TWIN CITY BANCORP INC
10KSB, 2000-03-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: GUIDANT CORP, DEF 14A, 2000-03-29
Next: ROMAC INTERNATIONAL INC, 10-K, 2000-03-29



<PAGE>

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB
(Mark One)
[X] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
    OF 1934
For the fiscal year ended December 31, 1999
                                       OR
[_] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934
For the transition period from                to
                               --------------    ---------------


                        Commission File Number: 0-25290

                            TWIN CITY BANCORP, INC.
               -------------------------------------------------
                (Name of Small Business Issuer in Its Charter)
<TABLE>
<S>                                                   <C>
             Tennessee                                    62-1582947
- -----------------------------------------------        --------------------
(State or Other Jurisdiction of Incorporation          (I.R.S. Employer
or Organization)                                        Identification No.)

310 State at Edgemont, Bristol, Tennessee              37620
- ----------------------------------------               ---------
  (Address of Principal Executive Offices)             (Zip Code)

</TABLE>

ssuer's Telephone Number, Including Area Code: (423) 989-4400

      Securities registered under Section 12(b) of the Exchange Act: None

        Securities registered under Section 12(g) of the Exchange Act:
                    Common Stock, par value $1.00 per share

Check whether the issuer: (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes  X     No
                                                              ---       ---

Check if there is no disclosure of delinquent filers in response to Item 405 of
Regulation S-B is not contained in this form, and no disclosure will be
contained, to the best of the registrant's knowledge, in the definitive proxy
statement incorporated by reference in Part III of this Form 10-KSB or any
amendment to this Form 10-KSB. [ ]

The issuer's revenues for its most recent fiscal year were $9,380,000.

As of March 17, 2000, the aggregate market value of the 806,921 shares of Common
Stock of the registrant issued and outstanding held by non-affiliates on such
date was approximately $9.9 million based on the closing sales price of $12.25
per share of the registrant's Common Stock on March 17, 2000 as reported on the
Nasdaq SmallCap Market SM. For purposes of this calculation, the registrant's
employee stock ownership plan, management recognition plan and directors and
executive officers are deemed affiliates.

The total number of outstanding shares of the registrant's common stock at March
17, 2000 was 1,121,388

Transitional small business disclosure format (check one):  Yes      No X
                                                               ---     ---

                       DOCUMENTS INCORPORATED BY REFERENCE

     1. Portions of the Proxy Statement for the registrant's 2000 Annual Meeting
        of Stockholders (the "Proxy Statement"). (Part III)

================================================================================
<PAGE>

                                     PART I

Item 1.  Description of Business
- --------------------------------

General

         Twin City Bancorp,  Inc. Twin City Bancorp, Inc. (the "Company") became
the holding  company of Twin City  Federal  Savings  Bank (the  "Bank") upon the
Bank's  conversion from mutual to stock form (the  "Conversion") on December 29,
1994. On that date,  the Company issued 898,404 shares of its common stock in an
initial public offering. Prior to the Conversion,  the Company did not engage in
any  material  operations.  Since the  Conversion,  the  Company has not had any
significant  assets  other than the  outstanding  capital  stock of the Bank,  a
portion of the net proceeds of its stock offering and a note receivable from the
Company's  employee stock ownership plan, and the Company's  principal  business
has been the business of the Bank and its subsidiaries.

         The  Company's  executive  offices  are  located  at 310 State  Street,
Bristol, Tennessee 37620, and its telephone number is (423) 989-4400.

         Twin City Federal  Savings  Bank.  The Bank was  organized in 1958 as a
federally  chartered mutual savings and loan association,  at which time it also
became a member of the  Federal  Home Loan Bank  ("FHLB")  System  and  obtained
federal  deposit  insurance.  In 1988,  the Bank  converted to a federal  mutual
savings bank and assumed its current name. The Bank currently  operates  through
three  banking  offices  located in Bristol,  Tennessee and is in the process of
constructing a branch in Bristol, Virginia.

         The Bank's  business  strategy has been to operate as a profitable  and
independent   community-oriented  savings  institution  dedicated  to  providing
quality  customer  service.  Generally,  the Bank has sought to  implement  this
strategy by using retail  deposits  supplemented by FHLB advances as its sources
of funds and  maintaining  substantially  all of its assets in loans  secured by
owner-occupied one- to four-family residential real estate located in the Bank's
market area, U.S. government and agency securities,  mortgage-backed  securities
issued by the Federal Home Loan Mortgage  Corporation  ("FHLMC") and the Federal
National Mortgage Association ("FNMA"),  interest-earning  deposits and cash and
equivalents   and  investing   limited   amounts  in  commercial   real  estate,
construction,  commercial business and nonmortgage consumer loans. The Bank also
services a substantial portfolio of loans previously sold to investors.

         As a federal savings bank, the Bank is subject to extensive  regulation
by the Office of Thrift  Supervision  ("OTS").  The lending activities and other
investments   of  the  Bank  must  comply  with   various   federal   regulatory
requirements,  and the OTS  periodically  examines the Bank for compliance  with
various regulatory  requirements.  The Bank's deposits are insured to applicable
limits by the Savings Association Insurance Fund ("SAIF") of the Federal Deposit
Insurance  Corporation  ("FDIC").  The Bank is also  subject to certain  reserve
requirements promulgated by the Board of Governors of the Federal Reserve System
("Federal Reserve Board").

Financial Modernization Legislation

         On November 12, 1999,  President Clinton signed legislation which could
have  a   far-reaching   impact  on  the  financial   services   industry.   The
Gramm-Leach-Bliley   ("G-L-B")  Act  authorizes  affiliations  between  banking,
securities  and  insurance  firms and  authorizes  bank  holding  companies  and
national banks to engage in a variety of new financial activities. Among the new
activities  that will be permitted to bank holding  companies are securities and
insurance  brokerage,   securities  underwriting,   insurance  underwriting  and
merchant banking.  The Federal Reserve Board, in consultation with the Secretary
of the Treasury,  may approve additional  financial  activities.  The G-L-B Act,
however,  prohibits  future  acquisitions  of existing  unitary savings and loan
holding  companies,  like the Company,  by firms which are engaged in commercial
activities and limits the permissible  activities of unitary  holding  companies
formed after May 4, 1999.


                                        1
<PAGE>

         The G-L-B Act imposes new requirements on financial  institutions  with
respect to customer  privacy.  The G-L-B Act generally  prohibits  disclosure of
customer  information  to  non-affiliated  third parties unless the customer has
been given the  opportunity  to object and has not objected to such  disclosure.
Financial  institutions  are further required to disclose their privacy policies
to customers  annually.  Financial  institutions,  however,  will be required to
comply  with state law if it is more  protective  of customer  privacy  than the
G-L-B Act.  The G-L-B Act directs the federal  banking  agencies,  the  National
Credit Union Administration,  the Secretary of the Treasury,  the Securities and
Exchange  Commission and the Federal Trade Commission,  after  consultation with
the National Association of Insurance Commissioners,  to promulgate implementing
regulations  within six months of enactment.  The privacy provisions will become
effective six months thereafter.

         The G-L-B Act contains  significant  revisions to the FHLB System.  The
G-L-B Act imposes new capital  requirements  on the FHLBs and authorizes them to
issue  two  classes  of stock  with  differing  dividend  rates  and  redemption
requirements.  The G-L-B Act  deletes  the  current  requirement  that the FHLBs
annually   contribute  $300  million  to  pay  interest  on  certain  government
obligations in favor of a 20% of net earnings formula. The G-L-B Act expands the
permissible  uses of FHLB advances by community  financial  institutions  (under
$500  million in assets) to include  funding  loans to small  businesses,  small
farms and small  agri-businesses.  The  G-L-B Act makes  membership  in the FHLB
voluntary for federal savings associations.

         The G-L-B  Act  contains  a variety  of other  provisions  including  a
prohibition  against ATM surcharges  unless the customer has first been provided
notice of the  imposition  and  amount of the fee.  The  G-L-B Act  reduces  the
frequency of Community  Reinvestment Act  examinations for smaller  institutions
and imposes certain reporting requirements on depository  institutions that make
payments  to   non-governmental   entities  in  connection  with  the  Community
Reinvestment  Act.  The  G-L-B  Act  eliminates  the SAIF  special  reserve  and
authorizes a federal  savings  association  that converts to a national or state
bank charter to continue to use the term "federal" in its name and to retain any
interstate branches.

         The  Company  is unable to  predict  the impact of the G-L-B Act on its
operations  at this time.  Although the G-L-B Act reduces the range of companies
with which may acquire  control of the Company,  it may facilitate  affiliations
with companies in the financial services industry.

Market Area

         Carter, Hawkins, Johnson,  Sullivan, Unicoi and Washington Counties and
the City of Bristol in Tennessee and Buchanan,  Dickenson,  Lee, Russell, Scott,
Smyth,  Tazewell,  Washington  and  Wise  Counties  and the City of  Bristol  in
Virginia  constitute  the Bank's market area for deposit  activities,  while the
Bank's primary market area for lending  activities is  concentrated  in Sullivan
County,  including the City of Bristol,  in Tennessee and Washington  County and
the City of Bristol, in Virginia.  To a lesser extent, the Bank accepts deposits
and makes loans throughout northeastern Tennessee and southwestern Virginia.

         The Bank's market area is primarily rural,  with population  centers in
Bristol and Kingsport,  Tennessee and Bristol and Abingdon, Virginia. The area's
economy is based on a mixture of agriculture  (primarily  tobacco,  small grains
and cattle) and manufacturing  (primarily textiles and metal products),  as well
as a  variety  of  service,  wholesale  and  retail  businesses  and  government
agencies.  The  area's  population,   employment  and  income  levels  have  not
experienced  significant  growth in recent years  (growth  rates have been below
national as well as Tennessee  and Virginia  averages)  and are not projected to
increase  significantly  over the next  five  years.  Although  there  can be no
assurance,  consistent  with the area's rural location and stable  demographics,
management  does not expect the Bank's  market  area to  experience  substantial
instability or growth in future.


                                        2
<PAGE>

Competition

         The Bank  experiences  substantial  competition  both in attracting and
retaining savings deposits and in the making of mortgage and other loans.

         Direct  competition  for  savings  deposits  comes from  other  savings
institutions,  credit  unions,  regional bank holding  companies and  commercial
banks located in its primary market area. Significant competition for the Bank's
other  deposit  products and services  comes from money market  mutual funds and
brokerage  firms.  The primary factors in competing for loans are interest rates
and loan origination fees and the range of services offered by various financial
institutions.  Competition  for  origination or real estate loans normally comes
from  other  savings  institutions,  commercial  banks,  mortgage  bankers,  and
mortgage brokers.

         Bristol  is  centrally   located  between  the  financial   centers  of
Charlotte,  North Carolina,  Atlanta, Georgia,  Washington,  D.C. and Nashville,
Tennessee.  The financial institutions of these areas, as well as those locally,
constitute a highly competitive market. In Bristol,  Tennessee, where the Bank's
main  office  and  branches  are  located,   primary  competition   consists  of
approximately thirty banks, thrifts and credit unions.

         The Bank is able to compete  effectively  in its primary market area by
offering a wide variety of loan and deposit  products and  competitive  interest
rates and fees and by emphasizing personal customer service. Management believes
that,  as a result of the  Bank's  commitment  to  competitive  pricing,  varied
products  and  personal  service,  the Bank has  developed  a solid base of core
deposits  and a lending  volume and quality  that ranks among the leaders in the
Bank's market area.

Business Strategy

         The Bank's  business  strategy has been to operate as a profitable  and
independent   community-oriented  savings  institution  dedicated  to  providing
quality  customer  service.  Generally,  the Bank has sought to  implement  this
strategy by using retail  deposits  supplemented by FHLB advances as its sources
of funds and maintaining  most of its assets in loans secured by  owner-occupied
one- to four-family  residential  real estate located in the Bank's market area,
U.S. government and agency securities,  mortgage-backed securities issued by the
FHLMC and the  FNMA,  interest-earning  deposits  and cash and  equivalents  and
investing  limited amounts in commercial real estate,  construction,  commercial
business  and  nonmortgage   consumer  loans.   The  Bank's  business   strategy
incorporates the following key elements:  (1) operating as a  community-oriented
financial  institution,  maintaining  a strong core  customer  base by providing
quality  service and  offering  customers  the access to senior  management  and
services that a  community-based  institution can offer;  (2) maintaining  asset
quality by emphasizing investment in residential mortgage loans, mortgage-backed
securities and other securities  issued or guaranteed by the U.S.  government or
agencies  thereof;  (3) attracting a relatively  strong retail deposit base from
the  communities  served by the  Bank's  three  banking  offices;  (4)  managing
interest rate risk exposure while achieving  desirable levels of  profitability;
and (5) maintaining capital in excess of regulatory requirements.

Lending Activities

         General.   The  Bank's  principal  lending  activity  consists  of  the
origination  of loans  secured by  mortgages  on  existing  one- to  four-family
residences in the Bank's market area.  The Bank also makes a variety of consumer
loans as well as commercial real estate loans, construction loans and commercial
business loans.

         Historically,  savings  institutions'  residential  lending  activities
primarily consisted of originating  fixed-rate mortgage loans with maturities of
up to 30 years for  retention  in the loan  portfolio.  Since  the early  1980s,
however,  management has sought to increase the interest rate sensitivity of the
Bank's  loan  portfolio  by  emphasizing  the  origination  of   adjustable-rate
mortgages and by  originating  adjustable-rate  mortgage loans for portfolio and
fixed-rate  mortgage  loans  principally  for sale to the FHLMC.  During  recent
periods of declining market interest rates, many

                                        3
<PAGE>

borrowers sought to refinance existing mortgages, and most borrowers preferred
longer term, fixed-rate mortgage loans rather than shorter term or adjustable-
rate mortgage loans. As a result, the Bank's loan originations and sales during
these periods reflected a general increase in lending activity, particularly
with respect to the origination of fixed-rate loans for sale. During 1999,
however, market rates have risen somewhat, and the Bank's refinance loan
originations and loan sales activities have been more consistent with lower
historical levels.

         Loan Portfolio Composition. The following table sets forth selected
data relating to the composition of the Bank's loan portfolio by type of loan at
the dates indicated.

<TABLE>
<CAPTION>
                                                                            At December 31,
                                                            ----------------------------------------------------
                                                                     1998                          1999
                                                            ---------------------           --------------------
                                                            Amount            %             Amount           %
                                                            ------          -----           ------         -----
                                                                            (Dollars in thousands)
<S>                                                         <C>          <C>               <C>           <C>
Real estate loans --
  Construction loans......................................  $   10,427     11.76%           $   8,267        9.28%
  One- to four-family residential.........................      40,303     45.48               40,695       45.67
  Multi-family residential................................       1,460      1.65                  361        0.41
  Non-residential.........................................       8,267      9.33               10,114       11.35
                                                            ----------   -------            ---------     -------
      Total real estate loans.............................      60,457     68.22               59,437       66.71
                                                            ----------    ------            ---------      ------

Consumer loans --
  Automobiles.............................................       3,877      4.38                3,592        4.03
  Savings accounts........................................         172      0.19                  137        0.15
  Home equity.............................................      22,315     25.18               22,691       25.47
  Other...................................................       1,794      2.03                3,243        3.64
                                                            ----------   -------            ---------    --------
      Total consumer loans................................      28,158     31.78               29,663       33.29
                                                            ----------    ------            ---------     -------
      Total loans (1).....................................      88,615    100.00%              89,100      100.00%
                                                                          ======                           ======

Less:
  Loans in process........................................       5,462                          1,830
  Discounts and other.....................................        (256)                          (319)
  Loan loss reserve.......................................         194                            215
                                                            ----------                      ---------
      Total...............................................  $   83,215                      $  87,374
                                                            ==========                      =========
</TABLE>

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

     (1) Does not include $75 million of loans the Bank previously sold to the
FHLMC and others and serviced at December 31, 1999.

         The following table sets forth information at December 31, 1999
regarding the dollar amount of loans maturing in the Bank's portfolio, including
scheduled repayments of principal based on contractual terms to maturity. Demand
loans, loans having no schedule of repayments and no stated maturity and
overdrafts are reported as due in one year or less.

<TABLE>
<CAPTION>
                                                Due within 1             Due 1 through              Due after 5
                                                 year after              5 years after              years after
                                                December 31,             December 31,              December 31,
                                                    1999                      1999                      1999
                                              ----------------         -----------------         -----------------
                                                                        (In thousands)
<S>                                             <C>                     <C>                     <C>
Real Estate:
   Permanent.................................    $  11,179                 $  19,744                $  20,247
   Construction..............................        8,267                        --                       --
Installment..................................        6,127                    16,135                    4,158
Other........................................          871                     1,886                      486
                                                 ---------                 ---------                ---------
                                                 $  26,444                 $  37,765                $  24,891
                                                 =========                 =========                =========
</TABLE>

                                        4
<PAGE>

         The following table sets forth the dollar amount of all loans at
December 31, 1999 due on or after December 31, 2000 which have predetermined
interest rates and have floating or adjustable interest rates.

<TABLE>
<CAPTION>
                                        Predetermined      Floating or
                                            Rate         Adjustable Rates
                                        -------------    ----------------
                                                 (In thousands)
<S>                                      <C>                <C>
         Real Estate:
           Permanent.................     $  18,104          $  21,887
           Construction..............            --                 --
         Installment.................        20,293                 --
         Other.......................         2,372                 --
                                          ---------          ---------
                                          $  40,769          $  21,887
                                          =========          =========
</TABLE>

         Scheduled contractual principal repayments of loans do not necessarily
reflect the actual life of such assets. The average life of long-term loans is
substantially less than their contractual terms, due to prepayments. The average
life of mortgage loans tends to increase when current mortgage loan market rates
are higher than rates on existing mortgage loans and tends to decrease when
current mortgage loan market rates are lower than rates on existing mortgage
loans.

         For additional information, see "Management's Discussion and Analysis
or Plan of Operation -- Asset/Liability Management" at Item 6 and Note 4 of the
Notes to Consolidated Financial Statements at Item 7 of this report.

         Originations, Purchases and Sales of Loans. The following table sets
forth information with respect to the Bank's originations, purchases and sales
of loans during the periods indicated.

<TABLE>
<CAPTION>
                                           Year Ended December 31,
                                          -------------------------
                                            1998               1999
                                          -------             -----
                                              (In thousands)
<S>                                     <C>                <C>
Loans originated:
  Real estate loans:
    Construction loans.................  $   9,478          $   5,784
    One- to four-family................     33,047             29,080
  Consumer loans.......................     14,683             17,623
  Commercial loans.....................      2,530              1,974
                                         ---------          ---------
      Total loans originated...........  $  59,738          $  54,461
                                         =========          =========

Real estate loans purchased............  $   6,932          $   4,370
                                         =========          =========

Loans sold:
  Whole loans..........................  $  22,479          $  12,506
  Participation loans..................         --              2,920
                                         ---------          ---------

      Total loans sold.................  $  22,479          $  15,426
                                         =========          =========
</TABLE>

         Management attributes the decrease in loan originations and sales in
fiscal 1999 to the rising interest rate environment which has resulted in a slow
down in refinancing activity. In particular higher market rates have reduced
demand for fixed-rate mortgages which the Bank originates for resale in the
secondary market. In periods of insufficient local loan demand the Bank has
purchased (and may in the future purchase) participations and whole loans on a
selective basis in market areas and from lenders with which management has
developed correspondent relationships and extensive

                                        5
<PAGE>

experience  and a history of  success.  These  purchased  loans  typically  have
adjustable-rates  and are secured by primary and, to a lesser extent,  secondary
residences  (but  not  predominantly  rental  properties)  located  in  selected
developments within the resort area of Hilton Head Island,  South Carolina or in
economically  diverse  metropolitan  areas,  such as the  Nashville,  Tennessee,
Raleigh, North Carolina,  Atlanta, Georgia and Washington,  D.C. areas. The Bank
also has a  limited  number  of  purchased  lot  loans  and  development  loans.
Management  underwrites the Bank's purchased loans under  substantially the same
guidelines as the Bank's originated  loans,  including viewing and photographing
the  exterior  of  each  property,  prior  to  purchase.  The  Bank's  resulting
experience  with purchased  loans has been  favorable,  and at that date none of
these loans was delinquent or adversely classified or designated by management.

         One- to  Four-Family  Residential  Lending.  Historically,  the  Bank's
principal  lending  activity has been the  origination of loans secured by first
mortgages on existing one- to four-family  residences in the Bank's market area.
The Bank also originates  significant  amounts of loans for the  construction of
such  residences.  The  purchase  price  or  appraised  value  of  most  of such
residences generally has been between $75,000 and $175,000, with the Bank's loan
amounts averaging approximately $92,600. At December 31, 1999, $40.7 million, or
45.7%, of the Bank's total loans were secured by one- to four-family residences,
over 84% of which were existing, owner-occupied, single-family residences in the
Bank's market area. At December 31, 1999, $31.2 million, or 76.6%, of the Bank's
one- to four-family  residential  loans had adjustable  interest rates, and $9.5
million, or 23.4%, had fixed rates. During the year ended December 31, 1999, the
Bank originated $11.8 million of adjustable-rate  loans, which was approximately
40.6% of total mortgage loan originations for that period,  and at that date the
Bank had $417,000 of loan commitments,  of which $90,000 was for adjustable-rate
loans.

         The Bank's one- to four-family residential mortgage loans generally are
for terms of up to 30 years,  amortized on a monthly  basis,  with principal and
interest due each month.  Residential real estate loans often remain outstanding
for significantly  shorter periods than their contractual  terms.  Borrowers may
refinance  or  prepay  loans  at  their  option  without  penalty.  These  loans
customarily  contain  "due-on-sale"  clauses which permit the Bank to accelerate
repayment of a loan upon transfer of ownership of the mortgaged property.

         The Bank's lending policies  generally limit the maximum  loan-to-value
ratio  on  one-  to   four-family   residential   mortgage   loans   secured  by
owner-occupied  properties  to 95% of the  lesser  of  the  appraised  value  or
purchase price, with private mortgage insurance or other enhancement required on
loans with  loan-to-value  ratios in excess of 90%.  The  maximum  loan-to-value
ratio on mortgage loans secured by  non-owner-occupied  properties  generally is
limited to 80%.

         The  Bank  offers  adjustable-rate,  one-  to  four-family  residential
mortgage loans.  These loans generally are indexed to the weekly average rate on
U.S. Treasury  securities adjusted to a constant maturity of one year. The rates
at which interest accrues on these loans are adjustable annually, generally with
limitations on adjustments  of two percentage  points per adjustment  period and
six percentage  points over the life of the loan.  While the Bank's  adjustable-
rate loans frequently are originated with initially  discounted  interest rates,
such loans are  underwritten  and  borrowers  are  qualified  based on the fully
indexed interest rate. The Bank's  adjustable-rate  loans do not permit negative
amortization.

         The retention of  adjustable-rate  loans in the Bank's  portfolio helps
reduce the Bank's  exposure to increases in prevailing  market  interest  rates.
However,   there  are  unquantifiable  credit  risks  resulting  from  potential
increases  in  costs  to   borrowers  in  the  event  of  upward   repricing  of
adjustable-rate  loans.  It is possible that during  periods of rising  interest
rates,  the  risk of  default  on  adjustable-rate  loans  may  increase  due to
increases in interest costs to borrowers.  Further,  adjustable-rate loans which
provide  for  initial  rates of interest  below the fully  indexed  rates may be
subject to increased risk of delinquency or default as the higher, fully indexed
rate of interest subsequently replaces the lower initial rate. Further, although
adjustable-rate  loans  allow  the  Bank  to  increase  the  sensitivity  of its
interest-earning  assets  to  changes  in  interest  rates,  the  extent of this
interest  sensitivity  is limited by the initial  fixed-rate  period  before the
first  adjustment  and  the  periodic  and  lifetime  interest  rate  adjustment
limitations  and the ability of  borrowers  to convert the loans to fixed rates.
Accordingly, there can be no assurance that yields on the Bank's adjustable-rate
loans will fully adjust to

                                        6
<PAGE>

compensate for increases in the Bank's cost of funds.  Finally,  adjustable-rate
loans increase the Bank's  exposure to decreases in prevailing  market  interest
rates,  although  decreases  in the  Bank's  cost of funds  tend to offset  this
effect.

         The Bank's fixed-rate,  one- to four-family  residential mortgage loans
generally  are  underwritten  in  accordance  with  applicable   guidelines  and
requirements for sale to the FHLMC in the secondary market, and it is the Bank's
current policy to originate  substantially all such loans for prompt sale to the
FHLMC,  servicing  retained and without recourse.  The Bank  occasionally  makes
fixed-rate  loans for  portfolio  which may or may not conform  with  applicable
requirements for sale to the FHLMC.

         Construction   Lending.  The  Bank  offers  single-family   residential
construction   loans  to  qualified   borrowers  for  construction  of  one-  to
four-family  residences in the Bank's market area. At December 31, 1999, one- to
four-family residential  construction loans,  constituted $5.1 million, or 5.7%,
of the Bank's total loans.  Typically,  the Bank limits its construction lending
to construction-permanent loans to individuals building their primary residences
and, to a lesser extent,  interim  construction loans to selected local builders
to build  single-family  dwellings.  These  loans may have  fixed or  adjustable
interest rates and are underwritten in accordance with the same standards as the
Bank's mortgages on existing properties,  except the loans generally provide for
disbursement in stages during a construction  period of up to 12 months,  during
which  period the  borrower  is  required  to make  monthly  payments of accrued
interest on the outstanding  loan balance.  Construction  loans generally have a
maximum   loan-to-value   ratio  of  80%.  Borrowers  must  satisfy  all  credit
requirements  which would apply to the Bank's permanent  mortgage loan financing
for the subject property. While the Bank's  construction-permanent  construction
loans convert to permanent  loans  following  construction,  the Bank's  interim
construction  loans generally  require  repayment in full upon the completion of
construction.

         Included in  construction  loans at  December  31, 1999 were some loans
that were not one-to-four  family residential  construction.  The loans were for
projects in the Bristol area.  The most  significant  of these loans were a $1.6
million non-residential real estate loan for the renovation of a golf course and
a residential  development  loan. The total amount  disbursed on the golf course
loan at December 31, 1999 was $1.5 million.  This  represents the Bank's portion
of this loan that was not  participated  to another local bank. The  residential
development  loan  has a  commitment  of  $1.75  million  and had  $1.6  million
disbursed.  The  Bank  holds a deed of  trust on the  development  and  personal
guarantees of the developers on the development loan.

         Construction  financing  generally  is  considered  to involve a higher
degree of risk of loss than  long-term  financing  on  improved,  occupied  real
estate.  Risk of loss on a  construction  loan is  dependent  largely  upon  the
accuracy  of the initial  estimate  of the  property's  value at  completion  of
construction and the estimated cost (including interest) of construction. During
the  construction  phase,  a number of factors  could  result in delays and cost
overruns.  If the estimate of  construction  costs proves to be inaccurate,  the
Bank may be required to advance funds beyond the amount originally  committed to
permit  completion  of  construction.  If the  estimate  of value  proves  to be
inaccurate, the Bank may be confronted, at or prior to the maturity of the loan,
with a property  having a value which is  insufficient to assure full repayment.
The ability of a builder to sell  completed  residences  will  depend on,  among
other  things,  demand,  pricing,  availability  of  comparable  properties  and
economic  conditions.  The Bank has  sought to  minimize  this risk by  limiting
construction  lending to qualified  borrowers  in the Bank's  market area and by
limiting the aggregate amount of outstanding construction loans.

         Consumer  Lending.  The Bank's  consumer  loans  consist of home equity
loans  secured by second  mortgages on  single-family  residences  in the Bank's
market area,  automobile loans,  demand loans secured by savings accounts at the
Bank and other loans.  These loans totaled  approximately  $18.5  million,  $3.6
million,  $137,000 and $2.8  million,  respectively,  at December  31, 1999.  At
December 31, 1999, the Bank had 1,906 consumer loans, with a median loan balance
of  $13,700,  none of which had a balance  exceeding  $237,000,  and none of the
Bank's ten largest  consumer  loans was  adversely  classified  or designated by
management.


                                        7
<PAGE>

         The  Bank  makes  second  mortgage  loans  secured  by  the  borrower's
residence.  These loans, combined with the first mortgage loan, which usually is
from the  Bank,  generally  are  limited  to 85% of the  appraised  value of the
residence.  The Bank has emphasized this form of lending in recent years because
of its shorter term and higher yield.

         The Bank's  automobile  loans are generally  made directly  rather than
through dealers.  The Bank faces  substantial  competition for automobile loans,
particularly  from  manufacturers  who  offer  low  rate  financing  as a  sales
incentive.  The Bank has de-emphasized  automobile lending over the past several
years.

         The Bank  generally  makes  savings  account loans for up to 90% of the
balance of the account. The interest rate on these loans generally is indexed to
the rate paid on the account,  and interest is billed on a monthly basis.  These
loans are payable on demand,  and the account must be pledged as  collateral  to
secure the loan.

         Consumer loans  generally  involve more risk than first mortgage loans.
Repossessed  collateral for a defaulted loan may not provide an adequate  source
of repayment  of the  outstanding  loan  balance as a result of damage,  loss or
depreciation,  and the  remaining  deficiency  often  does not  warrant  further
substantial   collection  efforts  against  the  borrower.  In  addition,   loan
collections are dependent on the borrower's continuing financial stability,  and
thus are more likely to be adversely affected by job loss,  divorce,  illness or
personal bankruptcy. Further, the application of various federal and state laws,
including federal and state bankruptcy and insolvency laws, may limit the amount
which can be recovered. These loans may also give rise to claims and defenses by
a borrower  against the Bank,  and a borrower may be able to assert  against the
Bank  claims and  defenses  which it has  against  the seller of the  underlying
collateral.  In underwriting  consumer loans,  the Bank considers the borrower's
credit history,  an analysis of the borrower's  income,  expenses and ability to
repay the loan and the value of the collateral.

         Federally  chartered thrift institutions are authorized to make secured
and unsecured consumer loans up to 35% of the institution's assets. In addition,
a federal thrift  institution  has lending  authority above the 35% category for
certain consumer loans, such as home equity loans,  property  improvement loans,
mobile home loans and loans secured by savings accounts.

         Non-Residential  Real Estate Lending.  The Bank originates a variety of
non-residential   real  estate  loans  in  order  to  benefit  from  the  higher
origination fees and interest rates, as well as shorter terms to maturity,  than
could be obtained from single-family  mortgage loans. The Bank's non-residential
real estate lending  includes  commercial real estate loans secured by churches,
office and apartment buildings and other income-producing  commercial properties
as well as  loans  for the  development  of land.  These  loans  generally  have
annually  adjustable  interest  rates,  with  limitations  on adjustments of two
percentage points per year, and maximum loan-to-value ratios of 75%. At December
31, 1999, the Bank had $7.2 million in  non-residential  real estate loans.  The
Bank's largest  non-residential real estate loan at December 31, 1999 was a $1.8
million  residential  development loan on which $1.6 million had been disbursed.
Its next  largest  non-residential  real estate loan was a $1.6 million loan for
golf course  renovation on which $1.5 million had been disbursed at December 31,
1999.  The Bank's  third  largest  non-residential  loan was a $1.4 million loan
secured by a manufacturing  plant. The properties securing each of the foregoing
loans are located in Bristol,  Tennessee. None of these loans were classified by
management  as  substandard,  doubtful or loss or  designated  by  management as
special  mention at that  date.  For  information  regarding  the  Bank's  asset
classification  policies and nonperforming  assets,  see "Asset  Classification,
Allowances for Losses and Nonperforming Assets."

         Non-residential  real estate  lending  entails  significant  additional
risks  compared  with one- to  four-family  residential  lending.  For  example,
commercial  real estate loans  typically  involve  large loan balances to single
borrowers or groups of related  borrowers,  the payment experience on such loans
typically is dependent on the successful  operation of the real estate  project,
and these risks can be significantly impacted by supply and demand conditions in
the market for multi-family  residential units and commercial office space, and,
as such, may be subject to a greater extent to adverse conditions in the economy
generally.  In addition,  church  loans may be  dependent on the  congregation's
voluntary  contributions,  which may be affected by local employment  levels and
other  factors.  Land  development  loans involve  higher risks than other loans
since the value of the  property  securing  the loan  depends on the  successful
completion of

                                        8
<PAGE>

the  project,  which can be  affected  by the  changes in the  national or local
economy  and other  factors  that might  influence  the demand for  housing.  To
minimize the effects of these risks, the Bank generally  limits  commercial real
estate and  development  lending to its market area and to borrowers  with which
management  has  substantial  experience  or who are  otherwise  well  known  to
management.  It is the  Bank's  policy to obtain  personal  guarantees  from all
principals  obtaining commercial real estate and development loans. In assessing
the  value  of such  guarantees,  the Bank  reviews  the  individual's  personal
financial   statements,   credit  reports,   tax  returns  and  other  financial
information.

         The  aggregate  amount  of  loans  which  federally  chartered  savings
institutions may make on the security of liens on commercial real estate may not
exceed 400% of the institution's capital; however, the limits on commercial real
estate  lending do not require  divestiture  of any loan or investment  that was
lawful when made.

         Commercial  Lending.  The Bank  offers  commercial  loans  for  various
business purposes on a selected basis and in limited amounts in its market area.
At December  31,  1999,  the Bank's  commercial  loans  totaled $4.6 million and
primarily consisted of small business loans unsecured or secured by equipment or
other collateral. At December 31, 1999, the Bank had 41 commercial loans, with a
median loan balance of approximately  $112,000, none of which had an outstanding
balance  exceeding  $700,000.  At that date,  none of these loans were adversely
classified or designated by management.

         Commercial  business  loans  generally  involve  more risk  than  first
mortgage loans.  Repossessed  collateral for a defaulted loan may not provide an
adequate source of repayment of the outstanding credit obligation as a result of
damage,  loss or  depreciation,  and the  remaining  deficiency  often  does not
warrant  further  substantial   collection  efforts  against  the  borrower.  In
addition,  collections  are  dependent on the  borrower's  continuing  financial
stability,  and thus are more  likely  to be  adversely  affected  by job  loss,
divorce,  illness or personal  bankruptcy.  Further,  the application of various
federal and state laws,  including  federal and state  bankruptcy and insolvency
laws,  may limit the amount which can be recovered.  These  financings  may also
give rise to claims and defenses by a borrower  against the Bank, and a borrower
may be able to assert  against the Bank claims and defenses which it has against
the seller of the underlying collateral.  In underwriting  commercial loans, the
Bank  considers the  borrower's  credit  history,  an analysis of the borrower's
income,  expenses  and  ability  to repay  the  obligation  and the value of the
collateral.  The  Bank's  risks  associated  with  commercial  loans  have  been
minimized by the modest amount of such loans made by the Bank.

         The Bank  generally  would be permitted  to make secured and  unsecured
loans for commercial,  corporate,  business and agricultural purposes, including
issuing  letters of credit and engaging in inventory  financing  and  commercial
leasing  activities,  in an  aggregate  outstanding  amount  of up to 10% of the
Bank's assets.

         Loan  Solicitation  and Processing.  The Bank's loan  originations  are
derived from a number of sources,  including  referrals  by realtors,  builders,
depositors,  borrowers and mortgage brokers,  as well as walk-in customers.  The
Bank's solicitation  programs consist of calls by the Bank's branch managers and
loan  officers  to local  realtors  and  builders  and  advertisements  in local
newspapers and billboards and radio broadcasts. Real estate loans are originated
by the Bank's  staff loan  officers as well as the Bank's  branch  managers  and
executive  officers,  none of whom receives  commissions for loan  originations.
Loan  applications are accepted at each of the Bank's offices for processing and
approval,  except the West State Street  office which  forwards real estate loan
applications to the main office.

         Upon receipt of a loan  application  from a prospective  borrower,  the
Bank's staff preliminarily reviews the information provided and makes an initial
determination  regarding the qualification of the borrower.  If not disapproved,
the  application  then  is  placed  in  processing,  and  a  credit  report  and
verifications  are ordered to verify specific  information  relating to the loan
applicant's  employment,  income and credit standing. It is the Bank's policy to
obtain an  appraisal of the real estate  intended to secure a proposed  mortgage
loan from salaried staff appraisers.  It is the Bank's policy to obtain personal
guarantees from the principals on all loans.  Except when the Bank becomes aware
of a particular risk of environmental contamination, the Bank generally does not
obtain a formal  environmental  report on the real  estate at the time a loan is
made.


                                        9
<PAGE>

         It is the Bank's  policy to record a lien on the real  estate  securing
the loan and to obtain a title insurance  policy which insures that the property
is free of prior  encumbrances.  Borrowers  must also  obtain  hazard  insurance
policies prior to closing and, when the property is in a designated flood plain,
paid flood insurance policies. Most borrowers are also required to advance funds
on a monthly  basis  together  with each payment of principal  and interest to a
mortgage escrow account from which the Bank makes  disbursements  for items such
as real estate taxes.

         The Board of Directors has the overall responsibility and authority for
general  supervision  of the Bank's  loan  policies.  The Board has  established
written  lending  policies for the Bank. The Bank's  officers and loan committee
approve  loans up to specified  limits above which the approval of the Board may
be required.  Loan applicants are promptly notified of the decision of the Bank.
It has been  management's  experience that  substantially all approved loans are
funded, particularly during the recent periods of active refinancing activity.

         Interest  Rates and Loan Fees.  Interest  rates  charged by the Bank on
mortgage loans are primarily determined by competitive loan rates offered in its
market  area and the Bank's  minimum  yield  requirements.  Mortgage  loan rates
reflect factors such as prevailing  market  interest rate levels,  the supply of
money  available to the savings  industry  and the demand for such loans.  These
factors  are in turn  affected  by general  economic  conditions,  the  monetary
policies of the federal  government,  including the Federal  Reserve Board,  the
general  supply of money in the economy,  tax policies and  governmental  budget
matters.

         The  Bank  receives  fees  in  connection  with  loan  commitments  and
originations,  loan  modifications,   late  payments  and  changes  of  property
ownership and for miscellaneous  services related to its loans. Loan origination
fees are  calculated as a percentage of the loan  principal.  The Bank typically
receives  fees of up to two points  (one  point  being  equivalent  to 1% of the
principal  amount of the loan) in connection  with the origination of fixed-rate
and  adjustable-rate  residential  mortgage loans.  The excess,  if any, of loan
origination fees over direct loan origination  expenses is deferred and accreted
into income over the contractual life of the loan using the interest method.  If
a loan is prepaid,  refinanced or sold, all remaining deferred fees with respect
to such loan are taken into income at such time.

         Collection Policies. When a borrower fails to make a payment on a loan,
the Bank generally takes prompt steps to have the delinquency cured and the loan
restored to current  status.  Once the payment grace period has expired (in most
instances 15 days after the due date),  a late notice is mailed to the borrower,
and a late  charge  is  imposed,  if  applicable.  If  payment  is not  promptly
received,  a second  notice is sent ten days after the  expiration  of the grace
period. If the loan becomes 45 days delinquent,  the borrower is contacted,  and
efforts are made to formulate an affirmative plan to cure the delinquency.  If a
loan  becomes  60 days  delinquent,  the loan is  reviewed  by the  Bank's  loan
committee,  and if payment is not made,  management  may pursue  foreclosure  or
other appropriate action. If a loan remains delinquent 90 days or more, the Bank
generally initiates foreclosure proceedings.

         Asset  Classification,  Allowances for Losses and Nonperforming Assets.
Federal regulations require savings institutions to classify their assets on the
basis of quality on a regular basis. An asset is classified as substandard if it
is determined to be  inadequately  protected by the current net worth and paying
capacity  of the  obligor  or of the  collateral  pledged,  if any.  An asset is
classified as doubtful if full collection is highly  questionable or improbable.
An asset is  classified  as loss if it is  considered  uncollectible,  even if a
partial  recovery could be expected in the future.  The regulations also provide
for a special  mention  designation,  described as assets which do not currently
expose an institution to a sufficient  degree of risk to warrant  classification
but  do  possess  credit   deficiencies   or  potential   weaknesses   deserving
management's  close  attention.  Assets  classified as  substandard  or doubtful
require an institution to establish  general  allowances for loan losses.  If an
asset or  portion  thereof  is  classified  loss,  an  institution  must  either
establish  a specific  allowance  for loss in the  amount of the  portion of the
asset classified loss, or charge-off such amount. Federal examiners may disagree
with an institution's classifications.  If an institution does not agree with an
examiner's  classification of an asset, it may appeal this  determination to the
OTS  Regional  Director.  The Bank  regularly  reviews  its assets to  determine
whether any assets require  classification  or  re-classification.  The Board of
Directors  reviews and approves all  classifications.  At December 31, 1999, the
Bank had no  assets  classified  as loss,  no  assets  classified  as  doubtful,
$277,000 of assets classified as substandard and no assets designated as special
mention. The Bank's total

                                       10
<PAGE>

adversely  classified  assets  represented  0.24% of the Bank's total assets and
2.1% of the Bank's Tier 1 capital at December 31, 1999.

         In extending  credit,  the Bank  recognizes  that losses will occur and
that the risk of loss will vary with,  among  other  things,  the type of credit
being  extended,  the  creditworthiness  of the  obligor  over  the  term of the
obligation,   general  economic  conditions  and,  in  the  case  of  a  secured
obligation,  the quality of the security.  It is management's policy to maintain
allowances  for  losses  based  on,  among  other  things,  regular  reviews  of
delinquencies and credit portfolio  quality,  character and size, the Bank's and
the  industry's  historical  and  projected  loss  experience  and  current  and
forecasted economic conditions. The Bank increases its allowance for loan losses
by charging  provisions for losses against the Bank's income.  Federal examiners
may disagree with an institution's allowance for loan losses.

         Management  actively  monitors the Bank's asset quality and charges off
loans and properties  acquired in settlement of loans against the allowances for
losses on such loans and such properties when appropriate and provides  specific
loss allowances when necessary.  Although  management  believes it uses the best
information  available to make determinations with respect to the allowances for
losses,  future  adjustments  may be  necessary  if economic  conditions  differ
substantially from the economic conditions in the assumptions used in making the
initial determinations.

         The Bank's  methodology for establishing the allowance for losses takes
into consideration  probable losses that have been identified in connection with
specific  assets as well as  losses  that  have not been  identified  but can be
expected to occur.  Management conducts regular reviews of the Bank's assets and
evaluates  the  need to  establish  allowances  on the  basis  of  this  review.
Allowances are established by the Board of Directors on a regular basis based on
an  assessment  of risk in the  Bank's  assets  taking  into  consideration  the
composition and quality of the portfolio, delinquency trends, current charge-off
and loss  experience,  the state of the real estate market,  regulatory  reviews
conducted  in  the  regulatory   examination  process  and  economic  conditions
generally. Allowances are provided for individual assets, or portions of assets,
when ultimate  collection is  considered  improbable by management  based on the
current payment status of the assets and the fair value or net realizable  value
of the security. At the date of foreclosure or other repossession or at the date
the Bank determines a property is an  "in-substance  foreclosed"  property,  the
Bank  transfers  the property to real estate  acquired in settlement of loans at
the lower of cost or fair value.  Fair value is defined as the amount in cash or
cash-equivalent  value of other  consideration  that a property would yield in a
current  sale  between a  willing  buyer and a  willing  seller.  Fair  value is
measured by market  transactions.  If a market does not exist, fair value of the
property is estimated  based on selling  prices of similar  properties in active
markets  or,  if  there  are  no  active  markets  for  similar  properties,  by
discounting  a forecast of expected cash flows at a rate  commensurate  with the
risk involved.  Fair value  generally is determined  through an appraisal at the
time of foreclosure.  At December 31, 1999, the Bank held no properties acquired
in settlement of loans for which market values were  unavailable.  Any amount of
cost in excess of fair  value is  charged-off  against  the  allowance  for loan
losses.  The Bank  records  an  allowance  for  estimated  selling  costs of the
property immediately after foreclosure.  Subsequent to acquisition, the property
is  periodically  evaluated by management and an allowance is established if the
estimated fair value of the property,  less estimated  costs to sell,  declines.
If, upon ultimate disposition of the property, net sales proceeds exceed the net
carrying value of the property, a gain on sale of real estate is recorded.


                                       11
<PAGE>

         The following table sets forth an analysis of the Bank's  allowance for
loan losses for the periods indicated.

<TABLE>
<CAPTION>
                                                Year Ended December 31,
                                              ----------------------------
                                               1998               1999
                                              ---------          ---------
                                                (Dollars in thousands)
<S>                                           <C>                <C>
Balance at beginning of period..............  $     125          $     194
                                              ---------          ---------

Loans charged-off:
  Real estate -- mortgage:
    Residential.............................         --                 28
    Commercial..............................         --                 --
  Consumer..................................        204                 75
                                              ---------          ---------
Total charge-offs...........................        204                103
                                              ---------          ---------

Recoveries:
  Real estate -- mortgage:
     Residential............................         --                 --
     Commercial.............................         --                 --
  Consumer..................................         41                 39
                                              ---------          ---------
Total recoveries............................         41                 39
                                              ---------          ---------
Net loans charged-off.......................        163                 64
                                              ---------          ---------
Provision for loan losses...................        232                 85
                                              ---------          ---------

Balance at end of period....................  $     194          $     215
                                              =========          =========

Ratio of net charge-offs to average
  loans outstanding during the period.......       0.20%              0.07%
                                              =========          =========
</TABLE>

         The  following  table  allocates the allowance for loan losses by asset
category  at the  dates  indicated.  The  allocation  of the  allowance  to each
category is not  necessarily  indicative  of future losses and does not restrict
the use of the allowance to absorb losses in any category.

<TABLE>
<CAPTION>
                                                                  At December 31,
                                                     -------------------------------------------
                                                             1998                1999
                                                     --------------------  ---------------------
                                                               Percent               Percent
                                                               of Loans              of Loans
                                                              in Category            in Category
                                                               to Total              to Total
                                                     Amount    Loans(1)     Amount   Loans(1)
                                                     ------- ------         -------  ------
                                                             (Dollars in thousands)
<S>                                                  <C>     <C>           <C>       <C>
Real estate:
  Residential (2)..................................  $    31  45.48%        $    35   45.67%
  Construction.....................................       31  11.76              30    9.28
  Commercial (3)...................................       31  10.98              40   11.76
Consumer...........................................      101  31.78             110   33.29
                                                     ------- ------         -------  ------
      Total allowance for loan losses..............  $   194 100.00%        $   215  100.00%
                                                     ======= ======         =======  ======
</TABLE>
- ----------------
     (1) Before  deductions for loans in process,  net deferred loans,  fees and
         allowance for loan losses.
     (2) Includes loans held for sale.
     (3) Includes multi-family residential and non-residential real estate
         loans.

                                       12
<PAGE>

         Numerous  financial  institutions  throughout  the United  States  have
incurred losses in recent years due to significant  increases in loss provisions
and charge-offs  resulting largely from higher levels of loan  delinquencies and
foreclosures.  Depressed real estate market  conditions have adversely  affected
the  economies of various  regions and have had a severe impact on the financial
condition and businesses of many of the financial institutions doing business in
these areas.  Considerable  uncertainty  exists as to the future  improvement or
deterioration  of the real estate markets in these  regions,  or of its ultimate
impact on these financial  institutions.  As a result of declines in real estate
market values and significant losses experienced by many financial institutions,
there has been a greater level of scrutiny by regulatory authorities of the loan
portfolios of financial institutions  undertaken as part of examinations of such
institutions by the FDIC, OTS or other federal or state  regulators.  Results of
recent  examinations  indicate  that  these  regulators  may  be  applying  more
conservative  criteria  in  evaluating  real  estate  market  values,  requiring
significantly  increased provisions for losses on loans and real estate acquired
in settlement of such loans. While management  believes the Bank has established
its existing loss  allowances in accordance with generally  accepted  accounting
principles,  there can be no assurance that regulators,  in reviewing the Bank's
assets,  will not make the Bank increase its loss allowance,  thereby negatively
affecting the Bank's reported financial condition and results of operations.

         The Bank ceases  accruing  interest on a loan when the loan  becomes 90
days  delinquent,  unless,  in the opinion of  management,  full  collection  of
principal or interest is likely.  Interest  accrued  prior to a loan becoming 90
days past due is retained in income.  Such interest is considered as part of the
total  investment  in  determining  the need for an  allowance  for losses.  Any
interest received in excess of the amount  previously  accrued on such a loan is
recorded in income in the period of recovery.

         The following table sets forth  information  with respect to the Bank's
nonperforming  assets at the dates  indicated.  At each of these dates, the Bank
did not have any nonaccrual or restructured loans.

<TABLE>
<CAPTION>
                                                                          At December 31,
                                                                   ------------------------
                                                                    1998               1999
                                                                   ------             -----
                                                                      (Dollars in thousands)
<S>                                                             <C>                <C>
Accruing loans which are contractually
  past due 90 days or more:
    Residential real estate....................................  $      --          $     160
    Consumer...................................................         84                 49
                                                                 ---------          ---------
       Total...................................................  $      84          $     209
                                                                 =========          =========

Percentage of total loans, net.................................       0.10%              0.23%
                                                                 =========          =========

Other nonperforming assets (1).................................  $     149          $      --
                                                                 =========          =========

Percentage of all nonperforming
  assets to total assets.......................................       0.21%              0.18%
                                                                 =========          =========
</TABLE>
- -------------------------
(1)      Other  nonperforming  assets  represents  property acquired by the Bank
         through foreclosure or repossession or accounted for as an in-substance
         foreclosure. This property is carried at its net realizable value.


         At December 31, 1999, management had identified no loans which were not
reflected  in the  preceding  table,  but as to which  known  information  about
possible credit problems of borrowers caused management to have doubts as to the
ability of the borrowers to comply with present loan repayment terms.




                                       13
<PAGE>

Mortgage-Backed Securities

         The Bank maintains a portfolio of mortgage-backed securities in the
form of FHLMC and FNMA participation certificates. FNMA and FHLMC certificates
are each guaranteed by their respective agencies as to principal and interest.
Mortgage-backed securities generally entitle the Bank to receive a pro rata
portion of the cash flows from an identified pool of mortgages. Although
mortgage-backed securities generally yield less than the loans which are
exchanged for such securities, they present substantially lower credit risk,
they are more liquid than individual mortgage loans, and they may be used to
collateralize obligations of the Bank.

         The following table sets forth information regarding the Bank's
mortgage-backed securities at the dates indicated.

<TABLE>
<CAPTION>
                                         At December 31,
                                   ------------------------
                                    1998               1999
                                   ------             -----
                                      (In thousands)
           <S>                   <C>                <C>
           FHLMC...............  $ 10,805           $ 14,076
           FNMA................     1,624              2,999
                                 --------           --------
                Total..........  $ 12,429           $ 17,075
                                 ========           ========
</TABLE>

         The following table sets forth information regarding the scheduled
maturities, amortized costs, market value and weighted average yields for the
Bank's mortgage-backed securities at December 31, 1999. Expected maturities will
differ from contractual maturities due to scheduled repayments and because
borrowers may have the right to call or prepay obligations with or without
prepayment penalties. The following table does not take into consideration the
effects of scheduled repayments or the effects of possible prepayments.

<TABLE>
<CAPTION>
                              One to Five Years        Five to Ten Years      More Than Ten Years  Total Mortgage-Backed Securities
                              -------------------    ---------------------    --------------------  --------------------------------

                              Carrying   Average     Carrying     Average     Carrying    Average  Carrying   Market    Average
                               Value      Yield        Value       Yield       Value       Yield    Value     Value     Yield
                              --------   ---------   ----------   ---------   ---------- ---------  -------  -------    -------
                                                                               (Dollars in thousands)
<S>                           <C>       <C>          <C>          <C>         <C>         <C>      <C>      <C>       <C>
FHLMC.......................  $    756   7.00%       $    883      6.00%      $ 12,437    6.23%    $14,076   $14,076   6.26%
FNMA........................        --     --             928      5.50          2,071    5.72       2,999     2,999   5.65
                              --------               --------                 --------             -------   -------
     Total..................  $    756   7.00        $  1,811      5.74       $ 14,508    6.16     $17,075   $17,075   6.15
                              ========               ========                 ========             =======   =======

</TABLE>

         For additional information, see Note 5 to the Notes to Consolidated
Financial Statements.


Investment Activities

         The Bank is permitted under federal law to make certain investments,
including investments in securities issued by various federal agencies and state
and municipal governments, deposits at the FHLB of Cincinnati, certificates of
deposits in federally insured institutions, certain bankers' acceptances and
federal funds. The Bank may also invest, subject to certain limitations, in
commercial paper having one of the two highest investment ratings of a
nationally recognized credit rating agency, and certain other types of corporate
debt securities and mutual funds. Federal regulations require the Bank to
maintain an investment in FHLB of Cincinnati stock and a minimum amount of
liquid assets which may be invested in cash and specified securities. From time
to time, the OTS adjusts the percentage of liquid assets which savings
institutions are required to maintain. For additional information, see
"Regulation of the Bank -- Liquidity Requirements."

                                       14
<PAGE>

         The general objectives of the Bank's investment policy are (i) to
provide liquidity to meet day to day, cyclical and long-term changes in the
composition of assets and to increase the interest rate sensitivity of the
Bank's assets, (ii) to make a strong and stable contribution to earnings, (iii)
to provide a suitable balance of quality and diversification to the Bank's
assets, and (iv) to absorb funds when loan demand is weak and to provide
lendable funds when demand is strong. Currently, the Bank's investment portfolio
consists of cash, FHLB stock, overnight deposits and deposits in the FHLB of
Cincinnati.

         The Bank's investment policy expressly prohibits the Bank from
investing in any futures, options or high risk mortgage derivatives, including
residual interests in collateralized mortgage obligations and other real estate
mortgage investment conduits, stripped mortgage-backed securities and other
investments that exhibit a high degree of price volatility. In accordance with
this policy, management historically has avoided investments involving a high
degree of market, interest rate, credit or other risk.

         The following table sets forth information regarding the Company's
investment securities and other investments at the dates indicated.

<TABLE>
<CAPTION>
                                                          At December 31,
                                                         -----------------
                                                          1998        1999
                                                         ------      -----
                                                          (In thousands)
<S>                                                    <C>         <C>
         Investment securities:
           U.S. government and agency securities.....  $   1,508   $      --
           Equity securities.........................          4           4
                                                       ---------   ---------
              Total investment securities............      1,512           4
         Interest-earning deposits...................      8,081       2,277
         FHLB stock..................................        773         829
                                                       ---------   ---------
              Total investments .....................  $  10,366   $   3,110
                                                       =========   =========
</TABLE>

         The following table sets forth information regarding the scheduled
maturities and weighted average yields for each range of maturities of the
Bank's investment securities and certain other investments at December 31, 1999.

<TABLE>
<CAPTION>
                                                                                                                    Total
                            Less than One Year   One to Five Years   Five to Ten Years  More than Ten Years   Investment Portfolio
                            ------------------  ------------------  ------------------  -------------------  ----------------------
                            Carrying  Average   Carrying   Average  Carrying  Average   Carrying   Average Carrying  Market  Average
                              Value     Yield    Value      Yield    Value     Yield     Value      Yield   Value    Value    Yield
                            --------- -------  --------    -------  -------   -------   ------     ------  -------  -------  ------
                                                                                 (Dollars in thousands)
<S>                         <C>                 <C>                 <C>                 <C>         <C>    <C>      <C>       <C>
Equity securities (1).....  $    --             $     --            $    --             $     4     133%   $      4        4   133%
                            -------             --------            -------             -------            --------  -------
     Total................  $    --             $     --            $    --             $     4            $      4  $     4
                            =======             ========            =======             =======            ========  =======
</TABLE>
- ---------
     (1) Consists of common stock issued by Tennessee Life Insurance Company,
carried at cost.

         For additional information, see Note 3 to the Notes to Consolidated
Financial Statements.




                                       15
<PAGE>

Deposit Activity and Other Sources of Funds

         General.  Deposits  are the  primary  source  of the  Bank's  funds for
lending and other investment purposes. In addition to deposits, the Bank derives
funds  from  loan   principal   repayments,   interest   payments  and  maturing
investments.  Loan  repayments  and interest  payments  are a relatively  stable
source of funds, while deposit inflows and outflows are significantly influenced
by prevailing market interest rates and money market conditions.  Borrowings may
be used to supplement the Bank's available funds, and from time to time the Bank
has borrowed funds from the FHLB of Cincinnati.

         Deposits. The Bank attracts deposits principally from within its market
area by  offering a variety  of  deposit  instruments,  including  passbook  and
statement  accounts and  certificates  of deposit which range in term from seven
days to ten years.  Deposit terms vary,  principally on the basis of the minimum
balance  required,  the length of time the funds must  remain on deposit and the
interest rate. The Bank also offers Individual Retirement Accounts ("IRAs").

         The Bank's  policies are designed  primarily to attract  deposits  from
local  residents  through the Bank's branch network rather than from outside the
Bank's market area.  The Bank competes for deposits with other  institutions  in
its market area by offering deposit  instruments that are  competitively  priced
and by providing personal customer service through a knowledgeable and efficient
staff.  The Bank's  interest  rates,  maturities,  service  fees and  withdrawal
penalties  on  deposits  are  established  by  management  on a periodic  basis.
Management  determines deposit interest rates and maturities based on the Bank's
funds  acquisition  and  liquidity  requirements,  the rates  paid by the Bank's
competitors,  the Bank's growth goals and applicable regulatory restrictions and
requirements. The Bank does not solicit deposits from brokers and currently does
not bid for governmental deposits.

         The Bank attracts and maintains IRAs by offering  competitive rates and
terms, providing personal customer service in management of the accounts, and by
servicing the accounts without administrative fees. Management believes that IRA
deposits  provide a valuable source of relatively  stable  long-term funds which
are beneficial in the Bank's asset/liability management.

         The Bank plans to remain  competitive  in its  primary  market  area by
introducing  new products and services which include  various  checking  account
products,  enhancements to the savings portfolio,  offering competitive interest
rates and fees, and to attract new customers by providing full service banking.


                                       16
<PAGE>

         The following table sets forth the average balances and interest rates
based on month-end balances for certificates of deposit and non-certificate
accounts as of the dates indicated.

<TABLE>
<CAPTION>
                                                           Year Ended December 31,
                                         ---------------------------------------------------------
                                                   1998                              1999
                                         -------------------------          ----------------------
                                         Interest-                          Interest-
                                         Bearing                            Bearing
                                         Demand             Time            Demand              Time
                                         Deposits         Deposits          Deposits          Deposits
                                         --------         --------          --------          --------
                                                              (Dollars in thousands)
<S>                                      <C>               <C>              <C>               <C>
Average balance........................  $25,756           $56,071          $25,231           $54,448
Average rate...........................     3.64%             5.04%            3.97%             5.12%

</TABLE>

         The following table sets forth the time deposits in the Bank classified
by rates at the dates indicated.

<TABLE>
<CAPTION>
                                               At December 31,
                                         ------------------------
                                          1998               1999
                                         ------             -----
                                                (In thousands)
              <S>                       <C>               <C>
              2 -  3.99%...............  $    255          $    173
              4 -  5.99%...............    46,026            46,765
              6 -  7.99%...............     7,644            11,413
              8 -  9.99%...............        18                --
                                         --------          --------
                                         $ 53,943          $ 58,351
                                         ========          ========
</TABLE>

         The following table sets forth the amount and maturities of time
deposits in the Bank at December 31, 1999.

<TABLE>
<CAPTION>
                                                        Amount Due
                                  --------------------------------------------------------
                                 Less Than                                         After
Rate                              One Year        1-2 Years        2-3 Years       3 Years         Total
- ----                              --------        ---------        ---------       -------         -----
                                                                (In thousands)
<S>                               <C>             <C>            <C>             <C>              <C>
 2 -  3.99%.....................  $     162       $       11     $       --      $       --       $      173
 4 -  5.99%.....................     37,642            6,586          1,318           1,219           46,765
 6 -  7.99%.....................      7,061            2,947            988             417           11,413
                                  ---------       ----------     ----------      ----------       ----------
                                  $  44,865       $    9,544     $    2,306      $    1,636       $   58,351
                                  =========       ==========     ==========      ==========       ==========
</TABLE>

         The following table indicates the amount of the certificates of deposit
of $100,000 or more in the Bank by time remaining until maturity at December 31,
1999.

<TABLE>
<CAPTION>
                                                                          Certificates
                 Maturity Period                                 of Deposit
                 ---------------                              ---------------
                                                               (In thousands)
                  <S>                                         <C>
                  Three months or less.......................  $    1,043
                  Over three through six months                     1,771
                  Over six through 12 months.................       5,148
                  Over 12 months.............................       6,524
                                                               ----------
                      Total..................................  $   14,486
                                                               ==========
</TABLE>

                                       17
<PAGE>

         For additional  information,  see Note 10 to the Notes to  Consolidated
Financial Statements.

         Borrowings.  Savings deposits historically have been the primary source
of funds for the Bank's lending,  investment and general  operating  activities.
The Bank is authorized,  however, to use advances from the FHLB of Cincinnati to
supplement  its  supply  of  lendable  funds  and  to  meet  deposit  withdrawal
requirements.  The  FHLB of  Cincinnati  functions  as a  central  reserve  bank
providing  credit for savings  institutions  and certain other member  financial
institutions.  As a member of the FHLB system, the Bank is required to own stock
in the FHLB of Cincinnati and is authorized to apply for advances.

         Advances are made pursuant to several different programs, each of which
has its own interest  rate and range of  maturities.  Advances  from the FHLB of
Cincinnati  are  secured  by the  Bank's  stock in the FHLB and a portion of the
Bank's mortgage loan portfolio.  At December 31, 1999, the Bank had $8.9 million
of  advances  outstanding  from the FHLB of  Cincinnati,  with rates of 4.53% to
6.00% and terms of up to nine years. For additional information,  see Note 11 to
the Notes to Consolidated Financial Statements.

<TABLE>
<CAPTION>

                                                         At or For the Year
                                                         Ended December 31,
                                                       ----------------------
                                                        1998             1999
                                                       ------           -----
                                                          (In thousands)
<S>                                                  <C>            <C>
     FHLB Advances:
     Amount outstanding at end of period...........  $   8,500      $   8,850
     Weighted average rate paid....................       4.95%          5.24%
     Maximum amount outstanding at any month end...  $   8,500      $  12,600
     Approximate average amount outstanding........  $   4,333      $   9,571
     Approximate weighted average rate paid........       4.82%          5.04%

</TABLE>

Subsidiary Activities

         Federally chartered savings  institutions are permitted to invest up to
2% of their assets in subsidiary service corporations,  plus an additional 1% in
subsidiaries  engaged in specific community purposes.  Federal  associations are
also authorized to make  investments  without limit in "operating  subsidiaries"
that engage solely in activities that federal associations may conduct directly.
The Bank's  principal wholly owned  subsidiary,  TCF Investors,  Inc.  ("TCFI"),
sells credit and mortgage life insurance and title insurance,  and provides land
surveying for the Bank. The Bank's other subsidiary,  Magnolia Investment, Inc.,
holds real estate  acquired by the Bank  through  foreclosure.  At December  31,
1999,  Magnolia  Investment,  Inc.  held one  property  with a net book value of
$78,000, which is held as rental property.

         Savings  institutions  whose  deposits  are  insured  by the  SAIF  are
required to give the FDIC and the OTS 30 days' prior notice before  establishing
or  acquiring  a new  subsidiary,  or  commencing  any new  activity  through an
existing subsidiary. Both the FDIC and the Director of the OTS have authority to
order  termination  of  subsidiary  activities  determined to pose a risk to the
safety or soundness of the institution.

Regulation of the Bank

         General.  As a federal  savings bank,  the Bank is subject to extensive
regulation by the OTS. The lending  activities and other investments of the Bank
must  comply  with  various  federal  regulatory   requirements,   and  the  OTS
periodically   examines  the  Bank  for  compliance   with  various   regulatory
requirements.  The FDIC also has the authority to conduct special  examinations.
The Bank must file reports with OTS  describing  its  activities  and  financial
condition

                                       18
<PAGE>

and is also subject to certain reserve  requirements  promulgated by the Federal
Reserve Board.  This  supervision  and regulation is intended  primarily for the
protection of depositors.

         FHLB System. The Bank is a member of the FHLB System, which consists of
12 district FHLBs subject to supervision  and regulation by the Federal  Housing
Finance Board ("FHFB").  The FHLBs provide a central credit  facility  primarily
for  member  institutions.  As a member of the FHLB of  Cincinnati,  the Bank is
required to acquire and hold shares of capital  stock in the FHLB of  Cincinnati
in an amount at least equal to 1% of the aggregate unpaid prin cipal of its home
mortgage  loans,  home  purchase  contracts,  and  similar  obligations  at  the
beginning of each year,  or 1/20 of its advances  (borrowings)  from the FHLB of
Cincinnati,  whichever  is  greater.  The  Bank  was  in  compliance  with  this
requirement  with an investment in FHLB of Cincinnati stock at December 31, 1999
of $829,000.

         The FHLB of  Cincinnati  serves as a reserve  or  central  bank for its
member  institutions  within its assigned district.  It is funded primarily from
proceeds  derived from the sale of consolidated  obligations of the FHLB System.
It makes  advances  to  members  in  accordance  with  policies  and  procedures
established  by the FHFB and the Board of Directors  of the FHLB of  Cincinnati.
Long-term  advances  may only be made for the  purpose  of  providing  funds for
residential  housing finance. At December 31, 1999, the Bank had $8.9 million in
advances  outstanding  with the FHLB of  Cincinnati.  See "Deposit  Activity and
Other Sources of Funds -- Borrowings."

         Liquidity Requirements.  The Bank is required to maintain average daily
balances of liquid assets (cash, deposits maintained pursuant to Federal Reserve
Board  requirements,   time  and  savings  deposits  in  certain   institutions,
obligations of state and political subdivisions thereof,  shares in mutual funds
with certain restricted  investment  policies,  highly rated corporate debt, and
mortgage-backed  securities)  equal to the  monthly  average  of not less than a
specified  percentage  (currently 4%) of its net  withdrawable  savings deposits
plus  short-term  borrowings.  Monetary  penalties may be imposed for failure to
meet liquidity  requirements.  The average daily liquidity ratio of the Bank for
the month of December 1999 was 4.85%.

         Qualified  Thrift Lender Test.  The Bank is subject to OTS  regulations
which use the concept of a Qualified Thrift Lender to determine  eligibility for
FHLB advances and for certain other purposes.  To qualify as a Qualified  Thrift
Lender, a savings  institution  must either qualify as a "domestic  building and
loan  association"  under the Internal  Revenue Code or maintain at least 65% of
its "portfolio"  assets in Qualified  Thrift  Investments.  Portfolio assets are
defined as total assets less intangibles, property used by a savings institution
in its business and  liquidity  investments  in an amount not  exceeding  20% of
assets.  Qualified Thrift Investments  consist of (i) loans, equity positions or
securities related to domestic,  residential real estate or manufactured housing
and  educational,  small business and credit card loans,  (ii) 50% of the dollar
amount of residential  mortgage  loans subject to sale under certain  conditions
and (iii)  stock in a FHLB or the FHLMC.  Subject to a 20% of  portfolio  assets
limit,  however,  savings  institutions  are able to treat as  Qualified  Thrift
Investments  200% of their  investments in loans to finance  "starter homes" and
loans for  construction,  development  or  improvement  of housing and community
service facilities or for financing small businesses in "credit-needy" areas. To
be qualified as a Qualified Thrift Lender,  a savings  institution must maintain
its status as a Qualified Thrift Lender for nine out of every 12 months. Failure
to qualify  as a  Qualified  Thrift  Lender  results  in a number of  sanctions,
including the imposition of certain operating  restrictions  imposed on national
banks.

         At  December  31,  1999,  approximately  92% of the Bank's  assets were
invested in Qualified Thrift Investments as currently defined.

         Regulatory Capital Requirements.  Under OTS capital standards,  savings
institutions must maintain "tangible" capital equal to at least 1.5% of adjusted
total assets,  "Tier 1" or "core" capital equal to at least 4% of adjusted total
assets (3% if the institution is rated CAMELS 1 under the OTS examination rating
system) and "total" capital (a combination of core and "supplementary"  capital)
equal to at least 8% of "risk-weighted" assets. In addition, the OTS has adopted
regulations which impose certain  restrictions on institutions that have a total
risk-based  capital  ratio that is less than 8.0%,  a ratio of Tier 1 capital to
risk-weighted  assets of less than 4.0% or a ratio of Tier 1 capital to adjusted
total  assets  of less  than  4.0%  (or 3.0% if the  institution  has a CAMELS 1
rating). For purposes of these regulations, Tier

                                       19
<PAGE>

1 capital  has the same  definition  as core  capital.  See  "Prompt  Corrective
Regulatory  Action."  Core  capital is defined  as common  stockholders'  equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
related surplus, minority interests in the equity accounts of fully consolidated
subsidiaries,   certain  nonwithdrawable   accounts  and  pledged  deposits  and
"qualifying  supervisory  goodwill."  Core capital is  generally  reduced by the
amount of a savings institution's  intangible assets for which no market exists.
Limited  exceptions  to the  deduction  of  intangible  assets are  provided for
mortgage and mortgage  servicing  rights and  qualifying  supervisory  goodwill.
Tangible  capital is given the same  definition  as core  capital,  but does not
include an exception for qualifying  supervisory  goodwill and is reduced by the
amount of all the savings  institution's  intangible  assets with only a limited
exception for mortgage servicing rights and purchased credit card relationships.

         Adjusted  total  assets  are a savings  institution's  total  assets as
determined under generally accepted accounting principles,  adjusted for certain
goodwill  amounts,  and  increased  by a pro  rated  portion  of the  assets  of
subsidiaries  in which the institution  holds a minority  interest and which are
not engaged in activities  for which the capital rules require  deduction of its
debt and equity investments.  Adjusted total assets are reduced by the amount of
assets that have been deducted from  capital,  the portion of the  institution's
investments  in  subsidiaries  that must be  netted  against  capital  under the
capital  rules and,  for purposes of the core  capital  requirement,  qualifying
supervisory goodwill. At December 31, 1999, the Bank's adjusted total assets for
purposes of the Tier 1 capital  requirements  were $117 million and the Bank was
in compliance with both its tangible and Tier 1 capital requirements.

         In determining  compliance with the risk-based capital  requirement,  a
savings  institution  is  allowed  to use both core  capital  and  supplementary
capital  provided the amount of  supplementary  capital used does not exceed the
institution's core capital.  Supplementary capital is defined to include certain
preferred stock issues,  nonwithdrawable  accounts and pledged  deposits that do
not qualify as core capital,  certain approved  subordinated debt, certain other
capital instruments,  a portion of the institution's general loss allowances and
up to 45% of unrealized gains on equity securities. Total core and supplementary
capital  are  reduced  by the  amount  of  capital  instruments  held  by  other
depository institutions pursuant to reciprocal arrangements,  the portion of the
savings  institution's  land loans and non-  residential  construction  loans in
excess of an 80%  loan-to-value  ratio and equity  investments  other than those
deducted from core and tangible  capital.  As of December 31, 1999, the Bank had
no land or non-residential  construction loans in excess of an 80% loan-to-value
ratio and no equity  investments for which OTS  regulations  require a deduction
from total capital.

         The risk-based  capital  requirement is measured against  risk-weighted
assets,   which  equal  the  sum  of  each  on-  balance-sheet   asset  and  the
credit-equivalent  amount of each  off-balance-sheet item after being multiplied
by an  assigned  risk  weight.  Under the OTS  risk-weighting  system,  cash and
securities backed by the full faith and credit of the U.S.  government are given
a 0% risk weight.  Mortgage-backed  securities  that qualify under the Secondary
Mortgage  Enhancement  Act,  including those issued,  or fully  guaranteed as to
principal  and interest,  by the FNMA or FHLMC,  are assigned a 20% risk weight.
Single-family first mortgages not more than 90 days past due with loan-to- value
ratios not exceeding  80%,  multi-family  first  mortgages not more than 90 days
past  due  with  loan-to-value   ratios  not  exceeding  80%  (75%  if  rate  is
adjustable),  annual net  operating  income  equal to not less than 120% of debt
service  (115% if loan is  adjustable),  and  certain  qualifying  loans for the
construction of one- to four-family  residences  pre-sold to home purchasers are
assigned  a risk  weight  of 50%.  Consumer  loans,  non-qualifying  residential
construction  loans and  commercial  real estate loans,  repossessed  assets and
assets more than 90 days past due, as well as all other assets not  specifically
categorized,  are  assigned  a risk  weight  of  100%.  The  portion  of  equity
investments not deducted from core or  supplementary  capital is assigned a 100%
risk-weight.  As of December  31,  1999,  the Bank's  risk-weighted  assets were
approximately  $93 million and the Bank was in compliance with its total capital
requirement.

         OTS risk-based capital  requirements  require that savings institutions
with more than a "normal" level of interest rate risk maintain  additional total
capital.  An  institution's  interest  rate  risk is  measured  in  terms of the
sensitivity  of its "net  portfolio  value" to changes in  interest  rates.  Net
portfolio  value is defined,  generally,  as the present  value of expected cash
inflows from existing  assets and  off-balance  sheet contracts less the present
value of expected cash outflows from existing  liabilities.  An institution will
be considered to have a "normal" level of interest rate risk exposure

                                       20
<PAGE>

if the decline in its net  portfolio  value after an  immediate  200 basis point
increase or decrease in market interest rates (whichever  results in the greater
decline) is less than two percent of the current estimated economic value of its
assets.  An  institution  with a greater than normal  interest rate risk will be
required  to  deduct  from  total  capital,  for  purposes  of  calculating  its
risk-based capital  requirement,  an amount (the "interest rate risk component")
equal to one-half the difference  between the  institution's  measured  interest
rate risk and the normal level of interest rate risk, multiplied by the economic
value of its total assets.

         The OTS calculates the  sensitivity of an  institution's  net portfolio
value based on data submitted by the  institution in a schedule to its quarterly
Thrift  Financial  Report and using the  interest  rate risk  measurement  model
adopted by the OTS. The amount of the interest rate risk  component,  if any, to
be  deducted  from  an  institution's   total  capital  will  be  based  on  the
institution's  Thrift Financial Report filed two quarters earlier.  Institutions
with less than $300 million in assets and a risk-based  capital  ratio above 12%
are  generally  exempt from filing the interest  rate risk  schedule  with their
Thrift Financial Reports.  However,  the OTS will require any exempt institution
that it determines  may have a high level of interest rate risk exposure to file
such schedule on a quarterly  basis.  Based on information  provided by the OTS,
management  does not  believe  that the Bank  would be  deemed to have more than
normal level of interest rate risk under the rule as of December 31, 1999.

         In addition to requiring  generally  applicable  capital  standards for
institutions,  the Director of the OTS is  authorized  to establish  the minimum
level of capital  for a savings  institution  at such amount or at such ratio of
capital-to- assets as the Director determines to be necessary or appropriate for
such  institution in light of the particular  circumstances  of the institution.
The  Director  of the OTS may treat the failure of any  institution  to maintain
capital at or above such level as an unsafe or unsound  practice and may issue a
directive  requiring any institution which fails to maintain capital at or above
the minimum  level  required by the  Director to submit and adhere to a plan for
increasing capital. Such an order may be enforced in the same manner as an order
issued by the FDIC.

         Deposit  Insurance.  The Bank is required to pay assessments based on a
percentage of its insured  deposits to the FDIC for insurance of its deposits by
the SAIF.  Under the Federal Deposit  Insurance Act, the FDIC is required to set
semi-annual  assessments for  SAIF-insured  institutions at a level necessary to
maintain the designated  reserve ratio of the SAIF at 1.25% of estimated insured
deposits or at a higher  percentage of estimated  insured deposits that the FDIC
determines to be justified by  circumstances  indicating a  significant  risk of
substantial future losses to the SAIF.

         The FDIC has  established  a risk-based  assessment  system for insured
depository  institutions.  Under the system,  the assessment rate for an insured
depository institution depends on the assessment risk classification assigned to
the  institution  by the FDIC  which  will be  determined  by the  institution's
capital  level  and  supervisory  evaluations.  Based  on the data  reported  to
regulators  for the date closest to the last day of the seventh month  preceding
the semi-annual  assessment  period,  institutions  are assigned to one of three
capital groups -- well capitalized,  adequately  capitalized or undercapitalized
- -- using the same  percentage  criteria  as under the prompt  corrective  action
regulations.  See "Prompt  Corrective  Regulatory  Action."  Within each capital
group,  institutions  are  assigned  to one of three  subgroups  on the basis of
supervisory  evaluations by the institution's  primary supervisory authority and
such  other   information  as  the  FDIC   determines  to  be  relevant  to  the
institution's  financial  condition and the risk posed to the deposit  insurance
fund.

         The FDIC's current assessment  schedule for SAIF deposit insurance sets
the  assessment  rate  for   well-capitalized   institutions  with  the  highest
supervisory  ratings  at zero and  institutions  in the lowest  risk  assessment
classification  are  assessed  at the  rate of  0.27% of  insured  deposits.  In
addition,  FDIC-insured institutions are required to pay assessments to the FDIC
to help  fund  interest  payments  on  certain  bonds  issued  by the  Financing
Corporation ("FICO"), an agency of the federal government established to finance
takeovers  of  insolvent   thrifts.   Until  December  31,  1999,   SAIF-insured
institutions  were  required  to pay FICO  assessment  at the rate of 6.5  basis
points while Bank  Insurance  Fund ("BIF")  members were assessed at the rate of
1.3 basis  points.  After  December 31, 1999,  both BIF and SAIF members will be
assessed at the same rate for FICO payments.


                                       21
<PAGE>

         Federal Reserve System.  Pursuant to regulations of the Federal Reserve
Board, a savings institution must maintain average daily reserves equal to 3% on
net transaction accounts on the first $44.3 million,  plus 10% on the remainder.
This percentage is subject to adjustment by the Federal  Reserve Board.  Because
required  reserves  must  be  maintained  in the  form  of  vault  cash  or in a
non-interest  bearing  account  at a Federal  Reserve  Bank,  the  effect of the
reserve   requirement   is  to   reduce   the   amount   of  the   institution's
interest-earning  assets.  As of  December  31,  1999,  the Bank met its reserve
requirements.

         Dividend   Restrictions.   Under  the  OTS  prompt   corrective  action
regulations,  the Bank would be prohibited from making any capital distributions
if, after making the distribution, it would have: (i) a total risk-based capital
ratio of less than 8.0%;  (ii) a Tier 1  risk-based  capital  ratio of less than
4.0%;  or  (iii)  a Tier 1  leverage  ratio  of  less  than  4.0%  (or 3% if the
institution is rated CAMELS 1). See "Prompt Corrective  Regulatory  Action." The
OTS,  after  consultation  with the  FDIC,  however,  may  permit  an  otherwise
prohibited  stock  repurchase  if  made  in  connection  with  the  issuance  of
additional  shares in an equivalent  amount and the  repurchase  will reduce the
institution's  financial  obligations  or  otherwise  improve the  institution's
financial  condition.  Under OTS  regulations,  the Bank is not permitted to pay
dividends  on its  capital  stock if its  regulatory  capital  would  thereby be
reduced below the amount then required for the liquidation  account  established
for the benefit of certain  depositors of the Bank at the time of its conversion
to stock form.

         Savings  institutions  must submit  notice to the OTS prior to making a
capital  distribution  if (a)  they  would  not be  well-capitalized  after  the
distribution,  (b) the distribution would result in the retirement of any of the
institution's  common  or  preferred  stock or debt  counted  as its  regulatory
capital,  or (c) the institution is a subsidiary of a holding company. A savings
institution  must make  application to the OTS to pay a capital  distribution if
(x)  the  institution  would  not  be  adequately   capitalized   following  the
distribution,  (y) the institution's  total  distributions for the calendar year
exceeds the  institution's net income for the calendar year to date plus its net
income (less distributions) for the preceding two years, or (z) the distribution
would  otherwise  violate  applicable  law or regulation or an agreement with or
condition imposed by the OTS.

         In addition to the foregoing,  earnings of the Bank appropriated to bad
debt reserves and deducted for federal income tax purposes are not available for
payment of cash dividends or other  distributions to the Company without payment
of taxes at the then  current  tax rate by the Bank on the  amount  of  earnings
removed from the reserves for such distributions. See "Taxation."

         Limits on Loans to One  Borrower.  Savings  institutions  generally are
subject to the lending limits applicable to national banks. With certain limited
exceptions,  a savings  institution's loans and extensions of credit outstanding
to a person at one time  shall not  exceed  15% of the  unimpaired  capital  and
surplus of the institution.  An institution may lend an additional  amount equal
to 10% of  unimpaired  capital  and  surplus,  if such loan is fully  secured by
readily marketable collateral.  Savings institutions are additionally authorized
to make  loans to one  borrower,  for any  purpose,  in an amount  not to exceed
$500,000.  The lending limits  generally do not apply to purchase money mortgage
notes taken from the purchaser of real property  acquired by the  institution in
satisfaction of debts previously  contracted if no new funds are advanced to the
borrower and the institution is not placed in a more  detrimental  position as a
result of the sale. Certain types of loans are excepted from the lending limits,
including loans secured by savings deposits.

         At December 31, 1999,  the maximum amount that the Bank could have lent
to any one borrower under the 15% limit was  approximately  $2 million.  At such
date, the largest aggregate amount of loans that the Bank had outstanding to any
one borrower or group of affiliated borrowers was approximately $1.8 million.

         Transactions with Affiliates. A savings institution or its subsidiaries
may not engage in "covered  transactions"  with any one  affiliate  in an amount
greater than 10% of such  institution's  capital stock and surplus,  and for all
such transactions  with all affiliates the savings  institution is limited to an
amount equal to 20% of such capital  stock and  surplus.  All such  transactions
must also be on terms  substantially the same, or at least as favorable,  to the
institution  or  subsidiary  as  those  provided  to a  non-affiliate.  The term
"covered transaction" includes the making of loans, purchase

                                       22
<PAGE>

of assets,  issuance of a guarantee and similar other types of transactions.  An
affiliate of a savings institution is any company or entity which controls or is
under  common  control with the savings  institution  or any  subsidiary  of the
savings  institution  that would be deemed a financial  subsidiary of a national
bank. In a holding  company  context,  the parent  holding  company of a savings
institution (such as the Company) and any companies which are controlled by such
parent holding company are affiliates of the savings institution. In addition to
the foregoing  restrictions,  no savings  institution  may (i) loan or otherwise
extend  credit to an affiliate,  except for any affiliate  which engages only in
activities which are permissible for bank holding companies, or (ii) purchase or
invest in any stocks,  bonds,  debentures,  notes or similar  obligations of any
affiliate,   except  for  affiliates  which  are  subsidiaries  of  the  savings
institution.  The Bank is also subject to the anti-tying  provisions of the Home
Owners' Loan Act which prohibit a savings  institution  from extending credit to
or offering any other services,  or fixing or varying the consideration for such
extension of credit or service,  on the condition that the customer  obtain some
additional  service from the  institution  or certain of its  affiliates  or not
obtain  services  of  a  competitor  of  the  institution,  subject  to  certain
exceptions.

         Loans  to  Executive  Officers  and  Principal  Stockholders.  Loans to
directors,  executive  officers and  principal  stockholders,  and their related
interests, must be made on terms substantially the same as offered in comparable
transactions  to other persons  unless the loan is made pursuant to a benefit or
compensation  program that is widely  available  to employees  and does not give
preference to insiders. Loans to any executive officer, director or greater than
10% stockholder of a savings institution,  and their related interests,  may not
exceed,  together with all other outstanding loans to such person and affiliated
entities,  the institution's  loan to one borrower limit (generally equal to 15%
of the  institution's  unimpaired  capital  and  surplus)  and all  loans to all
executive officers,  directors and greater than 10% stockholders,  and all their
related interests,  may not, in the aggregate,  exceed the institution's capital
and  surplus.  Loans to  directors,  executive  officers  and  greater  than 10%
stockholders of a savings  institution,  and their respective related interests,
in  excess of the  greater  of  $25,000  or 5% of  capital  and  surplus  (up to
$500,000) must be approved in advance by a majority of the board of directors of
the institution with any "interested"  director not participating in the voting.
Loans to executive officers of depository institutions must be made on terms not
more favorable than those afforded to other borrowers,  approved by the board of
directors of the institution,  and are subject to reporting requirements for and
additional  restrictions  on the  type,  amount  and  terms of  credits  to such
officers.  The Bank is also subject to certain  provisions of Section  106(b) of
the Bank Holding  Company Act which  prohibit  extensions of credit to executive
officers,   directors,  and  greater  than  10%  stockholders  of  a  depository
institution  by  any  other  institution  which  has  a  correspondent   banking
relationship  with the  institution,  unless  such  extension  of  credit  is on
substantially  the same  terms as those  prevailing  at the time for  comparable
transactions  with other  persons and does not involve more than the normal risk
of repayment or present other unfavorable features.

         Prompt  Corrective   Regulatory  Action.   Under  the  Federal  Deposit
Insurance  Corporation  Improvement Act of 1991 ("FDICIA"),  the federal banking
regulators  are  required  to  take  prompt  corrective  action  if  an  insured
depository  institution  fails to satisfy certain minimum capital  requirements,
including a leverage  limit,  a risk-based  capital  requirement,  and any other
measure deemed  appropriate by the federal banking  regulators for measuring the
capital  adequacy  of  an  insured  depository  institution.  All  institutions,
regardless  of their  capital  levels,  are  restricted  from making any capital
distribution or paying any management fees if the institution  would  thereafter
fail to satisfy  the  minimum  levels for any of its  capital  requirements.  An
institution  that  fails to meet the  minimum  level  for any  relevant  capital
measure (an  "undercapitalized  institution")  may be: (i) subject to  increased
monitoring by the appropriate federal banking regulator; (ii) required to submit
an acceptable  capital  restoration  plan within 45 days; (iii) subject to asset
growth  limits;  and (iv)  required  to obtain  prior  regulatory  approval  for
acquisitions,  branching and new lines of  businesses.  The capital  restoration
plan must  include a guarantee  by the  institution's  holding  company that the
institution  will comply with the plan until it has been adequately  capitalized
on average for four consecutive quarters,  under which the holding company would
be liable up to the lesser of 5% of the institution's total assets or the amount
necessary to bring the  institution  into capital  compliance  as of the date it
failed  to  comply  with  its  capital   restoration   plan.  A   "significantly
undercapitalized"  institution, as well as any undercapitalized institution that
does not  submit an  acceptable  capital  restoration  plan,  may be  subject to
regulatory demands for recapitalization,  broader application of restrictions on
transactions  with  affiliates,  limitations on interest rates paid on deposits,
asset  growth  and other  activities,  possible  replacement  of  directors  and
officers,  and restrictions on capital distributions by any bank holding company
controlling

                                       23
<PAGE>

the institution. Any company controlling the institution may also be required to
divest the institution or the institution could be required to divest
subsidiaries. The senior executive officers of a significantly undercapitalized
institution may not receive bonuses or increases in compensation without prior
approval and the institution is prohibited from making payments of principal or
interest on its subordinated debt. In their discretion, the federal banking
regulators may also impose the foregoing sanctions on an undercapitalized
institution if the regulators determine that such actions are necessary to carry
out the purposes of the prompt corrective provisions. If an institution's ratio
of tangible capital to total assets falls below the "critical capital level"
established by the appropriate federal banking regulator, the institution will
be subject to conservatorship or receivership within specified time periods.

         Under the implementing regulations, the federal banking regulators,
including the OTS, generally measure an institution's capital adequacy on the
basis of its total risk-based capital ratio (the ratio of its total capital to
risk-weighted assets), Tier 1 risk-based capital ratio (the ratio of its core
capital to risk-weighted assets) and leverage ratio (the ratio of its core
capital to adjusted total assets). The following table shows the capital ratios
required for the various prompt corrective action categories.

<TABLE>
<CAPTION>
                                                     Adequately                                     Significantly
                           Well Capitalized          Capitalized         Undercapitalized        Undercapitalized
                           ----------------          -----------         ----------------        ----------------
<S>                       <C>                        <C>                 <C>                     <C>
Total risk-based
    capital ratio           10.0% or more            8.0% or more        Less than 8.0%          Less than 6.0%
Tier 1 risk-based
    capital ratio            6.0% or more            4.0% or more        Less than 4.0%          Less than 3.0%
Leverage ratio               5.0% or more            4.0% or more *      Less than 4.0% *        Less than 3.0%
</TABLE>
- -----------
*  3.0% if institution has a composite 1 CAMELS rating.

A "critically undercapitalized" savings institution is defined as an institution
that has a ratio of "tangible equity" to total assets of less than 2.0%.
Tangible equity is defined as core capital plus cumulative perpetual preferred
stock (and related surplus) less all intangibles other than qualifying
supervisory goodwill and certain purchased mortgage servicing rights. The OTS
may reclassify a well capitalized savings institution as adequately capitalized
and may require an adequately capitalized or undercapitalized institution to
comply with the supervisory actions applicable to institutions in the next lower
capital category (but may not reclassify a significantly undercapitalized
institution as critically undercapitalized) if the OTS determines, after notice
and an opportunity for a hearing, that the savings institution is in an unsafe
or unsound condition or that the institution has received and not corrected a
less-than-satisfactory rating for any CAMELS rating category.

         Standards for Safety and Soundness. Under FDICIA, as amended by the
Riegle Community Development and Regulatory Improvement Act of 1994 (the "CDRI
Act"), each federal bank regulatory agency is required to establish safety and
soundness standards for institutions under its authority. In 1995, these
agencies, including the OTS, released interagency guidelines establishing such
standards and adopted rules with respect to safety and soundness compliance
plans. The OTS guidelines require savings institutions to maintain internal
controls and information systems and internal audit systems that are appropriate
for the size, nature and scope of the institution's business. The guidelines
also establish certain basic standards for loan documentation, credit
underwriting, interest rate risk exposure and asset growth. The guidelines
further provide that savings institutions should maintain safeguards to prevent
the payment of compensation, fees and benefits that are excessive or that could
lead to material financial loss and should take into account factors such as
comparable compensation practices at comparable institutions. If the OTS
determines that a savings institution is not in compliance with the safety and
soundness guidelines, it may require the institution to submit an acceptable
plan to achieve compliance with the guidelines. A savings institution must
submit an acceptable compliance plan to the OTS within 30 days of receipt of a
request for such a plan. Failure to submit or implement a compliance plan may
subject the institution to regulatory sanctions. Management believes that the
Bank meets substantially all the standards adopted in the interagency guidelines
and, therefore, does not believe that the implementation of these regulatory
standards will materially affect its operations.


                                       24
<PAGE>

         Additionally,  under  FDICIA,  as amended by the CDRI Act, each federal
banking  agency is required to establish  standards  relating to the adequacy of
asset and earnings quality.  In 1995, these agencies,  including the OTS, issued
proposed guidelines  relating to asset and earnings quality.  Under the proposed
guidelines, a savings institution should maintain systems, commensurate with its
size and the nature and scope of its operations,  to identify problem assets and
prevent  deterioration  in  those  assets  as well as to  evaluate  and  monitor
earnings and ensure that earnings are  sufficient to maintain  adequate  capital
and reserves. Management does not believe that the asset and earnings standards,
in the form proposed by the OTS, would have a material effect on the Bank.

Regulation of the Company

         The  Company is a savings and loan  holding  company  and, as such,  is
subject to OTS registration,  regulation, examination, supervision and reporting
requirements. As a subsidiary of a savings and loan holding company, the Bank is
subject to certain  restrictions in its dealings with the Company and affiliates
thereof.  The  Company  also is  required  to file  certain  reports  with,  and
otherwise  comply with the rules and regulations of, the Securities and Exchange
Commission under the federal securities laws.

         Activities  Restrictions.  Because the Company became a unitary savings
and  loan  holding  company  prior  to May  4,  1999,  there  are  generally  no
restrictions  on its  activities  as long as the Bank  continues  to satisfy the
Qualified  Thrift Lender test.  However,  if the Director of the OTS  determines
that there is reasonable cause to believe that the continuation by a savings and
loan holding company of an activity  constitutes a serious risk to the financial
safety,  soundness or  stability  of its  subsidiary  savings  institution,  the
Director of the OTS may impose such  restrictions as deemed necessary to address
such  risk  including  limiting:   (i)  payment  of  dividends  by  the  savings
institution;   (ii)  transactions   between  the  savings  institution  and  its
affiliates;  and (iii) any  activities  of the  savings  institution  that might
create a serious  risk  that the  liabilities  of the  holding  company  and its
affiliates may be imposed on the savings institution. If the savings institution
subsidiary of a unitary  holding  company fails to meet the QTL test,  then such
unitary savings and loan holding company shall also presently  become subject to
the  activities  restrictions  applicable  to multiple  savings and loan holding
companies and,  unless the savings  institution  requalifies as a QTL within one
year thereafter, register as, and become subject to, the restrictions applicable
to a bank holding  company.  See  "Regulation  of the Bank --  Qualified  Thrift
Lender Test."

         If the Company were to acquire control of another savings  institution,
other than through a merger or other  business  combination  with the Bank,  the
Company  would  thereupon  become a multiple  savings and loan holding  company.
Except where such acquisition is pursuant to the authority to approve  emergency
thrift  acquisitions and where each subsidiary savings institution meets the QTL
test, the activities of the Company and any of its subsidiaries  (other than the
Bank or other subsidiary  savings  institutions)  would thereafter be subject to
further  restrictions.  Among other things, no multiple savings and loan holding
company or subsidiary thereof which is not a savings institution may commence or
continue for a limited period of time after becoming a multiple savings and loan
holding company or subsidiary thereof, any business activity,  upon prior notice
to, and no objection  by, the OTS,  other than:  (i)  furnishing  or  performing
management  services for a subsidiary  savings  institution;  (ii) conducting an
insurance agency or escrow  business;  (iii) holding,  managing,  or liquidating
assets owned by or acquired from a subsidiary savings institution;  (iv) holding
or managing properties used or occupied by a subsidiary savings institution; (v)
acting as trustee  under deeds of trust;  (vi) those  activities  authorized  by
regulation  as of March 5, 1987 to be engaged in by  multiple  savings  and loan
holding  companies;  or  (vii)  unless  the  Director  of the OTS by  regulation
prohibits  or limits such  activities  for savings and loan  holding  companies,
those activities authorized by the Federal Reserve Board as permissible for bank
holding  companies.  A multiple savings and loan holding company must obtain the
approval  of the OTS prior to  engaging  in the  activities  described  in (vii)
above.

         Restrictions on Acquisitions. Unless the acquiror was a unitary savings
and loan  holding  company on May 4, 1999 (or became a unitary  savings and loan
holding company pursuant to an application  pending as of that date), no company
may  acquire  control  of the  Company  unless the  company  is only  engaged in
activities that are permitted for multiple savings and loan holding companies or
for  financial  holding  companies  under Bank  Holding  Company  Act of 1956 as
amended by the G-L-B Act.  Financial  holding companies may engage in activities
that the Federal Reserve

                                       25
<PAGE>

Board, in consultation with the Secretary of the Treasury,  has determined to be
financial in nature or incidental to a financial  activity or complementary to a
financial activity provided that the complementary activity does not pose a risk
to safety and soundness.  Financial  holding  companies that were not previously
bank  holding  companies  may  continue  to  engage  in  limited   non-financial
activities  for up to ten years after the effective  date of the G-L-B Act (with
provision for extension for up to five  additional  years by the Federal Reserve
Board) provided that the financial  holding company is predominantly  engaged in
financial activities.

         Savings and loan  holding  companies  may not  acquire,  without  prior
approval  of  the  Director  of the  OTS,  (i)  control  of  any  other  savings
institution or savings and loan holding company or substantially  all the assets
thereof,  or (ii) more than 5% of the voting shares of a savings  institution or
savings and loan holding company thereof which is not a subsidiary.  Except with
the prior  approval  of the  Director  of the OTS,  no  director or officer of a
savings and loan holding  company or person  owning or  controlling  by proxy or
otherwise more than 25% of such company's stock, may also acquire control of any
savings  institution,  other than a subsidiary  savings  institution,  or of any
other savings and loan holding company.

         The Director of the OTS may only approve acquisitions  resulting in the
formation of a multiple  savings and loan holding company which controls savings
institutions  in more than one  state  if:  (i) the  multiple  savings  and loan
holding company involved controls a savings institution which operated a home or
branch  office in the state of the  institution  to be  acquired  as of March 5,
1987;  (ii) the  acquiror  is  authorized  to  acquire  control  of the  savings
institution  pursuant to the  emergency  acquisition  provisions  of the Federal
Deposit  Insurance  Act;  or (iii)  the  statutes  of the  state  in  which  the
institution to be acquired is located  specifically  permit  institutions  to be
acquired by  state-chartered  institutions or savings and loan holding companies
located in the state  where the  acquiring  entity is  located  (or by a holding
company that controls such state-chartered savings institutions).

         OTS regulations  permit federal  savings  institutions to branch in any
state or states of the United States and its territories.  Except in supervisory
cases or when interstate  branching is otherwise permitted by state law or other
statutory  provision,  a  federal  savings  institution  may  not  establish  an
out-of-state  branch unless (i) the federal savings  institution  qualifies as a
QTL or as a "domestic building and loan association" under ss.7701(a)(19) of the
Internal  Revenue Code and the total assets  attributable to all branches of the
institution  in the  state  would  qualify  such  branches  taken as a whole for
treatment as a QTL or treatment as a domestic  building and loan association and
(ii) such branch would not result in (a)  formation of a prohibited  multi-state
multiple  savings  and loan  holding  company,  or (b) a  violation  of  certain
statutory  restrictions  on branching  by savings  institution  subsidiaries  of
banking  holding  companies.  Federal  savings  institutions  generally  may not
establish  new  branches  unless  the  institution   meets  or  exceeds  minimum
regulatory  capital  requirements.  The OTS will also consider the institution's
record of compliance with the Community  Reinvestment  Act of 1977 in connection
with any branch application.

         Under the BHCA, bank holding  companies are specifically  authorized to
acquire control of any savings institution. Pursuant to rules promulgated by the
Federal Reserve Board, owning, controlling or operating a savings institution is
a permissible  activity for bank holding companies,  if the savings  institution
engages only in deposit-taking  activities and lending and other activities that
are permissible for bank holding companies. A bank holding company that controls
a savings institution may merge or consolidate the assets and liabilities of the
savings  institution with, or transfer assets and liabilities to, any subsidiary
bank which is a member of the BIF with the approval of the  appropriate  federal
banking  agency  and the  Federal  Reserve  Board.  The  resulting  bank will be
required to continue to pay assessments to the SAIF at the rates  prescribed for
SAIF members on the deposits attributable to the merged savings institution plus
an annual growth  increment.  In addition,  the transaction must comply with the
restrictions on interstate acquisitions of commercial banks under the BHCA.

Taxation

         General.  The Company files  consolidated  federal and state income tax
returns  on a  calendar  year  basis.  Consolidated  returns  have the effect of
eliminating   intercompany   distributions,   including   dividends,   from  the
computation  of  consolidated  taxable  income for the taxable year in which the
distributions occur.

                                       26
<PAGE>

         Federal  Income  Taxation.  Thrift  institutions  are  subject  to  the
provisions of the Internal Revenue Code of 1986 (the "Code") in the same general
manner as other corporations.  However, institutions such as the Bank which meet
certain  definitional  tests and  other  conditions  prescribed  by the Code may
benefit  from certain  favorable  provisions  regarding  their  deductions  from
taxable income for annual  additions to their bad debt reserve.  For purposes of
the bad debt  reserve  deduction,  loans are  separated  into  "qualifying  real
property  loans," which generally are loans secured by interests in certain real
property,  and  nonqualifying  loans,  which are all other  loans.  The bad debt
reserve  deduction with respect to  nonqualifying  loans must be based on actual
loss  experience.  For tax years beginning before January 1, 1996, the amount of
the bad debt reserve  deduction  with respect to qualifying  real property loans
may be  based  upon  actual  loss  experience  (the  "experience  method")  or a
percentage of taxable  income  determined  without regard to such deduction (the
"percentage of taxable income method").

         Legislation  that is effective for tax years  beginning  after December
31, 1995  requires  institutions  to recapture  into  taxable  income over a six
taxable  year  period  the  portion of the tax loan  reserve  that  exceeds  the
pre-1988  tax loan loss  reserve.  The Bank will no longer be allowed to use the
percentage of taxable income method for tax loan loss  provisions,  but would be
allowed to use the experience method of accounting for bad debts.  There will be
no future effect on net income from the recapture because the taxes on these bad
debts reserves has already been accrued as a deferred tax liability.

         Earnings  appropriated to an institution's bad debt reserve and claimed
as a tax deduction  are not  available for the payment of cash  dividends or for
distribution to  shareholders  (including  distributions  made on dissolution or
liquidation),  unless such amount is included in taxable income,  along with the
amount deemed necessary to pay the resulting federal income tax.

         The Bank's federal corporate income tax returns for 1997 were audited
in 1999. No changes resulted from this audit.

         State Income Taxation.  In addition to the Company's federal income tax
liability,  the State of Tennessee imposes an excise tax on savings institutions
at the rate of 6% of net  taxable  income,  which is  computed  based on federal
taxable  income  subject to certain  adjustments.  The State of  Tennessee  also
imposes franchise and privilege taxes on savings institutions which, in the case
of the Company, have not constituted significant expense items.

         The  Company's  state income tax returns were have not been examined by
the regulatory authorities since 1992. For additional  information,  see Note 12
to the Notes to Consolidated Financial Statements.

Executive Officers Who Are Not Directors

         The  following  table sets forth  information  regarding  the executive
officers of the Bank who do not serve on the Board of Directors.

<TABLE>
<CAPTION>
                             Age at
                           December 31,
Name                          1999               Title
- ----                       ------------          -----
<S>                         <C>                  <C>
Robert C. Glover               42                Executive Vice President/Manager, Mortgage Loan Administration,
                                                      Mortgage Banking and Compliance Officer
Judith O. Bowers               50                Senior Vice President and Manager of the Volunteer Parkway
                                                      Branch, Investor Relations Officer
Michael H. Phipps              55                Senior Vice President Consumer/Commercial Loans
Joyce S. Rouse                 56                Senior Vice President - Operations
John M. Wolford                54                Senior Vice President - Mortgage Production

</TABLE>

                                       27
<PAGE>

         Judith O. Bowers has served as Manager of the Bank's Volunteer Parkway
Branch since 1990 after serving as Branch Manager of the Bank's West Office
since 1981. She joined the Bank in 1980. Ms. Bowers became Senior Vice President
of the Bank in 1995. Ms. Bowers is married to Thad R. Bowers.

         Robert  C.  Glover  joined  the  Bank in 1984  and has  served  as Vice
President of the Bank since 1993.  He became  Senior Vice  President in 1994 and
Executive Vice President in December  1998. His various  community  involvements
include  service on the board of directors of Avoca Youth Baseball and is active
as an Elder of Central Christian Church.

         Michael  H.  Phipps  joined  the  Bank in 1980 as Chief  Appraiser  and
Mortgage Loan Officer.  He became Vice President of Consumer Lending in 1985 and
has served as Senior Vice  President  in the same  capacity  since  1994.  He is
President-elect  of the Board of  Directors  of the Country  Club of Bristol,  a
licensed Real Estate  Appraiser,  a past Director of the Bristol  Credit Bureau,
former  President of Western Little  League.  He is an active member of Redeemer
Lutheran Church and serves on the church council.

         Joyce S. Rouse assumed the position of Senior Vice President -
Operations in 1994. Prior to that time, Ms. Rouse served as Vice President -
Operations since 1982. She joined the Bank in 1961. Ms. Rouse is active in
Volunteer Baptist Church.

         John M.  Wolford  joined the Bank in 1965 and assumed  the  position of
Senior Vice  President - Mortgage  Production  in 1994.  Prior to that time,  he
served as Vice  President of the Bank since 1978.  Mr. Wolford is a Board Member
and  Executive  Committee  Member of the  Bristol  Family  YMCA and  serves as a
Trustee of the Bristol  Family YMCA  Endowment  Fund.  He is an active member of
Pleasant View United  Methodist Church and also serves on the Board of Governors
of Beaver Creek Walk, Inc. and the Bristol Junior Steer Show.

Employees

         As of December 31, 1999,  the Bank had 53 full-time and five  part-time
employees, none of whom was represented by a collective bargaining agreement.

Item 2.  Description of Property
- --------------------------------

         The following table sets forth information regarding the Bank's offices
at  December  31,  1999.  All  offices  are owned by the Bank and are located in
Bristol, Tennessee.

<TABLE>
<CAPTION>
                                          Book Value at
                                Year      December 31,       Approximate
                               Opened         1999         Square Footage
                               ------     -------------    ---------------
<S>                            <C>        <C>               <C>
Main Office:
310 State Street                1958      $  1,366,000         13,600

Branch Offices:
844 Volunteer Parkway           1974           822,000          2,700
2708 West State Street          1978           284,000          1,900

</TABLE>

         The book value of the Bank's  investment in  furnishings  and equipment
totaled $623,000 at December 31, 1999.

         The Bank has begun  construction  of a new  branch  office in  Bristol,
Virginia.  The cost of the land for this branch was  $251,000 and as of December
31, 1999, $114,000 in construction costs had been incurred.



                                       28
<PAGE>

Item 3.  Legal Proceedings
- --------------------------

         From time to time,  the Bank is a party to  various  legal  proceedings
incident to its business.  At December 31, 1999, there were no legal proceedings
to which the Company, the Bank or its subsidiary was a party, or to which any of
their  property was subject,  which were  expected by  management to result in a
material loss.


Item 4.  Submission of Matters to a Vote of Security Holders
- ------------------------------------------------------------

         No matters  were  submitted  to a vote of security  holders  during the
fourth quarter of fiscal 1999.


                                     PART II

Item 5.  Market for Common Equity and Related Stockholder Matters
- -----------------------------------------------------------------

         The Company's common stock trades on the Nasdaq SmallCap Market SM
under the symbol "TWIN." As of March 17, 2000, there were 1,121,388 shares of
the common stock outstanding and 417 stockholders of record. The quarterly high
and low closing prices for the common stock as reported on the Nasdaq SmallCap
Market SM and dividends declared and paid are shown in the table below.

<TABLE>
<CAPTION>
     1999                          First         Second           Third          Fourth          Year
     ----                          -----         ------           -----          ------          ----
<S>                              <C>             <C>            <C>             <C>            <C>
     High                        $14 11/16       $13 15/16      $15 11/16       $17 5/16       $17 5/16
     Low                         $13 9/16        $11 7/8        $13 3/16        $15 5/8        $11 7/8
     Dividends Declared
     & Paid Per Share            $    0.15       $    0.10      $    0.10       $    0.10      $    0.45

     1998                          First         Second           Third          Fourth          Year
     ----                          -----         ------           -----          ------          ----

     High                        $ 15 1/2        $ 14 3/4       $ 13 3/4        $ 15           $ 15 1/2
     Low                         $ 14 3/8        $ 13 1/4       $ 12 3/4        $ 12 7/8       $ 12 3/4
     Dividends Declared
     & Paid Per Share            $    0.10       $   0.10       $   0.10        $   0.10       $   0.40

</TABLE>

         The  information set forth (i) under "Item 1. Business -- Regulation of
the  Bank --  Dividend  Restrictions,"  and  (ii) in  Note  21 of the  Notes  to
Consolidated  Financial  Statements  under "Item 7. Financial  Statements,"  are
incorporated herein by reference.

Item 6.  Management's Discussion and Analysis or Plan of Operation
- ------------------------------------------------------------------

Forward Looking Statements

         When used in this  discussion and elsewhere in this Annual Report,  the
words or phrases "will likely  result," "are expected to," "will  continue," "is
anticipated,"  "estimate,"  "project"  or similar  expressions  are  intended to
identify  "forward-looking   statements"  within  the  meaning  of  the  Private
Securities  Litigation  Reform Act of 1995. The Company  cautions readers not to
place undue reliance on any such forward-looking statements, which speak only as
of the date made, and to advise readers that various factors, including regional
and national economic conditions,  unfavorable  judicial decisions,  substantial
changes in levels of market  interest  rates,  credit and other risks of lending
and investment  activities and competitive  and regulatory  factors could affect
the Company's financial performance and could cause the Company's actual results
for future periods to differ materially from those anticipated or projected.


                                       29
<PAGE>

         The  Company  does  not  undertake  and   specifically   disclaims  any
obligation to update any  forward-looking  statements  to reflect  occurrence of
anticipated  or  unanticipated  events or  circumstances  after the date of such
statements.

General

         The earnings of the Company and the Bank depend primarily on the Bank's
level of net interest income, which is the difference between interest earned on
the Bank's  interest-earning  assets,  consisting  primarily of mortgage  loans,
mortgage-backed  securities,  interest-bearing  deposits at other  institutions,
investment   securities  and  other  investments,   and  the  interest  paid  on
interest-bearing  liabilities which have consisted primarily of savings deposits
and FHLB advances. Net interest income is a function of the Bank's interest rate
spread,  which is the difference  between the average yield on  interest-earning
assets and the average rate paid on interest-bearing  liabilities,  as well as a
function  of the  average  balance of  interest-earning  assets as  compared  to
interest-bearing  liabilities.  During 1999,  the Company's net interest  income
decreased as a result of a decreasing  net interest  margin of 22 basis  points.
The  Bank's  earnings  are also  affected  by its  level of  noninterest  income
including  primarily  service fees and charges and gains on sales of loans,  and
noninterest  expense,  including  primarily  compensation and employee benefits,
occupancy and equipment and data processing expenses.  Earnings of the Bank also
are  affected  significantly  by general  economic and  competitive  conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities, which events are beyond the control of the Bank.

Comparison of Financial Condition at December 31, 1999 and 1998

         The Company's  total  consolidated  assets  increased $2.8 million,  or
2.4%, to $116.0 million at December 31, 1999 from $113.2 million at December 31,
1998.  Substantially  all of the Company's  asset growth can be traced to a $3.0
million increase in deposits that was used to fund new loans. The loan portfolio
showed an increase of $4.2  million,  or 5.0% from $83.2 million at December 31,
1998 to $87.4 million at December 31, 1999. The Company  originated 314 mortgage
loans during the year ended  December 31, 1999,  as compared to 471 for the year
ended  December  31, 1998 and 269 in 1997.  The  Company's  one- to  four-family
mortgage loan portfolio primarily consists of adjustable-rate loans. The Company
continues to package and sell most of its new fixed-rate  loans in the secondary
market,  servicing  retained without recourse.  In 1999, the refinancing  market
that the Company  experienced  in 1998 began to slow as is evident in the number
of loans originated.

         Loan  portfolio  growth was led by a  $748,000,  or 7.7%,  increase  in
non-residential  real estate loans that totaled $10.5  million at year-end.  The
Company  attributes  the increase in  non-residential  real estate  lending to a
concentration  on this area of the portfolio.  The Company also showed growth in
other  installment  consumer loans that include  commercial  lines of credit and
commercial  lending.  The Company  continues to emphasize home equity lending to
provide a higher yield, shorter-term investment than permanent mortgage lending.

         Total real estate loans  amounted to $59.4 million at December 31, 1999
as compared to $60.5 million at December 31, 1998.  Consumer/commercial  lending
increased  by $1.5 million or 5.3%,  from $28.2  million at December 31, 1998 to
$29.7  million at December 31, 1999.  The  automobile  loan  portfolio  showed a
$285,000 decrease as the Company continues to focus on other consumer/commercial
lending.

         Funds not  invested in loans were  invested  in other  interest-earning
assets to create the Company's investment portfolio.  The Company's portfolio of
mortgage-backed securities increased $4.6 million or 37.4% from $12.4 million at
December 31, 1998 to $17.1 million at December 31, 1999. A part of this increase
of  mortgage-backed  securities  was $5.4  million of  mortgage  loans that were
packaged  and swapped for  mortgage-backed  securities.  At December  31,  1999,
unrealized  losses on  mortgage-backed  securities  amount to  $423,000,  net of
applicable  income taxes.  The Company as of December 31, 1999 had no investment
positions in U.S.  government and agency bonds. The proceeds from these maturing
investment  securities during 1999 were invested into loans and mortgaged-backed
securities that currently  produce a greater yield.  Cash and due from banks and
interest-earning  deposits decreased $5.0 million from $10.3 million at December
31, 1998 to $5.3 million at December 31, 1999. These liquid assets were diverted
to  higher  yielding  loans  and   mortgage-backed   securities.   Most  of  the
interest-earning deposits are invested in FHLB overnight deposits.


                                       30
<PAGE>

         Deposit  comparisons show a $3.0 million, or 3.4%, increase in the year
ended December 31, 1999. Of the deposit  growth,  $4.4 million  resulted from an
increase in time  deposits  offset by  decreases  in passbook  and money  market
savings  accounts.  The growth in time  deposits was the result of the Company's
marketing efforts and ability to offer new deposits products. From time to time,
supplemental  cash in addition to regular cash flows has been  obtained from the
FHLB of  Cincinnati  in the form of cash  management  advances.  At December 31,
1999, the Company had $8.9 million in advances from the FHLB of Cincinnati.  The
Company  uses FHLB  advances to fund loan demand and meet  short-term  cash flow
needs.

         Stockholders'  equity decreased $625,000,  or 4.4%, during fiscal 1999.
In 1999,  the  Company  earned  $1.2  million of net income  while  paying  cash
dividends of $495,000.  Other  comprehensive  income that represents  unrealized
losses on securities classified as available for sale net of income taxes, was a
$448,000 loss for 1999. The Company recognized  compensation expense of $158,000
based on the fair  market  value of  shares  allocated  to  employees  under the
Company's  employee stock  ownership plan. The cost of these shares was $72,000,
leaving unearned  compensation of $359,000 in stockholders'  equity at year-end.
Compensation  expense of  approximately  $123,000 was recognized in 1999 for the
Company's management recognition plan leaving a balance of unearned compensation
of $42,000.  This  remaining  balance will be  recognized  in 2000 as the shares
granted  under  the plan  become  fully  vested in May 2000.  The  Company  also
repurchased  80,303  shares of its  outstanding  common stock (all of which were
held  in  treasury)  at an  average  purchase  price  of  $14.28  per  share  or
approximately $1.1 million.

Comparison of Results of Operations for the Years Ended December 31, 1999, 1998
and 1997

         Net Income.  Net income decreased  $80,000 to $1.2 million ($1.08 basic
and $1.04  diluted  earnings  per share) for the year ended  December  31,  1999
compared to $1.3 million ($1.08 basic and $1.04 diluted  earnings per share) for
the year ended December 31, 1998 and $1.1 million ($0.90 basic and $0.86 diluted
earnings  per share) for the year ended  December  31,  1997.  Weighted  average
shares  outstanding  for 1999,  1998 and 1997  were  1,095,530,  1,167,943,  and
1,195,650,  respectively.  The  decreases  in  outstanding  shares  reflect  the
Company's  open-market  stock  repurchases.  Net  income  for  fiscal  year 1999
decreased  primarily  as a result of an increase in  non-interest  expense.  Net
income for the 1998 fiscal year  benefited  from  improvements  in net  interest
income and  non-interest  income  which were  partially  offset by  increases in
non-interest expenses and the provision for loan losses.

         Interest  Income.  Total interest  income  decreased to $8.5 million in
1999 compared to $8.6 million in 1998 and $8.3 million in 1997.  The decrease in
interest  income was the result of a 42 basis point decline in the average yield
on  interest-earning  assets  offset by an increase  of $4.4  million in average
interest-earning  assets outstanding for 1999. Interest on loans showed a slight
increase of $24,000 in 1999. The average volume of loans outstanding increased
$6.0 million, or 7.4%, to $87.3 million in 1999 compared to $81.3 million in
1998. Total interest income earned on loans was affected by a decrease in the
average yield on the portfolio to 8.32% for 1999 compared to 8.90% for 1998 and
8.72% for 1997. The Company attributes the decrease in the loan portfolio's
yield to its increased originations of adjustable-rate residential mortgages
which the Company retains in portfolio and which generally had lower initial
interest rates than loans in the portfolio. Interest on investment securities
continued to decline as the portfolio matured and was invested in loans and
mortgage-backed securities and used to fund the repurchase shares of common
stock.

         Interest Expense.  Interest expense totaled  approximately $4.3 million
for 1999, 1998, and 1997. The Company attributes the stability of total interest
expense  to a  combination  of  offsetting  changes  in the  average  volume  of
interest-bearing  liabilities, the average cost on those liabilities, and amount
of advances  outstanding.  The average cost of interest-bearing  liabilities was
4.25%, 4.57% and 4.67% for 1999, 1998 and 1997, respectively. The average volume
of  interest-bearing  liabilities  increased  to $100.4  million  for  1999,  as
compared to $94.2 million for 1998 and $91.2 million for 1997.  The Company also
relied to a greater  extent on  additional  FHLB  borrowings  during  1999 which
resulted in an increase of interest expense of $273,000 over 1998.

         Net Interest  Income.  Net interest income decreased to $4.2 million in
1999  compared to $4.3 million in 1998 and $4.0 million in 1997.  The  Company's
interest  rate spread  decreased  10 basis  points to 3.49% in 1999  compared to
3.59% in 1998 and was 3.48% in 1997. The 1999 decrease was a combination of a 42
basis point decrease in the average yield on  interest-earning  assets partially
offset by a 32 basis point  decrease in the average  cost of  interest-bearing
liabilities.  The net interest margin  decreased to 3.86% for 1999,  compared to
4.08% for 1998 and 3.95% for 1997.


                                       31
<PAGE>

         Provision  for Loan Losses.  Provisions  for loan losses are charged to
income to bring the total allowance to a level considered adequate by management
to provide for losses based on prior loss experience, volume and type of lending
conducted by the Company, industry standards and past due loans on the Company's
portfolio.  The  provision  for loan losses  amounted to $85,000,  $232,000  and
$165,000 for the fiscal years 1999, 1998 and 1997, respectively. Net charge-offs
declined to $64,000 in 1999 compared to $163,000 for 1998 and $367,000 for 1997.
At December 31, 1999,  the allowance for loan losses  represented  103% of total
loans past due more than ninety days.  The  provisions for loan losses for 1999,
1998 and 1997 were  determined  by  management  to be necessary to replenish the
allowance for loan losses from net  charge-offs  and to bring the allowance to a
level considered  appropriate by management based on the composition of the loan
portfolio  and other  factors  such as general  economic  climate  and loan loss
expectations.  While  management  believes the allowance for possible  losses at
December  31,  1999 was  adequate  to cover all  losses  inherent  in the Bank's
portfolio, there can be no assurance that in the future further increases in the
allowance will not be necessary.

         Noninterest  Income.  Noninterest  income amounted to $870,000 for 1999
compared with $906,000 for 1998 and $739,000 for 1997. The largest  component of
noninterest  income  was  gains  recognized  on the sale of loans.  The  Company
continues to sell a majority of its fixed-rate  loan production in the secondary
market.  The Company  recognized  gains on loan sales of $468,000,  $337,000 and
$233,000 in 1999, 1998 and 1997. The other major component of noninterest income
is loan fees and service charges, which totaled $277,000,  $232,000 and $323,000
for 1999, 1998, and 1997, respectively. During 1998, the Company also recorded a
$200,000 gain on sale of land. This property had originally been purchased for a
new branch.  When the decision  was made not to build a branch at the  location,
the property was sold at a profit.  The Company did not  recognize  any gains on
the sale of securities in 1999. In 1998 and 1997,  the Company had gains on sale
of securities (principally  mortgage-backed  securities) of $15,000 and $53,000,
respectively.  These  gains  were  achieved  principally  due to  the  favorable
interest  rate  environment  and  reflect  sales  undertaken  in  an  effort  to
restructure  the maturity and interest  rates  (adjustable  versus fixed) of the
portfolio.  Income from the rental of real estate amount to $10,000, $10,000 and
$39,000 for 1999, 1998 and 1997, respectively.

         Noninterest  Expense.  Non-interest expense was 2.62% of average assets
in 1999,  compared with 2.61% in 1998 and 1997.  Total expense was $3.1 million,
$2.9  million  and  $2.8  million  for  1999,  1998,  and  1997,   respectively.
Compensation  and employee benefit expense has remained  relatively  constant at
approximately  $1.7  million  for all three  years.  During  1999,  the  Company
experienced a $39,000 or 11.6% increase in net occupancy expense,  which totaled
$375,000 for the year  compared to $336,000 for 1998 and $269,000 for 1997.  The
increase in net occupancy  expense was  attributable to additional  depreciation
expenses. Deposit insurance premiums remained constant for 1999, 1998, and 1997.
During 1999,  the Company also  experienced a $42,000 or 15.7%  increase in data
processing expense due to higher transaction volumes and the additional cost for
preparing for the Year 2000.  There were no provisions for real estate losses in
1999 or 1998 and $10,000 in 1997. Other expenses were $572,000 in 1999, $502,000
in 1998, and $546,000 in 1997. These expenses include advertising,  professional
services and other general operating expenses.

         Income  Taxes.  Income tax expense  amounted to $790,000,  $833,000 and
$705,000 for 1999,  1998 and 1997,  respectively.  Income tax for the periods is
affected by the amount of pre-tax income at the  then-effective  tax rates.  The
Company's  effective  tax rate for the past three  years has been  approximately
40%.

Asset/Liability Management

         Net interest income, the primary component of the Company's net income,
is  derived   from  the   difference,   or   "spread,"   between  the  yield  on
interest-earning  assets  and the  cost  of  interest-bearing  liabilities.  The
Company  has sought to reduce its  exposure  to  changes  in  interest  rates by
matching more closely the effective  maturities or repricing  characteristics of
its interest-earning  assets and interest-bearing  liabilities.  The matching of
the Company's  assets and liabilities may be analyzed by examining the extent to
which its assets and  liabilities  are interest rate sensitive and by monitoring
the expected effects of interest rate changes on an institution's  net portfolio
value.

         An asset or liability is interest rate sensitive within a specific time
period if it will mature or reprice  within that time period.  If the  Company's
assets  mature  or  reprice  more  quickly  or  to a  greater  extent  than  its
liabilities,  the Company's net  portfolio  value and net interest  income would
tend to increase during periods of rising  interest  rates,  but decrease during
periods of falling  interest  rates.  If the Company's  assets mature or reprice
more slowly or to a lesser

                                       32
<PAGE>

extent than its liabilities,  the Company's net portfolio value and net interest
income  would  tend to  decrease  during  periods of rising  interest  rates but
increase during periods of falling interest rates. The Company's policy has been
to  mitigate  the  interest  rate  risk  inherent  in  the  historical   savings
institution  business  of  originating  long-term  loans  funded  by  short-term
deposits by pursuing the following  strategies:  (i) emphasizing the origination
of adjustable rate and short- term loans, such as adjustable rate mortgage loans
and various consumer loans, for portfolio,  (ii)  originating  long-term,  fixed
rate loans  principally for sale to the FHLMC,  (iii)  maintaining a substantial
portfolio  of  shorter  term  investments,  such as U.S.  government  and agency
securities  with  terms of 1 to 7 years,  and (iv)  obtaining  a portion  of the
Bank's funds from long term advances from the FHLB of Cincinnati,  with terms of
up to 4 years.

         The OTS  requires  the  Bank  to  measure  its  interest  rate  risk by
computing  estimated  changes  in the net  present  value of its cash flows from
assets, liabilities and off-balance sheet items (NPV) in the event of a range of
assumed changes in market interest rates. These computations estimate the effect
on the Bank's NPV of sudden and  sustained 1% to 3% increases  and  decreases in
market interest rates.  The Board of Directors has adopted an interest rate risk
policy which  establishes  maximum decreases in the Bank's estimated NPV of 20%,
40% and 60% in the  event of 1%, 2% and 3%  increases  and  decreases  in market
interest  rates,  respectively.  At  December  31,  1999,  based on  information
provided by the OTS, it was estimated  that the Bank's NPV would  decrease 1.5%,
3.2% and 5.1% in the event of 1%, 2% and 3% increases in market  interest rates,
respectively and possibly  increase in the event of decreases in market interest
rates. These calculations  indicate that the Bank's net portfolio value could be
adversely  affected  by  increases  in  interest  rates but  could be  favorably
affected by decreases in interest rates.  These  calculations  indicate that the
Bank would not be deemed to have more than a normal level of interest  rate risk
under applicable regulatory capital requirements. Changes in interest rates also
may affect the Bank's net interest  income,  with increases in rates expected to
decrease  income and  decreases  in rates  expected to increase  income,  as the
Bank's interest-bearing  liabilities would be expected to mature or reprice more
quickly than the Bank's interest-earning assets.

         Set  forth  below  is a  tabular  presentation  of  the  interest  rate
sensitivity  of the Bank's NPV to changes in market  interest  rates at December
31, 1999, which is based upon information provided to the Bank by the OTS.

<TABLE>
<CAPTION>

       Change                   Net Portfolio Value                      NPV as % of Portfolio Value of Assets
                         ----------------------------------------        -------------------------------------
      in Rates           $ Amount        $ Change       % Change         NPV Ratio           Basis Point Change
      --------           --------        --------       --------         ---------           ------------------
                                                        (Dollars in thousands)
<S>                       <C>             <C>              <C>             <C>                     <C>
     +300   bp            $  5,919        $(6,218)           (51)%            5.50%                (510)
     +200   bp               8,094         (4,043)           (33)             7.36                 (324)
     +100   bp              10,220         (1,917)           (16)             9.10                 (150)
        0   bp              12,137             --             --             10.60                   --
     -100   bp              13,655          1,518             13             11.74                  114
     -200   bp              15,069          2,933             24             12.75                  215
     -300   bp              16,471          4,334             36             13.71                  311
</TABLE>

         While management  cannot predict future interest rates or their effects
on the Bank's NPV or net interest  income,  management  does not expect  current
interest  rates to have a  material  adverse  effect  on the  Bank's  NPV or net
interest  income  in  the  future.   Computations  of  prospective   effects  of
hypothetical interest rate changes are based on numerous assumptions,  including
relative levels of market interest rates,  prepayments and deposit  run-offs and
should not be relied upon as indicative of actual results.  Certain shortcomings
are inherent in such  computations.  Although certain assets and liabilities may
have similar  maturity or periods of repricing they may react at different times
and in different  degrees to changes in the market interest rates.  The interest
rates on certain  types of assets and  liabilities  may  fluctuate in advance of
changes  in market  interest  rates,  while  rates on other  types of assets and
liabilities  may lag behind changes in market  interest  rates.  Certain assets,
such as  adjustable  rate  mortgages,  generally  have features  which  restrict
changes in interest rates on a short-term  basis and over the life of the asset.
In the event of a change in interest  rates,  prepayments  and early  withdrawal
levels could deviate significantly from those assumed in making calculations set
forth above. Additionally, an increased credit risk may result as the ability of
many  borrowers  to service  their debt may decrease in the event of an interest
rate increase. Finally, virtually all of the adjustable rate loans in the Bank's
portfolio  contain  conditions  which  restrict the periodic  change in interest
rate.


                                       33
<PAGE>

         The  Company's  Board of Directors is  responsible  for  reviewing  the
Company's  asset and  liability  policies.  The Board  meets  monthly  to review
interest  rate risk and trends,  as well as  liquidity  and  capital  ratios and
requirements.  The Company's  management is responsible  for  administering  the
policies  and  determinations  of the Board of  Directors  with  respect  to the
Company's  and  Bank's  asset and  liability  goals and  strategies.  Management
expects  that  the  Company's  and  Bank's  asset  and  liability  policies  and
strategies  will  continue  as  described  above  so  long  as  competitive  and
regulatory  conditions in the financial institution industry and market interest
rates continue as they have in recent years.

Average Balance, Interest and Average Yields and Rates

         The  following  table sets forth  certain  information  relating to the
Company's average  interest-earning assets and interest-bearing  liabilities and
reflects the average yield on assets and the average cost of liabilities for the
periods  indicated.  Such  yields and costs are  derived by  dividing  income or
expense by the average  monthly  balance of the related  assets or  liabilities,
respectively, for the periods indicated.

         The table also  presents  information  for the periods  indicated  with
respect  to  the  difference  between  the  weighted  average  yield  earned  on
interest-earning  assets and the weighted average rate paid on  interest-bearing
liabilities,   or  "interest  rate  spread,"  which  savings  institutions  have
traditionally  used as an indicator of  profitability.  Another  indicator of an
institution's net interest income is its "net interest margin," which is its net
interest income divided by the average balance of interest-earning assets.

<TABLE>
<CAPTION>
                                                                        Year Ended December 31,
                                    ---------------------------------------------------------------------------------------------
                                                 1997                            1998                           1999
                                    ------------------------------   ------------------------------- ----------------------------
                                                          Average                          Average                         Average
                                    Average               Yield /    Average               Yield /   Average               Yield /
                                    Balance    Interest    Cost      Balance    Interest    Cost     Balance    Interest    Cost
                                    -------    -------- ----------   -------    -------- ----------- -------    ---------- --------
                                                                          (Dollars in thousands)
<S>                                 <C>        <C>        <C>       <C>         <C>         <C>      <C>        <C>          <C>
Interest-earning assets:
  Loans..........................   $ 77,175   $  6,731    8.72%     $ 81,295   $  7,236     8.90%   $  87,289  $   7,260      8.32%
  Mortgage-backed securities.....     13,251        895    6.75        14,854        933     6.28       16,298      1,001      6.14
  Investment securities..........      7,295        461    6.32         2,387        164     6.87        1,355         98      7.23
  Interest-earning deposits......      3,711        177    4.77         7,030        278     3.95        5,007        151      3.02
                                    --------    -------    ----      --------    -------    -----    ---------    -------    ------
     Total interest-earning assets   101,432      8,264    8.15       105,566      8,611     8.16      109,949      8,510      7.74
                                                -------    ----                  -------     ----                 -------    ------
Noninterest-earning assets             5,479                            5,001                            6,664
                                    --------                         --------                        ---------
    Total assets.................   $106,911                         $110,567                        $ 116,613
                                    ========                         ========                        =========

Interest-bearing liabilities:
  Deposits.......................   $ 89,170   $  4,158    4.66      $ 89,895   $  4,094     4.55%   $  90,883  $   3,787      4.17%
  FHLB advances..................      2,017        103    5.11         4,333        209     4.82        9,571        482      5.04
                                    --------   --------    ----      --------   --------   ------    ---------  ---------    ------
    Total interest-bearing
      liabilities................     91,187      4,261    4.67        94,228      4,303     4.57      100,454      4,269      4.25
                                               --------    ----                  -------   ------               ---------    ------
Noninterest-bearing liabilities        1,989                            2,302                            2,407
                                    --------                         --------                        ---------
    Total liabilities..........       93,176                           96,530                          102,861
Total stockholders' equity            13,735                           14,037                           13,752
                                    --------                        ---------                         --------
    Total liabilities and
       stockholders' equity         $106,911                         $110,567                        $ 116,613
                                    ========                         ========                        =========
Net interest income..............              $  4,003                         $  4,308                        $   4,241
                                               ========                         ========                        =========
Interest rate spread.............                          3.48%                             3.59%                             3.49%
                                                           ====                            ======                            ======
Net interest margin..............                          3.95%                             4.08%                             3.86%
                                                           ====                            ======                            ======

</TABLE>
                                                                 34
<PAGE>

Rate / Volume Analysis

         The table below sets forth  certain  information  regarding  changes in
interest income and interest  expense of the Company for the periods  indicated.
For each  category of  interest-earning  asset and  interest-bearing  liability,
information  is  provided  on changes  attributable  to:  (i)  changes in volume
(changes in volume  multiplied  by old rate),  (ii) changes in rate  (changes in
rate  multiplied  by old  volume).  Changes  in  rate-volume  (changes  in  rate
multiplied  by changes in volume) have been  allocated  proportionately  between
changes in rate and changes in volume.

<TABLE>
<CAPTION>

                                                          Year Ended December 31,
                                      ------------------------------------------------------------------
                                             1997 vs.  1998                        1998  vs. 1999
                                      ---------------------------        -------------------------------
                                           Increase (Decrease)                   Increase (Decrease)
                                                 Due to                                Due to
                                      ---------------------------        -------------------------------
                                      Volume       Rate    Total          Volume      Rate        Total
                                      ------     --------  ------        --------   ---------    -------
                                                            (In thousands)
<S>                                   <C>        <C>       <C>           <C>        <C>          <C>
Interest income:
  Loans...........................    $  364     $  141   $  505        $    534   $    (510)   $    24
  Mortgage-backed securities......       103        (65)      38              91         (23)        68
  Investment securities...........      (334)        37     (297)            (71)          5        (66)
  Interest-earning deposits.......       135        (34)     101             (80)        (47)      (127)
                                      ------     ------   ------        --------   ---------    -------
    Total interest-earning
       assets.....................       268         79      347             474        (575)      (101)
                                      ------     ------   ------        --------   ---------    -------

Interest expense:
  Deposits........................        34        (98)     (64)             45        (352)      (307)
  FHLB advances...................       112         (6)     106             252          21        273
                                      ------     ------   ------        --------   ---------    -------
    Total interest-bearing
      liabilities.................       146       (104)      42             297        (331)       (34)
                                      ------     ------   ------        --------   ---------    -------
Change in net interest
  income..........................    $  122     $  183   $  305        $    177   $    (244)   $   (67)
                                      ======     ======   ======        ========   =========    =======
</TABLE>

Liquidity and Capital Resources

         The Company  currently has no business other than that of the Bank. The
Company's  primary  funding needs are for stock  repurchases  and the payment of
dividends  to  stockholders.  To fund these  activities,  the Company  relies on
dividends  on its stock in the Bank which is its  principal  asset.  The Bank is
subject to various  regulatory  restrictions  on the  payment of  dividends.  At
December 31,  1999,  the Bank had  approximately  $8 million  available  for the
payment of additional dividends to the Company under these regulations.

         The Bank is  required to maintain  minimum  levels of liquid  assets as
defined by OTS  regulations.  This  requirement,  which varies from time to time
(between 4% and 10%)  depending upon economic  conditions and deposit flows,  is
based upon a percentage of deposits and short term  borrowings.  At December 31,
1999, the required ratio was 4%. The Bank's liquidity ratio averaged 4.9% during
the  month of  December  1999.  Management  of the  Bank  seeks  to  maintain  a
relatively  high level of liquidity in order to retain  flexibility  in terms of
investment  opportunities  and deposit  pricing.  The Bank adjusts its liquidity
levels in order to meet  funding  needs of  deposit  outflows,  payment  of real
estate taxes on mortgage  loans,  repayment of borrowings and loan  commitments.
The Bank also adjusts  liquidity as  appropriate to meet its asset and liability
management objectives.


                                       35
<PAGE>

         The Bank's  primary  sources of funds are  deposits,  amortization  and
prepayment  of loans and  mortgage-backed  securities,  maturities of investment
securities and other  investments,  earnings and funds provided from  operations
and advances from the FHLB of Cincinnati.  While scheduled principal  repayments
on loans and mortgage-backed  securities are a relatively  predictable source of
funds,  deposit  flows and loan  prepayments  are greatly  influenced by general
interest rates,  economic  conditions,  competition and other factors.  The Bank
manages the pricing of its deposits to maintain a desired  deposit  balance.  In
addition, the Bank invests in short-term  interest-earning assets, which provide
liquidity to meet lending requirements.

         The  primary  investing  activity  of the Bank is the  origination  and
purchase of mortgage  loans.  During the years ended December 31, 1999, 1998 and
1997, the Bank  originated and purchased  loans in the amounts of $41.2 million,
$47.8  million  and $47.7  million,  respectively.  Other  investing  activities
include the purchase of securities, which totaled $4.2 million, $5.1 million and
$9.2  million  during  the  years  ended  December  31,  1999,  1998  and  1997,
respectively.  These activities were funded primarily by principal repayments on
loans,  mortgage-backed  securities and other investment securities and the sale
of loans to FHLMC.

         At December 31, 1999, savings  certificates  amounted to $58.4 million,
or 63.3%,  of the Bank's total  deposits,  including  $44.9  million  which were
scheduled to mature in one year or less. Historically, the Bank has been able to
retain a  significant  amount of its deposits as they mature.  Management of the
Bank believes it has adequate  resources to fund all loan commitments by savings
deposits and FHLB of Cincinnati  advances and sale of mortgage loans and that it
can adjust the  offering  rates of savings  certificates  to retain  deposits in
changing interest rate environments.

         For additional  information about cash flows from the Bank's operating,
financing and investing activities, see the Consolidated Financial Statements in
this report.

         At December 31, 1999, the Bank exceeded all regulatory  minimum capital
requirements.   For  additional  information,  see  Note  16  of  the  Notes  to
Consolidated Financial Statements herein.

         The Bank had $417,000 in outstanding  loan  commitments at December 31,
1999.  The Bank  expects to fund its loan  originations  through  principal  and
interest  payments  on  loans  and  mortgage-backed  securities,  proceeds  from
investment  and  other  securities  as  maturities  occur,  and  to  the  extent
necessary,  borrowed  funds.  Management  expects that funds provided from these
sources will be adequate to meet the Bank's needs.

Impact of Inflation and Changing Prices

         The Consolidated  Financial Statements of the Company and related Notes
theretohave  been  prepared in accordance  with  generally  accepted  accounting
principles,  which require the  measurement of financial  position and operating
results in terms of historical  dollars  without  considering  the change in the
relative purchasing power of money over time and due to inflation. The impact of
inflation is reflected in the increased cost of the Company's operations. Unlike
most industrial companies,  nearly all the assets and liabilities of the Company
are monetary. As a result, interest rates have a greater impact on the Company's
performance  than do the effects of general levels of inflation.  Interest rates
do not necessarily move in the same direction or to the same extent as the price
of goods and services.

Impact of New Accounting Standards

         For  discussion of accounting  pronouncements  which impact the Company
and Bank, see Note 1 of the Notes to Consolidated  Financial Statements included
in this report.



                                       36
<PAGE>

Item 7.  Financial Statements
- -----------------------------

         The Independent Auditor's Report, Consolidated Financial Statements and
related  Notes are  included  in this Annual  Report on Form 10-KSB  immediately
following Item 13.

Item 8.  Changes in and Disagreements with Accountants on Accounting and
- ------------------------------------------------------------------------
Financial Disclosure
- --------------------

         Not applicable.


                                    PART III

Item 9.  Directors, Executive Officers, Promoters and Control Persons;
- ----------------------------------------------------------------------
Compliance with Section 16(a) of the Exchange Act
- -------------------------------------------------

         Information  concerning  the directors  and  executive  officers of the
Company is  incorporated  herein by reference  to the  sections  titled "Item 1.
Business -- Executive  Officers Who Are Not  Directors"  herein and "Election of
Directors" and "Voting  Securities and Beneficial  Ownership" and "Section 16(a)
Beneficial Ownership Reporting Compliance" in the Proxy Statement.


Item 10.  Executive Compensation
- --------------------------------

         The  information  required  by this  item  is  incorporated  herein  by
reference   to  the  section   titled   "Election   of  Directors  --  Executive
Compensation" in the Proxy Statement.


Item 11.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

         (a)      Security Ownership of Certain Beneficial Owners

                  Information  required by this item is  incorporated  herein by
                  reference  to the section  captioned  "Voting  Securities  and
                  Beneficial Ownership" in the Proxy Statement.

         (b)      Security Ownership of Management

                  Information  required by this item is  incorporated  herein by
                  reference to the sections  captioned  "Voting  Securities  and
                  Beneficial Ownership" and "Election of Directors" in the Proxy
                  Statement.

         (c)      Changes in Control

                  Management of the Company knows of no arrangements,  including
                  any pledge by any person of  securities  of the  Company,  the
                  operation of which may at a subsequent date result in a change
                  in control of the registrant.


Item 12.  Certain Relationships and Related Transactions
- --------------------------------------------------------

         The  information  required  by this  item  is  incorporated  herein  by
reference to the section  titled  "Election of  Directors --  Transactions  with
Management" in the Proxy Statement.


                                       37
<PAGE>

                                     PART IV

Item 13.  Exhibits List and Reports on Form 8-K
- -----------------------------------------------

         (a) The following  exhibits either are filed or otherwise  furnished as
part of this report or are incorporated herein by reference:

<TABLE>
<CAPTION>

      No.             Description
      ---             -----------
<S>             <C>
      3.1/1/      Charter of Twin City Bancorp, Inc.

      3.2/1/      Bylaws of Twin City Bancorp, Inc.

      4/1/        Form of Common Stock Certificate

      10.1/1//2/  Twin City Bancorp, Inc. Incentive Compensation Plan, as
                  amended+

      10.2/1/     Twin City Bancorp, Inc. Deferred Compensation Plan +

      10.3/3/     Employment Agreements between Twin City Bancorp, Inc. and Twin
                  City Federal Savings Bank and Thad R. Bowers +

      10.4/3/     Severance Agreements between Twin City Bancorp, Inc. and Twin
                  City Federal Savings Bank and Judith O. Bowers, Robert C.
                  Glover, Michael H. Phipps, Joyce C. Rouse and John M. Wolford+

      10.5/1/     Twin City Federal Savings Bank Supplemental Executive
                  Retirement Agreement +

      10.6/3/     Twin City Bancorp, Inc. 1995 Stock Option and Incentive Plan +

      10.7/3/     Twin City Bancorp, Inc. Management Recognition Plan +

      21          Subsidiaries

      23          Consent of Independent Auditor

      27          Financial Data Schedule
</TABLE>

- ------------------
 /1/     All or a portion incorporated by reference to the Company's
         Registration Statement on Form S-1 (File No. 33-84196).
 /2/     All or a portion incorporated by reference to the Company's Quarterly
         Report on Form 10-QSB for the fiscal quarter ended September 30, 1995.
 /3/     Incorporated by reference to the Company's Quarterly Report on Form 10-
         QSB for the fiscal quarter ended March 31, 1995.
 /4/     Incorporated by reference to the Company's Annual Report on Form 10-KSB
         for the fiscal year ended December 31, 1994.
+        Management contract or compensatory plan or arrangement.


         (b) No reports on Form 8-K were  filed  during the last  quarter of the
fiscal year covered by this report.


                                       38
<PAGE>

                     [CRISP HUGHES EVANS, LLP LETTERHEAD]

                          Independent Auditors' Report
                          ----------------------------


Board of Directors
Twin City Bancorp, Inc. and Subsidiaries
Bristol, Tennessee

We have audited the accompanying consolidated balance sheets of Twin City
Bancorp, Inc. and Subsidiaries (the "Company") as of December 31, 1998 and 1999
and the related consolidated statements of income, comprehensive income,
stockholders' equity, and cash flows for each of the years in the three year
period ended December 31, 1999. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of the Company as of
December 31, 1998 and 1999, and the results of their operations and their cash
flows for each of the years in the three year period ended December 31, 1999, in
conformity with generally accepted accounting principles.


                                        /s/ CRISP HUGHES EVANS LLP


Asheville, North Carolina
February 4, 2000
<PAGE>

                            TWIN CITY BANCORP, INC.
                                AND SUBSIDIARIES

                          Consolidated Balance Sheets
                       (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                                       December 31,
                                                                           ---------------------------------
Assets                                                                         1998             1999
- ------                                                                     ----------------  ---------------
<S>                                                                         <C>              <C>
Cash and due from banks                                                            $  2,260         $  2,998
Interest-earning deposits                                                             8,081            2,277
Investment securities:
 Available for sale (amortized cost of $1,505 in 1998 and
  $4 in 1999)                                                                         1,512                4
Loans receivable, net                                                                81,428           87,202
Loans held for sale                                                                   1,787              172
Mortgage-backed securities:
 Available for sale (amortized cost of $12,395 in 1998 and
  $17,759 in 1999)                                                                   12,429           17,075
Premises and equipment, net                                                           3,241            3,487
Real estate                                                                             237               85
Federal Home Loan Bank stock                                                            773              829
Interest receivable                                                                     224              244
Other                                                                                 1,273            1,638
                                                                                   --------         --------
     Total assets                                                                  $113,245         $116,011
                                                                                   ========         ========

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

Deposits                                                                           $ 89,112         $ 92,165
Federal Home Loan Bank advances                                                       8,500            8,850
Advance payments by borrowers for taxes and insurance                                   243              274
Accrued expenses and other liabilities                                                  330              436
Current income taxes                                                                     97               69
Deferred income taxes                                                                   811              690
                                                                                   --------         --------
     Total liabilities                                                               99,093          102,484
                                                                                   --------         --------

Stockholders' equity:
 Common stock ($1 par value, 8,000,000 shares authorized;
  1,219,430 issued; 1,201,691 outstanding at December 31, 1998,
  and 1,121,388 outstanding at December 31, 1999)                                     1,220            1,220
 Paid-in capital                                                                      6,917            7,003
 Retained earnings, substantially restricted                                          6,824            7,513
 Accumulated other comprehensive income                                                  25             (423)
 Treasury stock at cost (17,739 shares at December 31, 1998
  and 98,042 shares at December 31, 1999)                                              (238)          (1,385)
 Unearned compensation:
  Employee stock ownership plan                                                        (431)            (359)
  Management recognition plan                                                          (165)             (42)
                                                                                   --------         --------
     Total stockholders' equity                                                      14,152           13,527
                                                                                   --------         --------
     Total liabilities and stockholders' equity                                    $113,245         $116,011
                                                                                   ========         ========
</TABLE>
  The accompanying notes are an integral part of these consolidated financial
statements.

                                      F-2
<PAGE>

                            TWIN CITY BANCORP, INC.
                                AND SUBSIDIARIES

                       Consolidated Statements of Income
                     (in thousands, except per share data)
<TABLE>
<CAPTION>
                                                                            Years Ending December 31,
                                                              -----------------------------------------------------
                                                                   1997              1998               1999
                                                              ---------------  -----------------  -----------------
<S>                                                           <C>              <C>                <C>
Interest income:
 Loans                                                                 $6,731             $7,236             $7,260
 Mortgage-backed securities                                               895                933              1,001
 Investment securities                                                    461                164                 98
 Interest-earning deposits                                                177                278                151
                                                                       ------             ------             ------
     Total interest income                                              8,264              8,611              8,510
                                                                       ------             ------             ------

Interest expense:
 Deposits                                                               4,158              4,094              3,787
 Federal Home Loan Bank advances                                          103                209                482
                                                                       ------             ------             ------
     Total interest expense                                             4,261              4,303              4,269
                                                                       ------             ------             ------

     Net interest income                                                4,003              4,308              4,241
Provision for loan losses                                                 165                232                 85
                                                                       ------             ------             ------
     Net interest income after provision for loan losses                3,838              4,076              4,156
                                                                       ------             ------             ------
Non-interest income:
 Loan fees and service charges                                            323                232                277
 Insurance commissions and fees                                            60                 82                 79
 Gain on sale of securities                                                53                 15                  -
 Gain on sale of loans                                                    233                337                468
 Income from rental of real estate                                         39                 10                 10
 Gain on sale of land                                                       -                200                  -
 Other                                                                     31                 30                 36
                                                                       ------             ------             ------
     Total non-interest income                                            739                906                870
                                                                       ------             ------             ------
Non-interest expenses:
 Compensation and employee benefits                                     1,690              1,724              1,743
 Net occupancy expense                                                    269                336                375
 Deposit insurance premiums                                                57                 56                 53
 Data processing                                                          222                267                309
 Provision for real estate losses                                          10                  -                  -
 Other                                                                    546                502                572
                                                                       ------             ------             ------
     Total non-interest expenses                                        2,794              2,885              3,052
                                                                       ------             ------             ------

     Income before income taxes                                         1,783              2,097              1,974

Income tax expense                                                        705                833                790
                                                                       ------             ------             ------
     Net income                                                        $1,078             $1,264             $1,184
                                                                       ======             ======             ======
Basic net income per share                                             $  .90             $ 1.08             $ 1.08
                                                                       ======             ======             ======

Diluted net income per share                                           $  .86             $ 1.04             $ 1.04
                                                                       ======             ======             ======
</TABLE>
  The accompanying notes are an integral part of these consolidated financial
statements.

                                      F-3
<PAGE>

                            TWIN CITY BANCORP, INC.
                                AND SUBSIDIARIES

                Consolidated Statements of Comprehensive Income
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                             Years Ending December 31,
                                                              --------------------------------------------------------
                                                                    1997               1998                1999
                                                              ----------------  ------------------  ------------------
<S>                                                           <C>               <C>                 <C>
Net income                                                             $1,078              $1,264              $1,184

Other comprehensive income:
 Net unrealized gains (losses) on securities available
  for sale, net of income tax (benefit) expense of
  $82, $(18) and $(275), respectively                                     136                 (29)               (448)

 Less:  Reclassification adjustment for gains included in
  net income, net of income tax expense of $20, $6 and
  $-0-, respectively                                                      (33)                 (9)                  -
                                                                       ------              ------              ------

Other comprehensive income                                                103                 (38)               (448)
                                                                       ------              ------              ------

     Comprehensive income                                              $1,181              $1,226              $  736
                                                                       ======              ======              ======
</TABLE>

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

                                      F-4
<PAGE>

                            TWIN CITY BANCORP, INC.
                                AND SUBSIDIARIES

                Consolidated Statements of Stockholders' Equity
                       (in thousands, except share data)

<TABLE>
<CAPTION>                                                                                      Unearned
                                                                  Accumulated                Compensation
                                                                     Other                  ---------------
                                   Common   Paid-In   Retained   Comprehensive   Treasury    for      for
                                    Stock   Capital   Earnings       Income       Stock     ESOP      MRP      Total
                                   -------  --------  ---------  --------------  --------  -------  -------  ---------
<S>                                <C>      <C>       <C>        <C>             <C>       <C>      <C>      <C>
Balance at December 31, 1996       $  854    $7,134     $6,283   $         (40)  $      -   $(575)   $(271)   $13,385

Comprehensive income:
 Net income                             -         -      1,078               -          -       -        -      1,078
 Other comprehensive income             -         -          -             103          -       -        -        103
                                                                                                              -------
                                                                                                                1,181
Cash dividends ($.42 per share)         -         -       (501)              -          -       -        -       (501)

Purchase of MRP shares                  -         -          -               -          -       -     (159)      (159)

Repurchase of stock
 (11,670 shares)                      (12)      (69)       (77)              -          -       -        -       (158)

3 for 2 stock split                   427         -       (427)              -          -       -        -          -

ESOP and MRP compensation
 earned                                 -        68          -               -          -      72      123        263
                                   ------   -------     ------   -------------   --------  ------   ------    -------

Balance at December 31, 1997        1,269     7,133      6,356              63          -    (503)    (307)    14,011

Comprehensive income:
 Net income                             -         -      1,264               -          -       -        -      1,264
 Other comprehensive income             -         -          -             (38)         -       -        -        (38)
                                                                                                              -------
                                                                                                                1,226
Cash dividends ($.40 per share)         -         -       (465)              -          -       -        -       (465)
</TABLE>
                                  (continued)

                                      F-5
<PAGE>

                            TWIN CITY BANCORP, INC.
                                AND SUBSIDIARIES

                Consolidated Statements of Stockholders' Equity
                       (in thousands, except share data)
<TABLE>
<CAPTION>                                                                                       Unearned
                                                                   Accumulated                Compensation
                                                                      Other                  ---------------
                                    Common   Paid-In   Retained   Comprehensive   Treasury     for     for
                                    Stock    Capital   Earnings       Income        Stock     ESOP     MRP      Total
                                   --------  --------  ---------  --------------  ---------  -------  ------  ---------
<S>                                <C>       <C>       <C>        <C>             <C>        <C>      <C>     <C>
Exercise of stock options
 (900 shares)                      $     -    $   (2)  $      -     $         -    $    12   $     -   $   -   $     10

Repurchase of stock (66,836
 shares)                               (49)     (294)      (331)              -       (250)        -      31       (893)

ESOP and MRP compensation
 earned                                  -        80          -               -          -        72     111        263
                                   -------    ------   --------   -------------   --------    ------   -----    -------

Balance at December 31, 1998         1,220     6,917      6,824              25       (238)     (431)   (165)    14,152

Comprehensive income:
 Net income                              -         -      1,184               -          -        -       -      1,184
 Other comprehensive income              -         -          -            (448)         -        -       -       (448)
                                                                                                               -------
                                                                                                                   736
Cash dividends ($.45 per share)          -         -       (495)              -          -        -       -       (495)

Repurchase of stock (80,303
 shares)                                 -         -          -               -     (1,147)       -       -     (1,147)

ESOP and MRP compensation
 earned                                  -        86          -               -          -       72     123        281
                                   -------    ------   --------   -------------   --------   ------   -----    -------

Balance at December 31, 1999       $ 1,220    $7,003   $  7,513   $        (423)   $(1,385)   $(359)  $ (42)   $13,527
                                   =======    ======   ========   =============   ========   ======   =====    =======
</TABLE>

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

                                      F-6
<PAGE>

                            TWIN CITY BANCORP, INC.
                                AND SUBSIDIARIES

                     Consolidated Statements of Cash Flows
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                                         Years Ending December 31,
                                                                                      -------------------------------
                                                                                        1997       1998       1999
                                                                                      ---------  ---------  ---------
<S>                                                                                   <C>        <C>        <C>
Operating activities:
 Net income                                                                           $  1,078   $  1,264   $  1,184
 Adjustments to reconcile net income to net cash
  provided (used) by operating activities:
  Depreciation                                                                             170        217        243
  Provision for losses on loans                                                            165        232         85
  Provision for real estate losses                                                          10          -          -
  Deferred income taxes (benefit)                                                          296        210        154
  FHLB dividends received in stock                                                         (49)       (53)       (56)
  Amortization of deferred loan origination fees, net                                       (7)        14        (64)
  Amortization of excess servicing fees and mortgage servicing rights                       91        205        184
  Amortization of premiums and discounts on mortgage-backed securities, net                 27         54         32
  Amortization of premiums and discounts on securities                                      (4)        (5)         1
  Gain on sale of securities and mortgage-backed securities                                (53)       (15)         -
  Loans originated for sale                                                            (12,646)   (23,635)   (10,891)
  Proceeds from sale of loans                                                            9,443     22,202      7,064
  Gain on sale of loans                                                                   (233)      (337)      (468)
  Gain on sale of real estate                                                               (1)         -          -
  (Gain) loss on sale of land                                                                -       (200)         7
  Amortization of unearned compensation                                                    263        263        281
  Purchase of MRP shares                                                                  (159)         -          -
  Decrease (increase) in interest receivable                                                89         64        (20)
  Decrease (increase) in other assets                                                      (91)        42         15
  Increase (decrease) in accrued expenses and other liabilities                            (38)        42        110
  Increase (decrease) in current income tax payable                                        256       (159)       (29)
                                                                                      --------   --------   --------
     Net cash provided (used) by operating activities                                   (1,393)       405     (2,168)
                                                                                      --------   --------   --------

Investing activities:
 Purchase of investment securities classified as available for sale                     (3,993)         -          -
 Maturities of investment securities                                                     3,855      2,500      1,500
 Proceeds from sales of investment securities classified as available for sale           4,517          -          -
 Purchase of mortgage-backed securities classified as available for sale                (5,168)    (5,089)    (4,221)
 Proceeds from sale of mortgage-backed securities classified as available for sale       1,993      2,752          -
 Principal payments on mortgage-backed securities                                        2,448      5,051      4,196
 Increase in cash surrender value of life insurance                                        (22)       (24)       (24)
 Proceeds from sale of real estate                                                         230          -          -
 Net decrease (increase) in loans originated                                             6,706      2,285     (1,276)
 Purchase of loans                                                                      (5,826)    (6,932)    (4,370)
 Proceeds from sale of land                                                                  -        371          -
 Purchase of premises and equipment                                                     (1,447)      (578)      (495)
                                                                                      --------   --------   --------
     Net cash provided (used) by investing activities                                    3,293        336     (4,690)
                                                                                      --------   --------   --------
</TABLE>
                            (continued on next page)

                                      F-7
<PAGE>

                            TWIN CITY BANCORP, INC.
                                AND SUBSIDIARIES

                     Consolidated Statements of Cash Flows
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                         Years Ending December 31,
                                                                                    --------------------------------
                                                                                        1997       1998       1999
                                                                                      ---------  ---------  ---------
<S>                                                                                   <C>        <C>        <C>
Financing activities:
 Net (decrease) increase in deposits                                                  $  6,631    $(3,208)  $  3,053
 Increase (decrease) in advance payments by borrowers
  for taxes and insurance                                                                  (95)        56         31
 Proceeds from FHLB advances                                                            11,100      8,500     22,795
 Repayment of FHLB advances                                                            (15,200)    (1,000)   (22,445)
 Proceeds from stock option exercises                                                        -         10          -
 Purchase of treasury stock                                                               (158)      (893)    (1,147)
 Dividends paid                                                                           (501)      (465)      (495)
                                                                                      --------    -------   --------
     Net cash provided by financing activities                                           1,777      3,000      1,792
                                                                                      --------    -------   --------

     Increase (decrease) in cash and cash equivalents                                    3,677      3,741     (5,066)

 Cash and cash equivalents at beginning of year                                          2,923      6,600     10,341
                                                                                      --------    -------   --------

 Cash and cash equivalents at end of year                                             $  6,600    $10,341   $  5,275
                                                                                      ========    =======   ========

Supplemental disclosures:
 Cash paid during the year for:
  Interest on deposits and other borrowings                                           $  4,266    $ 4,287   $  4,230
  Income taxes (net of refunds)                                                            178        787        621
                                                                                      ========    =======   ========

 Non-cash investing and financing activities:
  Real estate acquired in satisfaction of mortgage loans                              $    331    $   150   $      -
                                                                                      ========    =======   ========

  Sale of mortgage loans in exchange for mortgage-backed security                     $  2,704    $     -   $  5,371
                                                                                      ========    =======   ========

  Loans to facilitate real estate sales                                               $    231    $     -   $    121
                                                                                      ========    =======   ========

  Net unrealized gains (losses) on available for sale securities                      $    103    $   (38)  $    448
                                                                                      ========    =======   ========

  Capitalized mortgage servicing rights                                               $    252    $   494   $    539
                                                                                      ========    =======   ========
</TABLE>
  The accompanying notes are an integral part of these consolidated financial
statements.

                                      F-8
<PAGE>

                            TWIN CITY BANCORP, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1997, 1998 and 1999
                         (Tabular amounts in thousands)


1.  Summary of Significant Accounting Policies
    ------------------------------------------

  A.  Twin City Bancorp, Inc. (the "Holding Company") was formed on September
      20, 1994, as the holding company for Twin City Federal Savings Bank (the
      "Bank") in connection with the Bank's conversion from a federally
      chartered mutual savings bank to a federally chartered stock savings bank
      ("Conversion"). On December 29, 1994, the Holding Company completed its
      initial public offering ("Offering") and with a portion of the net
      proceeds acquired all the issued and outstanding stock of the Bank.

      The accounting and reporting policies of the Holding Company and the Bank
      and subsidiaries (the "Company") conform, in all material respects, to
      generally accepted accounting principles and to general practices within
      the savings and loan industry. The following summarize the more
      significant of these policies and practices.

  B.  Principles of Consolidation - The consolidated financial statements
      ---------------------------
      include the accounts of the Holding Company and its subsidiary, the Bank,
      and the Bank's wholly-owned subsidiaries, TCF Investors, Inc. and Magnolia
      Investment, Inc., herein collectively referred to as the "Company."
      Intercompany balances and transactions have been eliminated.

  C.  Loans Receivable - Loans receivable are carried at their unpaid principal
      ----------------
      balance less, where applicable, unearned income, net deferred loan fees,
      and allowances for losses. Unearned discounts on mortgage loans purchased
      are amortized to interest income using the level yield interest method
      over the contractual lives of the loans. Additions to these allowances for
      losses are based on management's evaluation of the loan portfolio under
      current economic conditions and such other factors which, in management's
      judgment, deserve recognition in estimating losses. Interest accrual is
      discontinued when a loan becomes 90 days delinquent or impaired unless, in
      management's opinion, the loan is well secured and in process of
      collection.

  D.  Loan Fees - Loan fees result from the Company originating loans. Such fees
      ---------
      and certain direct incremental costs related to origination of such loans
      are deferred ("net deferred loan fees") and reflected as a reduction of
      the carrying value of loans. The net deferred fees (or costs) are
      amortized using the interest method over the contractual lives of the
      loans. Unamortized net deferred loan fees on loans sold prior to maturity
      are credited to income at the time of sale.

  E.  Investment Securities and Mortgage-Backed Securities - The Company has
      ----------------------------------------------------
      identified all securities as available for sale and they are carried at
      fair value. The unrealized holding gains or losses on securities available
      for sale are excluded from income and reported, net of related income tax
      effects, as other comprehensive income. Gains and losses on the sale of
      these securities are calculated based on the specific identification
      method.

  F.  Real Estate - Real estate properties acquired through, or in lieu of, loan
      -----------
      foreclosure are initially recorded at fair value at the date of
      foreclosure, establishing a new cost basis. Real estate properties held
      for rental and resale are carried at the lower of cost, including cost of
      improvements incurred subsequent to acquisition, or net realizable value.
      Costs relating to development and improvement of properties are
      capitalized, whereas costs relating to the holding of property are
      expensed.

                                      F-9
<PAGE>

      Valuations are periodically performed by management, and an allowance for
      losses is established by a charge to income if the carrying value of a
      property exceeds its estimated net realizable value.

  G.  Premises and Equipment - Land is carried at cost. Premises and equipment
      ----------------------
      are carried at cost less accumulated depreciation. Depreciation is
      provided for using straight-line rates over the following useful lives of
      the respective assets:

            Buildings and improvements                  25 to 40 years
            Office furniture and equipment              5 to 10 years
            Vehicles                                    5 years

      The cost of maintenance and repairs is charged to expense as incurred
      while expenditures which materially increase property lives are
      capitalized.

  H.  Federal Home Loan Bank Stock - Investment in stock of a Federal Home Loan
      ----------------------------
      Bank is required by law of every federally insured savings and loan or
      savings bank. The investment is carried at cost. No ready market exists
      for the stock, and it has no quoted market value.

  I.  Income Taxes - The Company files a consolidated income tax return with its
      ------------
      wholly owned subsidiary. The income tax effect of temporary differences in
      reporting transactions for financial reporting and income tax purposes is
      reflected in the consolidated financial statements as deferred income
      taxes.

      The Company provides for income taxes using the liability method. Under
      this method, deferred tax liabilities and assets are determined based on
      the difference between the financial statement and tax basis of assets and
      liabilities. Current tax expense is provided based upon the actual tax
      liability incurred for tax return purposes.

  J.  Loan Sales - The Company periodically sells whole and/or participating
      ----------
      interests in real estate loans. Mortgage loans originated and intended for
      sale are carried at the lower of aggregate cost or market value. Gains or
      losses on such sales are recognized at the time of sale and determined by
      the difference between the net sales proceeds and the unpaid principal
      balance of the loans sold less capitalized mortgage servicing rights. Any
      net unrealized losses are recognized by recording a valuation allowance
      which is charged to income.

      The Company often retains the loan servicing rights in connection with the
      sale of real estate loans. When interests in loans sold have an average
      contractual interest rate, adjusted for normal servicing costs, which
      differs from the agreed yield to the purchaser, gains or losses are
      recognized equal to the present value of such differential over the
      estimated remaining life of such loans. The resulting "excess servicing
      fees receivable" is amortized over the same estimated life using the
      interest method.

      The excess servicing fees receivable, and the amortization thereon is
      periodically evaluated in relation to the present value of the estimated
      future net servicing revenues. The Company evaluates the carrying value of
      the servicing portfolio by estimating the future net servicing income of
      the portfolio based on management's best estimate of remaining lives of
      the loans.

  K.  Mortgage Servicing Rights - The Company capitalizes as an asset the right
      -------------------------
      to service mortgage loans for others when those rights are acquired either
      through loan purchases or loan origination activities. The capitalized
      mortgage servicing rights are amortized in proportion to and over the
      period of estimated net service income and are evaluated for impairment
      based upon fair value.

  L.  Cash Flow Information - As presented in the consolidated statements of
      ---------------------
      cash flows, cash and cash equivalents include cash on hand, interest-
      earning deposits in other banks, and FHLB overnight deposits.

                                     F-10
<PAGE>

  M. Use of Estimates - The preparation of financial statements in conformity
     ----------------
     with generally accepted accounting principles requires management to make
     estimates and assumptions that affect the reported amounts of assets and
     liabilities and disclosure of contingent assets and liabilities at the date
     of the financial statements and the reported amounts of revenues and
     expenses during the reporting period. Actual results could differ from
     those estimates.

  N. Long-Lived Assets-Long-lived assets to be held and used are reviewed for
     -----------------
     impairment whenever events or circumstances indicate that the related
     carrying amount may not be recoverable. When required, impairment losses on
     assets to be held and used are recognized based on the excess of the
     asset's carrying amount over the fair value of the asset. Impairment on
     long-lived assets to be disposed of is recognized based on the excess of
     the asset's carrying amount over the fair value less cost to sell.

  O. New Accounting Pronouncements -
     -----------------------------

     (1)  Derivatives and Hedging Activities.  The Company has adopted
          Statement of Financial Accounting Standards No. 133, "Accounting for
          Derivatives and Hedging Activities" (SFAS 133). SFAS No. 133
          supersedes SFAS 105 and amends SFAS 107 by adding a disclosure for the
          concentration of credit risk. SFAS 133 has no material effect on the
          Company at this time.
     (2)  Mortgage-Backed Securities. The Company has adopted Statement of
          Financial Accounting Standards No. 134, "Accounting for Mortgage-
          Backed Securities After the Securitization of Mortgage Loans Held for
          Sale by a Mortgage Banking Enterprise (SFAS 134). All periods
          presented are in accordance with SFAS 134. SFAS 134 amends SFAS 65 and
          requires that after the securitization of mortgage loans held for
          sale, an entity in mortgage banking activities should classify the
          resulting mortgage-backed securities based upon its ability and intent
          to sell or hold those investments in accordance with SFAS 115. SFAS
          134 has no material effect on the Company for the periods presented.

2. Earnings Per Share
   ------------------

   For the years ended December 31, 1997, 1998 and 1999, net income available to
   the common stockholders in both the basic and diluted computations was equal
   to net income. The weighted average common shares outstanding used in the
   basic earnings per share were 1,195,650, 1,167,943 and 1,095,530 for the
   years ended December 31, 1997, 1998 and 1999, respectively. Diluted earnings
   per share is calculated by adjusting outstanding shares, assuming conversion
   of all potentially dilutive securities, using the treasury stock method. The
   weighted average common shares outstanding used for diluted earnings per
   share were 1,247,426, 1,211,164 and 1,142,709 for the years ending December
   31, 1997, 1998 and 1999.

3. Securities Available for Sale
   -----------------------------
<TABLE>
<CAPTION>
                                                                Gross          Gross        Estimated
                                               Amortized      Unrealized     Unrealized        Fair
                                                 Cost            Gains         Losses         Value
                                             -------------    -----------    ----------     ---------
<S>                                          <C>                <C>          <C>            <C>
December 31, 1998:
  U.S. government and
   agency bonds                                     $1,501        $     7    $       -       $  1,508
  Equity securities                                      4              -            -              4
                                                    ------        -------    ---------      ---------

                                                    $1,505        $     7    $       -       $   1,512
                                                    ======        =======    =========       =========
 December 31, 1999:
  Equity securities                                 $    4        $     -    $       -       $       4
                                                    ======        =======    =========       =========
</TABLE>

   The debt securities at December 31, 1998, were due within one year. There
   were no sales of investment securities during 1998 or 1999.  Investments sold
   during 1997 resulted in realized gains of approximately $23,000, with
   proceeds of $4,517,000.

                                     F-11
<PAGE>

4.    Loans Receivable
      ----------------

   Loans receivable are summarized as follows:
<TABLE>
<CAPTION>
                                                                                  December 31,
                                                                        -------------------------------
                                                                             1998             1999
                                                                        --------------   --------------
<S>                                                                     <C>              <C>
 Real estate first mortgage loans:
  One-to-four-family dwellings                                                 $40,303          $40,695
  Construction                                                                  10,427            8,267
  Commercial real estate                                                         6,397            6,673
  Other real estate                                                              3,330            3,802
                                                                               -------          -------
     Total real estate loans                                                    60,457           59,437
                                                                               -------          -------

 Consumer and other loans:
  Equity loans                                                                  22,315           22,691
  Loans secured by deposit accounts                                                172              137
  Other installment loans                                                        5,671            6,835
                                                                               -------          -------
     Total other loans                                                          28,158           29,663
                                                                               -------          -------

     Total loans                                                                88,615           89,100
                                                                               -------          -------

 Less:
  Undisbursed portion of loans in process                                        5,462            1,830
  Net deferred loan origination cost                                              (256)            (319)
  Allowance for loan losses                                                        194              215
                                                                               -------          -------
                                                                                 5,400            1,726
                                                                               -------          -------

                                                                               $83,215          $87,374
                                                                               =======          =======
</TABLE>

   Loans held for sale were approximately $1,787,000 and $172,000 at December
   31, 1998 and 1999, respectively. The carrying value of these loans
   approximate market value. The Company's primary lending area for the
   origination of mortgage loans includes northeast Tennessee and southwest
   Virginia. The Company limits uninsured loans to 80% of the appraised value of
   the property securing the loan. Generally, the Company allows loans covered
   by private mortgage insurance up to 95% of the appraised value of the
   property securing the loan.

   The Company's commercial real estate loans consist of properties located in
   its primary lending area. The general policy is to limit loans on multi-
   family residential complexes, retail shopping centers and office buildings to
   75% of the lesser of appraised value or construction cost of the property
   securing the loan.

   The Company's policy requires that consumer and other installment loans be
   supported primarily by the borrower's ability to repay the loan and
   secondarily by the value of the collateral securing the loan, if any.

   Management of the Company believes that its allowances for losses on its loan
   portfolio are adequate. However, the estimates used by management in
   determining the adequacy of such allowances are susceptible to significant
   changes due primarily to changes in economic and market conditions. In
   addition, various regulatory agencies periodically review the Company's
   allowance for losses as an integral part of their examination processes. Such
   agencies may require the Company to recognize additions to the allowances
   based on their judgments of information available to them at the time of
   their examinations.

                                F-12
<PAGE>

   The changes in the allowance for loan losses are summarized as follows:
<TABLE>
<CAPTION>
                                                             Years Ended December 31,
                                                      ---------------------------------------
                                                           1997         1998         1999
                                                      -------------  -----------  -----------
<S>                                                     <C>          <C>           <C>
 Beginning balance                                           $ 327        $ 125         $ 194
 Provision for loan losses                                     165          232            85
 Recoveries                                                     18           41            39
 Charge-offs                                                  (385)        (204)         (103)
                                                             -----        -----         -----

 Ending balance                                              $ 125        $ 194         $ 215
                                                             =====        =====         =====
</TABLE>
   In accordance with SFAS No. 114, "Accounting by Creditors for Impairment of a
   Loan," there were no impaired loans at December 31, 1998 and 1999. Commercial
   real estate and other loans are included in the non-homogenous group.

   Loans in homogeneous groups contractually past due ninety days or more were
   not significant at December 31, 1998 and 1999, respectively. The amount the
   Company will ultimately realize from these loans could differ from their
   carrying value because of unanticipated future developments affecting the
   underlying collateral or the borrower's ability to repay the loans. If
   collection efforts are unsuccessful, these loans will be subject to
   foreclosure proceedings in the ordinary course of business. Management
   believes that the Company has adequate collateral on these loans and that the
   Company will not incur material losses in the event of foreclosure.
   Therefore, these loans are not in non-accrual status at December 31, 1998 and
   1999, respectively.

   Mortgage loans serviced for others are not included in the accompanying
   consolidated balance sheets. The unpaid principal balances of these loans (in
   thousands) were $59,445, $65,915 and $75,015 at December 31, 1997, 1998 and
   1999, respectively.

   Custodial escrow balances maintained in connection with the foregoing loan
   servicing were approximately $181,000, $158,000 and $183,000 at December 31,
   1997, 1998 and 1999, respectively.

   The following is an analysis of the changes in excess servicing fees
   receivable included in other assets:

<TABLE>
<CAPTION>
                                                                                  December 31,
                                                                         -------------------------------
                                                                              1998            1999
                                                                         --------------  ---------------
<S>                                                                        <C>             <C>
 Balance beginning of year                                                       $ 128            $  88
 Amortization                                                                      (40)             (29)
                                                                                 -----            -----

 Balance end of year                                                             $  88            $  59
                                                                                 =====            =====
</TABLE>
   In the ordinary course of business, the Company makes loans to directors and
   executive officers and their related interests. Such loans were made using
   the same underwriting standards for comparable transactions with other
   borrowers and did not involve more than the normal risk of collectability or
   present other unfavorable features. Loans to directors and executive officers
   and their related interests are as follows:

<TABLE>
<S>                                                                                         <C>
 Balance at December 31, 1997                                                                    $1,131
  Advances                                                                                          570
  Repayments                                                                                       (318)
  Officer/director terminations                                                                    (188)
                                                                                                 ------
 Balance at December 31, 1998                                                                     1,195
  Advances                                                                                          220
  Repayments                                                                                       (279)
                                                                                                 ------

 Balance at December 31, 1999                                                                    $1,136
                                                                                                 ======
</TABLE>

                                        F-13
<PAGE>

5. Mortgage-Backed  Securities Available for Sale
   ----------------------------------------------

   The amortized cost and estimated fair value of mortgage-backed securities are
   summarized as follows:

<TABLE>
<CAPTION>
                                                                  Gross              Gross            Estimated
                                             Amortized         Unrealized         Unrealized            Fair
                                               Cost               Gains             Losses              Value
                                         -----------------  -----------------  -----------------  -----------------
<S>                                      <C>                <C>                <C>                <C>
December 31, 1998:
  FHLMC Certificates                               $10,754               $ 96               $ 45            $10,805
  FNMA Certificates                                  1,641                  4                 21              1,624
                                                   -------               ----               ----            -------

                                                   $12,395               $100               $ 66            $12,429
                                                   =======               ====               ====            =======

 December 31, 1999:
  FHLMC Certificates                               $14,662               $ 30               $616            $14,076
  FNMA Certificates                                  3,097                  4                102              2,999
                                                   -------               ----               ----            -------

                                                   $17,759               $ 34               $718            $17,075
                                                   =======               ====               ====            =======
</TABLE>
   Mortgage-backed securities sold during the year ended December 31, 1997,
   resulted in realized gains of approximately $30,000. Proceeds from the sales
   were approximately $1,993,000. Mortgage-backed securities sold during the
   year ended December 31, 1998, resulted in realized gains of approximately
   $15,000. Proceeds from the sales were approximately $2,752,000. Mortgage-
   backed securities of $7,614,000, $7,173,000 and $13,767,000 were pledged at
   December 31, 1997, 1998 and 1999, respectively.

6. Real Estate
   -----------

   Real estate is summarized as follows at December 31:
<TABLE>
<CAPTION>
                                                                                1998                  1999
                                                                         -------------------  --------------------
 <S>                                                                      <C>                  <C>
 Real estate acquired for development, rental and sale                                 $  91                 $  91
 Real estate acquired through foreclosures                                               150                     -
 Less:
  Accumulated depreciation                                                                 4                     6
                                                                                       -----                 -----

                                                                                       $ 237                 $  85
                                                                                       =====                 =====
</TABLE>
   Real estate, by type, consists of the following at December 31:
<TABLE>
<CAPTION>
                                                                                1998                  1999
                                                                         -------------------  --------------------
<S>                                                                      <C>                  <C>
 Commercial buildings                                                                  $  80                 $  78
 One to four family dwelling                                                             150                     -
 Improved land                                                                             7                     7
                                                                                       -----                 -----

                                                                                       $ 237                 $  85
                                                                                       =====                 =====
</TABLE>
   The Bank's subsidiary sold one of the commercial buildings during the first
   quarter of 1997. The subsidiary recognized income from rental properties of
   approximately $39,000 for the year ended December 31, 1997, and $10,000 for
   the years ended December 31, 1998 and 1999.

                                     F-14
<PAGE>

7. Premises and Equipment
   ----------------------

   Premises and equipment are summarized as follows:
<TABLE>
<CAPTION>
                                                                                       December 31,
                                                                         ----------------------------------------
                                                                                1998                 1999
                                                                         -------------------  -------------------
<S>                                                                      <C>                  <C>
 Land and improvements                                                                $  445               $  700
 Office buildings and improvements                                                     3,038                3,038
 Furniture, fixtures and equipment                                                     1,692                1,640
 Automobiles                                                                              54                   54
 Construction in progress                                                                  -                  114
                                                                                      ------               ------
                                                                                       5,229                5,546
 Less accumulated depreciation                                                         1,988                2,059
                                                                                      ------               ------

                                                                                      $3,241               $3,487
                                                                                      ======               ======
</TABLE>

   The Bank has entered into a contract with a related party to construct a new
   branch location. The total cost is estimated to be approximately $595,000. Of
   the total estimated cost, the Bank has spent approximately $114,000 as of
   December 31, 1999.


8. Interest Receivable
   -------------------

   Interest receivable is summarized as follows:

<TABLE>
<CAPTION>
                                                                                       December 31,
                                                                         -------------------------------------
                                                                                1998               1999
                                                                         -------------------  ----------------
<S>                                                                            <C>                <C>
 Investment securities                                                               $    21          $      -
 Mortgage-backed securities                                                              140               172
 Loans receivable                                                                         63                72
                                                                                       -----             -----

                                                                                       $ 224             $ 244
                                                                                       =====             =====
</TABLE>
9. Mortgage Servicing Rights
   -------------------------

   At December 31, 1998 and 1999, the fair value of mortgage servicing rights
   (MSRS) was approximately $837,000 and $1,214,000, respectively. Fair value is
   determined on an individual loan basis for MSRS, capitalized using a
   methodology consistent with loans currently available for sale with similar
   interest rates and maturity terms.

   The amount of MSRS capitalized for the years ended December 31, 1998 and
   1999, was approximately $494,000 and $539,000, respectively. The amount
   amortized for 1997, 1998 and 1999, was approximately $56,000, $164,000 and
   $184,000, respectively. MSRS are being amortized in proportion to and over
   the period of estimated net servicing income. An allowance of approximately
   $108,000 and $134,000 for the adjustment of MSRS has been recorded as of
   December 31, 1998 and 1999, respectively.

10.  Deposits
     --------

   The aggregate amount of time deposits with a minimum denomination of $100,000
   was (in thousands) approximately $10,553 and $14,486 at December 31, 1998 and
   1999, respectively.

                                     F-15
<PAGE>

   Contractual maturities of certificate accounts are summarized as follows:

<TABLE>
<CAPTION>
                                                                            December 31,
                                                              ----------------------------------------
                                                                     1998                 1999
                                                              -------------------  -------------------
        <S>                                                       <C>                  <C>
        12 months or less                                                 $38,434              $44,865
        1 - 2 years                                                        11,619                9,544
        2 - 3 years                                                         1,574                2,306
        3 - 5 years                                                         2,316                1,636
                                                                          -------              -------

                                                                          $53,943              $58,351
                                                                          =======              =======
</TABLE>
   Interest expense on deposits is summarized as follows:

<TABLE>
<CAPTION>
                                                                      Years Ended December 31,
                                                  ----------------------------------------------------------------
                                                          1997                  1998                  1999
                                                  --------------------  --------------------  --------------------
        <S>                                               <C>                   <C>                   <C>
        Demand, NOW accounts and
         money market                                           $  501                $  513                $  547
        Passbook savings                                           370                   490                   454
        Certificates of deposit                                  3,287                 3,091                 2,786
                                                                ------                ------                ------

                                                                $4,158                $4,094                $3,787
                                                                ======                ======                ======
</TABLE>
11.  Advances from the Federal Home Loan Bank
     ----------------------------------------

   Advances from the Federal Home Loan Bank are summarized as follows:

<TABLE>
<CAPTION>
                                                                                  December 31,
                                                                         --------------------------------
        Interest Rate                          Maturity Date                 1998             1999
        -------------                          -------------             -------------    ---------------
        <S>                                    <C>                       <C>               <C>
        6.00                                   March 2000                     $      -       $  2,850
        5.10                                   March 2008                        1,500              -
        5.26                                   May 2008                          1,500          1,500
        5.15                                   June 2008                         1,000              -
        5.10                                   September 2008                    1,500          1,500
        4.53                                   October 2008                      1,500          1,500
        4.63                                   December 2008                     1,500          1,500
                                                                              --------       --------

                                                                              $  8,500       $  8,850
                                                                              ========       ========
</TABLE>
   The stock of the Federal Home Loan Bank and mortgage loans receivable are
   pledged as collateral for these advances. Loans receivable aggregating
   $12,750 and $13,275 (in thousands) representing 150% of the advanced balance
   are pledged under the collateral agreement at December 31, 1998 and 1999,
   respectively.

                                     F-16
<PAGE>

12. Income Taxes
    ------------

    Income tax expense (benefit) is summarized as follows:

<TABLE>
<CAPTION>
                                                                     Years Ended December 31,
                                                              ------------------------------------
                                                                  1997         1998        1999
                                                              -----------   ----------  ----------
        <S>                                                   <C>           <C>         <C>
        Current                                                    $ 409        $ 623       $ 636
        Deferred                                                     296          210         154
                                                                   -----        -----       -----

                Total                                              $ 705        $ 833       $ 790
                                                                   =====        =====       =====
</TABLE>
   The differences between actual income tax expense and the amount computed by
   applying the federal statutory income tax rate of 34% to income before income
   taxes are reconciled as follows:

<TABLE>
<CAPTION>
                                                                     Years Ended December 31,
                                                              ------------------------------------
                                                                  1997         1998        1999
                                                              -----------   ----------  ----------
 <S>                                                          <C>           <C>         <C>
 Computed income tax expense                                     $ 606          $  713     $  671
 Increase (decrease) resulting from:
  Non-deductible expenses                                           14               7         12
  State income tax, net of federal
   tax benefit                                                      81              89         80
  Other                                                              4              24         27
                                                                 -----          ------     ------

 Actual income tax expense                                       $ 705          $  833     $  790
                                                                 =====          ======     ======
</TABLE>
   The components of deferred tax liabilities and deferred tax assets are
summarized as follows:

<TABLE>
<CAPTION>
                                                                               1998        1999
                                                                            ----------  ----------
<S>                                                                         <C>         <C>
Deferred tax liabilities:
  FHLB stock dividends                                                          $  209      $  223
  Mortgage servicing fees                                                          363         483
  Bad debts reserves                                                                11          26
  Deferred loan origination cost                                                   174         187
  Depreciation                                                                      92         104
  Deferred income                                                                    1           -
  Unrealized gains on securities available for sale                                 16           -
                                                                                ------      ------
                                                                                   866       1,023
                                                                                ------      ------
 Deferred tax assets:
  Accrued expenses                                                                  52          69
  Unrealized losses on securities available for sale                                 -         259
  Other                                                                              3           5
                                                                                ------      ------
                                                                                    55         333
                                                                                ------      ------

 Net deferred tax liability                                                     $  811      $  690
                                                                                ======      ======

</TABLE>
   The Bank's annual addition to its reserve for bad debts allowed under the
   Internal Revenue Code may differ significantly from the bad debt experience
   used for financial statement purposes. Such bad debt deductions for income
   tax purposes are included in taxable income of later years only if the bad
   debt reserves are used for purposes other than to absorb bad debt losses.
   Since the Bank does not intend to use the reserve for purposes other than to
   absorb losses, no deferred income taxes have been provided on the amount of
   bad debt reserves for tax purposes that arose in tax years beginning before
   December 31, 1987, in accordance with SFAS

                                     F-17
<PAGE>

   No. 109. Therefore, retained earnings at December 31, 1998 and 1999,
   includes approximately $2,400,000, representing such bad debt deductions
   for which no deferred income taxes have been provided.

13.  Pension Plan
     ------------

   The Bank sponsors a non-contributory defined benefit pension plan covering
   substantially all employees who meet certain age and length of service
   requirements. The plan calls for benefits to be paid to all eligible
   employees at retirement based primarily upon years of service with the Bank
   and compensation paid in the five years where earnings were the greatest. The
   plan meets the criteria of a multi-employer plan as defined in Statement of
   Financial Accounting Standards No. 87, "Employers' Accounting For Pensions"
   (SFAS No. 87). Therefore, no separate disclosure is required for the
   components of pension cost and the Plan's funding status. The plan is
   sponsored by the Financial Institutions Retirement Fund and consists of
   approximately 400 participating employers.

   In accordance with SFAS No. 87, an employer participating in a multi-employer
   plan shall recognize as net pension cost the required contribution for the
   period and shall recognize as a liability any contribution due and unpaid.
   The expense recognized for the plan for the years ended December 31, 1997,
   and 1998, and 1999 was approximately $54,000, $42,000 and $53,000,
   respectively.

14.  Profit Sharing and Thrift Plan
     ------------------------------

   The Bank has established a thrift plan under Section 401(k) of the Internal
   Revenue Code. This plan covers substantially all full-time employees who have
   completed one year of service and have attained the age of twenty-one.
   Employees may contribute a percentage of their annual gross salary as limited
   by the federal tax regulations. The Bank matches employee contributions based
   on the plan guidelines. The amount charged against income was approximately
   $25,000, $27,000 and $29,000 for the years ended December 31, 1997, 1998 and
   1999, respectively.

15.  Compensation Benefit Agreement
     ------------------------------

   Effective January 1, 1996, the Company established a non-qualified
   compensation agreement with a certain key executive providing for benefits
   payable annually over a ten-year period. The current terms provide for the
   payment of a certain sum annually for ten years upon his termination of
   employment or, in the event of his death, to his designated beneficiary. The
   liability for the vested benefits has been accrued at the balance sheet date
   at the net present value of the expected benefits. Annual expense is based on
   the increase in the net present value of vested future benefits. The expense
   associated with this agreement was approximately $12,000, $36,000 and $48,000
   the years ending December 31, 1997, 1998 and 1999, respectively.

16.  Regulatory Matters
     ------------------

   The Bank is subject to various regulatory capital requirements administered
   by the Office of Thrift Supervision (OTS). Failure to meet minimum capital
   requirements can initiate certain mandatory, and possibly additional
   discretionary, actions by regulators that, if undertaken, could have a direct
   material effect on the Bank's financial statements. Under capital adequacy
   guidelines and the regulatory framework for prompt corrective action, the
   Bank must meet specific capital guidelines that involve quantitative measures
   of the Bank's assets, liabilities, and certain off-balance sheet items as
   calculated under regulatory accounting practices. The Bank's capital amounts
   and classification are also subject to qualitative judgments by the
   regulators about components, risk weightings, and other factors.

   Quantitative measures established by regulation to ensure capital adequacy
   require the Bank to maintain minimum amounts and ratios (set forth in the
   table below) of Tier I and total capital (as defined in the regulations) to
   adjusted total or risk weighted assets (as defined). Management believes, as
   of December 31, 1999, that the Bank meets all capital adequacy requirements
   to which it is subject.

                                     F-18
<PAGE>

   As of December 31, 1999, the most recent notification from the OTS
   categorized the Bank as well capitalized under the regulatory framework for
   prompt corrective action. To be categorized as well capitalized the Bank must
   maintain minimum total Tier I and total ratios as set forth in the table.
   There are no conditions or events since that notification that management
   believes have changed the institution's category.

   The Bank's actual capital amounts (in thousands) and ratios are also
   presented in the following table. No adjustments to capital  were required
   for interest-rate risk.

<TABLE>
<CAPTION>
                                                                                                          To Be Well
                                                                                                       Capitalized Under
                                                                          For Capital                  Prompt Corrective
                                            Actual                     Adequacy Purposes               Action Provisions
                                  ---------------------------     ---------------------------     ---------------------------
                                     Amount         Ratio            Amount         Ratio            Amount         Ratio
                                  ------------  -------------     ------------  -------------     ------------  -------------
<S>                               <C>           <C>               <C>           <C>               <C>           <C>
As of December 31, 1998
 Tier I Capital (to                                                              greater than or                 greater than or
  adjusted total assets)               $12,901          11.4%           $4,533   equal to 4.0%           $5,666  equal to  5.0%

 Tier I Capital (to risk-                                                        greater than or                 greater than or
  weighted assets)                     $12,901          17.7%           $2,924   equal to 4.0%           $4,386  equal to  6.0%

 Total Capital (to risk-                                                         greater than or                 greater than or
  weighted assets)                     $13,095          17.9%           $5,848   equal to 8.0%           $7,310  equal to 10.0%


As of December 31, 1999
 Tier I Capital (to                                                              greater than or                 greater than or
  adjusted total assets)               $13,143          11.3%           $4,666   equal to 4.0%           $5,833  equal to  5.0%

 Tier I Capital (to risk-                                                        greater than or                 greater than or
  weighted assets)                     $13,143          14.1%           $3,731   equal to 4.0%           $5,596  equal to  6.0%

 Total Capital (to risk-                                                         greater than or                 greater than or
  weighted assets)                     $13,358          14.3%           $7,461   equal to 8.0%           $9,326  equal to 10.0%

</TABLE>
17.  Financial Instruments with Off-Balance-Sheet Risk
     -------------------------------------------------

   The Company is a party to financial instruments with off-balance-sheet risk
   in the normal course of business to meet the financing needs of its
   customers. These financial instruments include commitments to extend credit,
   lines of credit, and letters of credit. Those instruments involve, to varying
   degrees, elements of credit and interest-rate risk in excess of the amount
   recognized in the balance sheet. The contract amounts of those instruments
   reflect the extent of the Company's involvement in particular classes of
   financial instruments.

   The Company's exposure to credit loss in the event of non-performance by the
   other party to the financial instrument for commitments to extend credit,
   lines of credit, and letters of credit is represented by the contractual
   amount of those instruments. The Company uses the same credit policies in
   making commitments and conditional obligations as it does for on-balance-
   sheet instruments.

   At December 31, 1999, the Company had commitments to extend additional credit
   of approximately $6.5 million. Included in the Company's commitments are
   standby letters of credit. Letters of credit are commitments issued by the
   Company to guarantee the performance of a customer to a third party and
   totaled approximately $1.3 million at December 31, 1999. The credit risk
   involved in the underwriting of letters of credit is essentially the same as
   that involved in extending loan facilities to customers.

   Commitments to extend credit are agreements to lend to a customer as long as
   there is no violation of any condition established in the contract.
   Commitments generally have fixed expiration dates or other termination
   clauses and may require payment of a fee. Since many of the commitments are
   expected to expire without being drawn upon, the total commitment amounts do
   not necessarily represent future cash requirements. The Company evaluates
   each customer's credit worthiness. The amount of collateral obtained, if it
   is deemed necessary by the Company upon extension of credit, is based on
   management's credit evaluation of the

                                     F-19
<PAGE>

   counterpart. Collateral may include accounts receivable; inventory,
   property, plant, and equipment; and income-producing commercial properties.

   The undisbursed advances on customer lines of credit and letters of credit
   were approximately (in thousands) $3,082 and $6,450 at December 31, 1998 and
   1999, respectively. The Company does not anticipate any losses as a result of
   these transactions.

   The Company had outstanding commitments for mortgage loans of approximately
   $3,336,600 and $416,900 at December 31, 1998 and 1999, respectively. At
   December 31, 1999, commitments to originate fixed rate loans having interest
   rates ranging from 7.375% and 8.125% and terms ranging from 15 to 30 years
   totaled $326,900. At December 31, 1999, commitments to originate one year
   adjustable rate loans having interest rate of 8.50% and terms of 15 to 30
   years totaled $90,000.

18.  Employee Stock Ownership Plan (ESOP)
     ------------------------------------

   The Bank has established for eligible employees an Employee Stock Ownership
   Plan ("ESOP"). The ESOP borrowed money from the Holding Company and purchased
   eight percent of the common shares issued in the offering. The Bank is
   expected to make scheduled cash contributions to the ESOP sufficient to
   service the amount borrowed. In accordance with generally accepted accounting
   principles, the unpaid balance of the ESOP loan has been eliminated in
   consolidation and the unamortized balance of unearned compensation is shown
   as a reduction of stockholders' equity. For the years ending December 31,
   1997, 1998 and 1988, the total contributions to the ESOP used to fund
   principal and interest payments on the ESOP debt totaled approximately $-0-,
   $179,000 and $84,000, respectively. The scheduled contribution of
   approximately $72,000 for 1997 was made in January 1998.

   For the years ended December 31, 1997, 1998 and 1999, compensation from the
   ESOP of approximately $140,000, $152,000 and $158,000 was expensed,
   respectively. Compensation is recognized at the average fair value of the
   ratably released shares during the period as the employees performed
   services. At December 31, 1999, the ESOP held approximately 49,200 allocated
   shares and 53,900 unallocated shares. The fair value of the unallocated
   shares at December 31, 1999, was approximately $903,000.

   The ESOP plan states that dividends on unallocated shares will be used for
   debt service and dividends on allocated shares will be distributed to the
   Plan participants. The 1998 debt service payment used approximately $30,000
   of dividends on unallocated shares. In 1999, ESOP dividends on unallocated
   shares of approximately $29,000 were used for debt service. For the purposes
   of computing earnings per share, all ESOP shares committed to be released
   have been considered outstanding.

19.  Management Recognition and Retention Plan
     -----------------------------------------

   The Company has an established management recognition and retention plan
   ("MRP") which reserved shares of common stock for issuance. The shares were
   granted to certain employees and officers of the Company and began vesting on
   May 24, 1995, and will be fully vested by May 24, 2000. The number of shares
   granted to certain employees and officers was 51,207. Compensation expense,
   in the amount of the fair value of the common stock at the date plan shares
   were purchased, will be recognized during the periods the participants become
   vested. The unamortized balance of unearned compensation is reflected as a
   reduction of stockholders' equity. For the years ended December 31, 1997,
   1998 and 1999, compensation expense of approximately $123,000, $111,000 and
   $123,000 was recognized, respectively.

20.  Stock Option Plan
     -----------------

   The Company has a stock option plan for the benefit of directors, officers,
   and other key employees of the Company. The Plan provides for incentive
   options for officers and employees and non-incentive options for directors.
   The Plan is administered by a committee of at least three directors of the
   Company. The option exercise price cannot be less than the fair value of the
   underlying common stock at the date of the option grant, and the maximum
   option term cannot exceed ten years. The number of shares of common stock

                                     F-20
<PAGE>

   authorized under the stock option and incentive plan was 134,760 with an
   exercise price equal to fair market value on the date of grant. The following
   table summarizes stock options that have been granted.

<TABLE>
<CAPTION>
                                                       1999                                       1998
                                       -------------------------------------      -------------------------------------
                                                               Weighted                                   Weighted
                                                                Average                                    Average
                                                               Exercise                                   Exercise
                                             Shares              Price                  Shares              Price
                                       ------------------  -----------------      ------------------  -----------------
<S>                                    <C>                 <C>                    <C>                 <C>
 Shares under options:
  Outstanding, January 1                        $122,338              $ 9.43               $131,472              $ 9.39
  Granted                                          4,194               14.29                  1,200               14.56
  Exercised                                            -                   -                   (900)              11.46
  Forfeited                                         (450)              11.25                 (9,434)               9.33
                                                --------              ------               --------              ------

  Outstanding, December 31                      $126,082              $ 9.58               $122,338              $ 9.43
                                                ========              ======               ========              ======

  Exercisable, December 31                      $103,847              $ 9.64               $ 77,867              $ 9.49
                                                ========              ======               ========              ======
</TABLE>
<TABLE>
<CAPTION>
                                                Options Outstanding                           Options Exercisable
                                 -------------------------------------------------      --------------------------------
                                                     Weighted
                                                      Average         Weighted                              Weighted
                                     Number          Remaining         Average              Number           Average
                                     Options        Contractual       Exercise              Options         Exercise
                                   Outstanding         Life             Price             Exercisable         Price
                                 ---------------  ---------------  ---------------      ---------------  ---------------
<S>                              <C>              <C>              <C>                  <C>              <C>
 Range of exercise
  prices:
  9.33                                   118,588       5.42 years           $ 9.33               96,353           $ 9.33
  11.25-13.063                             4,494       7.95 years            12.38                4,494            12.38
  14.00-16.50                              3,000       9.40 years            15.48                3,000            15.48
                                         -------    -------------           ------              -------           ------

                                         126,082       5.60 years           $ 9.58              103,847           $ 9.64
                                         =======    =============           ======              =======           ======
</TABLE>
   The Company applies APB Opinion 25 and related interpretations in accounting
   for its stock option plan. Accordingly, no compensation cost has been
   recognized for its stock option plan. Had compensation cost for the Company's
   plan been determined based on the fair value at the grant dates for awards
   under the Plan consistent with methods under FASB Statement 123 (SFAS 123),
   the Company's net income and earnings per share would not have been
   materially reduced and therefore no proforma disclosure was required.

21.  Stockholders' Equity
     --------------------

   In connection with the insurance of savings accounts for the Bank, the
   Federal Deposit Insurance Corporation (FDIC) requires that certain minimum
   amounts be restricted to absorb certain losses as specified in the insurance
   of accounts regulations. Because restricted retained earnings is not related
   to amounts of losses actually anticipated, the appropriations thereto have
   not been charged to income in the accompanying consolidated financial
   statements. Furthermore, the use of retained earnings by the Bank is
   restricted by certain requirements of the Internal Revenue Code as disclosed
   in Note 12. Subsequent to the conversion, the Bank may not declare or pay
   cash dividends on or repurchase any of its shares of common stock, if the
   effect would cause stockholders' equity to be reduced below the amount
   required for the liquidation account, applicable regulatory capital
   maintenance requirements, or if such declaration and payment would otherwise
   violate regulatory requirements.

   Unlike the Bank, the Holding Company is not subject to these regulatory
   restrictions on payment of dividends to its stockholders. However, the source
   of future dividends may be dependent upon dividends from the Bank.

                                     F-21
<PAGE>

   The Company also has 2,000,000 shares of preferred stock with par value of $1
   per share authorized but none issued or outstanding at December 31, 1998 and
   1999.


22.    Financial Instruments
       ---------------------

   The approximate stated and estimated fair value of financial instruments are
   summarized below (in thousands):

<TABLE>
<CAPTION>
                                                         1998                                      1999
                                         ------------------------------------      ------------------------------------
                                              Stated            Estimated               Stated            Estimated
                                              Amount           Fair Value               Amount           Fair Value
                                         -----------------  -----------------      -----------------  -----------------
<S>                                      <C>                <C>                    <C>                <C>
 Financial assets:
  Cash and equivalents                             $10,341            $10,341                $ 5,275            $ 5,275
  Loans receivable, net                             83,215             80,032                 87,374             84,206
  Investments                                       13,941             13,941                 17,079             17,079
  Federal Home Loan Bank
   Stock                                               773                773                    829                829
  Interest receivable                                  224                224                    244                244

 Financial liabilities:
  Deposits:
   Demand accounts                                  35,169             35,169                 33,814             33,814
   Certificate accounts                             53,943             54,407                 58,351             58,053
  Advances from Federal
   Home Loan Bank                                    8,500              8,270                  8,850              8,503
  Other liabilities                                    573                573                    710                710
</TABLE>
   The Company had off-balance sheet financial commitments, which include
   approximately $6.4 and $6.9 million at December 31, 1998 and 1999,
   respectively, of commitments to originate and fund loans and unused consumer
   lines of credit. Since these commitments are based on current market rates,
   the commitment amount is considered to be a reasonable estimate of fair
   value.

   Statement of Financial Accounting Standards No. 107, "Disclosures about Fair
   Value of Financial Instruments" (SFAS 107), requires disclosure of fair value
   information about financial instruments, whether or not recognized in the
   balance sheet, for which it is practicable to estimate that value. The
   following methods and assumptions were used by the Company in estimating its
   fair value disclosures for financial instruments:

      Cash and equivalents - The carrying amount of such instruments is deemed
      --------------------
      to be a reasonable estimate of fair value.

      Loans - Fair values for loans held for investment are estimated by
      -----
      segregating the portfolio by type of loan and discounting scheduled cash
      flows using interest rates currently being offered for loans with similar
      terms, reduced by an estimate of credit losses inherent in the portfolio.
      A prepayment assumption is used as an estimate of the portion of loans
      that will be repaid prior to their scheduled maturity.

      Federal Home Loan Bank Stock - No ready market exists for this stock and
      ----------------------------
      it has no quoted market value. However, redemption of this stock has
      historically been at par value. Accordingly, the carrying amount is deemed
      to be a reasonable estimate of fair value.

      Deposits - The fair values disclosed for demand deposits are, as required
      --------
      by SFAS 107, equal to the amounts payable on demand at the reporting date
      (i.e., their stated amounts). The fair value of certificates of deposit
      are estimated by discounting the amounts payable at the certificate rates
      using the rates currently offered for deposits of similar remaining
      maturities.

                                     F-22
<PAGE>

      Advances from the FHLB - The estimated fair value of advances from the
      ----------------------
      FHLB is based on discounting amounts payable at contractual rates using
      current market rates for advances with similar maturities.

      Other Assets and Other Liabilities - Other assets represent accrued
      ----------------------------------
      interest receivable; other liabilities represent advances from borrowers
      for taxes and insurance and accrued interest payable. Since these
      financial instruments will typically be received or paid within three
      months, the carrying amounts of such instruments are deemed to be a
      reasonable estimate of fair value.

   Fair value estimates are made at a specific point of time, based on relevant
   market information and information about the financial instrument. These
   estimates do not reflect any premium or discount that could result from
   offering for sale the Company's entire holdings of a particular financial
   instrument. Because no active market exists for a significant portion of the
   Company's financial instruments, fair value estimates are based on judgments
   regarding future expected loss experience, current economic conditions,
   current interest rates and prepayment trends, risk characteristics of various
   financial instruments, and other factors. These estimates are subjective in
   nature and involve uncertainties and matters of significant judgment and
   therefore cannot be determined with precision. Changes in any of these
   assumptions used in calculating fair value also would affect significantly
   the estimates. Further, the fair value estimates were calculated as of
   December 31, 1998 and 1999. Changes in market interest rates and prepayment
   assumptions could change significantly the estimated fair value.

   Fair value estimates are based on existing on and off-balance sheet financial
   instruments without attempting to estimate the value of anticipated future
   business and the value of assets and liabilities that are not considered
   financial instruments. For example, the Company has significant assets and
   liabilities that are not considered financial assets or liabilities including
   deposit franchise value, loan servicing portfolio, real estate, deferred tax
   liabilities, and office properties and equipment. In addition, the tax
   ramifications related to the realization of the unrealized gains and losses
   can have a significant effect on fair value estimates and have not been
   considered in any of these estimates.

23.  Employment and Change of Control Agreements
     -------------------------------------------

   The Bank and the Holding Company entered into an employment agreement with a
   certain key officer. The employment agreement provides for a one-year term.
   Commencing on the first anniversary date and continuing each anniversary date
   thereafter, the respective boards of directors may extend the agreement for
   an additional year so that the remaining terms shall be three years, unless
   written notice of termination of the agreement is given by the executive
   officer. The agreement provides for severance payments and other benefits in
   the event of involuntary termination of employment in connection with any
   change in control of the employers. Severance payments also will be provided
   on a similar basis in connection with voluntary termination of employment
   where, subsequent to a change in control, officers are assigned duties
   inconsistent with their positions, duties, responsibilities and status
   immediately prior to such change in control. The severance payments will
   equal 2.99 times the executive officer's average annual compensation during
   the preceding five years. Such amount will be paid within five business days
   following the termination of employment, unless the officer elects to receive
   equal monthly installments over a three-year period. The employment agreement
   provides for termination by the Bank or the Holding Company for just cause at
   any time. The Company has not accrued any benefits under this post-employment
   agreement.

24.  Related Party Activity
     ----------------------

   The Company paid approximately $344,000 and $114,000 to a company owned by
   one of its directors for remodeling, construction, and facility improvements
   at its main office and branch locations in 1998 and 1999, respectively.

                                     F-23
<PAGE>

25.  Condensed Parent Company Only Financial Statements
     --------------------------------------------------

   The following condensed balance sheets as of December 31, 1998 and 1999, and
   condensed statements of income and cash flows for the years ended December
   31, 1997, 1998 and 1999, for Twin City Bancorp, Inc. should be read in
   conjunction with the consolidated financial statements and the notes thereto.

<TABLE>
<CAPTION>
Parent Company Only
Balance Sheets (in thousands)                                                          December 31,
- -----------------------------                                            ----------------------------------------
                                                                                1998                 1999
                                                                         -------------------  -------------------
<S>                                                                      <C>                  <C>
 Assets:
  Cash and due from banks                                                            $   266              $   187
  Loans receivable from ESOP                                                             431                  359
  Equity in net assets of bank subsidiary                                             12,926               12,723
  Other                                                                                  543                  273
                                                                                     -------              -------

     Total assets                                                                    $14,166              $13,542
                                                                                     =======              =======

 Liabilities                                                                         $    14              $    15
                                                                                     -------              -------

 Total stockholders' equity                                                           14,152               13,527
                                                                                     -------              -------

     Total liabilities and stockholders' equity                                      $14,166              $13,542
                                                                                     =======              =======
</TABLE>

<TABLE>
<CAPTION>
Parent Company Only                                                        Years Ended December 31,
Statements of Income (in thousands)                      ------------------------------------------------------------
- ------------------------------------                          1997                 1998                 1999
                                                         ----------------  --------------------  --------------------
<S>                                                   <C>                   <C>                   <C>
  Interest  and dividend income                                    $1,621                $1,017                $1,261
  Expenses                                                            (55)                  (49)                  (57)
  Income tax benefit                                                   18                    13                    18
                                                                   ------                ------                ------
  Income before equity earnings
   of bank subsidiary                                               1,584                   981                 1,222
  Dividends in excess of equity earnings                             (506)                    -                   (38)
  Undistributed equity earnings of bank
   subsidiary                                                           -                   283                     -
                                                                   ------                ------                ------

     Net income                                                    $1,078                $1,264                $1,184
                                                                   ======                ======                ======
</TABLE>
   The bank subsidiary paid cash dividends to the parent company for the years
   ended December 31, 1997, 1998 and 1999 of $1,600,000, $1,000,000 and
   $1,250,000, respectively.

<TABLE>
<CAPTION>
Parent Company Only                                                        Years Ended December 31,
Statements of Income (in thousands)                      ------------------------------------------------------------
- ------------------------------------                          1997                 1998                 1999
                                                         ----------------  --------------------  --------------------
<S>                                                   <C>                   <C>                   <C>
Operating activities:
  Net income                                                       $1,078                $1,264                $1,184
  Undistributed equity earnings of bank
   subsidiary                                                           -                  (283)                    -
  Dividends in excess of equity earnings                              506                     -                    38
  Net changes in operating assets
   and liabilities                                                    (64)                   58                   269
                                                                   ------                ------                ------
     Net cash provided by operating
      activities                                                    1,520                 1,039                 1,491
                                                                   ------                ------                ------
</TABLE>
                                                       (continued)

                                     F-24
<PAGE>

<TABLE>
<CAPTION>
                                                                          Years Ended December 31,
                                                      -----------------------------------------------------------------
                                                              1997                  1998                  1999
                                                      --------------------  --------------------  ---------------------
<S>                                                   <C>                   <C>                   <C>
 Investing activities:
  Maturities of investment securities                             $   525               $     -               $      -
  Repayments from (advances to)
   bank subsidiary                                                   (170)                 (365)                     -
  Repayment of ESOP loan                                                -                   144                     72
                                                                  -------               -------                -------
     Net cash provided (used) by
      investing activities                                            355                  (221)                    72
                                                                  -------               -------                -------

 Financing activities:
  Dividends paid                                                     (501)                 (465)                  (495)
  Proceeds from stock option exercises                                  -                    10                      -
  Purchase of treasury stock                                         (158)                 (924)                (1,147)
  Net advances from (repayments to)
   bank subsidiary                                                   (522)                    -                      -
                                                                  -------               -------                -------
     Net cash used by financing
      activities                                                   (1,181)               (1,379)                (1,642)
                                                                  -------               -------                -------

 Net increase (decrease) in cash
  and cash equivalents                                                694                  (561)                   (79)
 Cash and cash equivalents at beginning
  of year                                                             133                   827                    266
                                                                  -------               -------                -------

 Cash and cash equivalents at end of year                         $   827               $   266                $   187
                                                                  =======               =======                =======
</TABLE>
                                     F-25
<PAGE>

                                   SIGNATURES

         In  accordance  with  Section  13 or 15(d)  of the  Exchange  Act,  the
registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                                      TWIN CITY BANCORP, INC.


Date:  March 27, 2000                 By: /s/ Thad R. Bowers
                                          ------------------
                                          Thad R. Bowers
                                          President and Chief Executive Officer
                                          (Duly Authorized Representative)


         In accordance  with the Exchange Act, this report has been signed below
by the following  persons on behalf of the  registrant and in the capacities and
on the dates indicated.


By: /s/ Thad R. Bowers                                            March 27, 2000
    --------------------------------------------------------
       Thad R. Bowers
       President, Chief Executive Officer and Director
       (Principal Executive, and Financial and Accounting
       Officer)


By: /s/ William C. Burriss, Jr.                                   March 27, 2000
    --------------------------------------------------------
       William C. Burriss, Jr.
       Director


By: /s/ Sid Oakley                                                March 27, 2000
    --------------------------------------------------------
       Sid Oakley
       Director


By: /s/ John M. Vann                                              March 27, 2000
    --------------------------------------------------------
       John M. Vann
       Director


By: /s/ Paul R. Wohlford                                          March 27, 2000
    ---------------------------------------------------------
       Paul R. Wohlford
       Director

<PAGE>

                                                                      EXHIBIT 21

                         SUBSIDIARIES OF THE REGISTRANT

Parent
- ------

Twin City Bancorp, Inc.

<TABLE>
<CAPTION>
                                                   State or Other
                                                   Jurisdiction of  Percentage
Subsidiary (1)                                     Incorporation    Ownership
- --------------                                     ---------------  ----------
<S>                                                <C>               <C>
Twin City Federal Savings Bank                     United States          100%

Subsidiaries of Twin City Federal Savings Bank (1)
- --------------------------------------------------
TCF Investors, Inc.                                Tennessee              100%
Magnolia Investment, Inc.                          Tennessee              100%
</TABLE>
- ------------
(1)      The assets, liabilities and operations of the subsidiaries are included
         in the Consolidated Financial Statements contained in the Annual Report
         to Stockholders attached hereto as Exhibit 13.

<PAGE>

                                                                      Exhibit 23



                     [LETTERHEAD OF CRISP HUGHES EVANS LLP]


                         CONSENT OF INDEPENDENT AUDITORS


We have issued our report dated February 4, 2000,  accompanying the consolidated
financial  statements  and schedules  included in the Annual Report of Twin City
Bancorp,  Inc. and  Subsidiary  on Form 10-KSB for the year ending  December 31,
1999. We consent to the incorporation by reference of the aforementioned  report
into the Company's  Registration  Statements on Form S-8 (file nos. 33-92848 and
33-86602).



                                        /s/  Crisp Hughes Evans LLP
                                        ---------------------------
                                             CRISP HUGHES EVANS LLP


Asheville, North Carolina
March 28, 2000

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               DEC-31-1999
<CASH>                                           2,998
<INT-BEARING-DEPOSITS>                           2,277
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     17,079
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                         87,589
<ALLOWANCE>                                        215
<TOTAL-ASSETS>                                 116,011
<DEPOSITS>                                      92,165
<SHORT-TERM>                                     8,850
<LIABILITIES-OTHER>                              1,469
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                         1,220
<OTHER-SE>                                      12,307
<TOTAL-LIABILITIES-AND-EQUITY>                 116,011
<INTEREST-LOAN>                                  7,260
<INTEREST-INVEST>                                1,099
<INTEREST-OTHER>                                   151
<INTEREST-TOTAL>                                 8,510
<INTEREST-DEPOSIT>                               3,787
<INTEREST-EXPENSE>                               4,269
<INTEREST-INCOME-NET>                            4,241
<LOAN-LOSSES>                                       85
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  3,052
<INCOME-PRETAX>                                  1,974
<INCOME-PRE-EXTRAORDINARY>                       1,974
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,184
<EPS-BASIC>                                       1.08
<EPS-DILUTED>                                     1.04
<YIELD-ACTUAL>                                    3.86
<LOANS-NON>                                          0
<LOANS-PAST>                                       209
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   194
<CHARGE-OFFS>                                      103
<RECOVERIES>                                        39
<ALLOWANCE-CLOSE>                                  215
<ALLOWANCE-DOMESTIC>                               215
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0



</TABLE>


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