interests of Certain Persons in the Merger...............................  38
  Conditions to Consummation...............................................  42
  Regulatory Approvals.....................................................  43
  Amendment, Waiver, and Termination.......................................  43
  Conduct of Business Pending the Merger...................................  44
  Expenses and Fees........................................................  48
  Accounting Treatment.....................................................  49
  Resales of Savannah Common Stock.........................................  49
  Stock Option Agreements..................................................  49
  Bryan Directors' Agreements..............................................  51
  Dissenters' Rights.......................................................  51
PRO FORMA CONDENSED FINANCIAL DATA.........................................  54
EFFECT OF THE MERGER ON THE RIGHTS OF SHAREHOLDERS.........................  60
  Authorized Capital Stock.................................................  60
  Amendment of Articles of Incorporation and Bylaws........................  60
  Classified Board of Directors and Absence of Cumulative Voting...........  61
  Removal of Directors.....................................................  62
  Indemnification..........................................................  62
  Special Meetings of Shareholders.........................................  63
  Actions By Shareholders Without a Meeting................................  63
  Mergers, Consolidations and Sales of Assets..............................  64
  Shareholders' Rights to Examine Books and Records........................  64

                                  -v-
<PAGE>11

  Dividends................................................................  65
CONTINGENT ELECTION OF DIRECTORS...........................................  66
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.............  67
  Savannah.................................................................  67
  Bryan....................................................................  69
INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS...................................  69
EXPERTS....................................................................  70
LEGAL MATTERS..............................................................  70
SHAREHOLDER PROPOSALS......................................................  70
OTHER MATTERS..............................................................  70




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>12

- -------------------------------------------------------------------------------
                                     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:  (1) to approve the issuance of Savannah Common Stock pursuant to the
Merger  Agreement;  (2) and to elect,  contingent on consummation of the Merger,

                                      -1-
<PAGE>13

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 Tuesday,  December 15, 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 October
23, 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
1,736,798 shares were outstanding (45,800 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.  IF EITHER  PROPOSAL  1 OR 2 ABOVE DOES NOT
RECEIVE  THE  REQUISITE  NUMBER OF VOTES FOR  APPROVAL,  THE MERGER  WILL NOT BE
CONSUMMATED  AND THE  PERSONS  ELECTED  TO THE BOARD OF  DIRECTORS  OF  SAVANNAH
CONTINGENT ON CONSUMMATION OF THE MERGER WILL NOT TAKE OFFICE.

     As of the Savannah  Record Date,  all directors  and executive  officers of
Savannah  as a group  (14  persons)  were  entitled  to vote  479,266  shares of
Savannah Common Stock, constituting  approximately 27.6 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 Monday, December 14, 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 November 10,
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 abstentions, will be counted. Approval of the

                                      -2-
<PAGE>14

Merger  Agreement  and  the  transactions   contemplated   therein   requiresthe
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--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."

                                      -3-
<PAGE> 15

     OPINION OF SAVANNAH'S FINANCIAL ADVISOR.  Savannah has received the written
opinion of TSJ, dated March 25, 1998, as to the fairness, from a financial point
of view, to the  Savannahshareholders 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 April 8, 1998 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  2,673,838 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."

     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

                                      -4-
<PAGE>16

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.  Bryan and  Savannah  have  received  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,  Jr., 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  assuming
they are elected by the  shareholders of Savannah and the Merger is consummated,
Messrs.  Gill and Thompson shall serve until the Annual Meeting of  Shareholders
in 1999,  Messrs.  Royal and Roberts  shall  serve  until the Annual  Meeting of
Shareholders  in 2000,  and Mr.  Burnsed shall serve until the Annual Meeting of
Shareholders in 2001, in each case until their  successors have been elected and

                                      -5-
<PAGE>17

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, and the eligibility of certain Bryan personnel for certain
Savannah  employee  benefits.  In addition,  E. James Burnsed and George Michael
Odom, Jr.,  current  officers of Bryan, are entitled to receive certain benefits
upon the  consummation of the Merger pursuant to the terms of certain "change in
control" agreements that those individuals have with Bryan;  however, the Merger
Agreement  provides  that  Messrs.  Burnsed and Odom will waive any  benefits to
which they are entitled under those "change in control" agreements in return for
the execution by Savannah of new employment  agreements with those  individuals.
The new employment  agreements provide for a base salary of $90,000 per year for
Mr.  Burnsed  and $80,000 per year for Mr.  Odom,  and both  provide for certain
other benefits to be received by Messrs.  Burnsed and Odom,  including,  but not
limited to the  following:  the  assumption  by Savannah of certain stock option
agreements;  the granting of certain incentive stock options;  and the inclusion
of  "change  in  control"  provisions  in the  employment  agreements  that  are
substantially  similar  to the  provisions  contained  in the prior  "change  in
control"  agreements between Bryan and Messrs.  Burnsed and Odom, which could be
triggered   upon  any  future   "change  in  control"  of  Savannah.   See  "THE
MERGER-Interests of Certain Persons in the Merger;  Employment  Agreements," and
"THE  MERGER-Interests  of  Certain  Persons  in the  Merger;  Change in Control
agreements."  Furthermore,  Mr. Charles  Stafford,  a current director of Bryan,
entered into the following agreements as a result of the Merger negotiations:  a
covenant not to compete,  pursuant to which Mr. Stafford will receive $5,000 per
month for a period of 40 months (for a total of $200,000); a nonsolicitation and
nondisclosure   agreement;  a  financial  disclosure  agreement;   an  affiliate
agreement,  and a directors'  agreement.  See "THE  MERGER-Interests  of Certain
Persons in the Merger; Stafford Agreements." Additionally,  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 directors 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. Currently,  Bryan Bank
pays  each of its  directors  $500  per  month  in  director's  fees.  See  "THE
MERGER-Interests  of Certain  Persons in the Merger." 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. In
the event that either the  Savannah or the Bryan  board of  directors  elects to
waive the condition  relating to the receipt of a pooling letter from Savannah's
independent  accountants  (relating to the accounting  treatment of the Merger),
then the board of directors of the party that so elects to waive such  condition
will  resolicit  the  approval of the  shareholders  of that  party.  - 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").  Savannah  has  obtained  all
required  regulatory  approvals  for the  Merger.  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 management. See "THE
MERGER--Amendment, Waiver, and Termination."

                                      -6-
<PAGE>18

     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."

     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 exercisable, 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.

                                       -7-
<PAGE>19

     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."


    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,
L. Carlton Gill,  Robert T. Thompson,  Jr., James W. Royal,  James Toby Roberts,
Sr. and E. James Burnsed, each of whom serves as a current director of Bryan, to
the Savannah Board of Directors,  of whom Messrs.  Gill and Thompson,  Jr. shall
serve  until the  Annual  Meeting of  Shareholders  in 1999,  Messrs.  Royal and
Roberts shall serve until the Annual  Meeting of  Shareholders  in 2000, and Mr.
Burnsed 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>20

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
October 30, 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 $21.63,  or an equivalent pro
forma price per share of Bryan Common Stock of $40.01. 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
1996                                         HIGH     LOW       COMMON STOCK
- ----                                        -------  -------     ------------
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 .......................       $27.00    $21.50        $0.10
Fourth Quarter (through October 30, 1998)   $22.00    $21.00        $0.10

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

                                       -9-
<PAGE>21
 
     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 .....................           N/A*      N/A*          $0.185
Fourth Quarter (through October 30, 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>22

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 informational 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)...................             8.51       8.18
Bryan pro forma equivalent (2)...            15.74      15.13
</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.
(3)   Represents historical dividends paid by Savannah. Savannah increased its
      quarterly dividend to ten cents per share in the second quarter of 1998.

                                      -11-
<PAGE>23

(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 dividends  include  Bryan's  annual  dividend declared
      in March 1998.

                                      -12-
<PAGE>24


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>25


                 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>26

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........................      22,694       21,597

</TABLE>

                                      -15-
<PAGE>27    
                                  RISK FACTORS


     IN CONSIDERING WHETHER TO APPROVE THE MERGER AGREEMENT AND THE TRANSACTIONS
CONTEMPLATED  THEREBY,  THE  SHAREHOLDERS OF BRYAN SHOULD CONSIDER THE FOLLOWING
RISKS ASSOCIATED WITH AN INVESTMENT IN SAVANNAH COMMON STOCK:


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
unanticipated costs or delays in the integration or experiencing the loss of key
Bryan  employees  or  customers,  or that the  cost-savings  and other  benefits
expected from such integration will be realized.  The potential  benefits of the
integration of Savannah and Bryan  include:  higher lending limits to individual
customers  of Bryan and  Savannah,  Bryan  customers  having  access to Savannah
banking offices and Automated Teller Machines  ("ATMs"),  joint  advertising and
marketing,  combining of certain backoffice operational and accounting functions
and reduction of certain  regulatory  reporting  and audit costs.  In connection
with the Merger,  Savannah  and Bryan expect to incur  after-tax  merger-related
costs of  approximately  $800,000,  of which  approximately  $600,000  comprises
advisory,  legal,  accounting and printing costs associated with the Merger, and
estimated after-tax integration costs of approximately $200,000 relating to data
processing  contract  termination costs with another data processing vendor on a
contract  Bryan  entered  into in late  1997,  as well as  severance  and  other
associated  discontinuance  costs. These costs will be expensed upon the closing
of the transaction. No significant capital costs are expected.


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

                                      -16-
<PAGE>28

discretionary,  actions by the Federal Reserve that, if undertaken, could have a
direct  material  effect on thefinancial  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.

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  701,791  shares of
Savannah  Common  Stock,  or  approximately  24.9 percent of the total pro forma
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 

                                      -17-
<PAGE>29
 
commitments  will be met in advance of July 1, 1999. Some software  programs and
some hardware will need to bemodified 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 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>30

                            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 Tuesday,  December 15,
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 Monday,  December 14,
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
October 23, 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 1,736,798  shares were  outstanding  (45,800 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.  IF EITHER PROPOSAL DOES NOT RECEIVE THE REQUISITE  NUMBER OF
VOTES FOR APPROVAL,  THE MERGER WILL NOT BE CONSUMMATED  AND THE PERSONS ELECTED
TO THE BOARD OF DIRECTORS OF SAVANNAH  CONTINGENT ON  CONSUMMATION OF THE MERGER
WILL NOT TAKE OFFICE.

     As of the Savannah  Record Date,  all directors  and executive  officers of
Savannah  as a group  (14  persons)  were  entitled  to vote  479,266  shares of
Savannah  Common  Stock,  constituting  approximately  27.6 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>31  
 
   
solicitation  of proxies  in the event  there are not  sufficient  votes to
approve the  foregoing  proposals at the time of the Savannah  Special  Meeting.
However,  in such event,  no proxy holder will vote any proxies voted  "against"
approval of either of the  forgoing  proposals  "for"  approval of a proposal to
adjourn the Savannah Special Meeting in order to permit further  solicitation of
proxies.
    

     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
October 23, 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.  However,  in such event, no proxy holder will vote any proxies
voted "against" approval of the merger agreement "for" approval of a proposal to
adjourn the Bryan Special  Meeting in order to permit  further  solicitation  of
proxies.

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

                                     -20-
<PAGE>32


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  Common  Stock  pursuant to the
Merger   Agreement  and  FOR  approval  of  the  election,   contingent  on  the
consummation  of the Merger,  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." IF EITHER
PROPOSAL ABOVE DOES NOT RECEIVE THE REQUISITE NUMBER OF VOTES FOR APPROVAL,  THE
MERGER WILL NOT BE CONSUMMATED AND THE PERSONS ELECTED TO THE BOARD OF DIRECTORS
OF SAVANNAH CONTINGENT ON CONSUMMATION OF THE MERGER WILL NOT TAKE OFFICE.

     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>33

                                   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.  On November 13 and 14, 1997,  the  directors of
Bryan held a strategic  planning retreat to develop the long-term  objectives of
Bryan.  Elaine H.  Demarest,  CPA,  P.C.  ("EHD") was first  contacted  by Bryan
management  on October 6, 1997 to assist in the planning  process.  She prepared
director  questionnaires  and collected  all responses in advance,  prepared the
agenda,  prepared 10-year financial planning models to demonstrate the financial
impact of various expansion moves,  compiled director  notebooks and facilitated
the discussions at the November 13 and 14, 1997 meeting. At a Board meeting held
on November 18, 1997,  the  directors of Bryan  adopted a strategic  action plan
resulting  from the strategic  planning  retreat.  The directors  also adopted a
comprehensive  marketing plan and a plan for additional investments in customer,
financial  and  management   information  systems.  The  strategic  action  plan
instructed management to consider a full-service branch in a neighboring town, a
limited  service  facility in Richmond Hill and a loan  production  office to be
followed by a full-service branch in Chatham County, Georgia.  Additionally, the
Board of Directors instructed management to consider the acquisition of branches
or strategic mergers with banks in other markets.

     In December 1997, pursuing the goals adopted by the Board, Bryan management
contacted a similarly-sized  financial institution located nearby to discuss its
interest in a possible  merger of equals.  Bryan engaged EHD to assist the Board
in analysis of the possible  transaction  and to advise the Board  regarding the
requirements  to obtain a Nasdaq listing for the Bryan common stock. In December
and early January,  Bryan and the possible  merger-of-equals  partner  exchanged
information and EHD prepared analyses and a range of acceptable exchange ratios.
Management  of the two  companies  met to discuss  issues  related to a possible
merger.

     Since formation of their respective companies, E. James Burnsed,  President
and Chief  Executive  Officer of Bryan and Archie H. Davis,  President and Chief
Executive  Officer of Savannah  have had  meetings  periodically  to discuss the
operations of the  companies,  financial  performance,  share best practices and
discuss  mutual  customer   relationships  in  which  the  respective  companies
participate.  The  potential  for a  future  merger  of the  companies  has been
discussed repeatedly during these meetings. On January 9, 1998, Mr. Burnsed, and
G. Michael Odom, Jr.,  Executive Vice President of Bryan, had a casual breakfast
meeting with Mr. Davis and J. Wiley  Ellis,  Chairman of Savannah,  during which
the  mutual  interest  of  Savannah  and Bryan in a  possible  merger  was again
discussed. Mr. Burnsed advised Mr. Davis that, should Savannah have an interest,
that interest should be communicated directly to the Board of Bryan.

     On January 13, 1998,  Savannah engaged the services of T. Stephen Johnson &
Associates,  Inc. ("TSJ") to analyze a Savannah/Bryan merger, and to provide any
other  consulting  services  needed to  investigate,  negotiate and consummate a
merger  with  Bryan,  including  preparation  of  regulatory  applications  if a
definitive merger agreement was reached.  Representatives of TSJ assisted Robert
B. Briscoe,  Chief Financial Officer of Savannah, in preparing various financial
analyses of a possible merger with Bryan. T. Stephen Johnson,  President and CEO
of TSJ,  met with the  Savannah  management  on January  19, 1998 to discuss the
possible Bryan merger.

     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 and to review the status of
the merger discussions with the possible  merger-of-equals partner. EHD reported
that Bryan did not at the time meet Nasdaq listing  requirements  because of the
small number of shares  outstanding  and the lack of market makers for the Bryan
common  stock.  The Bryan Board  expressed  interest in  continuing  to pursue a
possible Nasdaq listing,  but no formal action was taken.  EHD also presented an
analysis  of a potential  merger  with a bank about the same size as Bryan.  The
Board  established a potential  acceptable range of ratios for a share exchange.

 At the time of this meeting,  Savannah had not formally  expressed interest
in a merger with Bryan.  However,  during the discussion regarding the strategic
fit  of  the  possible  merger-of-equals  partner,  Savannah  was  mentioned  by
Directors  Thompson  and Roberts as another  possible  merger-of-equals  partner
which might meet the strategic objectives.

                                      -22-
<PAGE>34
    
     On January 21, 1998 at the request of the Bryan Board,  EHD  communicated a
proposed exchange ratio to the possible  merger-of-equals  partner. The possible
partner subsequently responded that the proposal was outside an acceptable range
of values and these discussions ended on January 26, 1998.

     On January 26, 1998 the directors of Savannah discussed the desirability of
merging  with  Bryan.  At that  meeting,  TSJ and Mr.  Briscoe  presented  their
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")  comprising of Messrs.  Davis,  Ellis and director
Russell  Carpenter to contact and commence  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 James 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"),  comprising of Messrs.  Royal, Roberts
and  Burnsed,   and  authorized  the  committee  to  commence   discussions  and
negotiations  with Savannah.  The Bryan Board also  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.

     EHD had numerous  discussions with management and individual members of the
Bryan Merger  Committee at the end of January  prior to the  committee's  formal
organization and at a Bryan Merger  Committee  meeting held on February 2, 1998.
During  these  discussions  and  prior  to  meeting  with  the  Savannah  Merger
Committee, EHD reviewed the analysis of the transaction which included pro forma
financial  statements  for  the  combined  companies  and  a  review  of  merger
transactions  of companies of a  comparable  size that had recently  occurred in
Georgia.

     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 2.1 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. The respective  Merger  Committees made no
agreements  except to report the  discussions to the full Boards of Directors of
both companies.

     On February 5, 1998,  the Board of  Directors  of Bryan met to consider the
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  terms of the
merger were  legally  sufficient  although the  proposed  agreement  and plan of
merger had not been  received  and reviewed at that time.  EHD  presented to the
Bryan Board its financial  analysis of the proposed  transaction.  EHD indicated
that the financial  statements of both  companies had been reviewed as well as a
range of possible  exchange ratios.  EHD indicated that the proposal by Savannah
was at 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.

     In the events  leading up to and including the February 5, 1998 Bryan Board
meeting,  EHD advised the Bryan Merger  Committee on Bryan's  franchise value in
the current attractive market environment for bank acquisitions in Georgia,  and
that pursuing other bids might result in higher absolute dollar offers. However,
Bryan Merger Committee  members indicated that Savannah was clearly viewed to be
the best fit as a strategic merger partner due to its strong presence in Chatham
County (Bryan's #1 target market),  its established Nasdaq trading history,  and
its community banking philosophy.  The Bryan Merger Committee indicated no other
potential  merger  partners  provided  such an immediate  and natural fit to the
strategic  planning  goals  defined  by the  Bryan  Board in its  November  1997
planning  sessions.  Although the Bryan Merger  Committee  was made aware of the
potential  

                                      -23-
<PAGE>35
 
benefits of seeking other merger partners, the Committee's informed decision was
to seek to increase  the offer from  Savannah to an  acceptable  level.  If this
effort  failed,  it was  their  choice  to pursue  their  strategic  goals as an
independent  bank  because  the bank was a proven  performer  under its  current
structure.  Given Bryan's strategic choices,  EHD's efforts were directed toward
increasing the Savannah offer,  and EHD did not advise the Bryan Board to pursue
other  potential  merger  partners  or  to  remain  independent.   However,  EHD
recommended at the February 5, 1998 meeting that the Bryan Board reject the 1.75
share exchange ratio and negotiate a higher offer from Savannah.

     The Bryan Board then rejected Savannah's offer, 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 permitted
Bryan to pay its planned,  regular annual cash dividend of $1.00 per share prior
to the merger.  Analysis by Bryan management and EHD indicated that the proposed
1.85 exchange ratio was fair from a financial  point of view and presented value
to shareholders  similar to values received by similar Georgia holding companies
in  outright  sales.  Furthermore,  the  shareholders  of  Bryan,  by  receiving
approximately 35 percent of the resulting company in the merger,  would retain a
significant voice in any future transactions  representing a transfer of control
of the resulting company.  For these reasons, the Bryan Board felt it was in the
best  interest  of the  shareholders  not to solicit  other  merger  partners or
otherbidders.

     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.
Savannah's  historical  return on average assets ("ROA") is  approximately  1.20
percent and its return on average  equity ("ROE") has been  approximately  12-13
percent.  Bryan's  ROA has been  approximately  1.90  percent  and its return on
average  equity has been between 17 and 18 percent.  Combining the two companies
using the pooling-  of-interests  accounting method,  excluding one-time charges
for merger and  integration  costs,  would result in an  increased  ROA on a pro
forma basis of  approximately  1.40 percent and an increased  ROE on a pro forma
basis of 15-16 percent for Savannah  shareholders.  The  strategic  value of the
merger would include  higher  lending  limits for  customers of both banks,  the
marketing   benefits  of  adjacent  market  areas,  the  joining  of  compatible
management  teams,  the  ability to better  serve  Bryan  customers  who work in
Savannah  and  the  implementation  of  certain  efficiency  strategies  in  the
operations, auditing, compliance and accounting areas.

     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 and also reviewed loans exceeding  $100,000,  and
each bank's  respective  investment  portfolio.  No due diligence  concerns were
discovered by either party during their reviews.

     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. Management
and the Bryan Merger Committee  reviewed again with the Bryan Board the analysis
prepared by EHD of (1) the relative  exchange ratios for the two companies,  (2)
the price of the Savannah  Common Stock to be received as a multiple of earnings
and book value,  (3) the percentage  ownership of Bryan  shareholders  after the
merger in the  resulting  company,  (4) the pro forma  dilutive  impact on Bryan
Common Stock earning per share,  and (5) the pro forma accretive impact on Bryan
Common  Stock  book  value per  share.  They  advised  the Bryan  Board that the
exchange ratio was within an acceptable  range of values  established by EHD and
was in the  opinion  of EHD,  fair from a  financial  point of view to 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 with respect to 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 

                                     -24-
<PAGE>36 

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").  Other  potential  merger
partners were  subsequently  notified of Bryan's  signing of the original Merger
Agreement and none expressed further interest.

     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.

     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 Bryan
Merger  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  with  average  assets of $99
million  was  selected  from  announced   mergers  involving  Georgia  financial
institutions  outside  the Atlanta  metro area  within the last six  months.  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.

                                     -25-
<PAGE>37
 
     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.

     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  on 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;
    
                                     -26-
<PAGE>38

     (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;


     (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.

     In  connection  with  the  presentation  by TSJ to the  Savannah  Board  of
Directors,  the  management  of  Savannah  provided  to TSJ and to Bryan and EHD
certain  operating and financial  information  relating to Savannah's  business,
including certain projected  financial results for Savannah and for the combined
company by the management of Savannah (the "Savannah Projections"). The Savannah
Projections  for  Savannah  on a stand  alone  basis were based upon  Savannah's
strategic  plan,  and did not take into account any of the potential  effects of
the Merger,  and  reflected  estimates of annual  diluted  earnings per share of
$1.11,  $1.28,  $1.51 $1.70 and $1.93 and  estimates  of average  book value per
share of $9.02, $9.84, $10.54,  $11.67 and $12.91 for 1998, 1999, 2000, 2001 and
2002, respectively.  The Savannah Projections for the combined company reflected
Savannh management's  independent assessment of Bryan's anticipated contribution
and  anticipated  synergies  and  reflected  estimated  accretion  to  projected
Savannah earnings per share of 13%, 10%, 6%, 6%, and 3%, and anticapted dilution
of book value per share of 5%, 4%, 2%, 2%, and 2% for 1998,  1999,  2000,  2001,
and 2002, respectively.  Merger costs have been reflected only in the book value
and not in the earnings per share amounts.

SAVANNAH  DOES NOT,  AS A MATTER OF COURSE,  PUBLICLY  DISCLOSE  FORWARD-LOOKING
INFORMATION,  SUCH AS THE SAVANNAH PROJECTIONS,  AS TO FUTURE REVENUES, EARNINGS
OR OTHER FINANCIAL INFORMATION.  THE SAVANNAH PROJECTIONS WERE NOT PREPARED WITH
A VIEW TO PUBLIC  DISCLOSURE  OR  COMPLIANCE  WITH  PUBLISHED  GUIDELINES OF THE
COMMISSION OR THE GUIDELINES  ESTABLISHED BY THE AMERICAN INSTITUTE OF CERTIFIED
PUBLIC  ACCOUNTANTS.  THE SAVANNAH  PROJECTIONS ARE INCLUDED IN THIS JOINT PROXY
STATEMENT/PROSPECTUS  ONLY BECAUSE SUCH  INFORMATION  WAS PROVIDED TO TSJ AND TO
BRYAN AND ITS FINANCIAL  ADVISOR.  WHILE  PRESENTED WITH NUMERICAL  SPECIFICITY,
THESE  PROJECTIONS  WERE  BASED UPON A VARIETY OF  ASSUMPTIONS  RELATING  TO THE
BUSINESS  OF  SAVANNAH,   ALL  OF  WHICH  ARE  SUBJECT  TO  MATERIAL  RISKS  AND
UNCERTAINTIES.  ALTHOUGH THE SAVANNAH PROJECTIONS AND THE ASSUMPTIONS UPON WHICH
THEY WERE BASED WERE  CONSIDERED  REASONABLE  BY  SAVANNAH AT THE TIME THEY WERE
PREPARED, THE SAVANNAH PROJECTIONS ARE SUBJECT TO SIGNIFICANT  UNCERTAINTIES AND
CONTINGENCIES,  MANY OF WHICH ARE BEYOND THE CONTROL OF  SAVANNAH.  ACCORDINGLY,
THERE CAN BE NO ASSURANCE THAT THE SAVANNAH  PROJECTIONS  WILL BE REALIZED,  AND
ACTUAL  RESULTS MAY VARY  MATERIALLY  FROM THOSE  SHOWN.  THE  INCLUSION  OF THE
SAVANNAH  PROJECTIONS  IN THIS JOINT  PROXY  STATEMENT/PROSPECTUS  SHOULD NOT BE
REGARDED AS AN 

                                      -27-
<PAGE>39

INDICATION  THAT  SAVANNAH,  BRYAN OR ANY  OTHER  PARTY  WHO  RECEIVED  ANY SUCH
INFORMATION  CONSIDERS  IT AN  ACCURATE  PREDICTION  OF FUTURE  EVENTS.  NONE OF
SAVANNAH,  BRYAN OR ANY OTHER  PARTY  INTENDS  TO UPDATE OR  OTHERWISE  PUBLICLY
REVISE THE SAVANNAH  PROJECTIONS  EVEN IF EXPERIENCE  OR FUTURE  CHANGES MAKE IT
CLEAR THAT THE SAVANNAH PROJECTIONS WILL NOT BE REALIZED. The Private Securities
Litigation  Reform Act of 1995  provides  a "safe  harbor"  for  forward-looking
statements  to encourage  companies  to provide  prospective  information  about
themselves without fear of litigation so long as those statements are identified
as  forward-looking  and are  accompanied  by meaningful  cautionary  statements
identifying  important  factors  that  could  cause  actual  results  to  differ
materially  from  those  projected  in  the  statement.   Accordingly,  Savannah
identifies  in the sections  entitled  "FORWARD  LOOKING  STATEMENTS"  and "RISK
FACTORS"  important  factors  which could cause  Savannah's  and Bryan's  actual
results to differ  materially  from any such results  which might be  projected,
forecast,  estimated  or budgeted by  Savannah  in  forward-looking  statements,
including  the  Savannah  Projections.  The list of such factors in the sections
entitled "FORWARD LOOKING STATEMENTS" and "RISK FACTORS" pursuant to the Private
Securities Litigation Reform Act of 1995 should not be construed as exclusive.

    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,
although the Savannah  Common Stock is  relatively  thinly traded as compared to
larger financial institutions;

     (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,  although the Bryan directors will comprise only 5 of 17
Board positions;

     (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,  its developing  Trust  Department,  its strong
Mortgage  Loan  Department  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, and as new, more formidable competition enters the Bryan market;

     (g) the projected book value accretion, the strong combined equity position
and the  earnings  stream of the  combined  company after the  Merger due to the
operating  efficiencies  and  synergies  provided by the  combined  company even
though the proforma dividend is lower for Bryan shareholders;
    

     (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;


     (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  

                                      -28-
<PAGE>40

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. ALL DIRECTORS VOTED
FOR THIS RECOMMENDATION EXCEPT DIRECTOR CHARLES STAFFORD,  WHO VOTED AGAINST THE
RECOMMENDATION.

     In connection with the presentation by EHD to the Bryan Board of Directors,
the  management of Bryan provided to EHD certain  operating and
financial information relating to Bryan's business,  including certain projected
financial results prepared by the management of Bryan (the "Bryan Projections").
The Bryan Projections did not take into account any of the potential  effects of
the Merger.  The Bryan  Projections  were based upon varying  assumptions  as to
Bryan's  growth  strategy and reflected  estimated  annual  earning per share of
$2.60,  $2.69,  $3.02,  $3.36,  and $3.59 and estimated  year-end book values of
$16.00,  $17.78, $19.87, $22.16, and $24.58 for the years 1998, 1999, 2000, 2001
and 2002.

     BRYAN DOES NOT, AS A MATTER OF COURSE,  PUBLICLY  DISCLOSE  FORWARD-LOOKING
INFORMATION,  SUCH AS THE BRYAN PROJECTIONS,  AS TO FUTURE REVENUES, EARNINGS OR
OTHER FINANCIAL INFORMATION. THE BRYAN PROJECTIONS WERE NOT PREPARED WITH A VIEW
TO PUBLIC  DISCLOSURE OR COMPLIANCE WITH PUBLISHED  GUIDELINES OF THE COMMISSION
OR THE  GUIDELINES  ESTABLISHED  BY THE AMERICAN  INSTITUTE OF CERTIFIED  PUBLIC
ACCOUNTANTS.   THE  BRYAN   PROJECTIONS   ARE   INCLUDED  IN  THIS  JOINT  PROXY
STATEMENT/PROSPECTUS  ONLY BECAUSE SUCH  INFORMATION  WAS PROVIDED TO EHD AND TO
SAVANNAH AND ITS FINANCIAL ADVISOR.  WHILE PRESENTED WITH NUMERICAL SPECIFICITY,
THESE  PROJECTIONS  WERE  BASED UPON A VARIETY OF  ASSUMPTIONS  RELATING  TO THE
BUSINESS OF BRYAN, ALL OF WHICH ARE SUBJECT TO MATERIAL RISKS AND UNCERTAINTIES.
ALTHOUGH THE BRYAN  PROJECTIONS AND THE  ASSUMPTIONS  UPON WHICH THEY WERE BASED
WERE  CONSIDERED  REASONABLE BY BRYAN AT THE TIME THEY WERE PREPARED,  THE BRYAN
PROJECTIONS ARE SUBJECT TO SIGNIFICANT UNCERTAINTIES AND CONTINGENCIES,  MANY OF
WHICH ARE BEYOND THE CONTROL OF BRYAN.  ACCORDINGLY,  THERE CAN BE NO  ASSURANCE
THAT THE  BRYAN  PROJECTIONS  WILL BE  REALIZED,  AND  ACTUAL  RESULTS  MAY VARY
MATERIALLY  FROM THOSE SHOWN.  THE  INCLUSION OF THE BRYAN  PROJECTIONS  IN THIS
JOINT PROXY  STATEMENT/PROSPECTUS  SHOULD NOT BE REGARDED AS AN INDICATION  THAT
BRYAN,  SAVANNAH OR ANY OTHER PARTY WHO RECEIVED ANY SUCH INFORMATION  CONSIDERS
IT AN ACCURATE PREDICTION OF FUTURE EVENTS. NONE OF BRYAN, SAVANNAH OR ANY OTHER
PARTY INTENDS TO UPDATE OR OTHERWISE  PUBLICLY REVISE THE BRYAN PROJECTIONS EVEN
IF EXPERIENCE OR FUTURE  CHANGES MAKE IT CLEAR THAT THE BRYAN  PROJECTIONS  WILL
NOT BE REALIZED. The Private Securities Litigation Reform Act of 1995 provides a
"safe harbor" for  forward-looking  statements to encourage companies to provide
prospective  information about themselves  without fear of litigation so long as
those  statements  are  identified as  forward-looking  and are  accompanied  by
meaningful cautionary statements  identifying important factors that could cause
actual  results to differ  materially  from those  projected  in the  statement.
Accordingly,   Bryan  identifies  in  the  sections  entitled  "FORWARD  LOOKING
STATEMENTS"  and "RISK  FACTORS"  important  factors  which could cause  Bryan's
actual  results  to  differ  materially  from any such  results  which  might be
projected,   forecast,   estimated  or  budgeted  by  Bryan  in  forward-looking
statements,  including  the Bryan  Projections.  The list of such factors in the
sections  entitled  "FORWARD LOOKING  STATEMENTS" and "RISK FACTORS" pursuant to
the Private Securities  Litigation Reform Act of 1995 should not be construed as
exclusive.

                                      -29-
<PAGE>41

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 March 25,  1998 (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 December 31, 1997,  regarding Savannah and Bryan
and  reviewed  the  Merger  Agreement,   affiliate  and  Directors'  Agreements,
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 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,  excluding merger costs.
Additionally,  TSJ reviewed management  projections that earnings per share will
be enhanced for each of the next four years  considering  minimal merger synergy
revenues and savings.

                                      -30-
<PAGE>42

     The  December  31,  1997 book  value of Bryan was $13.75 per share of Bryan
Commons Stock,  adjusted for a $1.00 per share cash dividend paid in April 1998.
Applying the 1.85 to 1 Exchange Ratio to this book value would result in a Bryan
book value of $7.43 per share  Bryan-equivalent  share of Savannah  Common Stock
issued in the merger.  This  compares to a December 31, 1997 book value of $8.76
per share of Savannah  Common Stock.  After the Merger,  the  resulting  company
would report a proforma book value as of December 31, 1997 of $8.29 per share of
Savannah  Common Stock,  a $.47 reduction per Savannah  share.  This 5.4 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 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  Savannah's
five-year  strategic  plan 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

                                      -31-
<PAGE> 43

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 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
$25.75 per share  closing  price of  Savannah's  Common  Stock on April 8, 1998,
which  indicates  an implied  value of $47.64 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
$47.64 per share represents an 91% 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  $24.1
million. EHD calculated that, as of December 31, 1997, the aggregate transaction
value  represented 36.8% of the total assets of Bryan, 3.25 times Bryan's stated
book value,  and 20.84 times  Bryan's  earnings for the trailing  twelve  months
ended December 31, 1997.

                                     -32-
<PAGE>44 

     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 December 31, 1997 was audited.
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 December  31,
1997.  This  analysis  indicated  that  Bryan  would have  contributed  28.6% to
combined  total assets,  31.3% to combined loans (net of allowances for losses),
27.9% to combined deposits and 34.4% 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  December 31, 1997,  Bryan
would  have  contributed  35.1% to  combined  net  interest  income and 39.8% 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  35.2% of  Savannah's  post-Merger  basic
shares outstanding,  and 34.0% of Savannah Common Stock on a fully diluted basis
as if both  entities  exercised  all  outstanding  stock options at December 31,
1997,  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
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.

                                      -33-
<PAGE>45

     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 April 1997 to March 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 April 8, 1998 to trailing  12 months  earnings  per share for the peer
banks  ranged from  multiples  of 16.7 to 31.5,  compared to 26.5 for  Savannah.
These stock prices as a multiple of book value ranged from 1.5 to 4.2,  compared
to 2.9 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.

     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 3.25 times book value and 20.84
times  trailing  earnings  if measured  based on Bryan  financial  data  through
December 31, 1997.

     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):  First Liberty Financial Corp.
/ Southland Bank Corp.;  Regions  Financial / First Community  Banking Services;
SNB Bancshares, Inc. / Crossroads Bancshares, Inc.; Flag Financial Corp. / Three
Rivers Bancshares;  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 2.57 times, a price
to earnings  multiple of 19.58 times, a price to total assets multiple of 23.99,
and a price to total deposits multiple of 27.55. The consideration to be paid to
Bryan,  based on  Savannah's  closing stock price of $25.75 as of April 8, 1998,
would  result  in a price to book  value  of 3.25  times,  a price  to  earnings
multiple of 20.84  times,  a price to assets  multiple of 36.83,  and a price to
total deposits multiple of 43.10.

     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
250% 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 $14.9  million to $18.3  million.  The  aggregate
consideration  of the proposed  Merger would  provide a value of $24.1  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.

                                      -34-
<PAGE>46

     Pursuant to an engagement letter 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  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  2,673,838 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.

                                      -35-
<PAGE>47

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 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

                                     -36-
<PAGE>48

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 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.

                                      -37-
<PAGE>49

     (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.

     (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,  Jr., each of whom serves
as a current  director of Bryan,  will serve as a director 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,  assuming  they are elected by the  shareholders  of Savannah  and the
merger is  consummated,  Messrs.  Gill and Thompson shall serve until the Annual
Meeting of Shareholders in 1999, Messrs. Royal and Roberts shall serve until the
Annual  Meeting of  Shareholders  in 2000, and Mr. Burnsed 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,  Jr.,  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. Currently, Bryan Bank pays each of
its directors $500 per month in director's fees.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.

                                     -38-
<PAGE>50

     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 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 theBurnsed 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

                                     -39-
<PAGE>51

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 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.

                                     -40-
<PAGE>52

     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.

     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'

                                     -41-
<PAGE>53

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;

    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");
                                      -42-
<PAGE>54

    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 that either the Savannah or the Bryan board of
directors  elects to waive the  condition  relating  to the receipt of a pooling
letter from  Savannah's  independent  accountants  (relating  to the  accounting
treatment  of the  Merger),  then the board of  directors  of the party  that so
elects to waive such condition  will resolicit the approval of the  shareholders
of that party. 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

     As noted above, the Merger required the approval of the Federal Reserve and
the GDBF. On September 16, 1998,  the GDBF issued its final order  approving the
Merger.  The GDBF's approval is due to expire on September 16, 1999,  unless the
Merger is either  consummated before that date or the GDBF extends its approval.
It is currently anticipated that the Merger will be consummated before September
16, 1999. In addition,  on September 23, 1998,  the Federal  Reserve  issued its
approval,  which is due to expire on December 23, 1998.  It is possible that the
Merger may not be  consummated  before the Federal  Reserves  approval  expires.
Savannah  intends to seek an extension from the Federal  Reserve of its approval
if it becomes  apparent that the Merger will not be consummated  before December
23, 1998.  There can be no assurance that the Federal Reserve will grant such an
extension or as to the timing of any such extension.
     
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,

                                      -43-
<PAGE>55

    (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

          (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;

                                     -44-
<PAGE>56

     o  incur any additional  debt  obligation or other  obligation for
        borrowed  money (other than  indebtednes  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
        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

                                     -45-
<PAGE>57

        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;

    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

                                      -46-
<PAGE>58

        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 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.

                                      -47-
<PAGE>59

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:

      (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 Agreementat 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

                                     -48-
<PAGE>60
 
     (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 anyletter 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 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

                                      -49-
<PAGE> 61

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 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:

                                     -50-
<PAGE>62

        (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 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

                                      -51-
<PAGE>63

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  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.

                                      -52-
<PAGE>64

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 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."

                                      -53-
<PAGE>65

                       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.

                                      -54-
<PAGE>66

 <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...........    $  6,100  $  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  (2)     800     2,226
                                      --------  -------- ------------- --------
     TOTAL LIABILITIES............     153,316    63,423          800   217,539
                                      --------  -------- ------------- --------
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   (2)   (800)    7,152
Treasury stock ...................        (379)     (521)  (3)    521      (379)
Unrealized gains (losses) on
  securities available for sale,
  net of tax......................         152        (1)                   151
                                      --------  -------- ------------- --------
      Total shareholders' equity..      15,874     7,620         (800)   22,694
                                      --------  -------- ------------- --------
     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.

                                      -55-
<PAGE>67

 <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   PRO FORMA
                                     SAVANNAH    BRYAN   ADJUSTMENTS   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.

                                     -56-

<PAGE>68
 
<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   PRO FORMA
                                     SAVANNAH  BRYAN     ADJUSTMENTS   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.

                                     -57-

<PAGE>69

<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   PRO FORMA
                                     SAVANNAH    BRYAN  ADJUSTMENTS   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.

                                     -58-
<PAGE>70
 
                        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
after-tax  merger-related costs of approximately $800,000 of which approximately
$600,000  comprises  advisory,  legal,  accounting and printing costs associated
with the Merger,  and estimated  after-tax  integration  costs of  approximately
$200,000  relating to data processing  contract  termination  costs with another
data processing vendor on a contract Bryan entered into in late 1997, as well as
severance  and  other    associated discontinuance costs.  These  costs  will be
expensed  upon closing of the  transaction.  No  significant  capital  costs are
expected.

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.

                                      -59-
<PAGE>71

               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,  1,736,798  shares were  outstanding,  and 45,800
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  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

                                     -60-
<PAGE>72

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.

     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.

                                      -61-
<PAGE>73

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 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
                                      -62-

<PAGE>74

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"  (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

                                      -63-
<PAGE>75

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 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.

                                      -64-
<PAGE>76

     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.

                                      -65-
<PAGE>77

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 Messrs.  Gill and Thompson,  Jr. shall serve
until the Annual  Meeting of  Shareholders  in 1999,  Messrs.  Royal and Roberts
shall serve until the Annual  Meeting of  Shareholders  in 2000, and Mr. Burnsed
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.

                                      -66-
<PAGE>78

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT



SAVANNAH

     The  following  table sets forth  certain  information  as of September 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)      5.72%      102,473       3.76%
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)      2.01%       34,995       1.31%


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


Robert W. Groves III            20,625          1.18%       20,625       0.77%


Jack M. Jones                   17,425 (7)      1.00%       17,425       0.65%


Aaron M. Levy                   21,450 (8)      1.23%       21,450       0.80%


J. Curtis Lewis III             39,165 (9)      2.25%       39,165       1.46%


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


Jack W. Shearouse               32,725          1.88%       32,725       1.22%


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


R. Stephen Stramm               31,377 (11)     1.78%       31,377       1.16%


All directors and executive
officers as a group (14
persons)                       445,566         24.00%      445,566      15.95%

</TABLE>
                                      -67-
<PAGE>79

(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.
(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 53,625 of exerciseable option shares. 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 shares are owned by
      his children.
(5)   Of the 34,995 shares beneficially owned by Mr. Edel, 25,425 are owned
      individually, and 9,570 shares are in his IRA.
(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 17,425 shares beneficially owned by Mr. Jones, 13,300 shares are in
      his IRA, and 4,125 shares represent exerciseable option shares.
(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 exerciseable option shares.
(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
      exerciseable option shares.
(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 exerciseable option shares.
(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.

                                      -68-
<PAGE>80










BRYAN

     The  following  table sets forth  certain  information  as of September 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)      6.48% (3)     62,983       2.34%
  173 Davis Road
  Richmond Hill, Georgia
  31324

L. Carlton Gill               35,735 (4)      7.06%         66,110       2.47%
  P.O. Box 59
  Richmond Hill, Georgia
  31324

James Toby Roberts, Sr.       26,062 (5)      5.15%         48,215       1.80%
  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
      based 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, Jr., 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.


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.

                                      -69-
<PAGE>81
                                    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 on the
report of 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.

                                      -70-
<PAGE>82

                                   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>83

                               TABLE OF CONTENTS
                                                                 PAGE

Parties ........................................................  A-6
Preamble........................................................  A-6
ARTICLE 1 - TRANSACTIONS AND TERMS OF MERGER....................  A-6


        1.1       Merger........................................  A-6

        1.2       Time and Place of Closing.....................  A-6

        1.3       Effective Time................................  A-7

        1.4       Execution of Stock Option Agreements..........  A-7

ARTICLE 2 - TERMS OF MERGER.....................................  A-7

        2.1       Charter.......................................  A-7

        2.2       Bylaws........................................  A-7

        2.3       Directors and Officers........................  A-7

ARTICLE 3 - MANNER OF CONVERTING SHARES.........................  A-7

        3.1       Conversion of Shares..........................  A-7

        3.2       Anti-Dilution Provisions......................  A-8

        3.3       Shares Held by Bryan or Savannah..............  A-8

        3.4       Dissenting Shareholders.......................  A-8

        3.5       Fractional Shares.............................  A-8

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

ARTICLE 4 - EXCHANGE OF SHARES..................................  A-9

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

        4.2       Rights of Former Bryan Shareholders...........  A-10

ARTICLE 5 - REPRESENTATIONS AND WARRANTIES OF BRYAN.............  A-10

        5.1       Organization, Standing, and Power.............  A-10

        5.2       Authority of Bryan; No Breach By Agreement....  A-10

        5.3       Capital Stock.................................  A-11

        5.4       Bryan Subsidiaries............................  A-11

        5.5       SEC Filings; Financial Statements.............  A-12

        5.6       Absence of Undisclosed Liabilities............  A-12

        5.7       Absence of Certain Changes or Events..........  A-12

        5.8       Tax Matters...................................  A-12

        5.9       Allowance for Possible Loan Losses............  A-13

        5.10      Assets........................................  A-14

        5.11      Intellectual Property.........................  A-14

        5.12      Environmental Matters.........................  A-14

        5.13      Compliance with Laws..........................  A-15

        5.14      Labor Relations...............................  A-15

        5.15      Employee Benefit Plans........................  A-16

                                       A-2

<PAGE>84

        5.16      Material Contracts............................  A-17

        5.17      Legal Proceedings.............................  A-17

        5.18      Reports.......................................  A-18

        5.19      Statements True and Correct...................  A-18

        5.20      Accounting, Tax and Regulatory Matters........  A-18

        5.21      State Takeover Laws...........................  A-18

        5.22      Charter Provisions............................  A-18

        5.23      Directors' Agreements.........................  A-18

        5.24      Board Recommendation..........................  A-18

ARTICLE 6 - REPRESENTATIONS AND WARRANTIES OF SAVANNAH..........  A-19

        6.1       Organization, Standing, and Power.............  A-19

        6.2       Authority; No Breach By Agreement.............  A-19

        6.3       Capital Stock.................................  A-20

        6.4       Savannah Subsidiaries.........................  A-20

        6.5       SEC Filings; Financial Statements.............  A-20

        6.6       Absence of Undisclosed Liabilities............  A-21

        6.7       Absence of Certain Changes or Events..........  A-21
                            
        6.8       Tax Matters...................................  A-21

        6.9       Allowance for Possible Loan Losses............  A-22

        6.10      Assets........................................  A-22

        6.11      Intellectual Property.........................  A-23

        6.12      Environmental Matters.........................  A-23

        6.13      Compliance With Laws..........................  A-24

        6.14      Labor Relations...............................  A-24

        6.15      Employee Benefit Plans........................  A-24

        6.16      Material Contracts............................  A-26

        6.17      Legal Proceedings.............................  A-26

        6.18      Reports.......................................  A-26

        6.19      Statements True and Correct...................  A-27

        6.20      Accounting, Tax and Regulatory Matters........  A-27

        6.21      State Takeover Laws...........................  A-27

        6.22      Charter Provisions............................  A-27

        6.23      Board Recommendation..........................  A-27

ARTICLE 7 - CONDUCT OF BUSINESS PENDING CONSUMMATION............  A-27

        7.1       Affirmative Covenants of Each Party...........  A-27

        7.2       Negative Covenants of Bryan...................  A-28

        7.3       Negative Covenants of Savannah................  A-29


                                   A-3
<PAGE>85


        7.4       Adverse Changes in Condition..................  A-31

        7.5       Reports.......................................  A-31

ARTICLE 8 - ADDITIONAL AGREEMENTS...............................  A-31

        8.1       Registration Statement; Proxy Statement;
                  Shareholder Approval..........................  A-31

        8.2       Exchange Listing..............................  A-32

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

        8.4       Filings with State Offices....................  A-32

        8.5       Agreement as to Efforts to Consummate.........  A-32

        8.6       Investigation and Confidentiality.............  A-32

        8.7       Press Releases................................  A-32

        8.8       Certain Actions...............................  A-33

        8.9       Accounting and Tax Treatment..................  A-33

        8.10      State Takeover Laws...........................  A-33

        8.11      Charter Provisions............................  A-33

        8.12      Agreements of Affiliates......................  A-33

        8.13      Employee Benefits and Contracts...............  A-33

        8.14      Indemnification...............................  A-34

ARTICLE 9 - CONDITIONS PRECEDENT TO OBLIGATIONS TO CONSUMMATE...  A-35

        9.1       Conditions to Obligations of Each Party.......  A-35

        9.2       Conditions to Obligations of Savannah.........  A-36

        9.3       Conditions to Obligations of Bryan............  A-37

ARTICLE 10 - TERMINATION........................................  A-37

        10.1      Termination...................................  A-37

        10.2      Effect of Termination.........................  A-38

        10.3      Non-Survival of Representations and Covenants.  A-38

ARTICLE 11 - MISCELLANEOUS......................................  A-39

        11.1      Definitions...................................  A-39

        11.2      Expenses......................................  A-45

        11.3      Brokers and Finders...........................  A-47

        11.4      Entire Agreement..............................  A-47

        11.5      Amendments....................................  A-47

        11.6      Waivers.......................................  A-47

        11.7      Assignment....................................  A-47

        11.8      Notices.......................................  A-47

        11.9      Governing Law.................................  A-48

        11.10     Counterparts..................................  A-48

        11.11     Captions; Articles and Sections...............  A-48

                                    A-4

<PAGE>86

        11.12     Interpretations...............................  A-48


        11.13     Enforcement of Agreement......................  A-49

        11.14     Severability..................................  A-49

Signatures......................................................  A-49










                                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-5
<PAGE>87


                              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 and conditions 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 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.

                                      A-6

<PAGE>88


               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.

                      (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").

                                      A-7

<PAGE>89

               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 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

                                      A-8
<PAGE>90

     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 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.

                                      A-9
<PAGE>91

               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 5.1 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.

               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).

                                      A-10
<PAGE>92

                      (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  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


                                      A-11

<PAGE>93

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 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.
                                     A-12

<PAGE>94
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  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.

                                      A-13

<PAGE>95
               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 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.


                                      A-14
<PAGE>96
                      (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);

                (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.

                                      A-15
<PAGE>97

               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.

                      (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.

                                     A-16
<PAGE>98
                      (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
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.

                                     A-17
<PAGE>99


               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
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

                                      A-18

<PAGE>100

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 and other organizational  documents for Savannah
have been made  available  to Bryan for its review and,  except as  disclosed in
Section 6.1 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


                                      A-19
<PAGE>101


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, 1,730,173 shares are outstanding and 52,425 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.

                      (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-20

<PAGE>102
                      (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 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.

                                      A-21

<PAGE>103

                      (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 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

                                      A-22

<PAGE>104

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  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


                                      A-23

<PAGE>105

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  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

                                     A-24

<PAGE>106

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.

                      (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-25

<PAGE>107

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-26

<PAGE>108


               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 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

                                      A-27

<PAGE>109

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; 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 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

                                     A-28

<PAGE>110

                      (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 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


                                     A-29

<PAGE>111

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

                       (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

                                     A-30

<PAGE>112

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  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

                                     A-31

<PAGE>113

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  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

                                     A-32

<PAGE>114

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  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

                                     A-33

<PAGE>115


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.

                       (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.

                                     A-34

<PAGE>116

                      (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
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.


                                      A-35

<PAGE>117

                      (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).  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.

                      (b)    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.

                      (c)    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.

                      (d)    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.

                                     A-36

<PAGE>118

               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  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

                                     A-37

<PAGE>119


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  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.

                                    A-38

<PAGE>120
                                   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 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
      
    

                                      A-39
<PAGE>121

      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  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
      

                                     A-40


<PAGE>122

      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.

                  "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,

                                      A-41

<PAGE>123

      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
      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.

                                     A-42

<PAGE>124
               "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
      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.

   
                                   A-43
<PAGE>125

            "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)
           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."

                                    A-44


<PAGE>126

               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,

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

                                A-45

<PAGE>127

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

                      (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.

                                     A-46

<PAGE>128

               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
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

                                     A-47

<PAGE>129


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

                      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

                                      A-48

<PAGE>130

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.

               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 and Chief Executive Officer



                                    Bryan Bancorp of Georgia, Inc.


                                    By: /s/ E. JAMES BURNSED
                                       -------------------------------
                                    President and Chief Executive Officer




                                     A-49


<PAGE>131






                                     

                                   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
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:

                                      A-50

<PAGE>132
                  (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
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:

                                      A-51

<PAGE>133
                  (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
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

                                      A-52


<PAGE>134

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 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.

                                      A-53

<PAGE>135
    
              (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
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

                                      A-54

<PAGE>136

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
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

                                      A-55

<PAGE>137

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
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

                                      A-56

<PAGE>138

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;

                  (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

                                     A-57

<PAGE>139

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
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

                                      A-58

<PAGE>140

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.

     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.


                                      A-59

<PAGE>141
                  (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
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-60

<PAGE>142
 

                                   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
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:


                                      A-61

<PAGE>143
                  (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
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:


                                     A-62

<PAGE>144
                  (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
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


                                      A-63

<PAGE>145

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
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.

                                      A-64

<PAGE>146

                  (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
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


                                      A-65

<PAGE>147
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
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

                                      A-66

<PAGE>148

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
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

                                      A-67

<PAGE>149

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;

                  (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

                                      A-68

<PAGE>150

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
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,

                                      A-69

<PAGE>151
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.

     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.

                                      A-70

<PAGE>152

                  (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
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-71

<PAGE>153






                                   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
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-72

<PAGE>154
                  (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.


                                      A-73

<PAGE>155
                  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)
                                      
  


 
ATTEST:           THE SAVANNAH BANCORP, INC.


By:______________________               By:_____________________________________
     Secretary                             President and Chief Executive Officer

[CORPORATE SEAL]


                                    A-74

<PAGE>156















          


                                   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)
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.

                                      A-75

<PAGE>157

         (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
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.



                                      A-76

<PAGE>158

         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:



- ---------------------------
Name:



- ---------------------------
Name:



                                      A-77

<PAGE>159

AGREED TO AND ACCEPTED as of
February __, 1998

THE SAVANNAH BANCORP, INC.


By:_________________________
        "Executive"

                                      A-78

<PAGE>160


                              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, 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 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.

      (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-79

<PAGE>161

      (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.

      (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).

                                      A-80

<PAGE>162

      (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.

      (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.

      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.

                                      A-81

<PAGE>163

      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.

                                      A-82

<PAGE>164

     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)
     E. JAMES BURNSED


                                      A-83

<PAGE>165


                                  


                              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.

      (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.

                                     A-84

<PAGE>166

      (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.

      (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

                                      A-85

<PAGE>167

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.

     (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.

      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

                                      A-86

<PAGE>168


       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.

                                      A-87

<PAGE>169

     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-88

<PAGE>170
     
 

                                             
                                   APPENDIX B

                OPINION OF T. STEPHEN JOHNSON & ASSOCIATES, INC.

                               (TSJ&A LETTERHEAD)


March 25, 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 March 25, 1998.

In arriving at its opinion,  TSJ&A  reviewed and analyzed  audited and unaudited
financial  information  through December 31, 1997,  regarding Savannah and Bryan
and reviewed  the Merger  Agreement,  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  excluding  merger  costs.
Additionally,  TSJ reviewed management  projections that earnings per share will
be enhanced for each of the next four years,  considering minimal merger synergy
revenues and savings.

Bryan currently has 503,008 shares outstanding.  Bryan has declared and will pay
a one-dollar  per share cash dividend  prior to  comsummation.  The December 31,
1997 book value of Bryan, adjusted for the dividend is $13.75. Applying the 1.85
to 1 exchange ratio to this book value would result in a book value of $7.43 per
share.  This  compares  to a December  31, 1997 book value of $8.76 per share of
Savannah.  After the Merger the  resulting  company would report a book value of
$8.29 per share, a $.47 reduction per Savannah share. This 5.7 percent reduction
in book value  should have little or no effect on the trading  value of Savannah
shares. 

                                      B-1
<PAGE>171

As of the date of this letter,  Savannah had 1,709,548  shares  outstanding  and
will issue 930,565 shares as part of the Merger for a total of 2,640,113  shares
outstanding.  Savannah has traded an average of approximately 343 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>172


                                            
                                   APPENDIX C

                    OPINION OF ELAINE H. DEMAREST, CPA, P.C.

                                (EHD LETTERHEAD)

April 8, 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>173




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 may be included in its entirety in any
communication  by Bryan or the Bryan Board of Directors to the  shareholders  of
Bryan. The opinion may not, however, be summarized,  excerpted from or otherwise
publicly  referred to without  our prior  written  consent.  EHD has granted its
consent to the  inclusion of the form of our letter to the Board of Directors of
Bryan  Bancorp of  Georgia,  Inc.,  included  as  Appendix C in the Joint  Proxy
Statement/Prospectus  and to  references  to the  letter  and  our  firm  in the
Registration  Statement on Form S-4 of The Savannah Bancorp, Inc. dated November
3, 1998.

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>174


                                          
                                   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>175


           (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>176



        (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>177

        (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>178



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>179


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>180


                                     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>181

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>182



    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 

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>183



    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, Jr.

    23.11*      -- Consent of T. Stephen Johnson & Associates, Inc.

    23.12*      -- Consent of Elaine H. Demarest, CPA, P.C.

    24*        -- Powers of Attorney 


                                      II-4
<PAGE>184



    99.1       --  Form of Proxy of Savannah

    99.2       --  Form of Proxy of Bryan


* Previously filed


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>185




    (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>186



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 November 6, 1998.
    

                           THE SAVANNAH BANCORP, INC.


                           By: /S/ ARCHIE H. DAVIS
                               Archie H. Davis
                               President and Chief Executive Officer


   
        Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities indicated on November 6, 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

 *                               Director
Russell W. Carpenter

 *                               Director
Robert H. Demere, Jr.
                                  
Julius Edel                      Director


                    

                                      II-7
<PAGE>187



 *                               Director
Robert W. Groves, III

 *                               Director
Jack M. Jones

 *                               Director
Aaron M. Levy

 *                               Director
J. Curtis Lewis, III

 *                               Director
M. Lane Morrison

 *                               Director
Jack W. Shearouse

 *                               Director
Penelope S. Wirth

                                    


*By

/S/ ARCHIE H. DAVIS            
Archie H. Davis,               
Attorney-in-fact


/S/ J. WILEY ELLIS             
J. Wiley Ellis, 
Attorney-in-fact

                                      II-8


<PAGE>188


                                 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>189




    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, Jr.

   
    23.11*     -- Consent of T. Stephen Johnson & Associates, Inc.

    23.12*     -- Consent of Elaine H. Demarest, CPA, P.C.
    

    24*        -- Powers of Attorney 

    99.1       -- Form of Proxy of Savannah

    99.2       -- Form of Proxy of Bryan

*Previously filed




   
                                                          EXHIBIT 8
                                                          EXHIBIT 23.5

        OPINION OF ALSTON & BIRD LLP REGARDING FEDERAL INCOME TAX MATTERS



                                  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 statements  made in items (a)
through  (f)  set  forth  under  the  heading   "Certain   Federal   Income  Tax
Consequences"  contained in the Proxy  Statement are accurate and we incorporate
such statements herein by reference.

     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 99.1

                                     PROXY

                           THE SAVANNAH BANCORP, INC.

                        SPECIAL MEETING OF SHAREHOLDERS

     The  undersigned  hereby  constitutes  and appoints  Archie H. Davis and J.
Wiley  Ellis,  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 Tuesday,  December 15, 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 November 6, 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 November 6, 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 Toby Roberts, Sr.

      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 E. James Burnsed and
     James W.  Royal,  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 Monday, December 14, 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 November 6, 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 November 6, 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